SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-K

                           FOR ANNUAL AND TRANSITIONAL
                     REPORTS PURSUANT TO SECTION 13 OR 15(d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

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

                   For the fiscal year ended December 31, 2001

                                       OR

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

           For the transition period from            to

                       Commission file number:  005-55249

                            HERSHA HOSPITALITY TRUST
             (Exact Name of Registrant as Specified in Its Charter)

               MARYLAND                                      251811499
   (State or Other Jurisdiction of                        (I.R.S. Employer
    Incorporation or Organization)                       Identification No.)

   148 SHERATON DRIVE, BOX A, NEW CUMBERLAND, PENNSYLVANIA           17070
    (Address of Registrant's Principal Executive Offices)          (Zip Code)

       Registrant's telephone number, including area code:  (717) 770-2405

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

            Title of each class        Name of each exchange on which registered
            -------------------        -----------------------------------------
      PRIORITY CLASS A COMMON SHARES OF                AMERICAN STOCK
BENEFICIAL INTEREST, PAR VALUE $.01 PER SHARE            EXCHANGE

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

                                      NONE
                                (Title of class)

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

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

     The  aggregate  market value of the voting and nonvoting common equity held
by  non-affiliates  of  the  registrant, as of March 29, 2002, was approximately
$16.6  million.

     As  of  March  29,  2002, the number of outstanding Priority Class A Common
Shares  of  Beneficial  Interest  outstanding  was  2,575,000.

     Documents  Incorporated  By  Reference:  Portions  of  the  2001  Hersha
Hospitality  Trust  Proxy Statement to be filed with the Securities and Exchange
Commission within 120 days after the year covered by this Form 10-K with respect
to  the  Annual  Meeting  of  Shareholders  to  be  held  on  May  15,  2002 are
incorporated  by  reference  into  Part  III  hereof.



                            HERSHA HOSPITALITY TRUST

                                      INDEX


                                                                       Form 10-K
                                                                         Report
Item No.                                                                  Page
- --------                                                               ---------

                                     PART I

1.     Business. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   3
2.     Properties. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  12
4.     Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . .  24
4.     Submission of Matters to a Vote of Security Holders . . . . . . . . .  24
5.     Market for Registrant's Common Equity and Related Stockholder Matters  24
6.     Selected Financial and Operating Data . . . . . . . . . . . . . . . .  25
7.     Management's Discussion and Analysis of Financial Condition and
          Results of Operations. . . . . . . . . . . . . . . . . . . . . . .  30
7A.    Quantitative and Qualitative Disclosures About Market Risk. . . . . .  34
8.     Financial Statements and Supplementary Data . . . . . . . . . . . . .  35
9.     Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosures. . . . . . . . . . . . . . . . . . . . . . .  77
10.    Trustees and Executive Officers of Our Company. . . . . . . . . . . .  77
11.    Executive Compensation. . . . . . . . . . . . . . . . . . . . . . . .  77
12.    Security Ownership of Certain Beneficial Owners and Management. . . .  77
13.    Certain Relationships and Related Transactions. . . . . . . . . . . .  77
14.    Exhibits, Financial Statement Schedules and Reports on Form 8-K . . .  78


                                        2

ITEM 1.     BUSINESS

                                    OVERVIEW

     Hersha  Hospitality  Trust  is  a  Maryland  real  estate  investment trust
organized  in  1998 that invests in limited service and full service hotels with
strong,  national franchise affiliations, or hotels with the potential to obtain
these  franchises, in the mid-scale market segment in the eastern United States.
Since  our  initial  public  offering  in  January 1999, we have concentrated on
owning  economy,  mid-scale and upper-economy hotels located in diverse markets.
We  recently  have  re-focused  our business strategy toward acquiring mid-scale
hotels in leading central business districts, in close proximity to business and
leisure  demand  generators in suburban areas around major metropolitan markets.
We  completed  an initial public offering of two million of our Class A Priority
Common  Shares on January 26, 1999 at $6.00 per share.  In addition, on February
5,  1999,  we sold an additional 275,000 Class A Priority Common Shares pursuant
to  an  over  allotment  option granted to the underwriter in our initial public
offering.  Our  Priority  Class A Common Shares are traded on the American Stock
Exchange  under  the  symbol  "HT."

     In  connection  with our initial public offering of priority common shares,
our  operating  partnership  acquired  ten  initial  hotels  in exchange for (i)
4,032,431  subordinated  units  of  operating  partnership  interest  in  the
partnership  that  are  redeemable  for the same number of Class B Common Shares
with a value of approximately $24.2 million based on the initial public offering
price, and (ii) the assumption of approximately $23.3 million of indebtedness of
which approximately $6.1 million was repaid immediately after the acquisition of
the  hotels  using  the  proceeds  of  the  offering.

     We  own  our  hotels  through our operating partnership, Hersha Hospitality
Limited  Partnership,  of  which  we  are the general partner and own 31% of the
partnership  interests.  In order for us to qualify as a REIT, we cannot operate
our  hotels.  Therefore,  we lease each of our hotels to management companies to
operate  our hotels. We lease 14 of our hotels to Hersha Hospitality Management,
L.P.  (HHMLP),  a  Pennsylvania  limited  partnership. HHMLP is owned in part by
three  of  our  executive officers, two of our trustees and their affiliates. We
lease  the  remaining four hotels located in Atlanta, Georgia to subsidiaries of
Noble  Investment  Group,  Ltd.,  an  unaffiliated  third  party  real  estate
development  and  hotel  management  company.  In  addition,  HHMLP  provides
administrative  services  to  us  for a fixed annual fee. We have four executive
officers,  and  these  officers  are  our  only  employees.

     The leases are designed to allow us to participate in revenue growth at our
hotels  by providing for percentage rent based on hotel revenues. The percentage
rent  calculation  in  each  of these leases is based upon incentive thresholds.
These  thresholds  are  designed to provide incentive to our lessees to generate
higher  revenues at each hotel and to increase the rent percentage due above the
incentive  thresholds while simultaneously increasing the lessee's profitability
from  the  hotel's  operations.


                                        3



     As of December 31, 2001, we owned the following 18 hotels:

- ---------------------------------------------------
                                          NUMBER OF
HOTELS                                      ROOMS
- ---------------------------------------------------
                                       
HOLIDAY INN EXPRESS:
   Hershey, PA                                   85
   Duluth, GA                                    68
   Long Island City, NY                          79
   New Columbia, PA                              81
HAMPTON INN:
   Carlisle, PA                                  95
   Danville, PA                                  72
   Hershey, PA                                  110
   Newnan, GA                                    91
   Peachtree, GA                                 61
   Selinsgrove, PA                               75
COMFORT INN:
   Harrisburg, PA                                81
- ---------------------------------------------------

- ---------------------------------------------------
                                          NUMBER OF
HOTELS                                      ROOMS
- ---------------------------------------------------

HOLIDAY INN EXPRESS AND SUITES:
   Harrisburg, PA                                77
CLARION SUITES:
   Philadelphia, PA                              96
MAINSTAY SUITES:
   King of Prussia, PA                           69
SLEEP INN:
   King of Prussia, PA                           87
   Corapolis, PA                                143
COMFORT SUITES:
   Duluth, GA                                    85
HOLIDAY INN HOTEL AND CONFERENCE CENTER:
   Harrisburg, PA                               196
- ---------------------------------------------------
Total Rooms                                   1,651
                                          ---------


                                 GROWTH STRATEGY

     We  seek  to  enhance shareholder value by increasing amounts available for
distribution  to  our  shareholders by (1) acquiring additional hotels that meet
our  investment criteria and (2) participating in any increased revenue from our
hotels  through  percentage  leases.

ACQUISITION STRATEGY

     Our  acquisition policy is to acquire hotels for which we expect to receive
rents  at least equal to 10% -12% of the purchase price paid for each hotel, net
of  certain  costs.  In  addition,  we intend to acquire hotels that meet one or
more  of  the  following  criteria:

     -    nationally-franchised hotels such as Comfort Inn(R), Fairfield Inn(R),
          Marriott  Courtyard(R),  Hampton Inn(R), Hilton Garden Inn(R), Holiday
          Inn(R)  and  Holiday  Inn  Express(R)  hotels,  and  limited  service
          extended-stay  hotels  such  as Comfort Suites(R), Homewood Suites(R),
          Main  Stay  Suites(R),  Staybridge  Suites(R),  Embassy  Suites(R),
          Summerfield  Suites(R)  and  Residence  Inn  by  Marriott(R)  hotels;

     -    hotels  with  significant  barriers to entry, such as high development
          costs,  limited  availability  of  land  and the presence of similarly
          branded  hotels;

     -    poorly-managed  hotels, which could benefit from new management, a new
          marketing  strategy  and  association  with  a  national  franchisor;

     -    hotels  in  deteriorated  physical  condition  that  could  benefit
          significantly  from  renovations;  and

     -    hotels  in  attractive  locations  that  we  believe  could  benefit
          significantly  by  changing  franchises  to  a  superior  brand.

Future  acquisitions may include hotels newly developed by some of our executive
officers,  trustees  and  their  affiliates.

     In addition to the direct acquisition of hotels, we may make investments in
hotels  through  joint  ventures  with  strategic  partners  or  through  equity
contributions,  sales  and  leasebacks,  or  secured loans.  We seek to identify
acquisition  candidates located in markets with economic, demographic and supply
dynamics  favorable  to  hotel  owners and operators.  Through our extensive due
diligence  process,  we  select  those  acquisition  targets  where  we  believe
selective  capital  improvements  and  intensive  management  will  increase the
hotel's  ability  to  attract  key demand segments, enhance hotel operations and
increase  long-term  value.


                                        4

     We  intend  to  lease  hotels  that  we acquire to operators, including our
current  lessees,  HHMLP  and Noble, as well as other third party non-affiliated
lessees. Future leases with our current lessees generally will be similar to the
current  percentage  leases.  We will negotiate the terms and provisions of each
future  lease,  depending  on  the  purchase price paid, economic conditions and
other  factors  deemed  relevant  at  the  time.

     During  2001, we completed the acquisition of three hotels. We acquired the
87-room  Sleep Inn and 69-room Mainstay Suites in King of Prussia, PA on June 1,
2001. We acquired these properties for approximately $9.4 million. The Sleep Inn
and Mainstay Suites share a common lobby and meeting space and is the first dual
branded  hotel  in  the  United States catering to the leisure and extended stay
traveler.

     On  November  1,  2001,  we  completed  the  acquisition of the Holiday Inn
Express, Long Island City, NY. We acquired this 79-room hotel from affiliates of
certain  of our executive officers and trustees for $8.5 million. We have leased
all  three  hotels to HHMLP under percentage lease terms similar to the terms of
the  other  leases that we have entered into with them in previous transactions.

FINANCING

     We  may finance additional investments in hotels, in whole or in part, with
undistributed  cash,  issuances  of  priority  common shares, preferred stock or
operating  partnership  units,  cash  received from the disposition of hotels or
borrowings.  Our  debt policy is to limit consolidated indebtedness to less than
67%  of  the  aggregate  purchase prices paid for the hotels in which we invest.
Our  Board of Trustees, however, may change the debt policy without the approval
of  our  shareholders.  The  aggregate  purchase prices for our eighteen hotels,
owned  as  of  December  31,  2001,  was  approximately  $100.0 million, and our
indebtedness  at  December  31,  2001  was  approximately  $61.5  million, which
represents  approximately  61.5% of the aggregate purchase price for our hotels.

     In  February  2000, we entered into a portfolio refinancing of seven of our
hotel  properties  for approximately $22.1 million. Outstanding borrowings under
the  refinancing  bear  interest  at  a  fixed  rate of 8.94%, have a total loan
amortization period of 23.5 years and have a maturity date of February 2010. The
first  eighteen  months of the loan was structured to be interest only financing
with  no principal pay off during the period. The loan proceeds were utilized to
pay  off existing loans, to pay accrued distributions to the limited partners of
our  operating  partnership  and  to  acquire  hotel  properties.

     We  maintain  a  credit  line  with  Sovereign  Bank  for  $11.5  million.
Outstanding  borrowings  under  the  line  of credit bear interest at the bank's
prime  rate.  The  line of credit is collateralized by first mortgages on two of
our hotels. The interest rate on borrowings under the line of credit at December
31, 2001 was 5.0%. The line of credit expires on August 8, 2002. The outstanding
principal  balance  on  the  line  of  credit  was approximately $7.1 million at
December  31,  2001.

INTERNAL GROWTH STRATEGY

     Our  percentage leases are designed to allow us to participate in growth in
revenues at our hotels.  Our percentage leases generally provide that the lessee
will  pay  in  each  month  or  calendar  quarter  the  greater  of base rent or
percentage  rent.  The  percentage  rent  for  each  hotel  leased  to  HHMLP is
comprised  of:

     -    a  percentage  of  room  revenues  up  to  a certain threshold amount,

     -    a  percentage  of  room  revenues in excess of the first threshold but
          less  than  a  second  incentive  threshold,

     -    a  percentage  of  room  revenues  in  excess  of the second incentive
          threshold  and

     -    a  percentage  of  revenues  other  than  room  revenues.

The  percentage  rent  for  each  hotel  leased  to  Noble  is  comprised  of:

     -    a  percentage  of  room  revenues  up  to  an  incentive threshold and

     -    a  percentage  of  room  revenues  above  this  threshold  amount.


                                        5

     The  incentive  thresholds are designed to provide incentive to our lessees
to  generate higher revenues at each hotel by reducing the percentage of revenue
paid  as  rent  above  certain  thresholds.  In  the case of any newly-renovated
hotels  or  newly-developed  hotels,  our  lessees  pay  a  fixed  rent until an
adjustment  date,  after  which  our  lessees  pay the greater of a base rent or
percentage  rent.

     We  seek  to  increase  percentage  lease  payments  through the following:

     -    asset  management,  which includes monitoring the operators' marketing
          programs, sales management policies and operational initiatives at the
          hotels;  and

     -    reinvestment  in  the  hotels  as  management  deems  necessary.

DISPOSITION

     We  will  evaluate  our  hotels  on  a periodic basis to determine if these
hotels  continue  to  satisfy  our  new investment criteria.  We may sell hotels
opportunistically  based  upon management's forecast and review of the cash flow
potential  for  the  hotel  and  re-deploy  the  proceeds into debt reduction or
acquisitions  of hotels.  We utilize several criteria to determine the long-term
potential of our hotels.  Hotels are identified for sale based upon management's
forecast  of  the  strength  of the hotel's cash flows and its ability to remain
accretive  to  our portfolio.  Our decision to sell an asset is often predicated
upon  the  size  of the hotel, strength of the franchise, property condition and
related  costs  to  renovate the property, strength of market demand generators,
projected  supply  of  hotel  rooms  in  the  market,  probability  of increased
valuation  and  geographic  profile  of  the  hotel.

     We have sold four hotels since the initial public offering to third parties
and  have  sold  two hotels back to some of our executive officers, trustees and
their  affiliates  to  prevent the REIT from having to take on seller financing.

     All  asset  sales  are  comprehensively  reviewed by our Board of Trustees,
including  our independent trustees. A majority of the independent trustees must
approve  the  terms  of  all  asset  sales.

     We sold six properties during 2001. The property sales were undertaken as a
result  of  our  strategic  and cash flow forecasts of the individual hotels and
other  strategic  criteria  mentioned  above.

     Of these six property sales, three hotels were sold directly to third party
owner  operators.  These  asset  sales  consist  of the Comfort Inn, Denver, the
Comfort  Inn,  JFK  Airport  and  the  Holiday  Inn,  Milesburg.

     We  sold  the  Best  Western,  Indiana, the Comfort Inn, Riverfront and the
Comfort  Inn, McHenry, MD to affiliates of certain of our executive officers and
trustees.  All three of these hotels were initially purchased from affiliates of
certain  of  our  executive  officers and trustees. We did not sell these assets
directly  to  a  third party due to the high probability of having to maintain a
certain  amount  of seller financing in order to complete these transactions. We
consummated  these  sales  for  substantially  the same purchase prices as these
affiliates  obtained  in  their  subsequent sales of these hotels to third party
owner  operators.

INDEPENDENT REVIEW OF ACQUISITION AND DISPOSITIONS WITH RELATED PARTIES

     As  of  September  2001,  the  Board  of  Trustees  has  elected to hire an
independent third party accounting firm to review in advance all asset purchases
and  asset  sales  between  us  and related parties.  The Board of Trustees will
determine  the  scope  of  each review on a case-by-case basis.  The independent
third party accounting firm will review each acquisition or sale to determine if
the  terms of the transaction are in line with then-current market conditions as
well  as  how the transaction impacts us.  The accounting firm then will present
its  findings  to the Board of Trustees to aid it in its evaluation of the terms
of  the  transaction.

RE-PRICING OUR HOTELS

     We  have  acquired, and expect to acquire in the future, from affiliates of
certain  of  our  executive  officers  and  trustees,  newly-developed  or
newly-renovated hotels that do not have an operating history that would allow us
to  make  purchase  price  decisions based on historical performance.  In buying


                                        6

these hotels we have utilized, and expect to continue to utilize, a "re-pricing"
methodology  that,  in effect, adjusts the initial purchase price for the hotel,
one  or  two  years  after  we initially purchase the hotel, based on the actual
operating  performance  of  the  hotel  during  the previous twelve months.  All
purchase  price  adjustments  are  approved  by  a  majority  of our independent
trustees.

     The  initial  purchase  price  for  each  of  these  hotels  was based upon
management's  projections  of  the  hotel's  performance  for  one  or two years
following  our  purchase.  The leases for these hotels provide for fixed initial
rent  for  the  one-  or  two-year adjustment period that provides us with a 12%
annual  yield on the initial purchase price, net of certain expenses. At the end
of the one- or two-year period, we calculate a value for the hotel, based on the
actual  net  income  during the previous twelve months, net of certain expenses,
such  that it would have yielded a 12% return. We then apply the percentage rent
formula  to  the hotel's historical revenues for the previous twelve months on a
pro forma basis. If the pro forma percentage rent formula would not have yielded
a  pro  forma  annual  return  to  us of 11.5% to 12.5% based on this calculated
value,  this  value is adjusted either upward or downward to produce a pro forma
return  of either 11.5% or 12.5%, as applicable. If this final purchase price is
higher  than  the  initial  purchase  price,  then  the seller of the hotel will
receive  consideration in an amount equal to the increase in price. If the final
purchase price is lower than the initial purchase price, then the sellers of the
hotel  will return to us consideration in an amount equal to the difference. Any
purchase  price adjustment will be made either in operating partnership units or
cash as determined by our Board of Trustees, including the independent trustees.
Any  operating  partnership  units issued by us or returned to us as a result of
the  purchase  price adjustment historically have been valued at $6.00 per unit.
Any future adjustments will be based upon a value per unit approved by our Board
of  Trustees,  including  our  independent trustees. The sellers are entitled to
receive  quarterly distributions on the operating partnership units prior to the
units  being  returned  to  us  in  connection  with  a  downward purchase price
adjustment.

     We  re-priced  seven  of our hotels acquired in connection with our initial
public offering based upon operating results as of December 31, 1999 or December
31,  2000.  Before  we  implemented  the current pricing methodology in December
2000,  our  pricing  methodology provided for re-pricing of a hotel if there was
any  variance  from  our  initial  forecasted  12%  return.  Under this previous
pricing  methodology,  as  of January 1, 2000, we issued an aggregate of 235,026
additional  operating partnership units in connection with the re-pricing of the
Holiday  Inn,  Milesburg;  the  Comfort  Inn,  Denver;  and  the  Comfort  Inn,
Harrisburg,  each  of  which  subsequently was sold.  In addition, on January 1,
2001,  we  issued an aggregate of 531,559 additional operating partnership units
in  connection  with the re-pricing of the Holiday Inn Express, Hershey; Hampton
Inn,  Carlisle;  Holiday  Inn  Express,  New  Columbia;  and  the  Comfort  Inn,
Harrisburg.  We also issued 175,538 operating partnership units at a value equal
to approximately $1 million in connection with the repricing of the Comfort Inn,
Jamaica,  New York located at John F. Kennedy International Airport prior to its
sale  in  June  2001.

     Since  our  initial public offering, we have acquired six additional hotels
from  some  of our executive officers, trustees and their affiliates for initial
prices  that will be adjusted based upon operating results at January 1, 2002 or
2003.  Based upon unaudited results for the period ending December 31, 2001, our
partnership  anticipates issuing additional units for the Hampton Inn, Danville,
the  Holiday  Inn  Express  &  Suites,  Harrisburg and the Hampton Inn & Suites,
Hershey,  PA.

PROPERTY MANAGEMENT

     In order for us to qualify as a REIT, neither we, our operating partnership
nor  the  subsidiary  partnerships  can  operate hotels.  Therefore, each of the
hotels  is  leased  to  a  lessee  under  percentage leases.  We currently lease
properties  to  HHMLP  and  Noble.  HHMLP  also manages certain other properties
owned  by  affiliates of certain of our executive officers and trustees that are
not  owned  by our operating partnership.  HHMLP commenced operations on January
1,  1999  and  as  of  December  31,  2001  leases  14 hotel properties from our
operating  partnership  and  also  manages  other  properties  for affiliates of
certain  of  our executive officers and trustees.  Noble is an independent third
party  real  estate  development  and  management  company based in Atlanta, GA.

DISTRIBUTIONS

     We  have  made twelve consecutive quarterly distributions to the holders of
our priority common shares since our initial public offering in January 1999 and
intend  to continue to make regular quarterly distributions to our shareholders.


                                        7

     Our Board of Trustees will determine the amount of our future distributions
and  its  decision  will  depend on a number of factors, including the amount of
funds  from  operations,  our  partnership's  financial  condition, debt service
requirements,  capital  expenditure  requirements  for  our  hotels,  the annual
distribution  requirements  under the REIT provisions of the Code and such other
factors  as  the  trustees deem relevant. Our ability to make distributions will
depend  on our receipt of distributions from our operating partnership and lease
payments  from our lessees with respect to the hotels. We rely on our lessees to
generate  sufficient  cash  flow  from the operation of the hotels to meet their
rent  obligations  under  the  percentage  leases.

     The  priority  common  shares  have  a priority period which expires on the
earlier  of  (i) January 26, 2004 and (ii) an election by us to end the priority
period  within 15 days if the share price remains over $7.00 per share for these
15  days.  During the priority period, holders of the priority common shares are
entitled  to  receive,  prior  to any distributions either to the holders of the
operating  partnership  units  or  to  the holders of the Class B Common Shares,
cumulative  dividends  in an amount per priority common share equal to $0.18 per
quarter.  After  holders  of  the priority common shares have received the $0.18
quarterly distribution, holders of the operating partnership units and the Class
B Common Shares are entitled to receive an amount per operating partnership unit
or  Class  B  Common  Share equal to the distribution paid to the holders of the
priority  common  shares.  Thereafter, holders of priority common shares and the
holders  of  the  operating  partnership units and the Class B Common Shares are
entitled to receive future distributions on a pro rata basis. As of December 31,
2001, no Class B Common Shares are outstanding. Thus, the priority common shares
have priority distribution rights only with respect to the outstanding operating
partnership  units.  In  the  future,  we  may  issue additional priority common
shares,  and  our partnership may issue operating partnership units that are not
subordinated  to  the  priority  common  shares.

     The  hotel business is seasonal in nature and, therefore, revenues from the
hotels  in  the  first and fourth quarters are traditionally lower than those in
the  second  and  third  quarters  and  our  lease revenue may be lower in these
quarters.  We  expect to use excess cash flow from the second and third quarters
to  fund  distribution shortfalls in the first and fourth quarters. There are no
assurances  we  will  be able to continue to make quarterly distributions at the
current  rate.

OPERATING PRACTICES

     HHMLP  and  Noble  utilize  a  centralized  accounting  and data processing
system,  which  facilitates  financial statement and budget preparation, payroll
management,  internal auditing and other support functions for the on-site hotel
management  team.  The  lessees  provide centralized control over purchasing and
project  management  (which  can  create economies of scale in purchasing) while
emphasizing  local  discretion  within  specific  guidelines.

     We  have  entered  into an Administrative Services Agreement with HHMLP for
HHMLP  to  provide accounting and securities reporting services to us. The terms
of  the  agreement  provide for a fixed annual fee of $55,000 with an additional
fee  of  $10,000  per property per year (pro-rated from the time of acquisition)
for  each  hotel  added  to our portfolio. Based upon the revised 11.5% to 12.5%
pricing  methodology,  the  administrative  services  agreement  was  reduced by
$75,000  per  year  as  of  January  1,  2001.

     HHMLP  and  Noble  each  employ  approximately  700 people in operating the
hotels.  The lessees have advised us that its relationship with its employees is
good.

CAPITAL IMPROVEMENTS, RENOVATION AND REFURBISHMENT

     The  percentage  leases  require  the  lessees  to maintain the hotels in a
condition  that  complies  with  their respective franchise licenses among other
requirements.  In  addition, we may upgrade the hotels in order to capitalize on
opportunities  to increase revenue, and as deemed necessary by our management to
seek  to  meet  competitive conditions and preserve asset quality.  We will also
renovate  hotels  when  we believe the investment in renovations will provide an
attractive return to us through increased revenue under the percentage leases or
is  otherwise  in  the  best  interests  of  our  shareholders.


                                        8

BUSINESS RISKS

     The hotels are subject to all operating risks common to the hotel industry.
These  risks  include,  among other things, competition from other hotels, which
can  adversely affect occupancy and room rates; increases in operating costs due
to  inflation  and other factors, which increases have not in recent years been,
and  may  not  necessarily  in  the  future  be, offset by increased room rates;
significant  dependence  on  business  and  commercial  travelers  and  tourism;
increases  in  energy costs and other expenses of travel; and adverse effects of
general  and  local economic conditions.  These factors could adversely affect a
lessee's  ability  to  make  lease  payments and, therefore, our ability to make
expected  distributions  to shareholders.  Further, decreases in room revenue at
the  hotels  will  result  in  decreased  revenue  to  our  partnership  and the
subsidiary  partnership,  as  applicable,  under  the  percentage  leases.

ENVIRONMENTAL RISKS

     Under  various federal, state, and local environmental laws, ordinances and
regulations,  a  current  or  previous owner or operator of real property may be
liable for the costs of removal or remediation of hazardous or toxic substances,
on,  under or in such property.  Such laws often impose liability whether or not
the  owner  or  operator  knew  of, or was responsible for, the presence of such
hazardous  or toxic substances.  In addition, the presence of hazardous or toxic
substances,  or  the  failure to remediate such property properly, may adversely
affect  the  owner's  ability  to borrow using such real property as collateral.
Persons  who  arrange  for  the  disposal  or  treatment  of  hazardous or toxic
substances  may  also  be liable for the costs of removal or remediation of such
substances  at  the disposal or treatment facility, whether or not such facility
is or ever was owned or operated by such person.  Certain environmental laws and
common  law  principles  could  be  used  to  impose  liability  for  release of
asbestos-containing  materials  ("ACMs") into the air and third parties may seek
recovery  from  owners  or  operators  of  real  properties  for personal injury
associated  with exposure to released ACMs.  In connection with the ownership of
the  hotels,  we,  our  partnership  or  the  subsidiary  partnerships  may  be
potentially  liable  for  any  such  costs.

     Phase  I  environmental site assessments were obtained on all of the hotels
prior  to  their  acquisition  by  us.  Phase  I  environmental assessments were
intended  to identify potential environmental contamination for which the hotels
may  be  responsible.  The Phase I environmental assessments included historical
reviews  of  the  hotels,  reviews  of  certain  public  records,  preliminary
investigations  of  the  sites  and  surrounding  properties,  screening for the
presence  of  hazardous  substances,  toxic  substances  and underground storage
tanks,  and  the  preparation  and  issuance  of  a written report.  The Phase I
environmental  assessments  did  not  include  invasive procedures, such as soil
sampling  or  ground  water  analysis.

     The  Phase I site assessments have not revealed any environmental liability
that  we  believe  would have a material adverse effect on our business, assets,
results  of  operations  or  liquidity,  nor are we aware of any such liability.
Nevertheless,  it  is  possible  that the Phase I site assessments do not reveal
environmental  liabilities  or that there are material environmental liabilities
of  which  we  are unaware.  Moreover, no assurance can be given that (i) future
laws,  ordinances  or  regulations  will  not  impose any material environmental
liability, or (ii) the current environmental condition of the hotels will not be
affected  by  the  condition  of  other properties in the vicinity of the hotels
(such  as the presence of leaking underground storage tanks) or by third parties
unrelated  to  us,  our  partnership,  the  subsidiary  partnerships  or  HHMLP.

     We  believe that the hotels are in compliance in all material respects with
all  federal,  state and local ordinances and regulations regarding hazardous or
toxic  substances  or  other  environmental  matters.  Neither  we  nor,  to our
knowledge,  any  of  the  former  owners of our hotels have been notified by any
governmental  authority  of  any  material  noncompliance,  liability  or  claim
relating  to  hazardous  or  toxic  substances or other environmental matters in
connection  with  any  of  the  hotels.

FRANCHISE AGREEMENTS

     HHMLP,  which  is  owned by affiliates of certain of our executive officers
and  trustees, holds all of the franchise licenses for all of the hotels that it
leases from us.  HHMLP is expected to hold all of the franchise licenses for any
subsequently  acquired  hotel  properties  that  it  leases.  We do not hold the
franchise  licenses  for  the  hotels  leased  to  Noble.  We  do not anticipate
maintaining  the  franchise licenses for hotel properties managed by third party
management  companies.  It  is  anticipated  that  franchise  licenses for hotel


                                        9

properties  managed  by other lessees will be maintained by that lessee.  During
2001  and  2000,  HHMLP  paid  franchise  fees  in  the  aggregate  amount  of
approximately  $2,003  and  $2,184,  respectively.

     Holiday  Inn  Express  and  Holiday  Inn  are  registered trademarks of Six
Continents  Hotels  Plc;  Hampton Inn is a registered trademark of Hilton Hotels
Corporation,  and  Comfort  Inn,  Comfort Suites, Mainstay Suites, Sleep Inn and
Clarion  Suites  are  registered  trademarks  of  Choice  Hotels  International.

     We anticipate that most of the additional hotels in which we invest will be
operated  under  franchise  licenses. We believe that the public's perception of
quality associated with a franchisor is an important feature in the operation of
a  hotel.  Franchisors  provide  a  variety  of  benefits for franchisees, which
include national advertising, publicity and other marketing programs designed to
increase  brand  awareness,  training of personnel, continuous review of quality
standards  and  centralized  reservation  systems.

     The  franchise  licenses generally specify certain management, operational,
record-keeping,  accounting,  reporting  and  marketing standards and procedures
with  which  the  franchisee  must  comply.  The franchise licenses obligate our
lessees  to comply with the franchisors' standards and requirements with respect
to  training  of operational personnel, safety, maintaining specified insurance,
the  types of services and products ancillary to guest room services that may be
provided  by  our  lessees, display of signage, and the type, quality and age of
furniture,  fixtures  and  equipment  included in guest rooms, lobbies and other
common  areas.

     The  following  table sets forth certain information in connection with the
franchise  licenses:



                HOTEL                          EFFECTIVE DATE     EXPIRATION DATE    FRANCHISE FEE(1)
                -----                        ------------------  ------------------  ----------------
                                                                            
Holiday Inn Express, Long Island City, NY    December 28, 2000   December 28, 2010              8.00%
Holiday Inn Express, Hershey, PA             September 30, 1997  September 30, 2007             8.00%
Holiday Inn Express, New Columbia, PA        December 3, 1997    December 3, 2007               8.00%
Holiday Inn Express, Duluth, GA              May 20, 2000        May 20, 2010                   8.00%
Holiday Inn Hotel and Conference Center,
Harrisburg, PA                               September 29, 1995  September 29, 2005             7.50%
Holiday Inn Express and Suites, Harrisburg,
  PA                                         December 22, 1999   December 22, 2009              8.00%
Hampton Inn, Danville, PA                    March 28, 1997      March 27, 2018                 8.00%
Hampton Inn, Carlisle, PA                    June 16, 1997       June 15, 2017                  8.00%
Hampton Inn, Selinsgrove, PA                 September 12, 1996  September 11, 2016             8.00%
Hampton Inn & Suites, Hershey, PA            September 24, 1998  September 23, 2019             8.00%
Hampton Inn, Newnan, GA                      April 20, 2000      April 19, 2021                 8.00%
Hampton Inn, Peachtree, GA                   April 20, 2000      April 19, 2021                 8.00%
Mainstay/Sleep Inn, King of Prussia, PA      November 30, 1997   November 30, 2017              7.50%
Comfort Inn, Harrisburg, PA                  May 15, 1998        May 15, 2018                   8.85%
Comfort Suites, Duluth, GA                   May 19, 2000        May 19, 2020                   8.00%
Clarion Suites, Philadelphia, PA             August 4, 1995      August 4, 2015                 6.05%
Sleep Inn, Corapolis, PA                     June 29, 1998       June 29, 2018                  8.35%

<FN>
(1)     Percentage of room revenues payable to the franchisors.


TAX STATUS

     We  have elected to be taxed as a REIT under Section 856 through 860 of the
Internal  Revenue  Code,  commencing  with  our taxable year ending December 31,


                                       10

1999.  As  long  as  we qualify for taxation as a REIT, we generally will not be
subject  to  Federal income tax on the portion of our income that is distributed
to  shareholders.  If  we fail to qualify as a REIT in any taxable year, we will
be  subject  to Federal income tax (including any applicable alternative minimum
tax)  on  our taxable income at regular corporate tax rates.  Even if we qualify
for  taxation  as  a REIT, we may be subject to certain state and local taxes on
its  income  and  property  and  to  Federal  income  and  excise  taxes  on our
undistributed  income.

     Earnings  and  profits, which will determine the taxability of dividends to
shareholders,  will  differ  from  net  income  reported for financial reporting
purposes due to the differences for federal tax purposes in the estimated useful
lives  and  methods  used  to  compute  depreciation.  Of  the  total  2001
distributions,  89.0%  is considered ordinary income while 11.0% is considered a
non-taxable  return  of  capital.  All of the 2000 distributions were considered
ordinary  income.


                                       11

ITEM 2.     PROPERTIES

     The  following  table  sets  forth  certain information with respect to the
hotels  we  owned  as  of  December  31,  2001.



                                                  Twelve Months Ended December 31, 2001
                             -----------------------------------------------------------------------------
                                                                                      Average
                              Year   Number of     Room         Other                  Daily
                             Opened    Rooms      Revenue    Revenue(1)   Occupancy     Rate    REVPAR(2)
                             ------  ---------  -----------  -----------  ----------  --------  ----------
                                                                           

HOTELS
- ------
CLARION SUITES:
   Philadelphia, PA . . . .    1995         96  $ 1,900,984  $   179,981       59.6%  $  90.97  $    54.25

COMFORT SUITES:
   Duluth, GA . . . . . . .    1996         85  $ 1,448,963  $    40,828       70.4%  $  66.30  $    46.70

COMFORT INN:
   Harrisburg, PA . . . . .    1998         81  $ 1,298,582  $    28,393       58.9%  $  75.48  $    44.47

HAMPTON INN
   Peachtree City, GA          1994         61  $ 1,025,162  $    34,042       68.1%  $  67.64  $    46.04
   Newnan, GA . . . . . . .    1996         91  $ 1,591,277  $    43,747       74.1%  $  64.68  $    47.91
   Selinsgrove, PA (3). . .    1996         75  $ 1,773,357  $    43,197       80.6%  $  81.50  $    65.66
   Carlisle, PA . . . . . .    1997         95  $ 1,879,661  $    26,717       69.2%  $  76.71  $    53.09
   Danville, PA . . . . . .    1998         72  $ 1,539,207  $    24,928       73.8%  $  79.41  $    58.57
   Hershey, PA. . . . . . .    1999        110  $ 2,146,087  $    51,333       50.4%  $ 106.15  $    53.45

HOLIDAY INN:
   Harrisburg, PA . . . . .    1970        196  $ 2,777,050  $ 1,895,747       56.1%  $  68.81  $    38.62

HOLIDAY INN EXPRESS:
   Duluth, GA . . . . . . .    1996         68  $ 1,229,757  $    35,813       69.7%  $  71.13  $    49.55
   Long Island City, NY (4)    2001         79  $ 1,259,631  $    21,152       57.5%  $ 114.63  $    65.86
   Harrisburg, PA . . . . .    1997         77  $ 1,420,388  $    26,755       66.4%  $  76.64  $    50.87
   Hershey, PA. . . . . . .    1997         85  $ 1,946,827  $    40,006       59.3%  $ 107.98  $    64.08
   New Columbia, PA . . . .    1997         81  $ 1,250,049  $    24,578       60.6%  $  70.69  $    42.81

SLEEP INN:
   Corapolis, PA. . . . . .    1998        143  $ 1,229,025  $    38,176       49.7%  $  47.34  $    23.55
   King of Prussia, PA. . .    2000         87  $ 1,061,634  $    23,713       57.4%  $  73.47  $    42.15

MAINSTAY SUITES:

   King of Prussia, PA. . .    2000         69  $ 1,310,222  $    88,384       51.5%  $  80.11  $    41.26

Total/weighted average. . .              1,651  $28,087,863  $ 2,667,490       61.7%  $  76.91  $    47.44
                                                -----------  -----------

Total Revenue . . . . . . .                     $30,755,353

<FN>
- --------------------
(1)     Represents  restaurant  revenue,  telephone  revenue  and  other  revenue.
(2)     REVPAR  is  determined  by  dividing  room  revenue by available rooms for the applicable period.
(3)     A  portion  of the land adjacent to this hotel, which is not currently used for hotel operations,
        is  leased  to  an  affiliate  for  $1  per  year  for  99  years.
(4)     Hotel  began  operations  in  May  2001.


     CLARION SUITES, PHILADELPHIA, PENNSYLVANIA

     Description.  The  Clarion Suites, Philadelphia, Pennsylvania is located at
1010  Race  Street,  one  half  block  from  the  newly-developed  Philadelphia
convention  center  and  six blocks from the Independence Hall historic district
and  the  Liberty  Bell.  The  hotel is located in the historic Bentwood Rocking
Chair Company building, which was constructed in 1896 and converted to a Quality
Suites  hotel  in  the  1980s.  The hotel was purchased by some of our executive
officers,  trustees  and  their  affiliates  as  a  Ramada  Suites  in  1995 and
substantially  rehabilitated.  These  individuals  and  their  affiliates  later
converted the hotel to a Clarion Suites.  The hotel has 96 executive suites with
fully-equipped  kitchens  and  an  eight-story  interior corridor with Victorian
style  architecture.  The  hotel  has a lounge featuring light fare and a comedy
cabaret.  Amenities  include two large meeting rooms, boardrooms, a fitness room
and  a  complimentary  continental  breakfast.


                                       12

     Guest  Profile  and  Local  Competition.  Approximately  20% of the hotel's
business  is  comprised of leisure travelers and transient guests related to its
close  proximity to the historic district. The remainder of the hotel's business
is  due  to  commercial  activity from local businesses and people visiting area
residents.  We  consider  our  primary  competition  to  be  all  Center  City,
Philadelphia  hotels.

     COMFORT SUITES, DULUTH, GEORGIA

     Description.  The  Comfort  Suites, Gwinnett Place Mall is located just off
Pleasant  Hill  Road  and  Interstate  85 at exit 40.  Opened in June 1996, this
85-suite  hotel  features  large spacious guest suites each equipped with a king
size bed or two double beds.  Amenities include a fitness center, Jacuzzi within
a  large  sunroom, indoor pool and meeting facilities with a 60-person capacity.

     Guest  Profile  and  Local  Competition.  Numerous  local business parks in
Duluth,  Norcross  and  Lawrenceville  play a vital role in the hotel's success.
Companies  such  as  Scientific  Atlanta,  Primerica  Financial  Services,  NCR,
Motorola,  Hitachi,  and  Lucent Technologies all have major offices in the area
and  use  this  hotel  frequently for room nights and meeting space. The leisure
market  is  fueled by the Gwinnett Place Mall and many local events. We consider
the hotel's primary competitors to be the Holiday Inn Express, the Hampton Inn &
Suites,  the  Courtyard  Gwinnett  Mall  and  the  Fairfield  Inn.

     COMFORT INN, HARRISBURG, PENNSYLVANIA

     Description.  The  Comfort Inn, Harrisburg, Pennsylvania is located 8 miles
north  of  Hershey,  Pennsylvania  at  7744  Linglestown  Road  off  exit  27 of
Interstate  81.  The hotel opened in May 1998.  It is an 81-room limited service
hotel.  Amenities  include  an  indoor  pool,  hot  tub, fitness center, meeting
facilities,  complimentary  continental breakfast and 24-hour coffee.  All rooms
have  one  king  bed  or  two  queen beds and some Jacuzzi suites are available.

     Guest  Profile  and  Local  Competition.  Approximately  25% of the hotel's
business  is  related  to commercial activity from local businesses. The hotel's
group  business,  which  accounts  for  approximately  5%  of  its  business, is
generated  from  area institutions, local weddings and local social and sporting
events.  The  remainder  of  the  hotel's  business  consists  of  transient and
recreational  travelers  generated by its proximity to Hershey, Pennsylvania. We
consider  our  primary  competition  to be the Comfort Suites and Holiday Inn in
Grantville,  Pennsylvania.

     HAMPTON INN, PEACHTREE, GEORGIA

     Description.  This  Hampton  Inn  is  located  in  the Atlanta community of
Peachtree  City.  This  61-room, limited service hotel opened in 1994.  A poured
concrete structure, this two-story building features the traditional Hampton Inn
architecture  with  metal  rooflines  and  an  ample  porte-cochere.  This hotel
features  an outdoor pool and has an oversize fitness facility.  The hotel has a
meeting  room  that  can  accommodate  25  persons.

     Guest  Profile  and  Local  Competition. Peachtree City is home to over ten
Fortune  500  companies  and  boasts  a two million square foot industrial park.
Several  major  Japanese  companies,  including  Panasonic,  Hoshizaki,  TDK and
Shinsei,  are  headquartered  in Peachtree City. The hotel's primary competitors
are  the  Holiday  Inn,  Sleep  Inn,  and  Days  Inn  located in Peachtree City.

     HAMPTON INN, NEWNAN, GEORGIA

     Description.  The  Hampton  Inn,  Newnan,  is  located  in one of Atlanta's
fastest  growing  counties.  This 91-room hotel sits adjacent to Interstate I-85
and  features  traditional  Hampton Inn architecture with three floors on poured
concrete.  This  hotel  features  an  outdoor  pool,  fitness  centers,  and
full-service  meeting  room.

     Guest  Profile and Local Competition. The primary demand generators for the
Hampton  Inn,  Newnan,  include  several  major  corporations  located  in  the
industrial  park,  which  include  Yokogawa, Johnson-Yokogawa, Yamaha, Kawasaki,
Ryder,  Ritchie  Brothers,  and Southern States Vehicle Auctions. The industrial
park  is  slated  for expansion and Coweta County's population has grown by over
40%  since  1991.  Leisure  demand  is  generated  by weddings, festivals, local
racetracks  and a tourist base. The main competition for this hotel includes the
Jameson  Inn,  Springhill  Suites,  Comfort  Inn,  Best  Western and Holiday Inn
Express.


                                       13

     HAMPTON INN, SELINSGROVE, PENNSYLVANIA

     Description.  The  Hampton  Inn,  Selinsgrove,  Pennsylvania  is located on
Pennsylvania  Routes 11 and 15.  The hotel, which opened in September 1996, is a
75-room,  three story, limited service hotel.  Amenities include an indoor pool,
hot tub, fitness center, meeting facilities, complimentary continental breakfast
and 24-hour coffee.  All rooms have one king bed or two queen beds, some Jacuzzi
suites  are  available  and  some  rooms  have  refrigerators, coffee makers and
microwaves.

     Guest  Profile  and  Local  Competition.  Approximately  80% of the hotel's
business  is related to commercial activity from local businesses. The remainder
of  the  hotel's  business  consists of pleasure travelers, transient guests and
demand  generated  by  the  hotel's  proximity to area universities and Knoebels
Amusement  Park. We consider our primary competition to be the Best Western near
Selinsgrove,  Pennsylvania.

     HAMPTON INN, CARLISLE, PENNSYLVANIA

     Description.  The  Hampton  Inn,  Carlisle,  Pennsylvania is located at the
intersection  of Route 11 and exit 16 off the Pennsylvania Turnpike.  The hotel,
which  opened  in  June  1997,  is  a  95-room limited service hotel.  Amenities
include  an  indoor  pool,  hot  tub,  fitness  center,  meeting  facilities,
complimentary continental breakfast and 24-hour coffee.  All rooms have one king
bed  or  two  queen  beds, some Jacuzzi suites are available and some rooms have
refrigerators,  coffee  makers  and  microwaves.

     Guest  Profile  and  Local  Competition.  Approximately  50% of the hotel's
business  is related to commercial activity from local businesses. The remainder
of  the  hotel's  business  consists  of  overnight travelers and general demand
generated  by the hotel's proximity to the Carlisle Fairgrounds and the Army War
College.  We consider our primary competition to be the Holiday Inn in Carlisle,
Pennsylvania.

     HAMPTON INN, DANVILLE, PENNSYLVANIA

     Description.  The  Hampton  Inn, Danville, Pennsylvania, is located at Exit
33  off Interstate 80.  The hotel, which opened in September 1998, is a 72-room,
three  story, limited service hotel.  Amenities include an indoor pool, hot tub,
fitness  center,  meeting  facilities,  complimentary continental breakfast, and
24-hour  coffee  service.  All  rooms  offer queen beds or king beds, and coffee
makers.

     Guest  Profile  and  Local  Competition.  The  majority of the hotel guests
consist  of  tourists  or  overnight business travelers. We consider our primary
competition to be several non-franchised hotels located in the surrounding area.

     HAMPTON INN AND SUITES, HERSHEY, PENNSYLVANIA

     Description.  The  Hampton  Inn and Suites is located at 749 East Chocolate
Avenue in Hershey, Pennsylvania.  The hotel opened in September 1999 and has 110
rooms,  35  of  which  are  suites.  The  hotel is located near all of the major
attractions  in  Hershey, including the amusement park and the Hershey chocolate
factory.  Amenities  include  an  indoor  pool,  exercise room, hot tub, meeting
facilities,  complimentary  continental  breakfast  and  24-hour  coffee.

     Guest  Profile  and  Local  Competition.  The  majority of the hotel guests
consist  of tourists and overnight travelers. The hotel's close proximity to all
Hershey  attractions  makes  this  property  especially  attractive  to  leisure
travelers.  The  hotel's  primary competitors are the Hilton Garden Inn, Comfort
Inn,  Holiday  Inn  Express  and  Springhill  Suites.

     HOLIDAY INN HOTEL AND CONFERENCE CENTER, HARRISBURG, PENNSYLVANIA

     Description.  The  Holiday  Inn  Hotel  and  Conference Center, Harrisburg,
Pennsylvania is located at the intersection of the Pennsylvania Turnpike exit 18
and  Interstate  83, ten minutes from downtown, Harrisburg International Airport
and  Hershey Park.  The hotel opened in 1970 as a Sheraton Inn and was converted
to a Ramada Inn in 1984.  It was completely renovated and converted to a Holiday
Inn  in  September  1995.  This  hotel  has 196 deluxe guest units and is a full


                                       14

service  hotel,  including  a  full  service  restaurant as well as a nightclub.
Amenities  include  an indoor tropical courtyard with a pool and Jacuzzi as well
as  a  banquet  and  conference  facility  for  up  to  700  people.

     Guest  Profile  and  Local  Competition.  Approximately  40% of the hotel's
business  is related to commercial activity from local businesses. The remainder
of  the  hotel's  business  consists of overnight travelers visiting Hershey and
Harrisburg.  We  consider our primary competition to be the Radisson Penn Harris
in  Camp  Hill,  Pennsylvania.

     Additional  Information Regarding Depreciation. This is our only hotel that
generates more than 10% of our revenue. The federal tax basis is $1,238,000. The
depreciation  method  used  is  Modified  Accelerated  Recovery  System  and the
depreciation  rate  is  based upon tables issued by the Internal Revenue Service
for properties utilizing this depreciation method. The life claimed with respect
to  this  property  for  purposes  of  depreciation  is  39  years.

     HOLIDAY INN EXPRESS, DULUTH, GEORGIA

     Description.  The  Holiday Inn Express, Gwinnett Place Mall is located just
off  Pleasant Hill Road and Interstate 85 at exit 40.  Opened in June 1996, this
68-room  hotel features spacious guestrooms equipped with a king size bed or two
double  beds.    This  hotel features an outdoor pool along with a well-equipped
fitness  center.  Meeting  space  is  also  available  and accommodates up to 50
people.

     Guest  Profile  and  Local  Competition.  Numerous  local business parks in
Duluth,  Norcross  and  Lawrenceville  play a vital role in the hotel's success.
Companies  such  as  Scientific  Atlanta,  Primerica  Financial  Services,  NCR,
Motorola,  Hitachi,  and  Lucent Technologies all have major offices in the area
and  use  this  hotel frequently for room nights and meeting space. The Gwinnett
Civic  and  Cultural  Center and the millions of Priority Club members worldwide
are  also solid contributors of room nights throughout the year. We consider the
hotel's  primary competitors to be the Comfort Suites, the Hampton Inn & Suites,
the  Courtyard  Gwinnett  Mall  and  the  Fairfield  Inn.

     HOLIDAY INN EXPRESS, LONG ISLAND CITY (MIDTOWN TUNNEL), NEW YORK

     Description.  This  Holiday Inn Express is located adjacent to the entrance
of  the  Midtown  Tunnel  in Long Island City and is within minutes from midtown
Manhattan.  This  79-room,  limited  service  hotel  opened  in  2001.  A poured
concrete  structure, this three-story building is conveniently located alongside
the  Long  Island  Expressway.

     Guest  Profile and Local Competition. Long Island City is within minutes of
midtown  Manhattan  and is accessible via car or via direct access to the subway
line  into  Times  Square. The hotel also serves numerous corporate headquarters
and  businesses  within  Queens  and  is  located within six miles of La Guardia
airport and within 13 miles of the JFK International Airport. The hotel competes
directly  with the Best Western and numerous other limited service hotels within
Long  Island  City  and  Manhattan.

     HOLIDAY INN EXPRESS AND SUITES, HARRISBURG, PENNSYLVANIA

     Description.  The  Holiday Inn Express and Suites, Harrisburg, Pennsylvania
is located at 5680 Allentown Boulevard and is easily accessible from Interstates
81  and 83.  The hotel, which opened in August 1998 as a Clarion Inn and Suites,
is  a 77-room limited service hotel.  Amenities include an outdoor pool, meeting
facilities,  complimentary continental breakfast, and 24-hour coffee.  All rooms
have  one  king  bed  or  two queen beds.  Jacuzzi suites are available and some
rooms  also  have  refrigerators  and  microwaves.

     Guest  Profile  and  Local  Competition.  Approximately  40% of the hotel's
business  is  comprised of business travelers, 30% is related to group business,
20%  is  leisure  travelers,  and  10%  is  government business. We consider our
primary  competition  the  Best  Western  and  the  Baymont Inn, both located in
Harrisburg,  Pennsylvania.

     HOLIDAY INN EXPRESS, HERSHEY, PENNSYLVANIA

     Description.  The  Holiday Inn Express, Hershey, Pennsylvania is located on
Walton  Avenue,  one  and  one  half  miles from Hershey Park.  The hotel, which
opened  in October 1997, is an 85-room limited service hotel.  Amenities include
an  indoor  pool,  hot  tub,  fitness  center,  business service center, meeting


                                       15

facility,  complimentary  continental  breakfast  and 24-hour coffee.  All rooms
have  one  king  bed or two queen beds and some rooms have refrigerators, coffee
makers  and  microwaves.

     Guest  Profile  and  Local  Competition.  Approximately  30% of the hotel's
business  is  related  to  commercial  activity from local business. The hotel's
group  business,  which  accounts  for  approximately  5%  of  its  business, is
generated  from  area institutions, local weddings and local social and sporting
events.  The  remainder  of  the  hotel's business consists of transient guests,
visitors  to  area  residents  and  demand generated by the hotel's proximity to
Hershey  Park.  We  consider  our  primary  competition to be the Comfort Inn in
Hershey,  Pennsylvania.

     HOLIDAY INN EXPRESS, NEW COLUMBIA, PENNSYLVANIA

     Description.  The  Holiday  Inn  Express,  New  Columbia,  Pennsylvania  is
located  at  the  intersection  of Interstate 80 and Route 15.  The hotel, which
opened in December 1997, is an 81-room limited service hotel.  Amenities include
an  indoor  pool,  hot  tub,  fitness  center,  meeting  facility, complimentary
continental  breakfast  and  24-hour coffee.  All rooms have one king bed or two
queen beds, some Jacuzzi suites are available and some rooms have refrigerators,
coffee  makers  and  microwaves.  The  Holiday  Inn  Express  in  New  Columbia,
Pennsylvania  is  consistently  ranked  number one in its region for GSTS (Guest
Satisfaction Tracking System).  This award recognizes the Holiday Inn Express in
New  Columbia  as the leader in guest satisfaction and product service out of 32
other  Holiday  Inns  and  Holiday  Inns  Express  in  the  Eastern  region.

     Guest  Profile  and  Local  Competition.  Approximately  80% of the hotel's
business  is  related to commercial activity from local business. As a result of
its  proximity  to  ski  resorts  and  nearby  tourist attractions, recreational
travelers  generate  approximately 10% of the hotel's business. The remainder of
the  hotel's  business  consists  of  overnight  travelers  and visitors to area
residents.  We  consider  our  primary  competition to be the Comfort Inn in New
Columbia,  Pennsylvania.

     SLEEP INN, CORAPOLIS, PENNSYLVANIA

     Description.  The  Sleep  Inn  is  located  six  miles  from the Pittsburgh
International  Airport  and thirteen miles from downtown Pittsburgh.  This hotel
was  constructed in 1998 and has 143 guest rooms.  The hotel's amenities include
an  indoor  pool,  fitness center, an 800-square foot conference facility, and a
complimentary  breakfast.

     Guest  Profile  and Local Competition. The majority of the hotel's business
consists  business  travelers, leisure travelers and airline employees utilizing
the  Pittsburgh  International  Airport. The hotel's primary competitors are the
Holiday  Inn  and  Comfort  Inn  located  near  the  airport.

     SLEEP INN, KING OF PRUSSIA, PENNSYLVANIA

     Description.  This  Sleep Inn is located just off the Pennsylvania Turnpike
and  is  part  of  a  unique dual branded hotel, the first to feature a Mainstay
Suites  and  Sleep  Inn  under  one  roof.  This  unique  property combines many
amenities  convenient  for both the business and leisure traveler.  This 87-room
limited  service  hotel  opened  in  2000.

     Guest  Profile  and  Local  Competition.  This hotel serves both the nearby
corporate  market  as  well  as the strong leisure demand generators such as the
Valley  Forge  Historic Park, Valley Forge Convention Center and King of Prussia
Mall.  The  hotel is within twenty miles of downtown Philadelphia and serves all
of  the  corporate  and  leisure  demand  generators of this market. The hotel's
primary  competition  includes  the Fairfield Inn, Best Western, Comfort Inn and
McIntosh  Inn  all  located  within  King  of  Prussia.

     MAINSTAY SUITES, KING OF PRUSSIA, PENNSYLVANIA

     Description.  This  Mainstay  Suites  is  located just off the Pennsylvania
Turnpike  and  is  part  of  a unique dual branded hotel, the first to feature a
Mainstay  Suites  and  Sleep  Inn under one roof.  This unique property combines
many  amenities  convenient  for  both  the business and leisure traveler.  This
69-room  hotel  opened in 2000 and the suites include fully-equipped kitchens, a
comfortable  living  room  and  a  spacious  work  area.


                                       16

     Guest  Profile  and  Local  Competition.  This hotel serves both the nearby
corporate  market  as  well  as the strong leisure demand generators such as the
Valley  Forge  Historic  Park,  Valley  Forge Convention Center, King of Prussia
Mall.  The  hotel is within twenty miles of downtown Philadelphia and serves all
of  the  corporate  and  leisure  demand  generators of this market. The hotel's
primary  competition  includes  the Fairfield Inn, Best Western, Comfort Inn and
McIntosh  Inn  located  within  King  of  Prussia.



The following table sets forth certain information with respect to each of our hotels:

                                                            Year Ended December 31,
                                                ----------------------------------------------
                                                  2001      2000      1999     1998     1997
                                                --------  --------  --------  -------  -------
                                                                        
HOLIDAY INN EXPRESS - HERSHEY, PA (1)
   Occupancy                                       59.3%     57.0%    59.22%    64.4%    38.8%
   ADR                                          $107.98   $108.44   $101.91   $81.25   $75.62
   REVPAR                                       $ 64.08   $ 61.84   $ 60.36   $52.33   $29.35

HOLIDAY INN EXPRESS - NEW COLUMBIA, PA (2)
   Occupancy                                       60.6%     60.0%     55.2%    49.3%     9.0%
   ADR                                          $ 70.69   $ 66.81   $ 61.34   $58.96   $59.68
   REVPAR                                       $ 42.81   $ 40.12   $ 33.83   $29.08   $ 5.39

HAMPTON INN - CARLISLE, PA (3)
   Occupancy                                       69.2%     71.4%     68.8%    66.8%    53.5%
   ADR                                          $ 76.71   $ 72.96   $ 70.10   $63.63   $65.33
   REVPAR                                       $ 53.09   $ 52.08   $ 48.26   $42.48   $34.93

HAMPTON INN - SELINSGROVE, PA (4)
   Occupancy                                       80.6%     82.3%     80.7%    78.6%    71.9%
   ADR                                          $ 81.50   $ 75.54   $ 69.80   $65.58   $65.29
   REVPAR                                       $ 65.66   $ 62.16   $ 56.31   $51.57   $46.96

HAMPTON INN, DANVILLE, PA (5)
   Occupancy                                       73.8%     77.4%     68.5%    46.6%
   ADR                                          $ 79.41   $ 71.54   $6 3.62   $61.97
   REVPAR                                       $ 58.57   $ 55.34   $ 43.60   $28.85

HOLIDAY INN HOTEL AND CONFERENCE CENTER
- - HARRISBURG, PA
   Occupancy                                       56.1%     61.1%     62.3%    63.5%    63.3%
   ADR                                          $ 68.81   $ 69.92   $ 69.76   $68.34   $68.22
   REVPAR                                       $ 38.62   $ 42.75   $ 43.48   $43.37   $43.17


COMFORT INN - HARRISBURG, PA (6)
   Occupancy                                       58.9%     63.9%    60.3%    54.4%
   ADR                                          $ 75.48   $ 73.91    $68.38   $65.88
   REVPAR                                       $ 44.47   $ 47.20    $41.23   $35.85


CLARION SUITES, PHILADELPHIA, PA (7)
   Occupancy                                       59.6%     72.4%     64.1%    70.2%    73.7%
   ADR                                          $ 90.97   $ 94.08   $ 99.82   $99.11   $91.02
   REVPAR                                       $ 54.25   $ 68.12   $ 63.99   $69.56   $67.09

HOLIDAY INN EXPRESS & SUITES, HARRISBURG, PA
   Occupancy                                       66.4%     63.4%     54.4%    24.5%
   ADR                                          $ 76.64   $ 76.26   $ 61.83   $63.77
   REVPAR                                       $ 50.87   $ 48.32   $ 33.66   $15.61


                                       17

                                                            Year Ended December 31,
                                                ----------------------------------------------
                                                  2001      2000      1999     1998     1997
                                                --------  --------  --------  -------  -------

HAMPTON INN & SUITES, HERSHEY, PA (8)
   Occupancy                                       50.4%     46.7%     30.2%
   ADR                                          $106.15   $111.45   $ 80.07
   REVPAR                                       $ 53.45   $ 52.02   $ 24.20

HAMPTON INN, NEWNAN, GA
   Occupancy                                       74.1%     71.4%     81.7%    79.8%    77.1%
   ADR                                          $ 64.68   $ 65.17   $ 64.23   $63.37   $58.63
   REVPAR                                       $ 47.91   $ 46.50   $ 52.46   $50.53   $45.15

HAMPTON INN, PEACHTREE CITY, GA
   Occupancy                                       68.1%     71.5%     74.5%    79.6%    81.6%
   ADR                                          $ 67.64   $ 67.81   $ 68.21   $65.31   $65.21
   REVPAR                                       $ 46.04   $ 48.46   $ 50.79   $51.96   $53.18

HOLIDAY INN EXPRESS, DULUTH, GA
   Occupancy                                       69.7%     75.2%     75.2%    70.3%    69.5%
   ADR                                          $ 71.13   $ 68.24   $ 65.07   $64.38   $60.38
   REVPAR                                       $ 49.55   $ 51.31   $ 48.91   $45.24   $41.98

COMFORT SUITES, DULUTH, GA
   Occupancy                                       70.4%     73.4%     71.8%    71.9%    69.8%
   ADR                                             66.3%  $ 68.38   $ 67.70   $64.69   $63.32
   REVPAR                                       $ 46.70   $ 50.20   $ 48.59   $46.53   $44.18

SLEEP INN, CORAPOLIS, PA (9)
   Occupancy                                       49.7%     70.0%     54.0%    56.2%
   ADR                                          $ 47.34   $ 48.15   $ 45.30   $45.54
   REVPAR                                       $ 23.55   $ 33.69   $ 24.48   $25.60

SLEEP INN, KING OF PRUSSIA, PA (10)
   Occupancy                                       57.4%     35.7%
   ADR                                          $ 73.47   $ 74.48
   REVPAR                                       $ 42.15   $ 26.62

MAINSTAY SUITES, KING OF PRUSSIA, PA (10)
   Occupancy                                       51.5%     35.7%
   ADR                                          $ 80.11   $ 85.79
   REVPAR                                       $ 41.26   $ 30.60

HOLIDAY INN EXPRESS, LONG ISLAND CITY, NY (11)
   Occupancy                                       57.5%
   ADR                                          $114.63
   REVPAR                                       $ 65.86

<FN>
- ----------------
(1)  This  hotel  opened  in  October  1997  and,  thus, the data shown for 1997
     represents  approximately  three  months  of  operations.
(2)  This  hotel  opened  in  December  1997  and, thus, the data shown for 1997
     represents  approximately  one  month  of  operations.
(3)  This  hotel  opened  in  June  1997  and,  thus,  the  data  shown for 1997
     represents  approximately  seven  months  of  operations.
(4)  This  hotel  opened  in  September  1996 and, thus, the data shown for 1996
     represents  approximately  four  months  of  operations.
(5)  This  hotel  opened  in  September  1998 and, thus, the data shown for 1998
     represents  approximately  four  months  of  operations.
(6)  This hotel opened in May 1998 and, thus, the data shown for 1998 represents
     approximately  eight  months  of  operations.
(7)  This  hotel  opened  in  August  1998  and,  thus,  the data shown for 1998
     represents  approximately  five  months  of  operations.
(8)  This  hotel  opened  in  September  1999 and, thus, the data shown for 1999
     represents  approximately  four  months  of  operations.
(9)  This  hotel  opened  in  July  1998  and,  thus,  the  data  shown for 1998
     represents  approximately  six  months  of  operations.


                                       18

(10) This  hotel  opened  in  September  2000 and, thus, the data shown for 2000
     represents  approximately  four  months  of  operations.
(11) This hotel opened in May 2001 and, thus, the data shown for 2001 represents
     approximately  eight  months  of  operations.


THE PERCENTAGE LEASES

     Our  hotels  are  operated  by  our  lessees,  HHMLP and Noble, pursuant to
percentage  leases.  We  intend  to  lease  any hotels acquired in the future to
operators,  including  both  our  lessees  and  operators  unaffiliated with our
lessees.  Future  leases  with  our  lessees  generally  will  be similar to the
percentage  leases.  Future  leases with operators unaffiliated with our lessees
may or may not be similar to the percentage leases.  We will negotiate the terms
and  provisions  of  each  future  lease,  depending on the purchase price paid,
economic  conditions  and  other  factors  deemed  relevant  at  the  time.

     Each percentage lease with HHMLP has an initial non-cancelable term of five
years.  All,  but  not  less  than  all,  of these leases may be extended for an
additional  five-year  term  at HHMLP's option. At the end of the first extended
term,  HHMLP,  at  its  option,  may  extend  some  or  all of the leases for an
additional  five-year  term.  The  percentage  leases  are  subject  to  early
termination  upon the occurrence of defaults thereunder and certain other events
described  therein.

     Each  percentage  lease  with  Noble  has an initial non-cancelable term of
three years. These leases may be extended for an additional three-year period at
Noble's  option  and upon agreement by both parties for an additional three-year
period.

     The  percentage leases are designed to allow us to participate in growth in
revenues  at  our  hotels.  The  percentage  lease formulas are based on certain
projections  including  projected  revenues  for  the  newly-developed  and
newly-renovated  hotels.  We  can give no assurance that future revenues for the
hotels will be consistent with prior performance or the estimates.  With respect
to  hotels  subject  to  purchase  price  adjustment,  until  the purchase price
adjustment  dates  the rent is a fixed annual rent payable quarterly.  After the
adjustment  dates,  rent  will  be computed based on a percentage of revenues of
those  hotels.  These percentage leases generally provide for the lessees to pay
in each month or calendar quarter the greater of a base rent or percentage rent.
The  percentage  rent  for  each  hotel  leased  to  HHMLP  is  comprised  of:

     -    a  percentage  of  room  revenues  up  to  a certain threshold amount,

     -    a  percentage  of  room  revenues in excess of the first threshold but
          less  than  a  second  incentive  threshold,

     -    a  percentage  of  room  revenues  in  excess  of the second incentive
          threshold  and

     -    a  percentage  of  revenues  other  than  room  revenues.

The  percentage  rent  for  each  hotel  leased  to  Noble  is  comprised  of:

     -    a  percentage  of  room  revenues  up  to  an  incentive threshold and

     -    a  percentage  of  room  revenues  above  this  threshold  amount.

The  incentive  thresholds  are  designed to provide incentive to our lessees to
generate  higher  revenues  at  each hotel by reducing the percentage of revenue
paid  as  rent  above  certain  thresholds.  In  the case of any newly-renovated
hotels  or  newly-developed  hotels,  our  lessees  pay  a  fixed  rent until an
adjustment  date,  after  which  our  lessees  pay the greater of a base rent or
percentage  rent.


                                       19

     The  following table sets forth (i) room revenue, (ii) other revenue, (iii)
the  fixed rent, if applicable, (iv) the annual base rent and (v) the percentage
rent  formulas:



                          Room         Other          Initial          Annual                Percentage
       Hotel            Revenue(1)   Revenue(1)      Fixed Rent      Base Rent              Rent Formula
       -----           -----------  -----------      ----------      ----------             ------------
                                                                  
HOLIDAY INN EXPRESS

Hershey, PA            $ 1,946,827  $    40,006  $         794,686   $  364,000  42.1% of room revenue up to
                                                                                 1,479,523, plus 65.0% of
                                                                                 room revenue in excess of $
                                                                                 1,479,523 but less than
                                                                                 1,740,615, plus 29.0% of
                                                                                 room revenue in excess of
                                                                                 1,740,615, plus 8.0% of
                                                                                 all non-room revenue.

Long Island City, NY   $ 1,259,631  $    21,152  $1,179,389(3), (4)  $  552,468  43.96% of room revenue up
                                                                                 to $2,117,542, plus 65.0% of
                                                                                 room revenue in excess of
                                                                                 2,117,542 but less than
                                                                                 2,491,226, plus 29.0%
                                                                                 of room revenue in excess of
                                                                                 2,491,226, plus 8.0% of all
                                                                                 non-room revenue.

New Columbia, PA       $ 1,250,049  $    24,578  $         498,198   $  227,500  46.7% of room revenue up to
                                                                                 850,986, plus 65.0% of room
                                                                                 revenue in excess of $850,986
                                                                                 but less than $1,001,160, plus
                                                                                 29.0% of room revenue in
                                                                                 excess of $1,001,160, plus
                                                                                 8.0% of all non-room revenue.

Duluth, GA             $ 1,229,757  $    55,383                 N/A  $  533,000  43.47% of room revenue up
                                                                                 to $1,226,000, plus 40% of
                                                                                 room revenues in excess of
                                                                                 $ 1,226,000.

HAMPTON INN:

Carlisle, PA           $ 1,879,661  $    26,717  $         699,062   $  325,000  42.3% of room revenue up to
                                                                                 1,293,906, plus 65.0% of
                                                                                 room revenue in excess of
                                                                                 1,293,906 but less than
                                                                                 1,522,242, plus 29.0% of
                                                                                 room revenue in excess of
                                                                                 1,522,242, plus 8.0% of
                                                                                 all non-room revenue.

Danville, PA           $ 1,539,207  $    24,928  $       504,116(2)  $  234,000  43.2% of room revenue up
                                                                                 to $916,749, plus 65% of
                                                                                 room revenue in excess of
                                                                                 916,749 but less than
                                                                                 1,078,528, plus 29.0% of
                                                                                 room revenue in excess of
                                                                                 1,078,528, plus 8.0% of
                                                                                 all non-room revenue.

Selinsgrove, PA        $ 1,773,357  $    43,197                 N/A  $  308,469  49.0% of room revenue up
                                                                                 to $1,081,152, plus 65.0%
                                                                                 of room revenue in excess
                                                                                 of $1,081,152 but less than
                                                                                 1,271,943, plus 29.0% of
                                                                                 room revenue in excess of
                                                                                 1,271,943, plus 8.0% of all
                                                                                 non-room revenue.

Hershey, PA            $ 2,146,087  $    51,333  $     1,040,476(2)  $  487,528  51.2% of room revenue up to
                                                                                 1,643,560, plus 65% of room
                                                                                 revenue in excess of $1,643,560
                                                                                 but less than $1,993,600, plus
                                                                                 29.0% of room revenue in excess
                                                                                 of 1,933,600, plus 8.0% of all
                                                                                 non-room revenue.

Newnan, GA             $ 1,591,277  $    43,747                 N/A  $  965,000  53.76% of room revenue up to
                                                                                 1,795,000, plus 40% of room
                                                                                 revenues in excess of
                                                                                 $ 1,795,000.

Peachtree City, GA     $ 1,025,162  $    34,042                 N/A  $  557,000  46.85% of room revenue up to
                                                                                 1,189,000, plus 40% of room
                                                                                 revenues in excess of
                                                                                 $ 1,189,000.

COMFORT INN:
Harrisburg, PA         $ 1,298,582  $    28,393  $         514,171   $  234,000  40.7% of room revenue up to
                                                                                 980,050, plus 65.0% of room
                                                                                 revenue in excess of $980,050
                                                                                 but less than $1,153,000, plus
                                                                                 29.0% of room revenue in excess
                                                                                 of $1,153,000, plus 8.0% of all
                                                                                 non-room revenue.


                                       20

                          Room         Other          Initial          Annual                Percentage
       Hotel            Revenue(1)   Revenue(1)      Fixed Rent      Base Rent              Rent Formula
       -----           -----------  -----------      ----------      ----------             ------------

COMFORT SUITES:
Duluth, GA             $ 1,448,963  $    40,828                 N/A  $  745,000  47.54% of room revenue up to
                                                                                 1,567,000, plus 40% of room
                                                                                 revenue in excess of $1,567,000.



HOLIDAY INN EXPRESS
& SUITES:
Harrisburg, PA         $ 1,420,388  $    26,755  $       404,031(2)  $  175,500  35.3% of room revenue up to
                                                                                 855,611, plus 65% of room
                                                                                 revenue in excess of $855,611
                                                                                 but less than $1,006,601, plus
                                                                                 29.0% of room revenue in
                                                                                 excess of $1,006,601, plus
                                                                                 8.0% of all non-room revenue.

HOLIDAY INN HOTEL
AND CONFERENCE
CENTER:

Harrisburg, PA         $ 2,777,050  $ 1,895,747                 N/A  $  675,921  44.3% of room revenue up to
                                                                                 2,638,247, plus 65% of room
                                                                                 revenue in excess of $2,638,247
                                                                                 but less than $3,103,820, plus
                                                                                 31.0% of room revenues in
                                                                                 excess of $3,103,820, plus 8.0%
                                                                                 of all non-room revenue.

SLEEP INN:
Corapolis, PA            1,229,025       38,176  $       838,280(3)  $  357,500  37.6% of room revenue up to
                                                                                 1,700,000 plus 65% of room
                                                                                 revenues in excess of $1,700,000
                                                                                 but less than $2,000,000, plus
                                                                                 29.0% of room revenue in excess
                                                                                 of $2,000,000, plus 8.0% of all
                                                                                 non-room revenue.

CLARION SUITES:
Philadelphia, PA       $ 1,900,984  $   179,981                 N/A  $  418,593  36.1% of room revenue up to
                                                                                 1,998,097, plus 65.0% of room
                                                                                 revenue in excess of $1,998,097
                                                                                 but less than $2,350,702, plus
                                                                                 29.0% of room revenue in
                                                                                 excess of $2,350,702, plus
                                                                                 8.0% of all non-room revenue.

MAINSTAY SUITES AND
SLEEP INN:
King of Prussia,       $ 1,310,222  $    88,384  $     1,352,010(3)  $  613,798  43.7% of room revenue up to
PA(5)                                                                            2,434,590 plus 65% of room
                                                                                 revenues in excess of $2,434,590
                                                                                 but less than $2,864,224 plus
                                                                                 29.0% of room revenue in
                                                                                 excess of $2,864,224, plus
                                                                                 8.0% of all non-room revenue.

<FN>
- ----------------
(1) For year ended December 31, 2001.
(2) Initial fixed rent period expires on December 31, 2001, at which time this hotel will be re-priced according to
    our re-pricing methodology.
(3) Initial fixed rent period expires on December 31, 2002, at which time this hotel will be re-priced according to
    our re-pricing methodology.
(4) Hotel commenced operations as of May 1, 2001.
(5) Dual  branded  hotel that includes both a Mainstay Suites and a Sleep Inn under one roof.  We entered into one
    lease  with  respect  to  these  two  hotels.


     Other  than  real  estate  and  personal  property taxes; ground lease rent
(where  applicable);  the  cost  of  certain  furniture, fixtures and equipment;
certain  capital expenditures; and property and casualty insurance premiums, all


                                       21

of  which  are our obligations, the percentage leases require our lessees to pay
the  operating  expenses  of the hotels (including insurance other than property
and  casualty insurance, all costs, expenses, utility and other charges incurred
in  the  operation of the hotels) during the term of the percentage leases.  The
percentage  leases  also  provide  for rent reductions and abatements in certain
cases  in  the  event  of  damage, destruction or a partial taking of any of our
hotels.

     Under  the  percentage  leases,  we  make  available to our lessees for the
replacement  and  refurbishment  of  furniture, fixtures and equipment and other
capital  improvements,  determined  in  accordance  with  generally  accepted
accounting  principles,  when  and as deemed necessary by the lessees, an amount
equal to 4% (6% for the Holiday Inn Hotel and Conference Center, Harrisburg, PA)
of  gross  revenues  per  quarter  on a cumulative basis. Our obligation will be
carried  forward  to  the extent that the lessees have not expended such amount,
and  any  unexpended  amounts  will  remain our property upon termination of the
percentage  leases.  Other  than as described above, our lessees are responsible
for  all  repair  and  maintenance  of  the  hotels and any capital improvements
thereto.

     Our  lessees, at their expense, may make non-capital and capital additions,
modifications  or improvements to the hotels, provided that such action does not
significantly  alter  the  character  or purposes of the hotels or significantly
detract  from  the  value  or operating efficiencies of the hotels. All of these
alterations,  replacements  and  improvements  are  subject to all the terms and
provisions  of  the  percentage  leases  and  will  become  our  property  upon
termination  of  the  leases.  We own substantially all personal property (other
than  inventory, linens and other non-depreciable personal property) not affixed
to,  or  deemed a part of, the real estate or improvements on the hotels, except
to  the  extent  that  ownership  of such personal property would cause the rent
under  a  percentage lease not to qualify as "rents from real property" for REIT
income  test  purposes.

     We  are  responsible  for paying or reimbursing our lessees for real estate
and  personal  property  taxes on our hotels (except to the extent that personal
property  associated  with the hotels is owned by the lessees), and all premiums
for  property  and  casualty  insurance. Our lessees are required to pay for all
other insurance on the hotels, including comprehensive general public liability,
workers'  compensation  and  other  insurance  appropriate  and  customary  for
properties similar to our hotels, and to name us as an additional named insured.

     Our  lessees  are  not permitted to sublet all or any part of our hotels or
assign  their  interest  under  any  of  the percentage leases without our prior
written  consent.  No assignment or subletting will release our lessees from any
of  their  obligations  under  the  percentage  leases.

     In  the  event  of  damage  to  or  destruction  of  any  hotel, covered by
insurance,  that  renders the hotel unsuitable for its primary intended use, the
percentage  lease  will terminate as of the date of the casualty, neither we nor
our  lessees shall have any further liability under the percentage lease, and we
will  retain all insurance proceeds. In the event of damage to or destruction of
any  hotel  covered  by insurance that does not render that hotel unsuitable for
its primary intended use, we (or, at our election, our lessees) will restore the
hotel,  the percentage lease will not terminate and we will retain all insurance
proceeds  (if,  however,  our  lessees restore the hotel, the insurance proceeds
will  be  paid out by us to the lessees). If the cost of restoration exceeds the
amount  of  insurance  proceeds  received  by  us, we will contribute any excess
amounts  prior to requiring our lessees to commence work. In the event of damage
to  or  destruction  of  any hotel not covered by insurance, whether or not such
damage or destruction renders the hotel unsuitable for its primary intended use,
we  at  our option either (i) will restore the hotel at our cost and expense and
the  percentage  lease  will not terminate or (ii) will terminate the percentage
lease  and neither we nor our lessees shall have any further liability under the
percentage  lease.  Any  damage or destruction notwithstanding, and provided the
percentage  lease  has  not been terminated, our lessees' obligation to pay rent
will  remain  unabated  by  any  damage or destruction that does not result in a
reduction  of  gross revenues at the hotel. If any damage or destruction results
in  a  reduction  of  such  gross  revenues,  we will receive all loss of income
insurance  and  our lessees will not have an obligation to pay rent in excess of
the  amount of percentage rent, if any, realizable from gross revenues generated
by  the  operation  of  the  hotel  during  the  existence  of  such  damage  or
destruction.

     In  the event of a total condemnation of any of our hotels, or in the event
of  a  partial taking that renders the hotel unsuitable for its primary intended
use,  either  we  or  our lessees will have the option to terminate the relevant
percentage  lease  as  of  the  date  of  taking, and we and our lessees will be
entitled  to  their  shares  of  the  condemnation  award in accordance with the
provisions  of  the percentage lease. In the event of a partial taking that does
not  render  the  hotel  unsuitable for its primary intended use, we (or, at our
option, our lessees) will restore the untaken portion of the hotel to a complete


                                       22

architectural  unit  and  we  shall  contribute  the cost of such restoration in
accordance  with  the  provisions  of  the  percentage  lease. In the event of a
partial  taking,  the  base rent will be abated taking into consideration, among
other  factors, the number of usable rooms, the amount of square footage, or the
revenues  affected  by  the  partial  taking.

     Events  of  default  under the percentage leases include, among others, the
following:

          (i)  the failure by our lessees to pay base rent, percentage rent (or,
     fixed  rent,  as  applicable)  or  any  additional charges when due and the
     continuation  of  such failure for a period of 10 days after receipt by our
     lessees  of  notice  from  us  that  the  same  has become due and payable,
     provided  that  we  shall not be required to give any such notice more than
     twice  in  any  lease  year and that any third or subsequent failure by our
     lessees  during  such  lease  year  to  make  any  payment  of base rent or
     percentage  rent  (or,  fixed  rent,  as  applicable)  on the date the same
     becomes  due  and  payable  shall constitute an immediate event of default;

          (ii)  the  failure by our lessees to observe or perform any other term
     of  a percentage lease and the continuation of such failure for a period of
     30 days after receipt by our lessees of notice from us thereof, unless: (A)
     such  failure  cannot be cured within such period and our lessees commences
     appropriate  action  to  cure  such  failure  within such 30-day period and
     thereafter  acts,  with diligence, to correct such failure within such time
     as  is  necessary,  provided in no event shall such period exceed 120 days,
     which  120-day  period  shall cease to run during any period that a cure of
     such  failure  is  prevented by certain unavoidable delays and shall resume
     running  upon the cessation of such unavoidable delay; and (B) such failure
     does  not  result  in a notice or declaration of default under any material
     contract or agreement to which we or any affiliate thereof is a party or by
     which  any  of  our  assets  are  bound;

          (iii)  if  our  lessees  shall  file  a  petition  in  bankruptcy  or
     reorganization  pursuant  to  any  federal  or  state bankruptcy law or any
     similar  federal  or state law; shall be adjudicated a bankrupt; shall make
     an  assignment  for  the  benefit  of creditors; shall admit in writing its
     inability  to  pay its debts generally as they become due; if a petition or
     answer proposing the adjudication of our lessees as a bankrupt or their its
     reorganization  pursuant  to  any  federal  or  state bankruptcy law or any
     similar  federal  or  state law shall be filed in any court and our lessees
     shall  be adjudicated a bankrupt and such adjudication shall not be vacated
     or  set  aside  or  stayed  within  60  days after the entry of an order in
     respect  thereof;  if  a  receiver  of  our  lessees  or  of  the  whole or
     substantially  all  of  the assets of our lessees shall be appointed in any
     proceeding  brought  by  our  lessees;  or if any such receiver, trustee or
     liquidator shall be appointed in any proceeding brought against our lessees
     and  shall  not be vacated or set aside or stayed within 60 days after such
     appointment;

          (iv)  if  our  lessees liquidate or dissolve; begin proceedings toward
     such  liquidation  or dissolution, or in any manner cease to do business or
     permit  the  sale  or  divestiture  of  substantially  all of their assets;

          (v)  if  the estate or interest of our lessees in the percentage lease
     or  any part thereof is voluntarily or involuntarily transferred, assigned,
     conveyed,  levied  upon  or attached in any proceeding (for this purpose, a
     change  in  control of our lessees constitutes an assignment of the lease);

          (vi)  if  our lessees voluntarily discontinue operations of any of our
     hotels  except  as  a  result  of  damage,  destruction  or  condemnation;

          (vii)  if  the  franchise license with respect to any of our hotels is
     terminated by the franchisor as a result of any action or failure to act by
     our  lessees  or  their  agents,  other  than  the  failure  to  complete
     improvements  required  by  a  franchisor because our operating partnership
     fails  to  pay  the  costs  of  such  improvements;  or

          (viii)  the  occurrence  of an event of default occurs under any other
     percentage  lease  between  us  and  our  lessees.

     If  an event of default occurs and continues beyond any curative period, we
will  have  the  option of terminating the percentage lease and any or all other
percentage  leases by giving our lessees 10 days' written notice of the date for


                                       23

termination  of the percentage leases and, unless such event of default is cured
prior  to  the  termination date set forth in such notice, the percentage leases
shall  terminate  on  the  date specified in our notice and the lessees shall be
required  to  surrender  possession  of  the  affected  hotels.

     In  the  event we enter into an agreement to sell or otherwise transfer one
of  our  hotels  to a third party, we have the right to terminate the percentage
lease  with respect to such hotel if within six months after the closing of such
sale  we  either  (i)  pay  our  lessee  the  fair  market value of our lessees'
leasehold  interest  in  the  remaining  term  of  the  percentage  lease  to be
terminated,  or  (ii) offer to lease to our lessee one or more substitute hotels
on  terms  that  would  create  a  leasehold interest in such hotels with a fair
market  value  equal  to  or  exceeding  the  fair  market value of our lessee's
remaining  leasehold  interest  under  the  percentage  lease  to be terminated.

     Upon  notice  from  our lessees that we have breached any of the leases, we
will have 30 days to cure the breach or proceed to cure the breach, which period
may  be  extended  in  the  event  of  certain  specified,  unavoidable  delays.

     All  inventory  required  in  the  operation  of  our hotels is and will be
purchased  and owned by our lessees at their expense. We will have the option to
purchase  all  inventory related to a particular hotel at fair market value upon
termination  of  the  percentage  lease  for  that  hotel.

ITEM 3.     LEGAL PROCEEDINGS

     We are not presently subject to any material litigation.  To our knowledge,
no  litigation  has  been  threatened  against  us  or our affiliates other than
routine  actions  and  administrative proceedings, substantially all of which we
expect  to  be covered by liability insurance and which, in the aggregate, we do
not  expect  to  have  a  material  adverse  effect on our business or financial
condition.

ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     No  matter  was  submitted  to  a vote of our security holders during 2001,
through  the  solicitation  of  proxies  or  otherwise.

                                     PART II

ITEM 5.     MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS

MARKET INFORMATION

     Our  Priority  Class  A  Common  Shares began trading on the American Stock
Exchange  on  January 20, 1999 under the symbol "HT."  As of March 28, 2002, the
last  reported  closing  price per Priority Class A Common Share on the American
Stock Exchange was $6.50.  The following table sets forth the high and low sales
price  per Priority Class A Common Share reported on the American Stock Exchange
as  traded  for  the  period  indicated.



PERIOD                                                           HIGH    LOW
- ---------------------------------------------------------------  -----  -----
                                                                  
1999
     First Quarter (January 21, 1999 through March 31, 1999)     $6.31  $5.75
     Second Quarter (April 1, 1999 through June 30, 1999)        $6.13  $5.13
     Third Quarter (July 1, 1999 through September 30, 1999)     $5.88  $5.00
     Fourth Quarter (October 1, 1999 through December 31, 1999)  $5.50  $4.81
2000
     First Quarter (January 1, 2000 through March 31, 2000)      $5.50  $4.00
     Second Quarter (April 1, 2000 through June 30, 2000)        $6.00  $4.50
     Third Quarter (July 1, 2000 through September 30, 2000)     $6.06  $5.38
     Fourth Quarter (October 1, 2000 through December 31, 2000)  $5.94  $5.50


                                       24

2001
     First Quarter (January 1, 2001 through March 31, 2001)      $6.06  $5.50
     Second Quarter (April 1, 2001 through June 30, 2001)        $6.00  $5.35
     Third Quarter (July 1, 2001 through September 30, 2001)     $6.90  $4.25
     Fourth Quarter (October 1, 2001 through December 31, 2001)  $6.25  $5.70


SHAREHOLDER INFORMATION

     At  March  29,  2002,  we had approximately 125 holders of record and 1,100
beneficial owners of our Priority Class A Common Shares.  The subordinated units
of  limited  partnership  interest  in  our  operating  partnership  (which  are
redeemable  for  Class B Common Shares subject to certain limitations) were held
by  15  entities  and/or  persons.

     Our  organizational  documents limit the number of equity securities of any
series that may be owned by any single person or affiliated group to 9.9% of the
outstanding  shares.

DISTRIBUTION INFORMATION

     Our  Board  of Trustees declared a cash distribution for the holders of the
priority  common  shares and the operating partnership units for the period from
January  1,  2002 to March 31, 2002 in the amount of $0.18 per share, payable on
April 26, 2002, to holders of record on March 29, 2002.  We currently anticipate
maintaining  at  least  the  current distribution rate for the immediate future,
unless actual results of operations, economic conditions or other factors differ
from  our  current  expectations.  Future  distributions, if any, will be at the
discretion  of  our  Board  of Trustees and will depend on our actual cash flow,
financial  condition, capital requirements, the annual distribution requirements
under the REIT provisions of the Internal Revenue Code and such other factors as
we  may  deem  relevant.

     Our  operating  partnership  subsidiary  anticipates  that  it  will  pay a
distribution  to  the  holders  of its subordinated units of limited partnership
interest  concurrently  with  the  payment  of  the  first  quarter  2002  cash
distribution  to  our  public  shareholders.

ITEM 6.     SELECTED FINANCIAL AND OPERATING DATA

     The  following  sets  forth  selected financial and operating data on a pro
forma  and  historical consolidated basis.  The following data should be read in
conjunction  with  the  financial  statements and notes thereto and Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results  of Operations
included  elsewhere  in  this  Form  10-K.

     Historical  operating  results  of  the  combined  hotels  prior  to  our
acquisition,  including  net  income,  may not be comparable to future operating
results.


                                       25



                            HERSHA HOSPITALITY TRUST
                            SELECTED FINANCIAL DATA
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


OPERATING DATA                                             2001         2000       1999 (1)
                                                        -----------  -----------  -----------
                                                                         
REVENUE:
  Percentage Lease Revenues (2)                         $   13,901   $   12,773   $    7,264
  Interest                                                     165           50           78
  Interest - Related Party                                      21            1           28
                                                        -----------  -----------  -----------
  Total Revenue                                             14,087       12,824        7,370

EXPENSES:
  Interest expense                                           5,422        4,712        1,428
  Land Lease - Related Party                                    13           15           20
  Real Estate and Personal Property
  Taxes and Property Insurance                               1,044          753          450
  General and Administrative                                   554          590          363
  Early Payment Penalty                                          -          107            -
  Depreciation and Amortization                              4,476        3,892        2,064
                                                        -----------  -----------  -----------
  Total Expenses                                            11,509       10,069        4,325

  Income Before Gain on Sale of Assets                       2,578        2,755        3,045
  Gain on Sale of Assets                                       598            -            -
                                                        -----------  -----------  -----------
  Income Before Minority Interest                            3,176        2,755        3,045
  Income Allocated to Minority Interest                      2,342        1,908        1,707
                                                        -----------  -----------  -----------

  Net income                                            $      834   $      847   $    1,338
                                                        ===========  ===========  ===========

  Basic Earnings Per Common Share (3)                   $     0.37   $     0.37   $     0.59
  Diluted Earnings Per Common Share and Units (3)       $     0.37   $     0.37   $     0.48
  Funds from Operations per Diluted Share (4)           $     0.97   $     0.99   $     0.79
  Dividends declared per Common Share                   $     0.72   $     0.72   $     0.67

BALANCE SHEET DATA
  Net investment in hotel properties                    $   88,100   $   87,671   $   51,908
  Minority interest in Partnership                      $   20,436   $   17,679   $   18,980
  Shareholder's equity                                  $   10,210   $   11,014   $   11,805
  Total assets                                          $   96,017   $   94,531   $   56,382
  Total debt                                            $   61,535   $   61,450   $   27,754

OTHER DATA
  FUNDS FROM OPERATIONS (SEE PAGE 25)                   $    7,054   $    6,647   $    5,109
  Net cash provided by operating activities             $    6,828   $    5,032   $    3,075
  Net cash provided by (used in) investing activities   $    5,513   $  (14,895)  $   (9,149)
  Net cash provided by (used in) financing activities   $  (12,174)  $    9,739   $    6,198
  Weighted average shares outstanding
    Basic                                                2,275,000    2,275,000    2,275,000
    Diluted                                              7,296,596    6,715,996    6,326,690



                                       26


- -----------------
(1)  Hersha  Hospitality  Trust  commenced  operations  on  January 26, 1999 and
     therefore  the  results  shown  are  as  of  January  26,  1999.
(2)  Represents  initial fixed rent plus aggregate Percentage Rent paid by HHMLP
     and  Noble to the Partnership pursuant to percentage leases, which payments
     are calculated by applying the rent provisions in the respective percentage
     leases  to  the  historical  room  revenues.

(3)  Represents basic and diluted earnings per share computed in accordance with
     FAS  No.  128.
(4)  We  note  that  industry  analysts  and investors use Funds From Operations
     (FFO) as a tool to compare equity real estate investment trust performance.
     In  accordance with the resolution adopted by the Board of Governors of the
     National  Association  of  Real  Estate  Investment  Trusts  (NAREIT),  FFO
     represents  net  income  (loss)  (computed  in  accordance  with  generally
     accepted  accounting  principles),  excluding  gains  (or losses) from debt
     restructing  or  sales of property, plus depreciation and amortization, and
     after  adjustments  for unconsolidated partnerships and joint ventures. FFO
     presented  herein  is  not necessarily comparable to FFO presented by other
     real  estate  companies  due to the fact that not all real estate companies
     use  the  same  definition.



THE FOLLOWING TABLE COMPUTES FFO AND FFO PER DILUTED SHARE:


                                           YEAR ENDED     YEAR ENDED      YEAR ENDED
                                          DECEMBER 31,   DECEMBER 31,    DECEMBER 31,
                                              2001           2000          1999 (1)
                                         --------------  -------------  --------------
                                                               
Net income applicable to common shares   $         834   $         847  $       1,338
Less:  Gain on Sale of Assets                     (598)            -0-            -0-

Add:
Minority interest                                2,342           1,908          1,707
Depreciation and amortization                    4,476           3,892          2,064
                                         --------------  -------------  --------------
Funds From Operations                    $       7,054   $       6,647  $       5,109
                                         ==============  =============  ==============
FFO per Weighted Average  Diluted Share  $        0.97   $        0.99  $        0.79
                                         ==============  =============  ==============

<FN>
- -----------------
(1)     Commenced  operations  on  January  26,  1999.



                                       27



                      HERSHA HOSPITALITY MANAGEMENT, L.P.
                            SELECTED FINANCIAL DATA
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)


                                           2001      2000      1999
                                         --------  --------  --------
                                                    
REVENUES FROM HOTEL OPERATIONS
  Room Revenue                           $27,461   $29,297   $21,871
  Restaurant Revenue                       1,939     1,963     2,074
  Other revenue                            1,971     1,568     1,354
                                         --------  --------  --------
TOTAL REVENUES FROM HOTEL OPERATIONS     $31,371   $32,828   $25,299

EXPENSES:
  Hotel Operating Expenses                11,621    12,228     9,788
  Restaurant Operating Expenses            1,601     1,754     1,822
  Advertising and Marketing                2,163     1,856     1,228
  Bad Debts                                  124        17       247
  Depreciation and Amortization              243       207       102
  General and Administrative               4,794     5,051     3,873
  General and Admin. - Related Parties       126       141        45
  Lease Expense - HHLP                    11,100    10,923     7,264
  Lease Expense - Other Related Parties      703       798     1,316
                                         --------  --------  --------
TOTAL EXPENSES                           $32,475   $32,975   $25,685
                                         --------  --------  --------

NET LOSS                                 $(1,104)  $  (147)  $  (386)
                                         ========  ========  ========



                                       28



                       COMBINED ENTITIES - INITIAL HOTELS
                       SELECTED HISTORICAL FINANCIAL DATA
                                   (IN THOUSANDS)

                                                      YEAR ENDED DECEMBER 31,
                                                      -----------------------
                                                 1998     1997      1996     1995
                                                -------  -------  --------  -------
                                                                
OPERATING DATA
  Room revenue                                  $15,185  $10,880  $ 7,273   $5,262
  Restaurant revenue                              2,111    1,744    2,106    1,515
  Other revenue                                     790      821      610      442
                                                -------  -------  --------  -------
    TOTAL REVENUE                                18,086   13,445    9,989    7,219

  Hotel operating expenses                        7,449    5,628    4,538    3,789
  Restaurant operating expenses                   1,469      996    1,304      961
  Advertising and Marketing                         918      571      532      185
  Depreciation and amortization                   1,543    1,189      924      711
  Interest expense                                1,605      821      605      434
  Interest expense - Related parties                386      533      316      200
  General and Administrative                      2,065    1,644    1,422      779
  General and Administrative - Related Parties      608      320      364      102
  Loss on Abandonments and Asset Disposals           95        -       12      284
  Liquidation Damages                                 -       14        -      150
                                                -------  -------  --------  -------
    TOTAL EXPENSES                               16,138   11,716   10,017    7,595
                                                -------  -------  --------  -------
  NET INCOME                                    $ 1,948  $ 1,729  $   (28)  $ (376)
                                                =======  =======  ========  =======



                                       29

ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
            RESULTS OF OPERATIONS

     All  statements contained in this section that are not historical facts are
based  on  current  expectations.  Words  such  as  "believes",  "expects",
"anticipate",  "intends",  "plans"  and "estimates" and variations of such words
and  similar words also identify forward-looking statements.  Our actual results
may  differ  materially.  We caution you not to place undue reliance on any such
forward-looking  statements.  We  assume  no  obligation  to  update  any
forward-looking  statements as a result of new information, subsequent events or
any  other  circumstances.

                                    OVERVIEW

     Please refer to the information under Item 1, entitled "Overview."

                                     GENERAL

     Our  principal  source of revenue is from payments by HHMLP and Noble under
the  percentage  leases.  The  principal determinants of percentage rent are the
hotels'  room  revenue,  and  to  a  lesser  extent, other revenue.  HHMLP's and
Noble's  ability to make payments to us under their respective percentage leases
is  dependent  on  the  operations  of  the  hotels.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     Our  discussion  and  analysis  of  our  financial condition and results of
operations are based upon our consolidated financial statements, which have been
prepared  in  accordance  with  accounting  principles generally accepted in the
United  States.  The  preparation  of  these financial statements requires us to
make  estimates  and  judgments  that  affect  the  reported  amount  of assets,
liabilities,  revenues and expenses, and related disclosure of contingent assets
and  liabilities.

     On  an  on-going  basis, all estimates are evaluated by us, including those
related  to carrying value of investments in hotel properties. All estimates are
based  upon historical experience and on various other assumptions we believe to
be  reasonable  under the circumstances, the results of which form the basis for
making  judgments  about  the carrying values of assets and liabilities that are
not  readily  apparent  from other sources. Actual results may differ from these
estimates  under  different  assumptions  or  conditions.

     We  believe  the  following  critical  accounting  policies affect our more
significant  judgments and estimates used in the preparation of our consolidated
financial  statements:

REVENUE RECOGNITION

     Percentage  lease  income  is recognized when earned from the lessees under
the  agreements  from  the  date  of  acquisition of each hotel property.  Lease
income  is  recognized  under fixed rent agreements ratably over the lease term.
All  leases  between  us  and  the  lessees  are  operating  leases.

     We  recognize lease revenue for interim and annual reporting purposes on an
accrual  basis  pursuant to the terms of the respective percentage leases and on
an  interim  basis  in  accordance  with  the Securities and Exchange Commission
("SEC")  Staff  Accounting  Bulletin  ("SAB")  No.  101  "Revenue Recognition in
Financial  Statements." Under the provisions of SAB 101, which we adopted in the
fourth  quarter  of  2000,  a  portion  of  our percentage lease revenues, which
historically  were  recognized  in  the  first,  second, and third quarters, are
deferred  and  recognized in the fourth quarter. The adoption of SAB 101 impacts
the  interim  reporting  of revenues related to our leases, but has no impact on
its  interim  cash  flow  or  year-end  results  of  operations.

IMPAIRMENT OF LONG-LIVED ASSETS

     We  review  the  carrying  value  of each hotel property in accordance with
Statement  of  Financial  Accounting  Standards ("SFAS") No. 121 to determine if
circumstances  exist  indicating  an  impairment  in  the  carrying value of the
investment  in  the  hotel  property  or  that  depreciation  periods  should be
modified.  Long-lived  assets  are  reviewed  for  impairment whenever events or
changes  in  business  circumstances  indicate  that  the carrying amount of the


                                       30

assets may not be fully recoverable.  We perform undiscounted cash flow analyses
to  determine if an impairment exists.  If an impairment is determined to exist,
any  related  impairment  loss  is  calculated  based  on fair value.  We do not
believe  that there are any current facts or circumstances indicating impairment
of  any  of  our  investment  in  hotel  properties.

     We  would  record an impairment charge if we believe an investment in hotel
property  has  been  impaired such that future undiscounted cash flows would not
recover  the  book basis of the investment in the hotel property. Future adverse
changes in market conditions or poor operating results of underlying investments
could  result  in  losses  or  an inability to recover the carrying value of the
investments that may not be reflected in an investment's carrying value, thereby
possibly  requiring  an  impairment  charge  in  the  future.

COMPARISON OF YEAR ENDED DECEMBER 31, 2001 TO YEAR ENDED DECEMBER 31, 2000

     HERSHA HOSPITALITY TRUST

     Our  total  revenues  for  the  twelve-month period ended December 31, 2001
consisted  substantially  of  percentage  lease  revenue  recognized pursuant to
percentage  leases  with  HHMLP  and  Noble.  Our  revenue  was  approximately
$14,086,924  an increase of 9.8% compared to revenue of $12,824,332 for the year
ended December 31, 2000.  Net income for the period was approximately $834,000 a
decrease  of  1.5%  compared  to 2000 net income of approximately $846,579.  The
increase  in  revenue  is  primarily attributable to the full year of operations
from  several  properties  acquired  in  2000  along  with  three  additional
acquisitions  completed during 2001.  Lease revenues were slightly offset by the
disposition of six assets during 2001 and lower percentage lease revenues from a
few  of  the  hotels  owned  during  2001.

     Net  income  decreased  from  the prior year due to an increase in interest
expense, property taxes, insurance and depreciation and amortization as a result
of  the  acquisitions  during  2000  and  2001,  as  mentioned  above.

     HHMLP

     HHMLP's  revenues  decreased  by $1,456,639 for the year ended December 31,
2001,  or 4.4%, to approximately $31,370,961 as compared to $32,827,604, for the
year ended 2000.  The decrease in revenues was due to the sale of six properties
during  2001  along  with  lower  occupancies and average daily rates at several
hotels.  HHMLP's  net  loss  for  the  year ended December 31, 2001 increased to
$1,103,711  from $146,917 in 2000.  The increase in our net loss was a result of
lower revenues mentioned above and consequently lower gross operating profits at
several  of  our leased hotels.  In addition we incurred losses due to the start
up  expenses  incurred  at  several of the Newly built properties that commenced
operations  in  2001.

COMPARISON OF YEAR ENDED DECEMBER 31, 2000 TO YEAR ENDED DECEMBER 31, 1999

     HERSHA HOSPITALITY TRUST

     Our  total  revenues  for  the  twelve-month period ended December 31, 2000
consisted  substantially  of  percentage  lease  revenue  recognized pursuant to
percentage  leases  with  HHMLP  and  Noble.  Our  revenue  was  approximately
$12,824,332, an increase of 74.0% compared to revenue of $7,369,330 for the year
ended  December 31, 1999.  Net income for the period was approximately $846,579,
a  decrease  of  36.7%  compared to 1999 net income of approximately $1,337,460.
The  increase  in  revenue is primarily attributable to the acquisition of eight
hotels from January through October of 2000 and a full year of operation in 2000
of  hotels  acquired  in  1999.  Net  income  includes  certain one-time charges
related  to  prepayment  penalties  on  refinanced  debt.  Net  income  was also
affected  by  an  increase  in  interest  expense, property taxes, insurance and
depreciation  and  amortization  as a result of the acquisitions during 2000, as
mentioned  above.

     HHMLP

     HHMLP's  revenues  increased  by $7,282,773 for the year ended December 31,
2000,  or  28.51%,  to  approximately  $32,827,604, as compared to approximately
$25,544,831  for  the  year  ended  1999.  HHMLP's  net  loss for the year ended
December  31,  2000  decreased approximately $188,369, to approximately $146,917
from a net loss of $335,286 in 1999.  The increase in room revenues is primarily
attributable  to the increase in the number of hotels leased and managed from 17
to 23 properties.  These new hotels came on line during various times during the


                                       31

year.  The  increase  in  room  revenues  is also due to additional occupancy at
properties,  a  higher average daily rate (ADR) and increases in the revenue per
available  room  (REVPAR).

PRO FORMA RESULTS OF OPERATIONS OF OUR HOTELS

     COMPARISON OF YEAR ENDED DECEMBER 31, 1999 TO YEAR ENDED DECEMBER 31, 1998

     Room revenue for our hotels increased $4,487,852 or 27.8% to $20,649,276 in
1999  from  $16,161,424  in  1998.  The  increase  resulted from the addition of
80,890  available  room  nights  with  an overall increase of 54,776 room nights
sold.  The  increase  in room nights available was a result of opening three new
hotels in 1998, which were open the full year in 1999, and one hotel that opened
in  1999.  In  addition,  a 2% increase in occupancy to 58% in 1999 as well as a
3.5%  increase  in our average daily rate to $71.64 compared to $69.23 augmented
the  available  room-nights.  REVPAR  increased  7.0%  to  $41.34  from  $38.61.

     Total  expenses  less  depreciation, amortization and interest increased by
$2,277,434  or  18.2%  to $14,806,884. Operating income before interest expense,
depreciation  and amortization increased by 56.4% to $8,702,136 from $5,563,648.

RESULTS OF OPERATIONS OF OUR HOTELS PRIOR TO THE COMMENCEMENT OF OPERATIONS FOR
HERSHA HOSPITALITY TRUST.

     The  information  presented  for  our  hotels  prior to the commencement of
operations  includes  certain  hotels  that  were  not  contributed to the REIT.

COMPARISON  OF  YEAR  ENDED  DECEMBER  31,  1998 TO YEAR ENDED DECEMBER 31, 1997

     Room  revenue  for our hotels increased $4,305,000 or 40% to $15,185,000 in
1998 from $10,880,000 in 1997. The increase resulted from the addition of 86,114
available  room  nights with an overall increase of 58,986 room nights sold. The
increase  in  room  nights available was a result of opening three new hotels in
1997,  which were open the full year in 1998, and one hotel that opened in 1998.
In  addition, a 3% increase in occupancy to 62% from 60% in 1997 as well as a 2%
increase  in  our  average  daily  rate  to  $69.54  compared  to $68.27 in 1997
augmented  the available room nights. REVPAR increased 5% to $43.30 from $41.09.

     Total  expenses  less  depreciation, amortization and interest increased by
$3,431,000  or  37%  to  $12,604,000.  Operating income before interest expense,
depreciation  and  amortization  increased by 28% to $5,482,000 from $4,272,000.

     COMPARISON OF YEAR ENDED DECEMBER 31, 1997 TO YEAR ENDED DECEMBER 31, 1996

     Room  revenue  increased  by  $3,607,000 or 50% to $10,880,000 in 1997 from
$7,273,000  in 1996.  The increase resulted from the addition of four new hotels
opening in 1997 and one hotel which was only open during half of 1996 being open
for  the  entire  1997  period.  These new properties added additional available
room-nights of 43,171.  In addition, a 13% increase in occupancy to 60% from 53%
in  1996 as well as a 7.5% increase in our average daily rate to $68.27 compared
to  $63.51  in  1996 augmented the available room-nights.  Revenue per available
room  increased  22.7%  to  $41.09  from  $33.48.

     Total  expenses  less  depreciation, amortization and interest increased by
$1,001,000  or  12% to $9,173,000 but decreased as a percentage of total revenue
to  68%  from  82%.  Operating  income before interest expense, depreciation and
amortization  increased  to  $4,272,000  from  $1,817,000.

LIQUIDITY AND CAPITAL RESOURCES

     We  expect  to meet our short-term liquidity requirements generally through
net  cash  provided  by  operations,  existing  cash balances and, if necessary,
short-term  borrowings  under  our line of credit.  We believe that our net cash
provided  by  operations  will  be adequate to fund operating requirements, debt
service and our payment of dividends in accordance with REIT requirements of the
federal  income  tax  laws.  We  expect  to  meet  our  long-term  liquidity
requirements,  such  as  scheduled  debt  maturities  and property acquisitions,
through  long-term  secured and unsecured borrowings, the issuance of additional
equity  securities  or, in connection with acquisitions of hotel properties, the
issuance of units of operating partnership interest in our operating partnership
subsidiary.


                                       32

     We  currently  maintain a $11.5 million line of credit with Sovereign Bank.
We  may  use  the  line  of  credit  to fund future acquisitions and for working
capital.  Outstanding  borrowings  under the line of credit bear interest at the
bank's  prime  rate and are collateralized by certain of our properties.  In the
future,  we  may  seek  to  increase the amount of the line of credit, negotiate
additional  credit  facilities  or  issue  corporate debt instruments.  Any debt
incurred  or  issued by us may be secured or unsecured, long-term or short-term,
fixed  or  variable  interest  rate and may be subject to such other terms as we
deem  prudent.  The  outstanding  principal  balance  on  the line of credit was
approximately  $7.1 million at December 31, 2001.  The weighted average interest
rate  on  short-term  borrowings  was  7.1%.

     We  have  a  debt  policy that limits our consolidated indebtedness to less
than  67%  of  the  aggregate  purchase  prices  for the hotels in which we have
invested  and  our  current  level  is  approximately  61%.  However,  our
organizational  documents  do  not  limit the amount of indebtedness that we may
incur  and  our Board of Trustees may modify our debt policy at any time without
shareholder  approval.  We  intend to repay indebtedness incurred under the line
of credit from time to time, for acquisitions or otherwise, out of cash flow and
from  the  proceeds  of issuances of additional priority common shares and other
securities.

     We  intend  to  invest  in additional hotels only as suitable opportunities
arise  and  adequate  sources of financing are available. Our bylaws require the
approval  of  a  majority  of our Board of Trustees, including a majority of the
independent  trustees,  to  acquire  any  additional  hotel  in which one of our
trustees  or  officers,  or any of their affiliates, has an interest (other than
solely  as  a  result  of his status as our trustee, officer or shareholder). We
expect that future investments in hotels will depend on and will be financed by,
in  whole  or in part, the proceeds from additional issuances of priority common
shares,  issuances  of  operating  partnership  units  or  other  securities  or
borrowings.  Because  of  the  level  of  our  indebtedness,  the success of our
acquisition  strategy  will depend primarily on our ability to access additional
capital  through  issuances of equity securities. We currently have no agreement
or  understanding  to  invest in any hotel and there can be no assurance that we
will make any investments in any other hotels that meet our investment criteria.

     Pursuant to our percentage leases, we are required to make available to the
lessees  of our hotels 4% (6% for full service properties) of gross revenues per
quarter,  on  a  cumulative  basis, for periodic replacement or refurbishment of
furniture,  fixtures  and equipment at each of our hotels.  We believe that a 4%
(6%  for  full  service hotels) reserve is a prudent estimate for future capital
expenditure requirements.  We intend to spend amounts in excess of the obligated
amounts if necessary to comply with the reasonable requirements of any franchise
license  under  which  any  of our hotels operate and otherwise to the extent we
deem  such  expenditures  to be in our best interests.  We are also obligated to
fund  the  cost  of certain capital improvements to our hotels.  We believe that
amounts  required to be set aside in our percentage leases will be sufficient to
meet required expenditures for furniture, fixtures and equipment during the term
of  the  percentage  leases.  We will use undistributed cash or borrowings under
credit facilities to pay for the cost of capital improvements and any furniture,
fixture  and equipment requirements in excess of the set aside referenced above.

INFLATION

     Operators  of  hotels  in  general possess the ability to adjust room rates
quickly.  However, competitive pressures may limit the lessee's ability to raise
room rates in the face of inflation, and annual increases in average daily rates
have  failed  to  keep  pace  with  inflation.

SEASONALITY

     Our  hotels'  operations  historically  have  been  seasonal  in  nature,
reflecting  higher  occupancy  rates during the second and third quarters.  This
seasonality can be expected to cause fluctuations in our quarterly lease revenue
to  the  extent  that  we  receive  percentage  rent.

RECENTLY ISSUED ACCOUNTING STANDARDS

     In  August 2001, the Financial Accounting Standards Board ("FASB") approved
SFAS  No.  144, "Accounting for the Impairment or Disposal of Long-Lived Assets"
("SFAS  No.  144"). The Statement requires that long-lived assets to be disposed
of  other than by sale be considered held and used until they are to be disposed
of.   SFAS  No. 144 requires that long-lived assets to be disposed of by sale be
accounted for under the requirements of SFAS No. 121. SFAS No. 121 requires that
such assets be measured at the lower of carrying amounts or fair value less cost


                                       33

to  sell  and  to  cease  depreciation  (amortization).  SFAS No. 144 requires a
probability-weighted  cash  flow  estimation  approach  in  situations  where
alternative  courses  of  action  to recover the carrying amount of a long-lived
asset  are  under  consideration or a range of possible future cash flow amounts
are  estimated.  As a result, discontinued operations will no longer be measured
on  a  net  realizable  basis,  and  future  operating  losses will no longer be
recognized  before  they  occur. Additionally, goodwill will be removed from the
scope  of  SFAS  No. 144.  As a result goodwill will no longer be required to be
allocated  to  long-lived  assets  to be tested for impairment.  SFAS No. 144 is
effective  for  financial  statements  issued  for  fiscal years beginning after
December  15,  2001,  and  interim  periods  within  those  fiscal years. We are
currently in the process of evaluating the effect this new standard will have on
our  consolidated  financial  position  or  results  of  operations.

     On  August  15,  2001,  the FASB issued SFAS No. 143, "Accounting for Asset
Retirement  Obligations  ("SFAS  No.  143"). SFAS No. 143 requires that the fair
value  of  a  liability  for an asset retirement obligation be recognized in the
period  in  which  it  is incurred if a reasonable estimate of fair value can be
made.  The  associated  asset  retirement  costs  are capitalized as part of the
carrying  amount  of  the  long-lived  asset. SFAS No. 143 will be effective for
financial  statements  issued for fiscal years beginning after June 15, 2002. An
entity  shall  recognize  the cumulative effect of adoption of SFAS No. 143 as a
change  in  accounting  principle.  We  are  not  currently  affected  by  this
Statement's  requirements.

     In  June  2001,  the  FASB  issued  SFAS  No.  141  ("SFAS 141"), "Business
Combinations", and No. 142 ("SFAS 142"), "Goodwill and Other Intangible Assets",
collectively  referred  to  as  the  "Standards". SFAS 141 supersedes Accounting
Principles  Board  Opinion  (APB)  No. 16, "Business Combinations". SFAS 141 (1)
requires  that  the  purchase  method  of  accounting  be  used for all business
combinations  initiated  after June 30, 2001, (2) provides specific criteria for
the initial recognition and measurement of intangible assets apart from goodwill
and  (3)  requires that unamortized negative goodwill be written off immediately
as  an  extraordinary gain. SFAS 142 supersedes APB 17, "Intangible Assets," and
is  effective  for  fiscal  years  beginning  after  December 15, 2001. SFAS 142
primarily addresses the accounting for goodwill and intangible assets subsequent
to  their  initial  recognition.  SFAS  142  (1)  prohibits  the amortization of
goodwill  and  indefinite-lived  intangible  assets,  (2)  requires  testing  of
goodwill  and  indefinite-lived  intangible  assets  on  an  annual  basis  for
impairment  (and  more  frequently if the occurrence of an event or circumstance
indicates  an  impairment),  (3) requires that reporting units be identified for
the  purpose  of  assessing  potential  future  impairments  of goodwill and (4)
removes  the  forty-year  limitation  on  the  amortization period of intangible
assets  that  have  finite  lives. The provisions of the Standards also apply to
equity-method  investments  made  both  before and after June 30, 2001. SFAS 141
requires  that  the  unamortized  deferred credit related to an excess over cost
arising  from  an  investment acquired prior to July 1, 2001 accounted for using
the  equity  method  (equity-method  negative  goodwill),  must  be  written-off
immediately  and  recognized  as the cumulative effect of a change in accounting
principle.  Equity-method negative goodwill arising from equity investments made
after  June  30,  2001  must  be  written-off  immediately  and  recorded  as an
extraordinary gain. We will adopt SFAS 142 on January 1, 2002. Going forward, we
will  test goodwill for impairment annually or more frequently if the occurrence
of  an  event  or  circumstance  indicate  potential  impairment.

ITEM 7A.     QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     Our  primary  market  risk  exposure is to changes in interest rates on our
variable  rate  Line  of Credit.  At December 31, 2001, we had total outstanding
indebtedness  under  the  Line  of  Credit  of  approximately $7.1 million at an
interest rate of 5.0%.  At March 29, 2002, we had total outstanding indebtedness
under  the  Line of Credit of approximately $10.2 million at an interest rate of
4.75%.  The  entire  amount outstanding under the Line of Credit becomes due and
payable  as  of August 8, 2002.  We have not entered into, but in the future may
enter  into,  derivative  financial  instruments  such as interest rate swaps to
mitigate  its  interest  rate risk.  In the event that we do not have sufficient
cash  reserves to pay off the Line of Credit when due, it will have to borrow an
amount  sufficient to pay off the Line of Credit at the prevailing interest rate
at  the time the amount outstanding becomes due and payable.  The extent of this
risk  is  not  quantifiable  or predictable because of the variability of future
interest  rates  and  our  financing  requirements.

ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA


                                       34

INDEX TO FINANCIAL STATEMENTS

     HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
     Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  36
     Consolidated Balance Sheets as of December 31, 2001 and 2000 . . . . .  37
     Consolidated Statements of Operations for the years ended
     December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  38
     Consolidated Statements of Shareholders' Equity for the years ended
     December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  39
     Consolidated Statements of Cash Flows for the years ended
     December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  40
     Notes to Consolidated Financial Statements . . . . . . . . . . . . . .  44
     Schedule III - Real Estate and Accumulated Depreciation for the
     year ended December 31, 2001 . . . . . . . . . . . . . . . . . . . . .  63

     HERSHA HOSPITALITY MANAGEMENT, L.P.
     Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  65
     Balance Sheets as of December 31, 2001 and 2000. . . . . . . . . . . .  66
     Statement of Operations for the years ended December 31, 2001,2000
     and 1999 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
     Statements of Partners' Capital for the years ended December 31, 2001,
     2000 and 1999. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
     Statements of Cash Flows for the years ended December 31, 2001,
     2000 and 1999. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
     Notes to Financial Statements. . . . . . . . . . . . . . . . . . . . .  71


                                       35

                          REPORT OF INDEPENDENT AUDITOR

To the Shareholders and Board of Trustees of
   Hersha Hospitality Trust
   New Cumberland, Pennsylvania

     We  have  audited  the  accompanying  consolidated balance sheets of Hersha
Hospitality  Trust  and  subsidiaries  as of December 31, 2001 and 2000, and the
related  consolidated  statements  of operations, shareholders' equity, and cash
flows  for  each  of  the  three  years  in  the period ended December 31, 2001.
These  consolidated  financial  statements  and consolidated financial statement
schedule  referred  to below are the responsibility of the Company's management.
Our  responsibility  is  to  express  an opinion on these consolidated financial
statements  and  schedule  based  on  our  audits.

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

          In  our  opinion,  the  consolidated  financial statements referred to
above  present  fairly,  in  all  material  respects, the consolidated financial
position  of  Hersha  Hospitality Trust and subsidiaries as of December 31, 2001
and  2000, and the consolidated results of their operations and their cash flows
for each of the three years in the period ended December 31, 2001, in conformity
with  accounting  principles generally accepted in the United States   Our audit
was made for the purpose of forming an opinion on the basic financial statements
taken  as  a  whole. The schedule listed in the index to financial statements is
the responsibility of Hersha Hospitality Trust's management and is presented for
purposes of complying with the Securities and Exchange Commission's rules and is
not  part  of the basic financial statements. The schedule has been subjected to
the  auditing  procedures applied in the audit of the basic financial statements
and,  in  our opinion, fairly states in all material respects the financial data
required  to  be set forth therein in relation to the basic financial statements
taken  as  a  whole.

                                   MOORE STEPHENS, P. C.
                                   Certified Public Accountants.

New York, New York
     March 8, 2002


                                       36



=============================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED  BALANCE  SHEETS
[IN  THOUSANDS  EXCEPT  SHARE  AMOUNTS]
=============================================================================================

                                                                DECEMBER 31,    DECEMBER 31,
                                                               --------------  --------------
ASSETS:                                                             2001            2000
                                                               --------------  --------------
                                                                         
  Cash and cash equivalents                                    $         167   $          --
  Investment in Hotel Properties, Net of
  Accumulated Depreciation                                            88,100          87,671
  Escrow Deposits                                                      1,647           1,178
  Lease Payments Receivable - Related Party                            2,376           2,877
  Intangibles, Net of Accumulated Amortization                         1,515           1,720
  Due from Related Party                                               1,884             849
  Other Assets                                                           328             236
                                                               --------------  --------------
      TOTAL ASSETS                                             $      96,017   $      94,531
                                                               ==============  ==============

LIABILITIES AND SHAREHOLDERS' EQUITY:
  Line of Credit                                               $       7,058   $      11,400
  Deposits Payable                                                     1,000           1,000
  Mortgages Payable                                                   54,477          50,050
  Dividends Payable                                                    1,325           1,209
  Due to Related Party                                                 1,093           1,650
  Accounts Payable and Accrued Expenses                                  418             529
                                                               --------------  --------------
       TOTAL LIABILITIES                                       $      65,371   $      65,838
                                                               --------------  --------------

      MINORITY INTEREST                                               20,436          17,679
                                                               --------------  --------------

    COMMITMENTS AND CONTINGENCIES                                         --              --
                                                               --------------  --------------

SHAREHOLDERS' EQUITY:
  Preferred Shares, $.01 par value, 10,000,000 Shares
  authorized, None Issued and Outstanding                                 --              --

  Common Shares - Priority Class A, $.01 Par Value,
  50,000,000 Shares Authorized, 2,275,000 Shares Issued and
  Outstanding at December 31, 2001 and 2000, (Aggregate
  Liquidation Preference $13,650)                                         23              23

  Common Shares - Class B, $.01 Par Value, 50,000,000 Shares
  Authorized, -0- Shares Issued and Outstanding at December
  31, 2001 and 2000                                                       --              --

  Additional Paid-in Capital                                          11,968          11,968
  Distributions in Excess of Net Earnings                             (1,781)           (977)
                                                               --------------  --------------
TOTAL SHAREHOLDERS' EQUITY                                            10,210          11,014
                                                               --------------  --------------

Total Liabilities and Shareholders' Equity                     $      96,017   $      94,531
                                                               ==============  ==============


THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL  PART  OF  THIS FINANCIAL STATEMENT.


                                       37



=================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2001,
2000 AND 1999(1)
[IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS]
=================================================================================

                                             2001          2000          1999
                                         ------------  ------------  ------------
                                                            
REVENUE:
  Percentage Lease Revenues              $    13,901   $    12,773   $     7,264
  Interest                                       165            50            78
  Interest - Related Party                        21             1            28
                                         ------------  ------------  ------------
  TOTAL REVENUE                               14,087        12,824         7,370

EXPENSES:
  Interest expense                             5,422         4,712         1,428
  Land Lease - Related Party                      13            15            20
  Real Estate and Personal Property
  Taxes and Property Insurance                 1,044           753           450
  General and Administrative                     554           590           363
  Early Payment Penalty                            -           107             -
  Depreciation and Amortization                4,476         3,892         2,064
                                         ------------  ------------  ------------
  TOTAL EXPENSES                              11,509        10,069         4,325

  INCOME BEFORE GAIN ON SALE OF ASSETS         2,578         2,755         3,045
  Gain on Sale of Assets                         598             -             -
                                         ------------  ------------  ------------

  INCOME BEFORE MINORITY INTEREST              3,176         2,755         3,045

  INCOME ALLOCATED TO MINORITY INTEREST        2,342         1,908         1,707
                                         ------------  ------------  ------------

  NET INCOME                             $       834   $       847   $     1,338
                                         ============  ============  ============

  BASIC EARNINGS PER COMMON SHARE        $      0.37   $      0.37   $      0.59
                                         ============  ============  ============

  DILUTED EARNINGS PER COMMON SHARE      $      0.37   $      0.37   $      0.48
                                         ============  ============  ============

WEIGHTED AVERAGE SHARES:
  Basic                                    2,275,000     2,275,000     2,275,000

  Diluted                                  7,296,596(2)  6,715,996(2)  6,326,690(2)


(1)  Operations commenced on January 26, 1999

(2)  Includes 5,093,220, 4,440,996 and 4,205,970 units of limited partnership
     interest that are redeemable on a one-for-one basis for Class B Common
     Shares.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       38



================================================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999(1)
[IN THOUSANDS, EXCEPT SHARES]
================================================================================================================

                                  Priority Class A          Class B
                                    Common Shares        Common Shares    Additional    Distributions
                                 --------------------  -----------------    paid-in     in excess of
                                   Shares    Dollars   Shares   Dollars     capital     net earnings     Total
                                 ----------  --------  -------  --------  -----------  ---------------  --------
                                                                                   
Balance at January 1, 1999                -         -     100          -            -               -         -

Cancellation of Initial Shares            -         -    (100)         -            -               -         -

Issuance of shares,               2,275,000  $     23       -          -  $    11,968               -   $11,991
  net of offering expenses

Dividends declared                        -         -       -          -            -  $       (1,524)  $(1,524)
  ($0.67 per share)

Net Income                                                                             $        1,338  $  1,338

Balance at December 31, 1999      2,275,000  $     23       -   $      -  $    11,968  $         (186)  $11,805

Dividends declared                        -         -       -          -            -  $       (1,638)  $(1,638)
  ($0.72 per share)

Net Income                                                                             $          847  $    847

Balance at December 31, 2000      2,275,000  $     23       -   $      -  $    11,968  $         (977)  $11,014

Dividends declared                        -         -       -          -            -  $       (1,638)  $(1,638)
  ($0.72 per share)

Net Income                                                                             $          834  $    834

                                 -------------------------------------------------------------------------------
Balance at December 31, 2001      2,275,000  $     23       -   $      -  $    11,968  $       (1,781)  $10,210
                                 ===============================================================================

<FN>
 (1)  Operations commenced on January 26, 1999


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       39



================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2001, 2000 AND 1999(1)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

                                                        2001       2000       1999
                                                      ---------  ---------  --------
                                                                   
OPERATING ACTIVITIES:
  Net Income                                          $    834   $    847   $ 1,338
                                                      ---------  ---------  --------
  Adjustments to Reconcile Net Income to
  Net Cash provided by Operating Activities:
    Depreciation and Amortization                        4,476      3,892     2,064
    Gain on Sale of Assets                                (598)         -         -
    Income Allocated to Minority Interest                2,342      1,908     1,707
  Change in Assets and Liabilities:
  (Increase) Decrease in:
    Escrow Deposits                                       (469)    (1,178)        -
    Lease Payments Receivable - Related Party              501       (761)   (2,116)
    Other Assets                                           (92)       115      (351)
    Due from Related Party                                 122        (21)        -
  Increase (Decrease):
    Due to Related Parties                                (179)        54       188
    Accounts Payable and Accrued Expenses                 (109)       176       245
                                                      ---------  ---------  --------
  Total Adjustments                                      5,994      4,185     1,737
                                                      ---------  ---------  --------
NET CASH PROVIDED BY OPERATING ACTIVITIES                6,828      5,032     3,075

INVESTING ACTIVITIES:
  Purchase of Hotel Property Assets                     (5,017)   (13,017)   (7,209)
  Sale of Hotel Property Assets                         12,599          -         -
  Purchase of Intangible Assets                            (69)    (1,078)     (940)
  Loans to Related Party                                (2,000)      (800)   (1,000)
                                                      ---------  ---------  --------
NET CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES      5,513    (14,895)   (9,149)

FINANCING ACTIVITIES:
  Net Proceeds from Issuance of Stock                        -          -    11,991
  Proceeds from Borrowings Under Line of Credit         10,766      5,496     6,096
  Repayment of Borrowings Under Line of Credit         (15,108)         -         -
  Borrowings from Mortgages Payable                          -     25,050         -
  Principal Repayment of Mortgages Payable              (2,729)   (17,016)   (5,460)
  Dividends Paid                                        (1,638)    (1,638)   (1,114)
  Limited Partnership Unit Distributions Paid           (3,495)    (3,561)   (1,580)
  Borrowings from Related Party                             30      1,408         -
  Repayment of Related Party Loans                           -          -    (3,735)
                                                      ---------  ---------  --------
NET CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES    (12,174)     9,739     6,198

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS       167       (124)      124
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR                -        124         -
                                                      ---------  ---------  --------

CASH AND CASH EQUIVALENTS - END OF YEAR               $    167   $      -   $   124
                                                      =========  =========  ========


(1)  Operations commenced on January 26, 1999

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS CONSOLIDATED FINANCIAL
STATEMENT.


                                       40



================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2001, 2000 AND 1999(CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

                                                                
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash Paid During the Period:                      12/31/01   12/31/00   12/31/99
                                                   ---------  ---------  ---------
    Interest                                       $   5,364  $   4,445  $   1,393


SUPPLEMENTAL  DISCLOSURE  OF  NON-CASH  INVESTING  AND  FINANCING  ACTIVITIES:

We have acquired an Investment in Hotel Properties with an approximate value, at
the  commencement  of  operations,  of  $40,307  in  exchange  for (i) 4,032,321
subordinated  units  of limited partnership interest in the Partnership that are
redeemable  for  the  same  number  of  Class  B  Common  Shares with a value of
approximately  $24,200  based  on  the  initial  offering  price  and  (ii)  the
assumption  of  approximately  $23,300  of  indebtedness  of which approximately
$6,100  was  repaid  immediately  after  the  acquisition  of  the  hotels  and
approximately  $2,800  was  repaid  prior  to  June  30,  1999.

On  August 11, 1999 we purchased, from Messrs. Hasu P. Shah, our chairman, chief
executive  officer  and  trustee,  K.D.  Patel, one of our trustees, Rajendra O.
Gandhi,  our treasurer, Kiran P. Patel, our secretary, certain officers of HHMLP
and other affiliated individuals, [the "Hersha Affiliates"], all the partnership
interests in 3744 Associates, a Pennsylvania limited partnership and through the
ownership of 3744 Associates, a 60- room Comfort Inn hotel located near the John
F. Kennedy International Airport in Jamaica, New York.  The Comfort Inn, JFK was
newly  constructed  and  commenced  operations  on  August  12,  1999.  We  have
purchased  the  Comfort  Inn,  JFK  for  $5,500.

On  September  1,  1999  we  purchased,  from  the  Hersha  Affiliates,  all the
partnership interests in 2844 Associates, a Pennsylvania limited partnership and
through  the  ownership of 2844 Associates, a 77-room Clarion Inn & Suites hotel
located in Harrisburg, Pennsylvania.  We acquired the Clarion Inn & Suites for a
purchase  price  of  $2,700.  We  have  assumed  a mortgage payable of $2,000 in
connection  with  the  acquisition  of  this hotel. The Clarion Inn & Suites was
subsequently  converted  to  a  Holiday  Inn  Express  and  Suites  in  2000.

On  September  1,  1999  we  purchased,  from  the  Hersha  Affiliates,  all the
partnership interests in 3544 Associates, a Pennsylvania limited partnership and
through the ownership of 3544 Associates, a 72-room Hampton Inn hotel located in
Danville,  Pennsylvania.  The total purchase price was $3,600.  We have acquired
an  Investment  in  the  Hampton  Inn,  Danville, PA in exchange for (i) 173,359
subordinated  units  of limited partnership interest in the partnership that are
redeemable  for  the  same  number  of  Class  B  Common  Shares with a value of
approximately $1,000 based on the initial offering price and (ii) the assumption
of  approximately  $2,600  of  indebtedness.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS CONSOLIDATED FINANCIAL
STATEMENT.


                                       41

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2001, 2000 AND 1999 (CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

As  of  January  1,  2000,  we  issued  an  additional  235,026 units of limited
partnership  interest in connection with final settlement of the purchase prices
for  the  Holiday  Inn,  Milesburg,  the Comfort Inn, Denver and the Holiday Inn
Express,  Riverfront.  The  total  number  of units outstanding as of January 1,
2000  was  4,440,996.  No  additional  units  were  issued  during  2000.

On January 1, 2000, we purchased three hotels from the Hersha Affiliates.  These
hotels  consist  of the Hampton Inn & Suites, Hershey, the Best Western, Indiana
and  the  Comfort  Inn, McHenry.  The purchase prices paid for these hotels were
$7,500,  $2,200  and $1,800, respectively.  We have assumed mortgages payable of
$5,000,  $1,400 and $1,200, respectively, and also assumed related party debt of
$1,000 related to the purchase of the Hampton Inn & Suites, Hershey.  The Hersha
Affiliates  have  received  cash  of  approximately  $1,500,  $800  and  $600,
respectively,  for  the remainder of the proceeds from the sale of these hotels.

On  May  19,  2000,  we  completed  the  acquisition  of  four hotels from Noble
Investment  Group,  Ltd.  ("Noble")  for $20,000. We have simultaneously entered
into  lease  agreements  with  Noble  for  the  four  properties.  We  lease the
properties to entities owned by Noble pursuant to percentage leases that provide
for  rent  based,  in part, on the room revenues from the hotels. The leases for
the  Comfort  Suites,  Duluth,  GA  and  the Holiday Inn Express, Duluth, GA are
effective  as  of May 19, 2000. The leases for the Hampton Inn hotels located in
Newnan  and  Peachtree  City  are  effective  as  of  April  20,  2000.

On  October 1, 2000, we purchased the Sleep Inn in Corapolis, PA from the Hersha
Affiliates.  The purchase price paid for this hotel was $5,500.  We have assumed
a  mortgage  payable  of  $3,800.  The  Hersha  Affiliates have received cash of
approximately  $1,700  for  the  remainder of the proceeds from the sale of this
hotel.

As  of  January  1,  2001, we have issued an additional 531,559 units of limited
partnership  interest  in  connection  with  the  repricing  of  the Holiday Inn
Express,  Hershey,  Hampton Inn, Carlisle, Holiday Inn Express, New Columbia and
the  Comfort  Inn,  Harrisburg.  The  total  number  of  units outstanding as of
January  1,  2001  was  4,972,555.

On  April  1,  2001,  we  have  sold the Best Western, Indiana for $2,200 to the
Hersha  Affiliates.  In  conjunction with this transaction we have received cash
proceeds  of  $400  and have redeemed 76,252 limited partnership units valued at
$457.  The  buyer  also  assumed  the  outstanding  mortgage  balance of $1,342.

THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL  PART OF THIS CONSOLIDATED FINANCIAL
STATEMENT.


                                       42

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2001, 2000 AND 1999 (CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

On  May 1, 2001, we have sold the Comfort Inn, Denver for $2,100 to an unrelated
third  party.  Net  of  settlement  fees and other costs we received $1,868.  In
conjunction  with  this  transaction  we have received cash proceeds of $460 and
have  paid  down  the  outstanding  mortgage  balance  of  $1,408 to Shreenathji
Enterprises,  Ltd.,  a  related  party.

On  June  1,  2001, we have sold the Comfort Inn, JFK for $7,000 to an unrelated
third  party.  Net  of  settlement  fees  and  other costs we have received cash
proceeds of $6,613.  Based upon the initial repricing formula, we have issued an
additional  175,538  limited  partnership  units  in  conjunction  with  this
transaction.

On  June 1, 2001, we have purchased the Mainstay Suites and Sleep Inn in King of
Prussia  from  the Hersha Affiliates.  We have purchased these assets for $9,445
plus  settlement costs and leased them to Hersha Hospitality Management, LP.  In
conjunction  with this transaction, we have assumed the mortgage indebtedness of
$6,738,  assumed  $1,000  of  related party debt and funded the remainder of the
proceeds  of  $1,768  from  our  available  cash and outstanding line of credit.

On  November  1, 2001 we purchased the Holiday Inn Express hotel located in Long
Island  City, New York.  We have purchased this asset for $8,500 plus settlement
costs  of approximately $100 and leased it to Hersha Hospitality Management, LP.
In  conjunction with this transaction, we have assumed the mortgage indebtedness
of approximately $5,445, assumed $1,000 of related party debt, issued additional
units  for  $459  and  paid  cash  of  approximately  $1,600.

On November 1, 2001 we have sold the Comfort Inn, McHenry, MD to the Hersha
Affiliates for approximately $1,800, including the assumption of approximately
$1,180 in indebtedness, redemption of 55,175 limited partnership units valued at
approximately $331 and cash proceeds of approximately $300.

On November 1, 2001 we have sold the Comfort Inn, Riverfront, Harrisburg, PA to
the Hersha Affiliates for $3,400 net of selling costs, including the assumption
of approximately $2,500 in indebtedness and approximately $900 in cash.

On November 1, 2001 we have sold the Holiday Inn, Milesburg, PA to a third party
owner operator for approximately $4,700 less broker fees and transfer costs that
are estimated at $600.  The sale included the payoff of $3,362 in mortgage
indebtedness, a related party loan receivable of $157 and approximately $600 in
cash.

On December 28, 2001 we declared a $0.18 per Class A Common Share dividend and a
distribution of $0.18 per limited partnership unit that was paid on January 25,
2002.

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS CONSOLIDATED FINANCIAL
STATEMENT.


                                       43

================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[1]  ORGANIZATION  AND  BASIS  OF  FINANCIAL  PRESENTATION

Hersha  Hospitality  Trust  [the  "Company"]  was  formed in May 1998 to acquire
equity  interests in ten existing hotel properties.  We are a self-administered,
Maryland  real  estate  investment  trust  for  federal income tax purposes.  On
January 26, 1999, we completed an initial public offering of 2,275,000 shares of
$.01 par value Priority Class A Common Shares.  The offering price per share was
$6  resulting  in  gross  proceeds of $13,650.  Net of underwriters discount and
offering  expenses,  we  received  proceeds  of  $11,991.

Upon completion of the initial public offering, we contributed substantially all
of  the  net  proceeds  to  Hersha  Hospitality  Limited  Partnership  [the
"Partnership"]  in  exchange  for  a  36.1%  general partnership interest in the
Partnership.  The  Partnership used these proceeds to acquire an equity interest
in  ten  hotels,  [the "Initial Hotels"] through subsidiary partnerships, and to
retire  certain indebtedness relating to these hotels.  The Partnership acquired
these  hotels  in  exchange for (i) units of limited partnership interest in the
Partnership  which  are  redeemable,  subject  to  certain  limitations,  for an
aggregate  of  4,032,431  Priority  Class  B  Common  Shares,  with  a  value of
approximately  $24,200  based  on  the  initial  public  offering,  and (ii) the
assumption  of  approximately  $23,300  of  indebtedness  of which approximately
$6,100 was repaid immediately after the acquisition of the hotels.  Hasu P. Shah
and  certain  affiliates  [the  "Hersha  Affiliates"]  received units of limited
partnership  interests in the Partnership aggregating a 63.9% equity interest in
the  Partnership.  The  Partnership  owns a 99% limited partnership interest and
Hersha  Hospitality, LLC ["HHLLC"], a Virginia limited liability company, owns a
1% general partnership interest in the subsidiary partnerships.  The Partnership
is  the  sole  member  of  HHLLC.  We  began  operations  on  January  26, 1999,
therefore, the historical financial statements include activity from January 26,
1999  to  December  31,  2001.

We  lease  14  of  our  hotel  facilities  to Hersha Hospitality Management, LP,
["HHMLP"],  a Pennsylvania limited partnership.  HHMLP is owned in part by three
of  our  executive  officers,  two  of our trustees and their affiliates.  HHMLP
operates  and  leases the hotel properties pursuant to separate percentage lease
agreements  [the  "Percentage  Leases"]  that provide for initial fixed rents or
percentage  rents  based  on the revenues of the hotels.  The hotels are located
principally  in  the  Mid-Atlantic  region  of  the United States.  We have also
entered  into  percentage leases with Noble Investment Group, Ltd. ["Noble"], an
independent  third  party management company, to lease and manage four hotels in
the  metropolitan  Atlanta  market.

The following summarizes the number of hotels owned for the periods presented:



                                    2001(a)  2000  1999
                                    -------  ----  ----
                                          

Hotels owned at beginning of years      21     13    10

     Acquisitions                        3      8     3

     Sales of hotels                    (6)     0     0
                                    -------  ----  ----

Hotels owned at end of years            18     21    13
                                    =======  ====  ====

<FN>
     (a)  -  The Sleep Inn and Mainstay Suites in King of Prussia, PA consist of
two  separate  hotels yet are accounted for as one purchase due to the fact that
the  hotels  share  a  common  lobby  and  guest  area  and  a  common  deed.



                                       44

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[1]  ORGANIZATION  AND  BASIS  OF  FINANCIAL  PRESENTATION  [CONTINUED]

Since the completion of the initial public offering we have issued an additional
173,539 units of limited partnership interest in connection with the acquisition
of  the  Hampton  Inn,  Danville,  PA  and  76,555  units in connection with the
acquisition  of  the Holiday Inn Express, Long Island City.  We have also issued
an  additional  942,123 units of limited partnership interest in connection with
final  settlement  of  the  purchase  prices of several hotels and have redeemed
131,427  units  of  limited  partnership interest in connection with the sale of
certain  hotels.

The  total  number  of  units  of limited partnership interest outstanding as of
December  31,  2001,  2000  and  1999  was  5,093,220,  4,440,996  and 4,205,970
respectively.

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial statements
have  been  prepared in accordance with generally accepted accounting principles
and  include  all of our accounts as well as accounts of the Partnership and the
subsidiary  Partnerships.  All  inter-company  amounts  have  been  eliminated.

USE  OF  ESTIMATES  The  preparation  of financial statements in conformity with
accounting  principles  generally  accepted  in  the  United  States  requires
management to make estimates and assumptions that affect the reported amounts of
assets  and  liabilities  and disclosure of contingent assets and liabilities at
the  date  of  the financial statements and the reported amounts of revenues and
expenses  during  the  reporting  period. Actual results could differ from those
estimates.
INVESTMENT  IN  HOTEL  PROPERTIES - Investment in hotel properties are stated at
cost.  Depreciation  for  financial reporting purposes is principally based upon
the  straight-line  method.

The  estimated  lives  used  to  depreciate the Hotel properties are as follows:

Building  and  Improvements     15  to  40  Years
Furniture  and  Fixtures         5  to   7  Years

IMPAIRMENT  OF  LONG-LIVED  ASSETS  - We review the carrying value of each hotel
property in accordance with Statement of Financial Accounting Standards ("SFAS")
No.  121  to  determine  if  circumstances exist indicating an impairment in the
carrying  value  of  the  investment  in the hotel property or that depreciation
periods  should  be  modified.  Long-lived  assets  are  reviewed for impairment
whenever  events or changes in business circumstances indicate that the carrying
amount of the assets may not be fully recoverable.  We perform undiscounted cash
flow  analyses  to  determine  if  an  impairment  exists.  If  an impairment is
determined  to  exist,  any  related impairment loss is calculated based on fair
value.  We  do  not  believe  that  there are any current facts or circumstances
indicating  impairment  of  any  of  our  investment  in  hotel  properties.

CASH  AND CASH EQUIVALENTS - Cash and cash equivalents are comprised of cash and
certain  highly  liquid investments with maturities of three months or less when
acquired,  carried  at  cost,  which  approximates  fair  value.  We had no cash
equivalents  at  December  31,  2001.


                                       45

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  [CONTINUED]

INTANGIBLE  ASSETS  -  Intangible assets are carried at cost and consist of loan
acquisition  fees  and  goodwill.  Amortization  of  loan  acquisition  fees  is
computed  using  the  straight-line method over the two-year term of the related
debt  and  over  a 15 year period for goodwill.  Amortization expense related to
goodwill  assets  will  not  be  recognized  after  December  31,  2001.

REVENUE RECOGNITION - Percentage lease income is recognized when earned from the
Lessees  under  the  agreements  from  the  date  of  acquisition  of each hotel
property.  Lease  income  is recognized under fixed rent agreements ratably over
the  lease  term.  All  leases  between us and the lessees are operating leases.

We  recognize  lease  revenue  for  interim  and annual reporting purposes on an
accrual  basis  pursuant to the terms of the respective percentage leases and on
an  interim  basis  in  accordance  with  the Securities and Exchange Commission
("SEC")  Staff  Accounting  Bulletin  ("SAB")  No.  101  "Revenue Recognition in
Financial  Statements." Under the provisions of SAB 101, which we adopted in the
fourth  quarter  of  2000,  a  portion  of  our percentage lease revenues, which
historically  were  recognized  in  the  first,  second, and third quarters, are
deferred  and  recognized in the fourth quarter. The adoption of SAB 101 impacts
the  interim  reporting  of revenues related to our leases, but has no impact on
its  interim  cash  flow  or  year-end  results  of  operations.

INCOME  TAXES  -  We qualify as a real estate investment trust under Section 856
and  860  of  the  Internal Revenue Code.  Accordingly, no provision for federal
income  taxes  has  been  reflected  in  the  financial  statements.

Earnings  and profits that determine the taxability of dividends to shareholders
differ  from  net  income  reported  for financial reporting purposes due to the
differences  for  Federal tax purposes in the estimated useful lives and methods
used  to  compute  depreciation.  During  2001,  11.0% of the distributions were
considered  to be return of capital and 89.0% ordinary income for Federal income
tax  purposes.  During  2000 and 1999, none of the distributions were considered
to  be  return  of  capital  for  Federal  income  tax  purposes.

MINORITY  INTEREST - Minority interest in the Partnership represents the limited
partners'  proportionate  share  of  the equity of the Partnership.  The limited
partnership  interests  are owned by numerous individuals and companies.  Income
is allocated to minority interest based on weighted average percentage ownership
throughout  the  year.

EARNINGS  PER  COMMON  SHARE  - We compute earnings per share in accordance with
Statement  of  Financial  Accounting  Standards  ["SFAS"] No. 128, "Earnings Per
Share."

CONCENTRATION OF CREDIT RISK - Financial instruments that potentially subject us
to  concentrations  of  credit  risk  include cash and cash equivalents and rent
receivable  arising  from our normal business activities.  We place our cash and
cash  equivalents  with  high  credit quality financial institutions.  We do not
require  collateral  to  support  our  financial  instruments.  We  have  not
experienced  any  losses  with  respect  to  bank  balances  in  excess  of
government-provided  insurance.


                                       46

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  [CONTINUED]

Rental  income  is  earned from one related party lessee and one unrelated party
lessee.  Therefore, the collection of rent receivable and rent income is reliant
on  the  continued  financial  health  of  these  Lessees.

STOCK  BASED  COMPENSATION  -  We  account for employee stock-based compensation
under  the  intrinsic  value based method as prescribed by Accounting Principles
Board  ["APB"]  Opinion  No.  25.  We  apply  the  provisions  of  SFAS No. 123,
"Accounting  for  Stock  Based  Compensation,"  to  non-employee  stock-based
compensation  and  the  pro  forma  disclosure  provisions  of that statement to
employee  stock-based  compensation.

ESCROW  DEPOSITS  -  Escrow  deposits relate to the Company's mortgages payable.

RECENT  ACCOUNTING  PRONOUNCEMENTS  -  In  August 2001, the Financial Accounting
Standards  Board  ("FASB") approved SFAS No. 144, "Accounting for the Impairment
or  Disposal of Long-Lived Assets" ("SFAS No. 144"). The Statement requires that
long-lived  assets  to  be disposed of other than by sale be considered held and
used until they are disposed of. SFAS No. 144 requires that long-lived assets to
be  disposed of by sale be accounted for under the requirements of SFAS No. 121.
SFAS  No.  121  requires  that  such assets be measured at the lower of carrying
amounts  or  fair  value  less  cost  to  sell  and  to  cease  depreciation
(amortization).  SFAS  No.  144  requires  a  probability-weighted  cash  flow
estimation approach in situations where alternative courses of action to recover
the  carrying amount of a long-lived asset are under consideration or a range of
possible  future  cash  flow  amounts  are  estimated. As a result, discontinued
operations  will  no  longer  be  measured on a net realizable basis, and future
operating  losses  will no longer be recognized before they occur. Additionally,
goodwill  will  be  removed from the scope of SFAS No. 144. As a result goodwill
will no longer be required to be allocated to long-lived assets to be tested for
impairment. SFAS No. 144 is effective for financial statements issued for fiscal
years beginning after December 15, 2001, and interim periods within those fiscal
years.  We  are  currently  in  the  process  of  evaluating the effect this new
standard  will  have  on  our  consolidated  financial  position  or  results of
operations.

On  August  15,  2001,  the  FASB  issued  SFAS  No.  143, "Accounting for Asset
Retirement  Obligations  ("SFAS  No.  143"). SFAS No. 143 requires that the fair
value  of  a  liability  for an asset retirement obligation be recognized in the
period  in  which  it  is incurred if a reasonable estimate of fair value can be
made.  The  associated  asset  retirement  costs  are capitalized as part of the
carrying  amount  of  the  long-lived  asset. SFAS No. 143 will be effective for
financial  statements  issued for fiscal years beginning after June 15, 2002. An
entity  shall  recognize  the cumulative effect of adoption of SFAS No. 143 as a
change  in  accounting  principle.  We  are  not  currently  affected  by  this
Statement's  requirements.

In  June  2001,  the  FASB  issued  SFAS  No.  141  ("SFAS  141"),  "Business
Combinations", and No. 142 ("SFAS 142"), "Goodwill and Other Intangible Assets",
collectively  referred  to  as  the  "Standards". SFAS 141 supersedes Accounting
Principles  Board  Opinion  (APB)  No. 16, "Business Combinations". SFAS 141 (1)
requires  that  the  purchase  method  of  accounting  be  used for all business
combinations  initiated  after June 30, 2001, (2) provides specific criteria for
the initial recognition and measurement of intangible assets apart from goodwill
and  (3)  requires that unamortized negative goodwill be written off immediately
as  an  extraordinary gain. SFAS 142 supersedes APB 17, "Intangible Assets," and
is  effective  for  fiscal  years  beginning  after  December  15,  2001.


                                       47

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  [CONTINUED]

SFAS  142  primarily addresses the accounting for goodwill and intangible assets
subsequent to their initial recognition. SFAS 142 (1) prohibits the amortization
of  goodwill  and  indefinite-lived  intangible  assets, (2) requires testing of
goodwill  and  indefinite-lived  intangible  assets  on  an  annual  basis  for
impairment  (and  more  frequently if the occurrence of an event or circumstance
indicates  an  impairment),  (3) requires that reporting units be identified for
the  purpose  of  assessing  potential  future  impairments  of goodwill and (4)
removes  the  forty-year  limitation  on  the  amortization period of intangible
assets  that  have  finite  lives. The provisions of the Standards also apply to
equity-method  investments  made  both  before and after June 30, 2001. SFAS 141
requires  that  the  unamortized  deferred credit related to an excess over cost
arising  from  an  investment acquired prior to July 1, 2001 accounted for using
the  equity  method  (equity-method  negative  goodwill),  must  be  written-off
immediately  and  recognized  as the cumulative effect of a change in accounting
principle.  Equity-method negative goodwill arising from equity investments made
after  June  30,  2001  must  be  written-off  immediately  and  recorded  as an
extraordinary  gain.  We will adopt SFAS 142 on January 1, 2002.  Going forward,
we  will  test  goodwill  for  impairment  annually  or  more  frequently if the
occurrence  of  an  event  or  circumstance  indicate  potential  impairment.

[3]  INTANGIBLE  ASSETS

At December 31, 2001 and 2000 intangibles consisted of the following:



                                ACCUMULATED
DESCRIPTION             COST   AMORTIZATION    NET
- ---------------------  ------  -------------  ------
                                     
December 31, 2001:
Goodwill               $1,168  $         528  $  640
Loan Acquisition Fees   1,183            308     875
                       ------  -------------  ------

Totals                 $2,351  $         836  $1,515
                       ======  =============  ======

December 31, 2000:
Goodwill               $1,168  $         450  $  718
Loan Acquisition Fees   1,144            142   1,002
                       ------  -------------  ------

Totals                 $2,312  $         592  $1,720
                       ======  =============  ======


Amortization  expense  was  $274, $213 and $85 for the years ending December 31,
2001,  2000  and  1999,  respectively.


                                       48

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[4]  INVESTMENT  IN  HOTEL  PROPERTIES

Hotel  properties  consist  of  the  following  at  December  31, 2001 and 2000:



                                     2001     2000
                                   --------  -------
                                       
Land                               $ 10,156  $ 8,574
Buildings and Improvements           74,592   74,830
Furniture, Fixtures and Equipment    15,648   16,108
                                   --------  -------
                                    100,396   99,512

Less Accumulated Depreciation        12,296   11,841
                                   --------  -------
                                   $ 88,100  $87,671
                                   ========  =======


Depreciation  expense was $4,202, $3,679 and $1,979 for the years ended December
31,  2001,  2000  and  1999,  respectively.

The  eighteen  hotels  owned  at  December 31, 2001 consist of seventeen premium
limited  service  hotels  and  one  full  service  hotel  property.


                                       49

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[4]  INVESTMENT  IN  HOTEL  PROPERTIES  [CONTINUED]

In  2001,  2000  and  1999,  we  acquired  and sold the following hotels for the
approximate  amounts  indicated.



                                      NO. OF    PURCHASE     SALE
                                       ROOMS     PRICE       PRICE
                                      -------  ----------  ---------
                                                  
2001
- ----
Mainstay Suites/Sleep Inn,
King of Prussia, PA                      156      9,445
Holiday Inn Express, LI City, NY          79      8,500
Best Western, Indiana, PA                (96)                (2,200)
Comfort Inn, McHenry, MD                 (77)                (1,800)
Comfort Inn, Denver, PA                  (45)                (2,100)
Comfort Inn, JFK, NY                     (60)                (7,000)
Holiday Inn Milesburg, PA               (118)                (4,700)
Comfort Inn, Harrisburg, PA             (117)                (3,400)
                                      -------  ----------  ---------
Total                                   (278)  $  17,945   $(21,200)
                                      =======  ==========  =========

2000
- ----
Hampton Inn & Suites, Hershey, PA        110   $   7,500
Best Western, Indiana, PA                 96       2,200
Comfort Inn, McHenry, MD                  77       1,800
Hampton Inn, Newnan, GA                   91       7,117
Hampton Inn, Peachtree City, GA           61       3,940
Comfort Suites, Duluth                    85       5,208
Holiday Inn Express, Duluth               68       3,735
Sleep Inn, Corapolis, PA                 143       5,500
                                      -------  ----------
Total                                    731   $  37,000
                                      =======  ==========

1999
- ----
Comfort Inn - JFK, NY                     60   $   5,500
Clarion Inn & Suites, Harrisburg, PA      77       2,700
Hampton Inn, Danville, PA                 72       3,600
                                      -------  ----------
Total                                    209   $  11,800
                                      =======  ==========



                                       50

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[4]  INVESTMENT  IN  HOTEL  PROPERTIES  [CONTINUED]

On August 11, 1999 we purchased, from the Hersha Affiliates, all the partnership
interests in 3744 Associates, a Pennsylvania limited partnership and through the
ownership of 3744 Associates, a 60- room Comfort Inn hotel located near the John
F.  Kennedy  International  Airport  in  Jamaica, New York.  The Comfort Inn was
newly  constructed  and  commenced  operations  on  August  12,  1999.

On  September  1,  1999  we  purchased,  from  the  Hersha  Affiliates,  all the
partnership  interests  in  2844  Associates, a Pennsylvania limited partnership
and,  through  the  ownership of 2844 Associates, a 77-room Clarion Inn & Suites
hotel  located  in  Harrisburg,  Pennsylvania.  We  also  purchased  the 72-room
Hampton  Inn  hotel  located  in  Danville,  Pennsylvania  from 3544 Associates.

The  purchase  prices  for  the  Comfort Inn, JFK, Hampton Inn, Danville and the
Clarion  Inn  &  Suites, Harrisburg are $5,500, $3,600 and $2,700, respectively.

On January 1, 2000, we purchased three hotels from the Hersha Affiliates.  These
hotels  consist  of  the Hampton Inn, Hershey, the Best Western, Indiana and the
Comfort  Inn,  McHenry.  The  purchase prices paid for these hotels were $7,500,
$2,200  and  $1,800, respectively.  We have assumed mortgages payable of $5,000,
$1,400  and  $1,200, respectively, and also assumed related party debt of $1,000
related to the purchase of the Hampton Inn, Hershey.  The Hersha Affiliates have
received  cash  of  approximately  $1,500,  $800 and $600, respectively, for the
remainder  of  the  proceeds  from  the  sale  of  these  hotels.

On May 19, 2000, we completed the acquisition of four hotels from Noble
Investment Group, Ltd. ("Noble") for $20,000.  We have simultaneously entered
into lease agreements with Noble for the four properties.  We lease the
properties to entities owned by Noble pursuant to percentage leases that provide
for rent based, in part, on the room revenues from the hotels.  The leases for
the Comfort Suites, Duluth, GA. and the Holiday Inn Express, Duluth, GA. are
effective as of May 19, 2000.  The leases for the Hampton Inn hotels located in
Newnan and Peachtree City are effective as of April 20, 2000.

On October 1, 2000, we purchased the Sleep Inn in Corapolis, PA from the Hersha
Affiliates.  The purchase price paid for this hotel was $5,500.  We have assumed
a mortgage payable of $3,800.  The Hersha Affiliates have received cash of
approximately $1,700 for the remainder of the proceeds from the sale of this
hotel.

As of January 1, 2001, we have issued an additional 531,559 units of limited
partnership interest in connection with the repricing of the Holiday Inn
Express, Hershey, Hampton Inn, Carlisle, Holiday Inn Express, New Columbia and
the Comfort Inn, Harrisburg.


                                       51

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[4]  INVESTMENT  IN  HOTEL  PROPERTIES  [CONTINUED]

On  April  1,  2001,  we  have  sold the Best Western, Indiana for $2,200 to the
Hersha  Affiliates.  In  conjunction with this transaction we have received cash
proceeds  of  $400  and have redeemed 76,252 limited partnership units valued at
$457.  The  buyer  also  assumed  the  outstanding  mortgage  balance of $1,342.

On  May 1, 2001, we have sold the Comfort Inn, Denver for $2,100 to an unrelated
third  party.  Net  of  settlement  fees and other costs we received $1,868.  In
conjunction  with  this  transaction  we have received cash proceeds of $460 and
have  paid  down  the  outstanding  mortgage  balance  of  $1,408 to Shreenathji
Enterprises,  Ltd.,  a  related  party.

On  June  1,  2001, we have sold the Comfort Inn, JFK for $7,000 to an unrelated
third  party.  Net  of  settlement  fees  and  other costs we have received cash
proceeds of $6,613.  Based upon the initial repricing formula, we have issued an
additional  175,538  limited  partnership  units  in  conjunction  with  this
transaction.

On  June 1, 2001, we have purchased the Mainstay Suites and Sleep Inn in King of
Prussia  from  the Hersha Affiliates.  We have purchased these assets for $9,445
plus  settlement costs and leased them to Hersha Hospitality Management, LP.  In
conjunction  with this transaction, we have assumed the mortgage indebtedness of
$6,738,  assumed  $1,000  of  related party debt and funded the remainder of the
proceeds  of  $1,768  from  our  available  cash and outstanding line of credit.

On  November  1, 2001 we purchased the Holiday Inn Express hotel located in Long
Island  City, New York.  We have purchased this asset for $8,500 plus settlement
costs  of approximately $100 and leased it to Hersha Hospitality Management, LP.
In  conjunction with this transaction, we have assumed the mortgage indebtedness
of approximately $5,445, assumed $1,000 of related party debt, issued additional
units  for  $459  and  paid  cash  of  approximately  $1,600.

On November 1, 2001 we have sold the Comfort Inn, McHenry, MD to the Hersha
Affiliates for approximately $1,800, including the assumption of approximately
$1,180 in indebtedness, redemption of 55,175 limited partnership units valued at
approximately $331 and cash proceeds of approximately $300.

On November 1, 2001 we have sold the Comfort Inn, Riverfront, Harrisburg, PA to
the Hersha Affiliates for $3,400 net of selling costs, including the assumption
of approximately $2,500 in indebtedness and approximately $900 in cash.

On November 1, 2001 we have sold the Holiday Inn, Milesburg, PA to a third party
owner operator for approximately $4,700 less broker fees and transfer costs that
are estimated at $600.  The sale included the payoff of $3,362 in mortgage
indebtedness, a related party loan receivable of $157 and approximately $600 in
cash.


                                       52

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[4]  INVESTMENT  IN  HOTEL  PROPERTIES  [CONTINUED]

The  above acquisitions were accounted for as purchases, and the results of such
acquisitions are included in the Company's consolidated statements of operations
from  the  dates  of  acquisition.  No  goodwill  arose  in  the  transactions.

[5]  DEBT

Debt is comprised of the following at December 31, 2001 and 2000:



                            2001     2000
                           -------  -------
                              
Mortgages Payable          $54,477  $50,050
Revolving Credit Facility    7,058   11,400
                           -------  -------
                           $61,535  $61,450
                           =======  =======


Substantially all of our mortgage indebtedness is collateralized by property and
equipment  and  in  certain  situations  is  personally guaranteed by the Hersha
Affiliates.  The  total  mortgages payable balance at December 31, 2001 and 2000
was  $54,477  and  $50,050,  respectively, and consisted of mortgages with fixed
interest  rates ranging from 7.75% to 9.43%.  The maturities for the outstanding
mortgages  ranged  from  August  2004  to  May  2011.

On  August 9, 1999, the Company obtained a $7,000 credit facility from Sovereign
Bank  (the  "Line of Credit").  The Line of Credit was extended to $11,500 as of
December 1, 2000.  Outstanding borrowings under the Line of Credit bear interest
at the bank's prime rate and the Line of Credit is collateralized by the Holiday
Inn  Express  and  Suites,  Harrisburg and the Clarion Suites, Philadelphia, PA.
The  interest  rate  on borrowings under the Line of Credit at December 31, 2001
and 2000 was 5.0% and 9.50%, respectively.  The Line of Credit expires on August
8,  2002.  The  outstanding  principal  balance  on  the  Line  of  Credit  was
approximately  $7,058  and  $11,400 at December 31, 2001 and 2000, respectively.
The  weighted  average  interest rate on short-term borrowings for 2001 and 2000
was  7.1%  and  9.0%,  respectively.

Aggregate  annual  principal  payments  for  the  Company's mortgages payable at
December  31,  2001  are  due  as  follows:



                       
       2002               $ 1,000
       2003                 1,289
       2004                 1,404
       2005                 1,531
       2006                 1,672
       Thereafter          47,581
                          -------
       TOTAL              $54,477
                          =======



                                       53

================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[6]  COMMITMENTS  AND  CONTINGENCIES  AND  RELATED  PARTY  TRANSACTIONS

In  conjunction with the initial public offering, we acquired the Initial Hotels
and entered into percentage lease agreements with Hersha Hospitality Management,
L.P. ("HHMLP").  We have acquired ten properties from the Hersha Affiliates that
were  subsequently  leased  to  HHMLP  and four properties from Noble Investment
Group,  Ltd.  ("Noble")  that  were  leased  to  Noble, subsequent to our public
offering.  We  have  sold  three properties back to the Hersha Affiliates during
2001.  Under  the  percentage  leases,  the  Partnership is obligated to pay the
costs  of  certain capital improvements, real estate and personal property taxes
and  property  insurance, and to make available to the lessee an amount equal to
4% [6% for some hotels] of room revenues per quarter, on a cumulative basis, for
the  periodic  replacement or refurbishment of furniture, fixtures and equipment
at  these  hotels.

There  was  no commitment outstanding to the limited partners as of December 31,
2001  and  2000.  The  Priority  Class A Common shareholders will be entitled to
receive  dividends in excess of the priority distribution [See Note 9] after the
limited  partners  have  received  an amount equal to the priority distribution.
The  holders  of  the Priority Class A Common Shares will be entitled to receive
further  distributions  on  a  pro  rata  basis  with the holders of the limited
partnership  units.

We  are  the  sole general partner in the Partnership, which is the sole general
partner in the subsidiary partnerships and, as such, are liable for all recourse
debt  of  the  Partnership  to  the extent not paid by the Partnerships.  In the
opinion  of  management,  we  do  not  anticipate  any losses as a result of our
obligations  as  general  partner.

We  have  entered into percentage leases relating to 14 hotels with HHMLP.  Each
percentage  lease  will have an initial non-cancelable term of five years.  All,
but  not  less  than  all,  of  the percentage leases for these 14 hotels may be
extended for an additional five-year term at the Lessee's option.  At the end of
the  first  extended  term, the Lessee, at its option, may extend some or all of
the  percentage  leases  for  these  hotels  for  an  additional five-year term.
Pursuant  to  the  terms of the percentage leases, the Lessee is required to pay
initial  fixed  rent,  base rent or percentage rent and certain other additional
charges  and  is entitled to all profits from the operations of the hotels after
the  payment  of  certain  specified  operating  expenses.


                                       54

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[6]  COMMITMENTS  AND  CONTINGENCIES  AND RELATED PARTY TRANSACTIONS [CONTINUED]

We have future lease commitments from HHMLP through November 2006 and with Noble
through  May  2003.  Minimum  future  rental  income under these non-cancellable
operating  leases  at  December  31,  2001,  is  as  follows:



                           
         2002                 $ 9,621
         2003                   6,547
         2004                   2,497
         2005                   1,166
         2006                     716
         Thereafter                 0
                             --------
         TOTAL               $ 20,547
                             ========


We  have  entered  into percentage leases relating to 4 hotels with Noble.  Each
percentage  lease  has  an initial non-cancelable term of three years.  All, but
not  less  than all, of the Percentage Leases for these 4 hotels may be extended
for  an  additional  three-year term at Noble's option.  At the end of the first
extended  term,  we  or  Noble  may  extend  all,  but not less than all, of the
Percentage  Leases for these hotels for an additional three-year term.  Pursuant
to  the  terms  of the Percentage Leases, Noble is required to pay initial fixed
rent  or percentage rent and certain other additional charges and is entitled to
all  profits  from  the  operations  of  the hotels after the payment of certain
specified  operating  expenses.

For the year ended December 31, 2001 we earned initial fixed rents of $7,203 and
earned  percentage  rents  of  $6,698.  For  the year ended December 31, 2000 we
earned  initial  fixed  rents  of  $7,896 and earned percentage rents of $4,878.

We  have  acquired  six hotels, since the commencement of operations, for prices
that  will  be  adjusted  as  of  either  December  31,  2001  or  2002.

We  have  acquired,  and  expect  to  acquire  in the future, from affiliates of
certain  of  our  executive  officers  and  trustees,  newly-developed  or
newly-renovated hotels that do not have an operating history that would allow us
to  make  purchase  price  decisions  based on historical performance. In buying
these hotels we have utilized, and expect to continue to utilize, a "re-pricing"
methodology  that,  in effect, adjusts the initial purchase price for the hotel,
one  or  two  years  after  we initially purchase the hotel, based on the actual
operating  performance  of  the  hotel  during  the  previous twelve months. All
purchase  price  adjustments  are  approved  by  a  majority  of our independent
trustees.

The  initial purchase price for each of these hotels was based upon management's
projections  of  the  hotel's  performance  for  one  or two years following our
purchase.  The  leases  for  these hotels provide for fixed initial rent for the
one-  or  two-year adjustment period that provides us with a 12% annual yield on
the  initial  purchase price, net of certain expenses. At the end of the one- or
two-year  period,  we  calculate  a value for the hotel, based on the actual net
income  during the previous twelve months, net of certain expenses, such that it
would  have  yielded  a 12% return. We then apply the percentage rent formula to
the  hotel's  historical  revenues for the previous twelve months on a pro forma
basis.  If  the  pro  forma percentage rent formula would not have yielded a pro
forma  annual  return  to  us  of


                                       55

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[6]  COMMITMENTS  AND  CONTINGENCIES  AND RELATED PARTY TRANSACTIONS [CONTINUED]

11.5%  to  12.5%  based  on this calculated value, this value is adjusted either
upward  or  downward  to produce a pro forma return of either 11.5% or 12.5%, as
applicable.  If  this  final  purchase price is higher than the initial purchase
price,  then  the  seller  of  the hotel will receive consideration in an amount
equal  to  the  increase in price. If the final purchase price is lower than the
initial  purchase  price,  then  the  sellers  of  the  hotel  will return to us
consideration  in  an  amount  equal  to  the  difference.  Any  purchase  price
adjustment  will  be  made  either  in  operating  partnership  units or cash as
determined  by  our  Board  of Trustees, including the independent trustees. Any
operating  partnership  units  issued by us or returned to us as a result of the
purchase  price  adjustment historically have been valued at $6.00 per unit. Any
future  adjustments will be based upon a value per unit approved by our Board of
Trustees,  including  our  independent  trustees.  The  sellers  are entitled to
receive  quarterly distributions on the operating partnership units prior to the
units  being  returned  to  us  in  connection  with  a  downward purchase price
adjustment.

We  have  entered into an Administrative Services Agreement with HHMLP for HHMLP
to  provide accounting and securities reporting services to us. The terms of the
agreement  provide  for  a fixed annual fee of $55,000 with an additional fee of
$10,000  per property per year (pro-rated from the time of acquisition) for each
hotel  added  to  our  portfolio.  Based upon the revised 11.5% to 12.5% pricing
methodology,  the  administrative  services agreement was reduced by $75,000 per
year  as  of  January  1,  2001.

We  owed  the  Lessee,  a  related  party,  $24  and $42 for replacement reserve
reimbursements  and  $39 and $133 under the administrative services agreement as
of  December  31,  2001  and  2000,  respectively.

We  leased  a  parcel  of  real  estate to Mr. Hasu P. Shah for a nominal amount
during  2001.

We  leased one parcel of real estate from the Hersha Affiliates for an aggregate
annual  rental of $13 and $15 during the years ended December 31, 2001 and 2000,
respectively.

We  paid  to  Mr.  Jay  H.  Shah,  son  of  Mr. Hasu P. Shah, certain legal fees
aggregating  $43  and  $199  during  the years ended December 31, 2001 and 2000,
respectively.  Of  this amount $10 and $174 was capitalized as Settlement costs,
respectively.

We  have  approved  the  lending  of  up  to  $3,000 to the Hersha Affiliates to
construct  hotels  and  related  improvements  on specific hotel projects. As of
December 31, 2001 and 2000, the Hersha Affiliates owe us $1,800 and $800 related
to  this borrowing. The Hersha Affiliates have borrowed this money from us at an
interest  rate  of 12.0% per annum. Interest income from these advances was $154
and  $50  for  the  year  ended  December  31,  2001  and  2000,  respectively.


[7]  STOCK  OPTION  PLANS

[A]  Prior  to  the  initial  public  offering, we adopted the Option Plan.  The
Option  Plan  is  administered  by  the  Compensation  Committee of the Board of
Trustees,  or  its  delegate.

Our  officers  and  other employees generally are eligible to participate in the
Option  Plan.  The  administrator  of  the  plan  selects  the  individuals  who
participate  in  the  Option  Plan.


                                       56

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[7]  STOCK  OPTION  PLANS  [CONTINUED]

The  Option  Plan  authorizes  the issuance of options to purchase up to 650,000
Class  B Common Shares and subordinated units.  The Option Plan provides for the
grant  of  (i)  options  intended  to  qualify  as incentive stock options under
Section  422  of the Internal Revenue Code of 1986, as amended, and (ii) options
not intended to so qualify.  Options under the Option Plan may be awarded by the
administrator  of  the  Option  Plan,  and  the administrator will determine the
option  exercise period and any vesting requirements.  The options granted under
the  Option  Plan  will be exercisable only if (i) we obtain a per share closing
price  on  the  Common Shares of $9.00 or higher for 20 consecutive trading days
and  (ii) the closing price per Common Share for the prior trading day was $9.00
or  higher.  In  addition,  no  option  granted  under  the  Option  Plan may be
exercised  more than five years after the date of grant.  The exercise price for
options  granted  under  the  Option Plan will be determined by the Compensation
Committee  at  the  time  of  grant.

No  option  award may be granted under the Option Plan more than ten years after
the  date  the  Board  of  Trustees  approved such Plan.  The Board may amend or
terminate  the  Option  Plan  at  any  time,  but  an  amendment will not become
effective without shareholder approval if the amendment (i) increases the number
of  shares that may be issued under the Option Plan, (ii) materially changes the
eligibility  requirements  or  (iii)  extends the length of the Option Plan.  No
amendment  will  affect  a  participant's  outstanding  award  without  the
participant's  consent.

As  of  December  31,  2001  we  have issued options to purchase 500,000 Class B
common  shares  and units under the Option Plan with an exercise price of $6.00,
subject  to  the price restrictions mentioned above. Utilizing the Black Scholes
option  pricing  model  no  compensation  is  required  to  be  recorded.

[B]  Prior  to  the initial public offering, the Board of Trustees also adopted,
and  our  sole shareholder approved, the Trustees' Plan to provide incentives to
attract  and  retain  Independent  Trustees.  The  Trustees' Plan authorizes the
issuance  of  up  to 200,000 Class B Common Shares.  The Trustees' Plan provides
for,  in  the  event the Class B Common Shares are converted into another or our
securities,  the  issuance of equivalent amounts of such security and options to
purchase  such  security  into  which  the  Class B Common Shares are converted.

Under  the  Trustees'  Plan, we granted a nonqualified option for Class B Common
Shares  to  our  independent  Trustees  who  were  members  of  the Board on the
effective  date of the initial public offering.  The exercise price of each such
option  is  equal  to  the  offering  price.  Each  such  option  shall  become
exercisable  over  the  particular  Trustee's  initial  term,  provided that the
Trustee  is  a  member  of  the Board on the applicable date.  An option granted
under  the  Trustees' Plan will be exercisable only if (i) we obtain a per share
closing  price on the Priority Common Shares of $9.00 for 20 consecutive trading
days  and (ii) the per share closing price on the Priority Common Shares for the
prior  trading day was $9.00 or higher.  Options issued under the Trustees' Plan
are  exercisable  for  five  years  from  the  date  of  grant.

A  Trustee's  outstanding  options  will become fully exercisable if the Trustee
ceases  to  serve  on  the Board due to death or disability.  All awards granted
under  the Trustees' Plan shall be subject to Board or other approval sufficient
to  provide  exempt  status  for  such grants under Section 16 of the Securities
Exchange  Act  of 1934, as amended, as that section and the rules thereunder are
in  effect from time to time.  No option may be granted under the Trustees' Plan
more  than 10 years after the date that the Board of Trustees approved the Plan.
The Board may amend or terminate the Trustees' Plan at any time but an amendment
will  not  become  effective  without  shareholder  approval  if  the  amendment
increases  the  number  of  shares  that  may be issued under the Trustees' Plan
(other  than  equitable  adjustments  upon  certain  corporate  transactions).


                                       57

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[7]  STOCK  OPTION  PLANS  [CONTINUED]

We  issued  options to purchase 34,000 Class B Common Shares under the Trustees'
Plan  with  an  exercise  price  of  $6.00,  subject  to  the price restrictions
mentioned  above.  Utilizing  the  Black  Scholes  option  pricing  model  no
compensation  is  required  to  be  recorded.

The  fair  value of each option grant is estimated on the date of the grant with
the  following  weighted  average  assumptions:

Dividend  Yield               12.00%
Expected  Volatility           10.0%
Risk-Free  Interest  Rate      4.50%
Expected Lives               2 Years

The changes in the outstanding stock options during the years ended December 31,
2001, 2000 and 1999, are summarized below:



                                              WEIGHTED
                                              AVERAGE
                                 SHARES    EXERCISE PRICE
                               ----------  ---------------
                                     
Outstanding December 31, 1998          -   $             -
  Granted                      1,033,975   $          6.00
  Exercised                            -                 -
  Forfeited/Expired                    -                 -
  Cancelled                     (499,975)  $          6.00
                               ----------  ---------------
Outstanding December 31, 1999    534,000   $          6.00
                               ==========  ===============
Exercisable December 31, 1999          -
                               ==========
  Granted                              -                 -
  Exercised                            -                 -
  Forfeited/Expired                    -                 -
  Cancelled                            -                 -
                               ----------  ---------------
Outstanding December 31, 2000    534,000   $          6.00
                               ==========  ===============
Exercisable December 31, 2000          -
                               ==========
  Granted                              -                 -
  Exercised                            -                 -
  Forfeited/Expired                    -                 -
  Cancelled                            -                 -
                               ----------  ---------------
Outstanding December 31, 2001    534,000   $          6.00
                               ==========  ===============
Exercisable December 31, 2001          -
                               ==========



                                       58

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

[7]  STOCK  OPTION  PLANS  [CONTINUED]

The  following  table summarizes information about stock options at December 31,
2001:



                                OUTSTANDING                   EXERCISABLE
                    -----------------------------------  ------------------------
                    WEIGHTED AVERAGE  WEIGHTED AVERAGE           WEIGHTED AVERAGE
EXERCISE               REMAINING          EXERCISE                   EXERCISE
  PRICE    SHARES   CONTRACTUAL LIFE        PRICE        SHARES       PRICE
- ---------  -------  ----------------  -----------------  ------  ----------------
                                                  
6.00      534,000              2.42  $            6.00       -                 -


The  number  of  shares  available at December 31, 2001 and 2000 for granting of
options  was  316,000.

[8]  EARNINGS  PER  SHARE



                                                                YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                               DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                                   2001           2000           1999
                                                               -------------  -------------  -------------
                                                                                    
Net Income for Basic Earnings Per Share                        $         834  $         847  $       1,338

Add:  Income Attributable to Minority Interest                         2,342          1,908          1,707
                                                               -------------  -------------  -------------

NET INCOME FOR DILUTED EARNINGS PER SHARE                      $       3,176  $       2,755  $       3,045
- -----------------------------------------                      =============  =============  =============

Weighted Average Shares for Basic Earnings Per Share               2,275,000      2,275,000      2,275,000

Dilutive Effect of Weighted Average Limited Partnership Units      5,021,596      4,440,996      4,094,700

WEIGHTED AVERAGE SHARES FOR DILUTED EARNINGS PER SHARE             7,296,596      6,715,996      6,326,690
- ------------------------------------------------------         =============  =============  =============


Potential  future  dilutive  securities  include 5,093,220 shares issuable under
limited partnership units and 534,000 shares issuable under outstanding options.

[9]  CAPITAL  STOCK

The  Priority Class A Common Shares have priority as to the payment of dividends
until  dividends  equal  $0.18  per  share  on a quarterly basis and participate
equally  in  additional  dividends after the Class B Common Shares have received
$0.18  per  share  in each quarterly period.  The Priority Class A Common Shares
carry a liquidation preference of $6.00 per share plus unpaid dividends and vote
with  the  Class  B  Common  Shares on a one vote per share basis.  The priority
period of the Class A Shares commenced on the date of the closing of the initial
public  offering  and  ends  on  the earlier of (i) five years after the initial
public  offering  of  the  Priority  Common  Shares, or (ii) the date that is 15
trading  days  after  the  closing bid price of the Priority Common Shares is at
least  $7  on  each  trading  day  during  such  15-day  period.

Pursuant  to  the  Hersha Hospitality Limited Partnership Agreement, the limited
partners  have  certain  redemption  rights  that  enable  them  to  cause  the
Partnership  to  redeem  their units of limited partnership interest in exchange
for  Class  B  Common  Shares  or  for  cash  at  our  election.  In  the  event


                                       59

================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[9]  CAPITAL  STOCK  [CONTINUED]

the  Class  B  Common  Shares  are converted into Priority Class A Common Shares
prior  to  redemption  of  the  units, the units will be redeemable for Priority
Class A Common Shares.  If we do not exercise our option to redeem the units for
Class  B  Common Shares, then the limited partner may make a written demand that
we  redeem  the units for Class B Common Shares.  At December 31, 2001 and 2000,
the  aggregate  number of Class B Common Shares issuable to the limited partners
upon exercise of the redemption rights is 5,093,220 and 4,440,996, respectively.
The  number  of  shares  issuable upon exercise of the redemption rights will be
adjusted  upon the occurrence of stock splits, mergers, consolidation or similar
pro  rata  share  transactions, that otherwise would have the effect of diluting
the  ownership  interest  of  the  limited  partners  or  our  shareholders.

The  Company's  common  stock  is duly authorized, fully paid and nonassessable.
Common shareholders are entitled to receive dividends if and when authorized and
declared by the Board of Trustees of the Company out of assets legally available
and  to  share  ratably  in  the  assets  of  the  Company legally available for
distribution to its shareholders in the event of its liquidation, dissolution or
winding  up  after  payment  of,  or adequate provision for, all known debts and
liabilities of the Company.  Each outstanding share of common stock entitles the
holder  to  one  vote  on  all  matters  submitted  to  a  vote of shareholders.

The  holders  of  the Priority Common Shares will be entitled to a priority with
respect  to  distributions  and  amounts payable upon liquidation [the "Priority
Rights"]  for a period [the "Priority Period"] beginning on January 26, 1999 and
ending  on  the  earlier  of:  (i)  the  date  that is 15 trading days after the
Company  sends  notice  to the record holders of the Priority Common Shares that
their  Priority  Rights  will  terminate  in  15 trading days, provided that the
closing  bid  price  of  the  Priority  Common  Shares is at least $7.00 on each
trading  day  during  such  15-day  period, or (ii) the fifth anniversary of the
closing  of  the  Offering.

Upon  liquidation  of  the Partnership during the Priority Period, after payment
of,  or  adequate  provision  for,  debts  and  obligations  of the Partnership,
including  any  partner  loans,  any remaining assets of the Partnership will be
distributed  in the following order of priority:  (i) first, to us until we have
received any unpaid Preferred Return plus an amount equal to $6.00 per Unit held
by  us, (ii) second, to the Limited Partners in accordance with their respective
percentage  interests in the Partnership until each Limited Partner has received
an  amount equal to any unpaid Preferred Return plus $6.00 per Unit held by such
Limited Partner, and (iii) finally, to us and the Limited Partners with positive
capital  accounts.

Upon liquidation of the Partnership after the Priority Period, after payment of,
or  adequate  provision for, debts and obligations of the Partnership, including
any  partner  loans, any remaining assets of the Partnership will be distributed
to us and the Limited Partners with positive capital accounts in accordance with
their  respective  positive  capital  account  balances.

Pursuant  to  the  Partnership  Agreement, the Limited Partners will receive the
Redemption  Rights,  which  will  enable them to cause the Partnership to redeem
their interests in the Partnership in exchange for cash or, at the option of the
Company,  Class  B  Common  Shares on a one-for-one basis. In the event that the
Class  B  Common  Shares  are  converted  into  Priority  Common Shares prior to
redemption  of  the Subordinated Units, such outstanding Subordinated Units will
be  redeemable  for  Priority Common Shares.  The holders of the Priority Common
Shares  and the Class B Common Shares have identical voting rights and will vote
together  as  a  single  class.


                                       60

================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[10]  FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

At  December  31,  2001  and  2000,  financial instruments include cash and cash
equivalents,  lease  payments  receivable,  accounts  payable, accrued expenses,
loans  to and from related parties, a line of credit and mortgages payable.  The
fair values of cash and cash equivalents, lease payments receivable and accounts
payable  and  accrued  expenses  approximate  carrying  value  because  of  the
short-term nature of these instruments.  Loans to and from related parties carry
interest  at  rates  that  approximate  our  borrowing  cost.  The fair value of
mortgages  payable  and the line of credit approximates carrying value since the
interest rates approximate the interest rates currently offered for similar debt
with  similar  maturities.

[11] SUBSEQUENT EVENTS

The  Board  of Trustees has approved the sale of the Sleep Inn, Corapolis, PA to
the  Hersha Affiliates for a sale price of $5,500.  We originally purchased this
hotel from the Hersha Affiliates as of October 1, 2000 for approximately $5,500.
The  transaction  terms and structure are being reviewed by an independent third
party  accounting  firm  per the agreement between the Board of Trustees and the
Hersha  Affiliates.  The sale of the property will be effective as of January 1,
2002  upon  satisfactory  completion  of  this  independent  third party review.

The  Board  of  Trustees  has  approved  the  purchased  of the Mainstay Suites,
Frederick,  MD  from  the Hersha Affiliates for a purchase price of $5,500.  The
transaction terms and structure are being reviewed by an independent third party
accounting  firm  per the agreement between the Board of Trustees and the Hersha
Affiliates.  The  purchase  of  the  property will be effective as of January 1,
2002  upon  satisfactory  completion  of  this  independent  third party review.

On December 28, 2001 we declared a $0.18 per Class A Common Share dividend and a
distribution of $0.18 per limited partnership unit that was paid on January 25,
2002.

We have issued an additional 300,000 shares of Priority Class A Common Shares at
$6.00  per  share,  prior  to  offering expenses, during the first quarter ended
March  31,  2002.  The  proceeds from the additional share issuance will be used
for  acquisitions  and  general  corporate  purposes.


                                       61

================================================================================
HERSHA  HOSPITALITY  TRUST  AND  SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
[IN  THOUSANDS,  EXCEPT  SHARE  AND  PER  SHARE  AMOUNTS]
================================================================================

[12]  SELECTED  QUARTERLY  FINANCIAL  DATA  (UNAUDITED)



                                                          QUARTER
                                   ------------------------------------------------------
                                       1ST           2ND           3RD           4TH
                                   ------------  ------------  ------------  ------------
                                     (Dollars in thousands, except per share amounts)
                                                                 
FISCAL 2001
Total Revenues                     $      3,002  $      3,634  $      4,204  $      3,247
Income Before Minority Interest             116           785         1,305           970
Net Income                                  116           245           234           239
Basic Earnings Per Common Share    $       0.05  $       0.11  $       0.10  $       0.11
                                   ============  ============  ============  ============

Diluted Earnings Per Common Share  $       0.02  $       0.11  $       0.10  $       0.11
                                   ============  ============  ============  ============

FISCAL 2000
Total Revenues                     $      2,353  $      3,216  $      3,687  $      3,568
Income Before Minority Interest             322           562           993           878
Net Income                                  294           207           269            77
Basic Earnings Per Common Share    $       0.13  $       0.09  $       0.12  $       0.03
                                   ============  ============  ============  ============

Diluted Earnings Per Common Share  $       0.05  $       0.09  $       0.12  $       0.03
                                   ============  ============  ============  ============



Quarterly operating results are not necessarily representative of operations for
a  full  year  for various reasons, including the seasonal nature of the lodging
industry  and  the  number  of  accounting  days  per  quarter.


                                       62



================================================================================
HERSHA  HOSPITALITY  TRUST  SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AS OF DECEMBER 31, 2001
[IN  THOUSANDS]
================================================================================


                                                                          COSTS CAPITALIZED     GROSS AMOUNTS AT WHICH
                                                                             SUBSEQUENT              CARRIED AT
                                                INITIAL COSTS              TO ACQUISITION          CLOSE OF PERIOD
                                      ------------------------------  -----------------------  -----------------------
                                                       BUILDINGS AND            BUILDINGS AND            BUILDINGS AND
   DESCRIPTION         ENCUMBRANCES        LAND        IMPROVEMENTS     LAND    IMPROVEMENTS     LAND    IMPROVEMENTS
- --------------------  --------------  --------------  --------------  --------  -------------  --------  -------------
                                                                                    

Holiday Inn,
  Harrisburg, PA      $        3,390  $          412  $        1,234  $      -  $       2,592  $    412  $       3,826
Holiday Inn Express,
  New Columbia, PA             1,795              94           2,510        66            665       160          3,175
Holiday Inn Express,
  Hershey, PA                  4,687             426           2,645       410          2,938       836          5,583
Clarion Suites,
  Philadelphia, PA                 -             262           1,049       828          3,736     1,090          4,785
HIEXP & Suites,
  Harrisburg, PA                   -             213           1,934         -            204       213          2,138
Comfort Inn,
  Harrisburg, PA               2,393               -           2,720       214          1,025       214          3,745
Hampton Inn,
  Selinsgrove, PA              3,291             157           2,511        93          2,008       250          4,519
Hampton Inn,
  Carlisle, PA                 3,935             300           3,109       200          1,933       500          5,042
Hampton Inn,
  Danville, PA                 2,493             299           2,787         -             83       299          2,870
Hampton Inn,
  Hershey, PA                  5,261             807           5,714         -              -       807          5,714

Hampton Inn,
  Newnan, GA                   3,419             712           5,504         -              -       712          5,504
Hampton Inn,
  Peachtree City, GA           2,263             394           3,054         -              -       394          3,054
Comfort Suites,
  Duluth, GA                   3,225             432           4,343         -              -       432          4,343
Holiday Inn Express,
  Duluth, GA                   2,675             470           2,912         -              -       470          2,912
Sleep Inn,
  Pittsburg, PA                3,538             734           3,785         -              -       734          3,785
Sleep/Mainstay
  KOP, PA                      6,686           1,133           7,294         -              3     1,133          7,297
Holiday Inn Express,
  LI City, NY                  5,427           1,500           6,300         -              -     1,500          6,300
                      --------------  --------------  --------------  --------  -------------  --------  -------------
                      $       54,478  $        8,345  $       59,405  $  1,811  $      15,187  $ 10,156  $      74,592
                      ==============  ==============  ==============  ========  =============  ========  =============




                                                                                        LIFE
                                       ACCUMULATED         NET                       UPON WHICH
                                       DEPRECIATION     BOOK VALUE                  LATEST INCOME
                                       BUILDINGS AND   BUILDINGS AND    DATE OF     STATEMENT IS
DESCRIPTION               TOTAL        IMPROVEMENTS    IMPROVEMENTS   ACQUISITION     COMPUTED
- --------------------  --------------  --------------  --------------  ------------  ------------
                                                                     
Holiday Inn,
  Harrisburg, PA      $        4,238  $          707  $        3,531      12/15/94      15 to 40
Holiday Inn Express,
  New Columbia, PA             3,335             306           3,029      12/01/97      15 to 40
Holiday Inn Express,
  Hershey, PA                  6,419             467           5,952      10/01/97      15 to 40
Clarion Suites,
  Philadelphia, PA             5,875             616           5,259      06/30/95      15 to 40
HIEXP & Suites,
  Harrisburg, PA               2,351             180           2,171      03/06/98      15 to 40
Comfort Inn,
  Harrisburg, PA               3,959             295           3,664      05/15/98      15 to 40
Hampton Inn,
  Selinsgrove, PA              4,769             509           4,260      09/12/96      15 to 40
Hampton Inn,
  Carlisle, PA                 5,542             460           5,082      06/01/97      15 to 40
Hampton Inn,
  Danville, PA                 3,169             232           2,937      08/28/97      15 to 40
Hampton Inn,
  Hershey, PA                  6,521             325           6,196      01/01/00      15 to 40

Hampton Inn,
  Newnan, GA                   6,216             235           5,981      04/20/00      15 to 40
Hampton Inn,
  Peachtree City, GA           3,448             130           3,318      04/20/00      15 to 40
Comfort Suites,
  Duluth, GA                   4,775             176           4,599      05/19/00      15 to 40
Holiday Inn Express,
  Duluth, GA                   3,382             118           3,264      05/19/00      15 to 40
Sleep Inn,
  Pittsburg, PA                4,519             341           4,178      10/01/00      15 to 40
Sleep/Mainstay
  KOP, PA                      8,430              99           8,331      06/01/01      15 to 40
Holiday Inn Express,
  LI City, NY                  7,800              26           7,774      11/01/01      15 to 40
                      --------------  --------------  --------------  ------------  ------------
                      $       84,748  $        5,222  $       79,526
                      ==============  ==============  ==============



                                       63



- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  TRUST  SUBSIDIARIES
NOTES TO SCHEDULE III
[IN  THOUSANDS]
- --------------------------------------------------------------------------------

                                                                      2001
                                                                 ---------------
                                                              
RECONCILIATION OF REAL ESTATE:
Balance at Beginning of Year                                     $        83,404
Additions During Year                                                     20,080
Deletions During Year                                                     18,736
                                                                 ---------------
Balance at End of Year                                           $        84,748
                                                                 ===============

RECONCILIATION OF ACCUMULATED DEPRECIATION:
Balance at Beginning of Year                                     $         5,383
Depreciation for the Year                                                  2,175
Accumulated Depreciation on Deletions                                      2,336
                                                                 ---------------
Balance at End of Year                                           $         5,222
                                                                 ===============

The aggregate cost of land, buildings and improvements for
federal income tax purposes is approximately $66,631

Depreciation is computed based upon the following useful lives:
Buildings and Improvements                                        15 to 40 years



                                       64

                          REPORT OF INDEPENDENT AUDITOR

To the Partners of
   Hersha Hospitality Management L.P.
   New Cumberland, Pennsylvania


     We  have  audited  the  accompanying  balance  sheets of Hersha Hospitality
Management  L.P. as of December 31, 2001 and 2000, and the related statements of
operations, partners' capital, and cash flows for each of the three years in the
period  ended  December  31,  2001.  These  financial  statements  are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion  on  these  financial  statements  based  on  our  audits.

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

     In  our opinion, the financial statements referred to above present fairly,
in  all  material  respects,  the  financial  position  of  Hersha  Hospitality
Management  L.P.  as  of  December  31,  2001  and  2000, and the results of its
operations  and  its  cash flows for each of the three years in the period ended
December  31,  2001, in conformity with accounting principles generally accepted
in  the  United  States.



                                             MOORE STEPHENS, P. C.
                                             Certified Public Accountants.


New York, New York
March 8, 2002


                                       65



- ----------------------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
BALANCE  SHEETS
[IN  THOUSANDS]
- ----------------------------------------------------------------------------------------------

                                                                 DECEMBER 31,    DECEMBER 31,
                                                                --------------  --------------
CURRENT ASSETS:                                                      2001            2000
                                                                --------------  --------------
                                                                          
  Cash and Cash Equivalents                                     $         222   $         623
  Accounts Receivable, less allowance for doubtful accounts of
  $230 and $135 at December 31, 2001 and 2000, respectively               698             891

  Prepaid Expenses                                                         34              13
  Due from Related Party - HHLP                                            63             175
  Due from Related Parties                                              1,097           1,604
  Other Assets                                                            252             281
                                                                --------------  --------------
          TOTAL CURRENT ASSETS                                          2,366           3,587


FRANCHISE LICENSES [NET OF ACCUMULATED AMORTIZATION OF $149
AND $28 AT DECEMBER 31, 2001 AND 2000, RESPECTIVELY]
                                                                          293             307
CONSTRUCTION IN PROGRESS                                                    8               -
PROPERTY AND EQUIPMENT                                                  1,079           1,175
                                                                --------------  --------------

TOTAL ASSETS                                                    $       3,746   $       5,069
                                                                ==============  ==============

LIABILITIES AND PARTNERS' CAPITAL:
CURRENT LIABILITIES:
  Accounts Payable                                              $       1,278   $       1,639
  Accounts Payable Related Party                                            -              60
  Accrued Expenses                                                        268             449
  Other Liabilities                                                         -              21
  Due to Related Parties                                                  310             331
  Lease Payments Payable Related Party - HHLP                           2,376           2,644
                                                                --------------  --------------
TOTAL CURRENT LIABILITIES                                               4,232           5,144

COMMITMENTS                                                                 -               -

PARTNERS' CAPITAL                                                        (486)            (75)
                                                                --------------  --------------

TOTAL LIABILITIES AND PARTNERS' CAPITAL                         $       3,746   $       5,069
                                                                ==============  ==============


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       66



- --------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999(1)
[IN THOUSANDS]
- --------------------------------------------------------------------------------

                                           2001      2000      1999
                                         --------  --------  --------
                                                    
REVENUES FROM HOTEL OPERATIONS
  Room Revenue                           $27,461   $29,297   $21,871
  Restaurant Revenue                       1,939     1,963     2,074
  Other revenue                            1,971     1,568     1,354
                                         --------  --------  --------
TOTAL REVENUES FROM HOTEL OPERATIONS     $31,371   $32,828   $25,299

EXPENSES:
  Hotel Operating Expenses                11,621    12,228     9,788
  Restaurant Operating Expenses            1,601     1,754     1,822
  Advertising and Marketing                2,163     1,856     1,228
  Bad Debts                                  124        17       247
  Depreciation and Amortization              243       207       102
  General and Administrative               4,794     5,051     3,873
  General and Admin. - Related Parties       126       141        45
  Lease Expense - HHLP                    11,100    10,923     7,264
  Lease Expense - Other Related Parties      703       798     1,316
                                         --------  --------  --------
TOTAL EXPENSES                           $32,475   $32,975   $25,685
                                         --------  --------  --------

NET LOSS                                 $(1,104)  $  (147)  $  (386)
                                         ========  ========  ========

<FN>
(1)  Operations  commenced  on  January  1,  1999


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       67



- --------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
STATEMENTS OF PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999 (1)
[IN THOUSANDS]
- --------------------------------------------------------------------------------


                                       GENERAL    LIMITED
                                       PARTNER    PARTNERS    TOTAL
                                      ---------  ----------  --------
                                                    
Partners Capital - December 31, 1998  $      -   $       -   $     -

Contribution by Partners                     -         458       458

Net Loss                                    (4)       (382)     (386)
                                      ---------  ----------  --------

Partners Capital - December 31, 1999  $     (4)  $      76   $    72

Net Loss                                    (1)       (146)     (147)
                                      ---------  ----------  --------

Partners Capital - December 31, 2000  $     (5)  $     (70)  $   (75)

Capital Contribution                         6         710       716
Contributed Franchise Fee Write-Down                   (23)      (23)
Net Loss                                   (11)     (1,093)   (1,104)
                                      ---------  ----------  --------
Partners Capital - December 31, 2001  $    (10)  $    (476)  $  (486)
                                      =========  ==========  ========

<FN>
(1)  Operations commenced on January 1, 1999


THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       68



- -----------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999(1)
[IN THOUSANDS]
- -----------------------------------------------------------------------------------

                                                           2001     2000     1999
                                                         --------  ------  --------
                                                                  
OPERATING ACTIVITIES:
  Net (Loss)                                             $(1,104)  $(147)  $  (386)
                                                         --------  ------  --------
  Adjustments to Reconcile Net Income to
  Net Cash Provided by (Used in) Operating Activities:
    Depreciation and Amortization                            243     207       102
    Allowance for Doubtful Accounts                          124       -       247
  Change in Assets and Liabilities:
  (Increase) Decrease in:
    Accounts Receivable                                       69     (74)   (1,064)
    Prepaid Expenses                                         (21)     47       (60)
    Other Assets                                              27     (97)      (52)
    Due from Related Parties                                 620    (265)   (1,714)
  Increase (Decrease):
    Accounts Payable                                        (361)    285     1,354
    Accounts Payable - Related Party                         (60)     30        30
    Lease Payments Payable - HHLP                           (268)    528     2,116
    Due to Related Parties                                   (21)   (200)        -
    Accrued Expenses                                        (182)     18       432
    Other Liabilities                                        (21)     21         -
                                                         --------  ------  --------
  Total Adjustments                                          149     500     1,391
                                                         --------  ------  --------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES         (955)    353     1,005

INVESTING ACTIVITIES
  Purchase Property and Equipment                           (124)   (448)     (217)
  Sale of Property and Equipment                               5
  Purchase of Franchise Licenses                             (68)
  Sale of Franchise Licenses                                  24     (60)      (10)
                                                         --------  ------  --------
NET CASH USED IN INVESTING ACTIVITIES                       (163)   (508)     (227)

FINANCING ACTIVITIES
  Capital Contributed by Partners                            717       -         -
                                                         --------  ------  --------
NET CASH PROVIDED BY FINANCING ACTIVITIES                    717       -         -

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS        (401)   (155)      778

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR                623     778         -
                                                         --------  ------  --------
CASH AND CASH EQUIVALENTS - END OF YEAR                  $   222   $ 623   $   778
                                                         ========  ======  ========


(1)  Operations  commenced  on  January  1,  1999

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.


                                       69

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999(1)
[IN THOUSANDS]
- --------------------------------------------------------------------------------


SUPPLEMENTAL  DISCLOSURE  OF  NON-CASH  INVESTING  AND  FINANCING  ACTIVITIES:

On January 26, 1999 we received franchise agreements, property and certain other
assets  with book values of $305, $21 and $132, respectively, from our partners.
These  amounts  were  recorded  as  a  contribution  to  capital.

On  January  26, 1999 we recorded property and a liability to a related party of
$730.

Upon  the  sale  of the Comfort Inn, Denver, PA, we wrote down $23 of franchises
fees  that  were  contributed  as  partners'  capital  on  January  26,  1999

(1)  Operations  commenced  on  January  1,  1999

THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THIS FINANCIAL STATEMENT.



                                       70

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[1]  ORGANIZATION

Hersha  Hospitality  Management,  L.P.,  [the "Lessee"], was organized under the
laws of the State of Pennsylvania in May, 1998 to lease and operate ten existing
hotel  properties,  principally in the Harrisburg and Central Pennsylvania area,
from  Hersha Hospitality Limited Partnership ["HHLP" or the "Partnership"].  The
Lessee  is  owned  by  Mr.  Hasu  P.  Shah  and certain affiliates, [the "Hersha
Affiliates"], some of whom have ownership interests in the Partnership.  We also
manage  certain  other  properties  owned  by the Hersha Affiliates that are not
owned  by the Partnership.  We commenced operations on January 1, 1999 and as of
December  31,  2001  leased  14  hotel  properties  from  the  Partnership.

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES

CASH  AND CASH EQUIVALENTS - Cash and cash equivalents are comprised of cash and
certain  highly  liquid investments with a maturity of three months or less when
purchased,  carried  at  cost,  which  approximates fair value.  We have no cash
equivalents  at  December  31,  2001  or  2000.

INVENTORIES  -  Inventories  of  $31  and  $28, consisting primarily of food and
beverages  and  which  are included in other assets for the years ended December
31,  2001  and  2000,  respectively, are stated at the lower of cost [generally,
first-in,  first-out]  or  market.

ACCOUNTS  RECEIVABLE  - We are required to make certain estimates related to the
allowances  for  uncollectible  accounts.  These  estimates  and assumptions are
reviewed  periodically  and  the  effects  of  revisions  are  reflected  in the
financial  statements  in  the  period  they  are  determined  to  be necessary.

PROPERTY AND EQUIPMENT - Property and equipment is stated at cost.  Depreciation
for  financial  reporting  purposes  is principally based upon the straight-line
method.

The estimated lives used to depreciate the property improvements are as follows:

Building  and  Improvements     15 to 40 years
Furniture  and  Equipment         5 to 7 years

FRANCHISE  LICENSES  - The franchise agreements have lives ranging from 10 to 20
years  but  may  be  terminated  by  either  party  on certain anniversary dates
specified  in  the  agreements.  The  franchise  fees  are  amortized over their
respective  franchise  lives  utilizing  the straight-line method.  Amortization
expense  was  $41,  $39  and $28 for the years ended December 31, 2001, 2000 and
1999,  respectively.

REVENUE RECOGNITION - Revenue is recognized as earned which is when services are
rendered.

INCOME  TAXES - As a partnership, we are not subject to federal and state income
taxes,  however,  we must file informational income tax returns and the partners
must  take  their  respective  portion  of  the  items  of  income  or loss into
consideration  when  filing  their  respective  returns.


                                       71

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  [CONTINUED]

CONCENTRATION OF CREDIT RISK - Financial instruments that potentially subject us
to  concentrations of credit risk include cash and cash equivalents and accounts
receivable  arising from our normal business activities.  We place our cash with
high  credit  quality  financial  institutions.  We do not require collateral to
support  our  financial  instruments.   We  have not experienced any losses with
respect  to  bank  balances  in  excess  of  government-provided  insurance.

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

ADVERTISING  AND  MARKETING  -  Advertising  and marketing costs are expensed as
incurred and totaled $2,155 and $1,856 for the years ended December 31, 2001 and
2000,  respectively.  In  connection with our franchise agreements, a portion of
the  franchise  fees  paid  is  for  marketing  services.  Payments  under these
agreements related to marketing services amounted to $549 and $571 for the years
ended  December  31,  2001  and  2000,  respectively.

RECLASSIFICATION  - Certain prior year numbers have been reclassified to conform
to  current  year  presentation.

RECENT  ACCOUNTING  PRONOUNCEMENTS  -  In  August 2001, the Financial Accounting
Standards  Board  ("FASB") approved SFAS No. 144, "Accounting for the Impairment
or  Disposal of Long-Lived Assets" ("SFAS No. 144"). The Statement requires that
long-lived  assets  to  be disposed of other than by sale be considered held and
used until they are disposed of. SFAS No. 144 requires that long-lived assets to
be  disposed of by sale be accounted for under the requirements of SFAS No. 121.
SFAS  No.  121  requires  that  such assets be measured at the lower of carrying
amounts  or  fair  value  less  cost  to  sell  and  to  cease  depreciation
(amortization).  SFAS  No.  144  requires  a  probability-weighted  cash  flow
estimation approach in situations where alternative courses of action to recover
the  carrying amount of a long-lived asset are under consideration or a range of
possible  future  cash  flow  amounts  are  estimated. As a result, discontinued
operations  will  no  longer  be  measured on a net realizable basis, and future
operating  losses  will no longer be recognized before they occur. Additionally,
goodwill  will  be  removed from the scope of SFAS No. 144. As a result goodwill
will no longer be required to be allocated to long-lived assets to be tested for
impairment. SFAS No. 144 is effective for financial statements issued for fiscal
years beginning after December 15, 2001, and interim periods within those fiscal
years.  We  are  currently  in  the  process  of  evaluating the effect this new
standard  will  have  on  our  consolidated  financial  position  or  results of
operations.


                                       72

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[2]  SUMMARY  OF  SIGNIFICANT  ACCOUNTING  POLICIES  [CONTINUED]

On  August  15,  2001,  the  FASB  issued  SFAS  No.  143, "Accounting for Asset
Retirement  Obligations  ("SFAS  No.  143"). SFAS No. 143 requires that the fair
value  of  a  liability  for an asset retirement obligation be recognized in the
period  in  which  it  is incurred if a reasonable estimate of fair value can be
made.  The  associated  asset  retirement  costs  are capitalized as part of the
carrying  amount  of  the  long-lived  asset. SFAS No. 143 will be effective for
financial  statements  issued for fiscal years beginning after June 15, 2002. An
entity  shall  recognize  the cumulative effect of adoption of SFAS No. 143 as a
change  in  accounting  principle.  We  are  not  currently  affected  by  this
Statement's  requirements.

In  June  2001,  the  FASB  issued  SFAS  No.  141  ("SFAS  141"),  "Business
Combinations", and No. 142 ("SFAS 142"), "Goodwill and Other Intangible Assets",
collectively  referred  to  as  the  "Standards". SFAS 141 supersedes Accounting
Principles  Board  Opinion  (APB)  No. 16, "Business Combinations". SFAS 141 (1)
requires  that  the  purchase  method  of  accounting  be  used for all business
combinations  initiated  after June 30, 2001, (2) provides specific criteria for
the initial recognition and measurement of intangible assets apart from goodwill
and  (3)  requires that unamortized negative goodwill be written off immediately
as  an  extraordinary gain. SFAS 142 supersedes APB 17, "Intangible Assets," and
is  effective  for  fiscal  years  beginning  after  December 15, 2001. SFAS 142
primarily addresses the accounting for goodwill and intangible assets subsequent
to  their  initial  recognition.  SFAS  142  (1)  prohibits  the amortization of
goodwill  and  indefinite-lived  intangible  assets,  (2)  requires  testing  of
goodwill  and  indefinite-lived  intangible  assets  on  an  annual  basis  for
impairment  (and  more  frequently if the occurrence of an event or circumstance
indicates  an  impairment),  (3) requires that reporting units be identified for
the  purpose  of  assessing  potential  future  impairments  of goodwill and (4)
removes  the  forty-year  limitation  on  the  amortization period of intangible
assets  that  have  finite  lives. The provisions of the Standards also apply to
equity-method  investments  made  both  before and after June 30, 2001. SFAS 141
requires  that  the  unamortized  deferred credit related to an excess over cost
arising  from  an  investment acquired prior to July 1, 2001 accounted for using
the  equity  method  (equity-method  negative  goodwill),  must  be  written-off
immediately  and  recognized  as the cumulative effect of a change in accounting
principle.  Equity-method negative goodwill arising from equity investments made
after  June  30,  2001  must  be  written-off  immediately  and  recorded  as an
extraordinary  gain.  We will adopt SFAS 142 on January 1, 2002.  Going forward,
we  will  test  goodwill  for  impairment  annually  or  more  frequently if the
occurrence  of  an  event  or  circumstance  indicate  potential  impairment.

[3]  COMMITMENTS  AND  RELATED  PARTY  TRANSACTIONS

We have assumed the rights and obligations under the terms of existing franchise
licenses  relating  to  the  hotels  upon  acquisition  of  the  hotels  by  the
Partnership.  The  franchise  licenses  generally  specify  certain  management,
operational,  accounting,  reporting and marketing standards and procedures with
which  the  franchisee  must  comply and provide for annual franchise fees based
upon  percentages  of  gross  room revenue.  During the years ended December 31,
2001,  2000  and  1999  franchise  fees  totaling $1,454, $1,612 and $1,182 were
charged  to  general  and  administrative  expenses,  respectively.


                                       73

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[3]  COMMITMENTS  AND  RELATED  PARTY  TRANSACTIONS  [CONTINUED]

We  have  entered  into percentage leases with HHLP.  Each percentage lease will
have  an  initial  non-cancelable  term of five years and may be extended for an
additional  five-year  term  at  our  option.  Pursuant  to  the  terms  of  the
percentage  leases,  we  are required to pay the greater of the base rent or the
percentage  rent for hotels with established operating histories.  The base rent
is 6.5 percent of the purchase price assigned to each hotel. The percentage rent
for each hotel is comprised of (i) a percentage of room revenues up to a certain
threshold  amount  for each hotel up to which we receive a certain percentage of
room  revenues  as  a  component  of  percentage rent, (ii) a percentage of room
revenues  in  excess  of  the  threshold  amount,  but  not  more than a certain
incentive  threshold  amount for each hotel in excess of the threshold amount up
to  which  we receive a certain percentage of the room revenues in excess of the
threshold  amount  as a component of percentage rent (iii) a percentage for room
revenues  in  excess  of the incentive threshold amount and (iv) a percentage of
revenues other than room revenues.  For hotels with limited operating histories,
the  leases provide for the payment of an initial fixed rent for certain periods
as  specified  in  the  leases  and  the greater of base rent or percentage rent
thereafter.  The  leases  commenced  on  January  26,  1999.

Minimum  future  lease  payments  due  during the non-cancellable portion of the
leases  as  of  December  31,  2001  are  as  follows:



                                 
            2002                    $ 6,820
            2003                      5,601
            2004                      2,497
            2005                      1,166
            2006                        716
            Thereafter                    0

            TOTAL                   $16,800


For  the  years ended December 31, 2001, 2000 and 1999 we incurred initial fixed
rents  of  $4,403,  $6,045 and $4,152 and percentage rents of $6,698, $4,878 and
$3,112,  respectively.

As  of  December  31, 2001 and 2000, the amount due to the Partnership for lease
payments  was  $2,376  and  $2,644,  respectively.

During  the  years  ended  December 31, 2001, 2000 and 1999, we provided for and
were reimbursed for capital improvements totaling $1,476, $1,076 and $794 to the
hotels  that  are the responsibility of HHLP.  As of December 31, 2001 and 2000,
$24  and $42, respectively, remains receivable and is recorded as Due from HHLP.

We  have  entered  into an Administrative Services Agreement with HHLP for us to
provide  accounting and securities reporting services to them.  The terms of the
agreement  provide  for  a fixed annual fee of $55,000 with an additional fee of
$10,000  per property per year (pro-rated from the time of acquisition) for each
hotel added to our portfolio.  Based upon a revision in pricing methodology, the
administrative  services agreement was reduced by $75,000 per year as of January
1,  2001.  For  the years ended December 31, 2001, 2000 and 1999, we have earned
$134,  $243  and $155, respectively for the services provided in accordance with
the Agreement.  These fees are included in Other Revenues.  At December 31, 2001
and  2000, $39 and $133, respectively, remains receivable and is recorded as Due
from  HHLP.


                                       74

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[3]  COMMITMENTS  AND  RELATED  PARTY  TRANSACTIONS  [CONTINUED]

We  paid to Mr. Jay H. Shah, son of Mr. Hasu P. Shah, certain nominal legal fees
for  consultation.

For  the  years  ended  December  31,  2001,  2000  and  1999, we paid to Hersha
Construction  Company  $0,  $186 and $1,101, respectively, for construction work
related  to  the  renovation  of  hotel  properties.

For  the  years  ended December 31, 2001, 2000 and 1999, we paid to Hersha Hotel
Supply $957, $976 and $761, respectively, for hotel supplies of which $0 and $60
was  in  accounts  payable  at  December 31, 2001 and 2000, respectively.  These
expenses  are  included  in  Hotel  Operating  Expenses and Restaurant Operating
Expenses.

We  provide  office space to various related entities.  The total rent collected
for  the  years  ended  December  31,  2001,  2000 and 1999 was $66, $99 and $0,
respectively.

During  the  years  ended  December  31, 2001, 2000 and 1999, we had advances to
related  parties  of  $66,  $950  and $1,196, respectively.  These advances were
inclusive  of  repayments  from  related  parties  of  $685,  $473  and  $400,
respectively.  Interest  income of $90, $45 and $102, respectively, was recorded
on  these  loans.

[4]  PROPERTY  AND  EQUIPMENT

Property  and  equipment consist of the following at December 31, 2001 and 2000:



                                    2001    2000
                                   ------  ------
                                     
Buildings and Improvements         $  693  $  682
Furniture, Fixtures and Equipment     752     650
Automobiles                           118     118
                                   ------  ------
Subtotal                            1,563   1,450
Less Accumulated Depreciation         484     275
                                   ------  ------
                                    1,079   1,175
Construction in Progress                8       -
                                   ------  ------
Total Property and Equipment       $1,087  $1,175
                                   ======  ======


Depreciation  expense  was  $202,  $168 and $74 for the years ended December 31,
2001,  2000  and  1999,  respectively.


                                       75

- --------------------------------------------------------------------------------
HERSHA  HOSPITALITY  MANAGEMENT,  L.P.
NOTES TO FINANCIAL STATEMENTS,
[IN THOUSANDS]
- --------------------------------------------------------------------------------

[5]  SHARE  APPRECIATION  RIGHTS  PLAN  ["SAR"]

We  have established a share appreciation rights plan ["SAR"] to incentivize our
employees  to  improve  the operations of our Lessor, HHLP, and to associate our
employee's  interest  with  those  of our Lessor.  Officers and employees of our
company are eligible to participate in the SAR.   The SAR entitles the holder to
receive,  with  respect to each Class B Common Share encompassed by the exercise
of  such  SAR,  the  amount  determined by the Administrator and specified in an
Agreement.

A  SAR  granted  under  this  Plan  will  be exercisable only if (i) the General
Partner  of  the  Lessor,  Hersha Hospitality Trust, obtains a per share closing
price on the Class A Common Shares of $9.00 or higher for 20 consecutive trading
days;  and  (ii)  the  closing  price on the Class A Common Shares for the prior
trading  day  was  $9.00  or  higher.

The  maximum  period  in which a SAR may be exercised shall be determined by the
Administrator  on  the  date  of  grant, except that no SAR shall be exercisable
after  the  expiration  of  five  years  from  the  date  such  SAR  is granted.

The  administrator  of  the  plan,  Hersha  Hospitality Management, Co. [HHMCO],
selects  the  individuals  who  participate  in  the  Option  Plan.  The maximum
aggregate  number  of  Class  B  Common Shares with respect to which SARs may be
granted under this Plan is 300,000.  Hersha Hospitality Trust has issued 300,000
restricted  share  options  for  the express purpose of exercising SARs on their
respective  exercise  dates.  As of December 31, 2001 and 2000, we have issued 0
and  273,850  SARs  to  our  employees,  respectively.

[6]  EMPLOYEE  BENEFIT  PLANS

We  sponsor  a  defined  contribution  employee  benefit plan (the "401K Plan").
Substantially all employees who are age 21 or older and have at least six months
of  service  are  eligible  to  participate  in  the  401K  Plan.  Employees may
contribute  up to 15% of their compensation to the 401K Plan, subject to certain
annual  limitations.  Employer  contributions to the 401K Plan are discretionary
and  we  currently  do  not  contribute  to  the  Plan.  We  do  absorb  certain
administrative  expenses  related  to  the  maintenance  of  the  401K  Plan.

[7]  FAIR  VALUE  OF  FINANCIAL  INSTRUMENTS

At  December  31, 2001, financial instruments include cash and cash equivalents,
accounts  receivable,  accounts  payable,  accrued expenses and loans to related
parties.  The  fair  values  of  these  instruments  approximate  carrying value
because  of  their  short-term  nature.


                                       76

ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
            FINANCIAL DISCLOSURES

     None.

                                    PART III

ITEM  10.  TRUSTEES  AND  EXECUTIVE  OFFICERS  OF  OUR  COMPANY

Incorporated herein by reference from our definitive proxy statement to be filed
with the Securities and Exchange Commission within 120 days after the year
covered by this Form 10-K with respect to our Annual Meeting of Shareholders to
be held on May 15, 2002.

ITEM  11.  EXECUTIVE  COMPENSATION

Documents Incorporated By Reference:  Portions of the Hersha Hospitality Trust
Proxy Statement are to be filed approximately 120 days following the year
covered by this Form 10-K with respect to the Annual Meeting of Shareholders to
be held on May 15, 2002, which are incorporated by reference in Part III hereof.

ITEM  12.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT

Documents Incorporated By Reference:  Portions of the Hersha Hospitality Trust
Proxy Statement are to be filed approximately 120 days following the year
covered by this Form 10-K with respect to the Annual Meeting of Shareholders to
be held on May 15, 2002, which are incorporated by reference in Part III hereof.

ITEM  13.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

Documents Incorporated By Reference:  Portions of the Hersha Hospitality Trust
Proxy Statement are to be filed approximately 120 days following the year
covered by this Form 10-K with respect to the Annual Meeting of Shareholders to
be held on May 15, 2002, which are incorporated by reference in Part III hereof.


                                       77

                                     PART IV

ITEM 14.     EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)   Financial Statements

     INDEX TO FINANCIAL STATEMENTS



                                                                           
      HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
      Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  36
      Consolidated Balance Sheets as of December 31, 2001 and 2000 . . . . .  37
      Consolidated Statements of Operations for the years ended
      December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  38
      Consolidated Statements of Shareholders' Equity for the years ended
      December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  39
      Consolidated Statements of Cash Flows for the years ended
      December 31, 2001, 2000 and 1999 . . . . . . . . . . . . . . . . . . .  40
      Notes to Consolidated Financial Statements . . . . . . . . . . . . . .  44
      Schedule III - Real Estate and Accumulated Depreciation for the
      year ended December 31, 2001 . . . . . . . . . . . . . . . . . . . . .  63

      HERSHA HOSPITALITY MANAGEMENT, L.P.
      Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  65
      Balance Sheets as of December 31, 2001 and 2000. . . . . . . . . . . .  66
      Statement of Operations for the years ended December 31, 2001,2000
      and 1999 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  67
      Statements of Partners' Capital for the years ended December 31, 2001,
      2000 and 1999. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  68
      Statements of Cash Flows for the years ended December 31, 2001,
      2000 and 1999. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
      Notes to Financial Statements. . . . . . . . . . . . . . . . . . . . .  71



(b)  Reports on Form 8-K
     A Current Report on Form 8-K was filed by us on July 31, 2001 reporting the
acquisition of two hotel properties, on December 7, 2001 disclosing various
material risk factors that may affect our business, financial condition and
operations, and on December 10, 2001 reporting the acquisition of a hotel
property and the disposition of four hotel properties.

(c)  Exhibits

     Unless  otherwise  indicated, the exhibits listed below are incorporated by
reference  to  our  Registration  Statement  on  Form  S-11, File No. 333-56087.


Exhibit   Document
- -------   --------

3.1       Amended and Restated Declaration of Trust of the Registrant.

3.2       Bylaws of the Registrant.

4.1       Form of Common Share Certificate.

10.1      Amended and Restated Agreement of Limited Partnership of Hersha
          Hospitality Limited Partnership

10.2      Option Agreement dated as of June 3, 1998, among Hasu P. Shah, Jay H.
          Shah, Neil H, Shah, Bharat C. Mehta, K.D. Patel, Rajendra O. Gandhi,
          Kiran P. Patel, David L. Desfor, Madhusudan I. Patni and Manhar
          Gandhi, and the Partnership


                                       78

10.3      Amendment to Option Agreement dated December 4, 1998

10.4      Contribution Agreement, dated as of June 3, 1998, between Hasu P. Shah
          and Bharat C. Mehta, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.5      Contribution Agreement, dated as of June 3, 1998, between Shree
          Associates, JSK Associates, Shanti Associates, Shreeji Associates,
          Kunj Associates, Devi Associates, Neil H. Shah, David L. Desfor,
          Madhusudan I. Patni, Manhar Gandhi and Shreenathji Enterprises, Ltd.,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.6      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Devi Associates, Neil H. Shah, David L. Desfor and Shreenathji
          Enterprises, Ltd., as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.7      Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.8      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, David L. Desfor, Madhusudan I. Patni, Manhar Gandhi and
          Shreenathji Enterprises, Ltd., as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.9      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, Madhusudan I. Patni and Shreenathji Enterprises, Ltd.,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.10     Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.11     Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Contributor, and Hersha Hospitality Limited Partnership, as Acquiror

10.12     Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.13     Contribution Agreement, dated as of June 3, 1998, between 144
          Associates, 344 Associates, 544 Associates and 644 Associates, Joint
          Tenants Doing Business as 2544 Associates, as Contributor, and Hersha
          Hospitality Limited Partnership, as Acquiror

10.14     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.15     Contribution Agreement, dated June 3, 1998, between 2144 Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.16     Contribution Agreement, dated June 3, 1998, between 144 Associates,
          344 Associates, 544 Associates and 644 Associates, Joint Tenants Doing
          Business as 2544 Associates, as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.17     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          Devi Associates, Shreeji Associates, Madhusudan I. Patni and
          Shreenathji Enterprises, Ltd., as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.18     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.19     Contribution Agreement, dated August 11, 1999, between Shree
          Associates, JSK II Associates, Shreeji Associates, Kunj Associates,
          Shanti III Associates, Neil H. Shah, David L. Desfor, Manish M. Patni
          and Shreenathji Enterprises, Ltd., collectively as Contributor, and
          Hersha Hospitality Limited Partnership, as Acquiror (incorporated by
          reference to Exhibit 10.1 to the Company's Current Report on Form 8-K
          filed on August 26, 1999)


                                       79

Exhibit   Document
- -------   --------

10.20     Contribution Agreement, dated September 1, 1999, between 2844
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on August 26, 1999)

10.21     Purchase Agreement, dated September 1, 1999, between 2544 Associates,
          as Seller, and 3544 Associates, as Purchaser (incorporated by
          reference to Exhibit 10.1 to the Company's Current Report on Form 8-K
          filed on September 14, 1999)

10.22     Contribution Agreement, dated January 1, 2000, between 1544
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.23     Contribution Agreement, dated January 1, 2000, between 1844
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.2 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.24     Contribution Agreement, dated January 1, 2000, between 3144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.25     Contribution Agreement, dated October 1, 2000, between 1944
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on November 9, 2000)

10.26     Purchase Leaseback Agreement entered into as of May 19, 2000 between
          Hersha Hospitality Limited Partnership and each of Noble Investments
          Newnan, LLC, Millennium Two Investments Duluth, LLC, Noble Investments
          RMD, LLC and Embassy Investments Duluth, LLC, entities owned by Noble
          Investment Group, Ltd. (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on June 5, 2000)

10.27     Form of Ground Lease

10.28     Form of Percentage Lease

10.29     Administrative Services Agreement, dated January 26, 1999, between
          Hersha Hospitality Trust and Hersha Hospitality Management, L.P.

10.30     Warrant Agreement, dated January 26, 1999, between Anderson &
          Strudwick, Inc. and Hersha Hospitality Trust

10.31     Warrant Agreement, dated June 3, 1999, between 2744 Associates, L.P.
          and Hersha Hospitality Limited Partnership

10.32     Hersha Hospitality Trust Option Plan

10.33     Hersha Hospitality Trust Non-Employee Trustees' Option Plan

10.34     Loan and Security Agreement between 1444 Associates and MEPS
          Associates and Sovereign Bank (incorporated by reference to Exhibit
          10.25 to the Company's Annual Report on Form 10-K for the year ended
          December 31, 1999)

10.35     Note executed by 1444 Associates and MEPS Associates in connection
          with the Loan and Security Agreement (incorporated by reference to
          Exhibit 10.26 to the Company's Annual Report on Form 10-K for the year
          ended December 31, 1999)

10.36     Purchase Agreement, dated December 4, 2001, between Metro Two Hotel,
          LLC, as Seller, and HHLP Hunters Point, LLC, as Purchaser
          (incorporated by reference to Exhibit 10.1 to the Company's Current
          Report on Form 8-K filed on December 7, 2001)

10.37     Purchase Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership, as Seller, and Riverfront Hotel
          Associates, as Purchaser (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on December 7, 2001)


                                       80

Exhibit   Document
- -------   --------

10.38     Contribution Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership and Hersha Hospitality, LLC, as
          Contributors, and Shree Associates, JSK II Associates, Shreeji
          Associates, Kunj Associates, Shanti III Associates, Devi Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Acquirors (incorporated by reference to Exhibit 10.4 to the Company's
          Current Report on Form 8-K filed on December 7, 2001)

10.39     Contribution Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership and Hersha Hospitality, LLC, as
          Contributors, and Shree Associates, JSK II Associates, Shreeji
          Associates, Kunj Associates, Shanti III Associates, Devi Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Acquirors (incorporated by reference to Exhibit 10.5 to the Company's
          Current Report on Form 8-K filed on December 7, 2001)

21.1*     Subsidiaries of the Registrant

23.1*     Consent of Moore Stephens, P.C.


- ----------------
     * Filed herewith
(d)  Financial Statement Schedules

          Schedule III - Real Estate and Accumulated Depreciation as of December
31, 2001 included in Item 8 on page 63 hereof.


                                       81

                                   SIGNATURES

     Pursuant  to  the  requirements  of  Section  13 or 15(d) 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.

                               HERSHA HOSPITALITY TRUST

March 29, 2002                            /s/ Hasu P. Shah
                               -------------------------------------------------
                               Hasu P. Shah
                               Chairman of the Board and Chief Executive Officer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities and on the dates indicated.



SIGNATURE                                    TITLE                        DATE
- --------------------------  ---------------------------------------  --------------
                                                               

/s/ Hasu P. Shah            Chairman of the Board and Chief          March 29, 2002
- --------------------------  Executive Officer (Principal Executive
Hasu P. Shah                Officer)

/s/ Thomas S. Capello       Trustee                                  March 29, 2002
- --------------------------
Thomas S. Capello

/s/ L. McCarthy Downs, III  Trustee                                  March 29, 2002
- --------------------------
L. McCarthy Downs, III

/s/ Donald J. Landry        Trustee                                  March 29, 2002
- --------------------------
Donald J. Landry

/s/ William Lehr, Jr.       Trustee                                  March 29, 2002
- --------------------------
William Lehr, Jr.

/s/ Michael A. Leven        Trustee                                  March 29, 2002
- --------------------------
Michael A. Leven

/s/ K. D. Patel             Trustee                                  March 29, 2002
- --------------------------
K. D. Patel

/s/ Ashish R. Parikh        Chief Financial Officer (Principal       March 29, 2002
- --------------------------  Financial Officer)
Ashish R. Parikh

/s/ David Desfor            Controller (Principal Accounting         March 29, 2002
- --------------------------  Officer)
David Desfor



                                       82

List of Exhibits

     Unless  otherwise  indicated, the exhibits listed below are incorporated by
reference  to  our  Registration  Statement  on  Form  S-11, File No. 333-56087.


Exhibit   Document
- -------   --------

3.1       Amended and Restated Declaration of Trust of the Registrant.

3.2       Bylaws of the Registrant.

4.1       Form of Common Share Certificate.

10.1      Amended and Restated Agreement of Limited Partnership of Hersha
          Hospitality Limited Partnership

10.2      Option Agreement dated as of June 3, 1998, among Hasu P. Shah, Jay H.
          Shah, Neil H, Shah, Bharat C. Mehta, K.D. Patel, Rajendra O. Gandhi,
          Kiran P. Patel, David L. Desfor, Madhusudan I. Patni and Manhar
          Gandhi, and the Partnership

10.3      Amendment to Option Agreement dated December 4, 1998

10.4      Contribution Agreement, dated as of June 3, 1998, between Hasu P. Shah
          and Bharat C. Mehta, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.5      Contribution Agreement, dated as of June 3, 1998, between Shree
          Associates, JSK Associates, Shanti Associates, Shreeji Associates,
          Kunj Associates, Devi Associates, Neil H. Shah, David L. Desfor,
          Madhusudan I. Patni, Manhar Gandhi and Shreenathji Enterprises, Ltd.,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.6      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Devi Associates, Neil H. Shah, David L. Desfor and Shreenathji
          Enterprises, Ltd., as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.7      Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.8      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, David L. Desfor, Madhusudan I. Patni, Manhar Gandhi and
          Shreenathji Enterprises, Ltd., as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.9      Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, Madhusudan I. Patni and Shreenathji Enterprises, Ltd.,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.10     Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.11     Contribution Agreement, dated as of June 3, 1998, between JSK
          Associates, Shanti Associates, Shreeji Associates, Kunj Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Contributor, and Hersha Hospitality Limited Partnership, as Acquiror

10.12     Contribution Agreement, dated as of June 3, 1998, between 2144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror

10.13     Contribution Agreement, dated as of June 3, 1998, between 144
          Associates, 344 Associates, 544 Associates and 644 Associates, Joint
          Tenants Doing Business as 2544 Associates, as Contributor, and Hersha
          Hospitality Limited Partnership, as Acquiror

10.14     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.15     Contribution Agreement, dated June 3, 1998, between 2144 Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror



Exhibit   Document
- -------   --------

10.16     Contribution Agreement, dated June 3, 1998, between 144 Associates,
          344 Associates, 544 Associates and 644 Associates, Joint Tenants Doing
          Business as 2544 Associates, as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.17     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          Devi Associates, Shreeji Associates, Madhusudan I. Patni and
          Shreenathji Enterprises, Ltd., as Contributor, and Hersha Hospitality
          Limited Partnership, as Acquiror

10.18     Contribution Agreement, dated June 3, 1998, between Shree Associates,
          as Contributor, and Hersha Hospitality Limited Partnership, as
          Acquiror

10.19     Contribution Agreement, dated August 11, 1999, between Shree
          Associates, JSK II Associates, Shreeji Associates, Kunj Associates,
          Shanti III Associates, Neil H. Shah, David L. Desfor, Manish M. Patni
          and Shreenathji Enterprises, Ltd., collectively as Contributor, and
          Hersha Hospitality Limited Partnership, as Acquiror (incorporated by
          reference to Exhibit 10.1 to the Company's Current Report on Form 8-K
          filed on August 26, 1999)

10.20     Contribution Agreement, dated September 1, 1999, between 2844
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on August 26, 1999)

10.21     Purchase Agreement, dated September 1, 1999, between 2544 Associates,
          as Seller, and 3544 Associates, as Purchaser (incorporated by
          reference to Exhibit 10.1 to the Company's Current Report on Form 8-K
          filed on September 14, 1999)

10.22     Contribution Agreement, dated January 1, 2000, between 1544
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.23     Contribution Agreement, dated January 1, 2000, between 1844
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.2 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.24     Contribution Agreement, dated January 1, 2000, between 3144
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on March 23, 2000)

10.25     Contribution Agreement, dated October 1, 2000, between 1944
          Associates, as Contributor, and Hersha Hospitality Limited
          Partnership, as Acquiror (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on November 9, 2000)

10.26     Purchase Leaseback Agreement entered into as of May 19, 2000 between
          Hersha Hospitality Limited Partnership and each of Noble Investments
          Newnan, LLC, Millennium Two Investments Duluth, LLC, Noble Investments
          RMD, LLC and Embassy Investments Duluth, LLC, entities owned by Noble
          Investment Group, Ltd. (incorporated by reference to Exhibit 10.1 to
          the Company's Current Report on Form 8-K filed on June 5, 2000)

10.27     Form of Ground Lease

10.28     Form of Percentage Lease

10.29     Administrative Services Agreement, dated January 26, 1999, between
          Hersha Hospitality Trust and Hersha Hospitality Management, L.P.

10.30     Warrant Agreement, dated January 26, 1999, between Anderson &
          Strudwick, Inc. and Hersha Hospitality Trust

10.31     Warrant Agreement, dated June 3, 1999, between 2744 Associates, L.P.
          and Hersha Hospitality Limited Partnership

10.32     Hersha Hospitality Trust Option Plan

10.33     Hersha Hospitality Trust Non-Employee Trustees' Option Plan

10.34     Loan and Security Agreement between 1444 Associates and MEPS
          Associates and Sovereign Bank (incorporated by reference to Exhibit
          10.25 to the Company's Annual Report on Form 10-K for the year ended
          December 31, 1999)



Exhibit   Document
- -------   --------

10.35     Note executed by 1444 Associates and MEPS Associates in connection
          with the Loan and Security Agreement (incorporated by reference to
          Exhibit 10.26 to the Company's Annual Report on Form 10-K for the year
          ended December 31, 1999)

10.36     Purchase Agreement, dated December 4, 2001, between Metro Two Hotel,
          LLC, as Seller, and HHLP Hunters Point, LLC, as Purchaser
          (incorporated by reference to Exhibit 10.1 to the Company's Current
          Report on Form 8-K filed on December 7, 2001)

10.37     Purchase Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership, as Seller, and Riverfront Hotel
          Associates, as Purchaser (incorporated by reference to Exhibit 10.3 to
          the Company's Current Report on Form 8-K filed on December 7, 2001)

10.38     Contribution Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership and Hersha Hospitality, LLC, as
          Contributors, and Shree Associates, JSK II Associates, Shreeji
          Associates, Kunj Associates, Shanti III Associates, Devi Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Acquirors (incorporated by reference to Exhibit 10.4 to the Company's
          Current Report on Form 8-K filed on December 7, 2001)

10.39     Contribution Agreement, dated December 4, 2001, between Hersha
          Hospitality Limited Partnership and Hersha Hospitality, LLC, as
          Contributors, and Shree Associates, JSK II Associates, Shreeji
          Associates, Kunj Associates, Shanti III Associates, Devi Associates,
          Neil H. Shah, David L. Desfor and Shreenathji Enterprises, Ltd., as
          Acquirors (incorporated by reference to Exhibit 10.5 to the Company's
          Current Report on Form 8-K filed on December 7, 2001)

21.1*     Subsidiaries of the Registrant

23.1*     Consent of Moore Stephens, P.C.


- ----------------
* Filed herewith.