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, 2002

                                       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:  001-14765

                            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 BENEFICIAL INTEREST,  AMERICAN STOCK EXCHANGE
PAR VALUE $.01 PER SHARE


          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]

     Indicate  by  check mark whether the registrant is an accelerated filer (as
defined  in  Exchange  Act  Rule  12b-2).  Yes  [ ]  No  [X]

     The  aggregate  market value of the voting and nonvoting common equity held
by  non-affiliates  of  the  registrant,  as of June 28, 2002, was approximately
$15.97  million.

     As  of  March  27,  2003, the number of outstanding Priority Class A Common
Shares  of  Beneficial  Interest  outstanding  was  2,576,863.

     Documents  Incorporated  By  Reference:  Portions  of  the  2002  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  28,  2003 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. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         11
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. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         29
7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK. . . . . . . . . . . . . .         34
8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA . . . . . . . . . . . . . . . . . . . . .         36
9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURES         79
10.  TRUSTEES AND EXECUTIVE OFFICERS OF OUR COMPANY. . . . . . . . . . . . . . . . . . . .         79
11.  EXECUTIVE COMPENSATION. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         79
12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT. . . . . . . . . . . .         79
13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS. . . . . . . . . . . . . . . . . . . .         79
14.  CONTROLS AND PROCEDURES . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .         79
15.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K . . . . . . . . . . .         80



                                        2

                CAUTIONARY FACTORS THAT MAY AFFECT FUTURE RESULTS


     This  report  contains  or  incorporates  by  reference  forward-looking
statements  within  the meaning of Section 27A of the Securities Act of 1933, as
amended,  and  Section  21E  of the Securities Exchange Act of 1934, as amended,
including,  without  limitation,  statements  containing  the words, "believes,"
"anticipates,"  "expects"  and  words  of  similar import.  Such forward-looking
statements  relate  to  future  events,  our  future  financial performance, and
involve known and unknown risks, uncertainties and other factors which may cause
our  actual  results,  performance  or  achievements  or  industry results to be
materially  different  from  any  future  results,  performance  or achievements
expressed  or  implied  by  such  forward-looking  statements.  Readers  should
specifically  consider  the  various  factors  identified,  or  incorporated  by
reference  in  this  report including, but not limited to those discussed in the
sections entitled "Growth Strategy" and "Management's Discussion and Analysis of
Financial  Conditions  and  Results  of  Operations"  and those discussed in any
documents  filed  by  us  with the Securities and Exchange Commission that could
cause  actual  results to differ.  We disclaim any obligation to update any such
factors  or  to  publicly  announce  the  result  of any revisions to any of the
forward-looking  statements  contained  herein  to  reflect  future  events  or
developments.



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.  During  the quarter ended March 31, 2002, we sold in a public
offering  an  additional  300,000  Priority  Class A Common Shares. 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, Hersha Hospitality Limited 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.  Since our initial public offering, we have purchased an additional 16
hotels  and  disposed of 8 hotels. Of the eight hotels that we sold, four of the
hotels  consisted  of  properties contributed at our initial public offering. We
currently  own  18 hotels, which we acquired in exchange for (i) an aggregate of
5,099,722  subordinated  units  of  operating  partnership  interest  in  the
partnership that are redeemable for the same number of Class B Common Shares and
(ii)  the assumption of approximately $67.1 million of indebtedness, the current
balance  of  which  is  approximately  $65.3  million.

     We  own  our  hotels  through our operating partnership of which we are the
general  partner  and own 36.1% 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 five executive officers, and these officers are our only employees.


                                        3

     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.

     As of December 31, 2002, we owned the following 18 hotels:



- -------------------------------------------------------------------------------------
                       NUMBER OF                                            NUMBER OF
HOTELS                   ROOMS                     HOTELS                     ROOMS
- -------------------------------------------------------------------------------------
                                                                   
HOLIDAY INN EXPRESS:              HOLIDAY INN EXPRESS AND SUITES:
  Hershey, PA                 85    Harrisburg, PA                                 77
  Duluth, GA                  68  MAINSTAY SUITES:
  Long Island City, NY        79    King of Prussia, PA                            69
  New Columbia, PA            81    Frederick, MD                                  72
HAMPTON INN:                      SLEEP INN:
  Carlisle, PA                95    King of Prussia, PA                            87
  Danville, PA                72  COMFORT SUITES:
  Hershey, PA                110    Duluth, GA                                     85
  Newnan, GA                  91  HOLIDAY INN HOTEL AND CONFERENCE CENTER:
  Peachtree, GA               61    Harrisburg, PA                                196
  Selinsgrove, PA             75  DOUBLETREE CLUB
COMFORT INN:                        JFK Airport, NY                               110
  Harrisburg, PA              81
- -------------------------------------------------------------------------------------
                                  Total Rooms                                   1,594
                                                                            =========


                                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.


                                        4

     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.

     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.

     Effective  January  1,  2002,  we  acquired the Mainstay Suites, Frederick,
Maryland.  We  acquired  this  72-room hotel from certain executive officers and
trustees  for  approximately  $5.5  million.

     On November 1, 2002, we completed the acquisition of the Doubletree Club at
the JFK International Airport, Jamaica, NY. We also acquired this 110-room hotel
from  affiliates  of  certain  of  our executive officers and trustees for $11.5
million.

     We  have  leased both of these hotels to HHMLP under percentage lease terms
similar  to  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,  2002,  was  approximately  $108.0 million, and our
indebtedness  at  December  31,  2002  was  approximately  $65.3  million, which
represents  approximately  60.5% 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 were 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 a first mortgage on one of
our hotels. The interest rate on borrowings under the line of credit at December
31,  2002  was  4.25%.  The  line  of  credit  expires on December 31, 2004. The
outstanding  principal  balance  on  the  line  of credit was approximately $3.8
million  at  December  31,  2002.

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


                                        5

     -    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.

     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  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.  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 have sold four hotels since the initial public offering to third parties
and  have  sold four hotels back to some of our executive officers, trustees and
their  affiliates  to  prevent the REIT from having to take on seller financing,
including the Sleep Inn, Corapolis, PA as described below. Three of these hotels
were  ultimately  sold  to third parties on substantially the same terms (except
for  the  terms  of  the  seller  financing)  as  the  terms of the sales to our
executive  officers,  trustees and their affiliates. The business purpose of the
sales  was  to  dispose  of assets that did not satisfy our investment criteria.

     We sold two properties during 2002. 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. The Clarion Suites, Philadelphia was
sold  directly to third party owner operators for approximately $6.3 million. We
sold  the  Sleep  Inn,  Corapolis,  PA to affiliates of certain of our executive
officers  and trustees for $5.5 million. This hotel was initially purchased from
affiliates  of  certain of our executive officers and trustees for $5.5 million.
As  of March 27, 2003, the Sleep Inn, Corapolis, PA had not been sold to a third
party  due  to  difficult  market  conditions.

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.


                                        6

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
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.

     On  January 1, 2002, we issued an aggregate of 333,541 additional operating
partnership units in connection with the re-pricing of the Holiday Inn Express &
Suites,  Harrisburg,  the  Hampton  Inn  &  Suites, Hershey and the Hampton Inn,
Danville,  Pennsylvania.

     We  and  some of our executive officers, trustees and their affiliates have
agreed  to  enter  into an option agreement that would allow for an extension of
the  fixed  rent  and  repricing  periods  for the Mainstay Suites and Sleep Inn
hotel,  King  of  Prussia, Holiday Inn Express, Long Island City, NY, Doubletree
Club,  JFK,  NY  and  the  Mainstay  Suites,  Frederick,  MD.  These hotels were
purchased by the REIT with anticipated repricing dates from December 31, 2002 to
December  31,  2004.  Due  to the current operating environment, the ramp up and
stabilization for these newly-built properties is forecasted to take longer than
initially  projected.  The  fixed  rent period will be extended to coincide with
the  extension  period  of  the repricing period.  We will maintain the right to
sell each of these properties back to the executive officers, trustees and their
affiliates  that  initially  sold  the hotels to us at the end of the applicable
repricing period if adequate stabilization has not occurred during the repricing
period  for  a  price  not  less  than  the  purchase  price  of  the  asset.


                                        7

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 commenced operations on January 1, 1999
and  as  of  December  31,  2002  leased  14 hotel properties from our operating
partnership  and  also managed 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 sixteen 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.

     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,  2002,  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 $80,000 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. Each of the lessees has advised us that
its  relationship  with  its  employees  is  good.


                                        8

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.

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  partnerships,  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.


                                        9

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
properties  managed  by  other  lessees  will  be  maintained  by  that  lessee.

     Holiday  Inn  Express  and  Holiday  Inn  are  registered trademarks of Six
Continents Hotels Plc; Hampton Inn and Doubletree Club are registered trademarks
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)
- -----------------------------------------------  ------------------  ------------------  ----------------
                                                                                
Comfort Inn, Harrisburg, PA                      May 15, 1998        May 15, 2018                   8.85%
Comfort Suites, Duluth, GA                       May 19, 2000        May 19, 2020                   8.00%
Doubletree Club, Jamaica, NY (2)                 April 25, 2001      April 24, 2023                 6.00%
Hampton Inn, Peachtree, GA                       April 20, 2000      April 19, 2021                 8.00%
Hampton Inn, Newnan, GA                          April 20, 2000      April 19, 2021                 8.00%
Hampton Inn, Selinsgrove, PA                     September 12, 1996  September 11, 2016             8.00%
Hampton Inn, Carlisle, PA                        June 16, 1997       June 15, 2017                  8.00%
Hampton Inn, Danville, PA                        March 28, 1997      March 27, 2018                 8.00%
Hampton Inn & Suites, Hershey, PA                September 24, 1998  September 23, 2019             8.00%
Holiday Inn Hotel and Conference Center,
Harrisburg, PA                                   September 29, 1995  September 29, 2005             7.50%
Holiday Inn Express, Duluth, GA                  May 20, 2000        May 20, 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, Long Island City, NY        December 28, 2000   December 28, 2010              8.00%
Holiday Inn Express and Suites, Harrisburg, PA   December 22, 1999   December 22, 2009              8.00%
Mainstay/Sleep Inn, King of Prussia, PA          November 30, 1997   November 30, 2017              7.50%
Mainstay Suites, Frederick, MD (2)               April 4, 2000       April 3, 2020                  4.00%



                                       10

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

     (2)  Franchise Fees are structured to increase on a yearly basis during the
          first  five  years  of  operations.

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,
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
our  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 2002 and 2001
distributions,  89.8%  and  89.0%,  respectively,  is considered ordinary income
while  10.2%  and  11.0%,  respectively,  is  considered a non-taxable return of
capital.  All  of  the  2000  distributions  were  considered  ordinary  income.

AVAILABLE  INFORMATION

     Our  Internet  website address is:  www.hersha.com.  We make available free
of  charge through our website our annual report on Form 10-K, quarterly reports
on  Form 10-Q, current reports on Form 8-K and amendments to those reports filed
or  furnished  pursuant to Section 13(a) or 15(d) of the Securities Exchange Act
of  1934, as amended, as soon as reasonably practicable after such documents are
electronically  filed  with,  or  furnished to, the SEC.  The information of our
website  is  not,  and  shall  not  be  deemed  to  be, a part of this report or
incorporated  into  any  other  filings  we  make  with  the  SEC.

ITEM 2.   PROPERTIES

     The  following  table  sets  forth  certain information with respect to the
hotels  we  owned  as  of  December  31,  2002.



                                                      Twelve Months Ended December 31, 2002
                                  -----------------------------------------------------------------------------
                                                                                           Average
                                   Year   Number of     Room         Other                  Daily
                                  Opened    Rooms      Revenue    Revenue(1)   Occupancy     Rate    REVPAR(2)
                                  ------  ---------  -----------  -----------  ----------  --------  ----------
                                                                                
HOTELS
- ------
COMFORT INN:
  Harrisburg, PA . . . . . . . .    1998         81  $ 1,451,148  $    34,487       64.4%  $  78.20  $    50.33

COMFORT SUITES:
  Duluth, GA . . . . . . . . . .    1996         85  $ 1,096,909  $    29,549       57.8%  $  61.37  $    35.45

DOUBLETREE CLUB
  Jamaica, NY (3). . . . . . . .    2002        110  $ 2,525,846  $   357,564       59.5%  $ 105.66  $    62.91

HAMPTON INN
  Peachtree City, GA . . . . . .    1994         61  $ 1,065,300  $    34,284       73.3%  $  65.28  $    47.85
  Newnan, GA . . . . . . . . . .    1996         91  $ 1,446,082  $    27,776       68.4%  $  63.62  $    43.54
  Selinsgrove, PA (4). . . . . .    1996         75  $ 1,832,635  $    35,756       77.6%  $  87.40  $    67.85
  Carlisle, PA . . . . . . . . .    1997         95  $ 1,901,593  $    24,769       65.4%  $  82.08  $    53.71
  Danville, PA . . . . . . . . .    1998         72  $ 1,533,644  $    25,879       71.5%  $  81.66  $    58.36
  Hershey, PA. . . . . . . . . .    1999        110  $ 2,721,697  $    67,213       57.3%  $ 118.23  $    67.79

HOLIDAY INN:
  Harrisburg, PA . . . . . . . .    1970        196  $ 2,954,492  $ 2,472,350       56.7%  $  72.45  $    41.08


                                       11

HOLIDAY INN EXPRESS:
  Duluth, GA . . . . . . . . . .    1996         68  $ 1,080,225  $    21,123       62.3%  $  69.89  $    43.52
  Hershey, PA. . . . . . . . . .    1997         85  $ 1,971,923  $    24,441       62.1%  $ 111.57  $    69.26
  New Columbia, PA . . . . . . .    1997         81  $ 1,412,168  $    18,114       63.0%  $  76.82  $    48.36
  Long Island City, NY . . . . .    2001         79  $ 1,909,708  $    32,635       74.5%  $  94.28  $    70.19

HOLIDAY INN EXPRESS AND SUITES:
  Harrisburg, PA NY. . . . . . .    1997         77  $ 1,516,106  $    17,278       65.9%  $  82.91  $    54.65

MAINSTAY SUITES:
  Frederick, MD. . . . . . . . .    2000         72  $ 1,214,359  $    35,140       74.8%  $  60.93  $    45.58
  King of Prussia, PA. . . . . .    2000         69  $ 1,268,747  $    83,109       60.2%  $  83.74  $    50.38

SLEEP INN:
  King of Prussia, PA. . . . . .    2000         87  $ 1,117,017  $    23,151       56.7%  $  68.27  $    38.74

Total                                         1,594  $30,019,599  $ 3,364,618
                                                     -----------  -----------

Total Revenues                                       $ 33,384217
                                                     ===========

Weighted average                                                                    64.0%  $  82.04  $    52.34


- ---------------
(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)  Hotel  opened  in  January  2002.

(4)  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.


     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.

     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.

     DOUBLETREE CLUB, JFK INTERNATIONAL AIRPORT, JAMAICA, NY

     Description.  The  Doubletree  Club,  JFK  Airport,  Jamaica,  New  York is
located  16  miles  from  Manhattan,  and  is  adjacent to the JFK International
Airport.  Opened  in  January  2002,  this  110-room  hotel  features high-speed
internet  access  in  all  rooms,  a  24-hour  business center with printers and
computers,  a  fitness  room  and  a  full  service  restaurant.


                                       12

     Guest  Profile and Local Competition. Located near JFK Airport and close to
Manhattan,  this  hotel's  main  source of room nights is business travelers and
transient  leisure  travelers utilizing the JFK Airport. The main competitors in
the  area  are  the Ramada Plaza JFK, Hampton Inn, Courtyard by Marriott and the
Radisson  Hotel  JFK  Airport.

     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 a well equipped 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 located 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.

     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.


                                       13

     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
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.


                                       14

     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
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.

     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.


                                       15

     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.

     MAINSTAY  SUITES,  FREDERICK,  MD

     Description.  The  Mainstay  Suites,  Frederick,  Maryland is an all-suites
extended stay hotel located near the office parks of Frederick and convenient to
Baltimore  and  Washington, D.C.  Each suite features a separate living area and
fully  equipped  kitchen  and dining area.  The property also features a fitness
room and indoor pool.  There are also several suites with computers available in
the  room.

     Guest  Profile  and Local Competition. The Frederick market has experienced
significant growth over the past five years due to the development of new office
parks  and  governmental  agencies  due  to  its  proximity  to  Baltimore  and
Washington,  D.C.  Both governmental agencies and private companies utilize this
hotel  for  long-term accommodations for their employees. Tourist attractions in
close  proximity to Frederick also attract leisure travelers that complement the
corporate  and  governmental  business.  The  primary competition for this hotel
comes  from  the  Residence  Inn,  Frederick  and  the  Courtyard,  Frederick.

     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.

     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.

     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.

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



                                                         YEAR ENDED DECEMBER 31,
                                               --------------------------------------------
                                                 2002     2001     2000     1999     1998
                                               --------  -------  -------  -------  -------
                                                                     
COMFORT INN - HARRISBURG, PA (1)
   Occupancy                                      64.4%    58.9%    63.9%    60.3%    54.4%
   ADR                                         $ 78.20   $75.48   $73.91   $68.38   $65.88
   REVPAR                                      $ 50.33   $44.47   $47.20   $41.23   $35.85

COMFORT SUITES, DULUTH, GA
   Occupancy                                      57.8%    70.4%    73.4%    71.8%    71.9%
   ADR                                         $ 61.37     66.3%  $68.38   $67.70   $64.69
   REVPAR                                      $ 35.45   $46.70   $50.20   $48.59   $46.53


                                       16

DOUBLETREE CLUB, JFK AIRPORT, JAMAICA, NY (2)
   Occupancy                                      59.5%
   ADR                                         $105.66
   REVPAR                                      $ 62.91

HAMPTON INN, PEACHTREE CITY, GA
   Occupancy                                      73.3%    68.1%    71.5%    74.5%    79.6%
   ADR                                         $ 65.28   $67.64   $67.81   $68.21   $65.31
   REVPAR                                      $ 47.85   $46.04   $48.46   $50.79   $51.96

HAMPTON INN, NEWNAN, GA
   Occupancy                                      68.4%    74.1%    71.4%    81.7%    79.8%
   ADR                                         $ 63.62   $64.68   $65.17   $64.23   $63.37
   REVPAR                                      $ 43.54   $47.91   $46.50   $52.46   $50.53




                                       17



                                                           Year Ended December 31,
                                               -----------------------------------------------
                                                 2002      2001      2000      1999     1998
                                               --------  --------  --------  --------  -------
                                                                        
HAMPTON INN - SELINSGROVE, PA
   Occupancy                                      77.6%     80.6%     82.3%     80.7%    78.6%
   ADR                                         $ 87.40   $ 81.50   $ 75.54   $ 69.80   $65.58
   REVPAR                                      $ 67.85   $ 65.66   $ 62.16   $ 56.31   $51.57

HAMPTON INN - CARLISLE, PA
   Occupancy                                      65.4%     69.2%     71.4%     68.8%    66.8%
   ADR                                         $ 82.08   $ 76.71   $ 72.96   $ 70.10   $63.63
   REVPAR                                      $ 53.71   $ 53.09   $ 52.08   $ 48.26   $42.48

HAMPTON INN, DANVILLE, PA (3)
   Occupancy                                      71.5%     73.8%     77.4%     68.5%    46.6%
   ADR                                         $ 81.66   $ 79.41   $ 71.54   $ 63.62   $61.97
   REVPAR                                      $ 58.36   $ 58.57   $ 55.34   $ 43.60   $28.85

HAMPTON INN & SUITES, HERSHEY, PA (4)
   Occupancy                                      57.3%     50.4%     46.7%     30.2%
   ADR                                         $118.23   $106.15   $111.45   $ 80.07
   REVPAR                                      $ 67.79   $ 53.45   $ 52.02   $ 24.20

HOLIDAY INN HOTEL AND CONFERENCE CENTER
- - HARRISBURG, PA
   Occupancy                                      56.7%     56.1%     61.1%     62.3%    63.5%
   ADR                                         $ 72.45   $ 68.81   $ 69.92   $ 69.76   $68.34
   REVPAR                                      $ 41.08   $ 38.62   $ 42.75   $ 43.48   $43.37

HOLIDAY INN EXPRESS, DULUTH, GA
   Occupancy                                      62.3%     69.7%     75.2%     75.2%    70.3%
   ADR                                         $ 69.89   $ 71.13   $ 68.24   $ 65.07   $64.38
   REVPAR                                      $ 43.52   $ 49.55   $ 51.31   $ 48.91   $45.24

HOLIDAY INN EXPRESS - HERSHEY, PA
   Occupancy                                      62.1%     59.3%     57.0%     59.2%    64.4%
   ADR                                         $111.57   $107.98   $108.44   $101.91    81.25
   REVPAR                                      $ 69.26   $ 64.08   $ 61.84   $ 60.36   $52.33

HOLIDAY INN EXPRESS - NEW COLUMBIA, PA
   Occupancy                                      63.0%     60.6%     60.0%     55.2%    49.3%
   ADR                                         $ 76.82   $ 70.69   $ 66.81   $ 61.34   $58.96
   REVPAR                                      $ 48.36   $ 42.81   $ 40.12   $ 33.83   $29.08

HOLIDAY INN EXPRESS, LONG ISLAND CITY, NY (5)
   Occupancy                                      74.5%     57.5%
   ADR                                         $ 94.28   $114.63
   REVPAR                                      $ 70.19   $ 65.86

HOLIDAY INN EXPRESS & SUITES, HARRISBURG, PA
   Occupancy                                      65.9%     66.4%     63.4%     54.4%    24.5%
   ADR                                         $ 82.91   $ 76.64   $ 76.26   $ 61.83   $63.77
   REVPAR                                      $ 54.65   $ 50.87   $ 48.32   $ 33.66   $15.61

MAINSTAY SUITES, KING OF PRUSSIA, PA (6)
   Occupancy                                      60.2%     51.5%     35.7%
   ADR                                         $ 83.74   $ 80.11   $ 85.79
   REVPAR                                      $ 50.38   $ 41.26   $ 30.60

MAINSTAY SUITES, FREDERICK, MD (7)
   Occupancy                                      74.8%     84.6%     81.1%
   ADR                                         $ 60.93   $ 59.29   $ 59.39
   REVPAR                                      $ 45.58   $ 50.17   $ 48.16

SLEEP INN, KING OF PRUSSIA, PA (6)
   Occupancy                                      56.7%     57.4%     35.7%
   ADR                                         $ 68.27   $ 73.47   $ 74.48
   REVPAR                                      $ 38.74   $ 42.15   $ 26.62



                                       18


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

(1)  This hotel opened in May 1998 and, thus, the data shown for 1998 represents
     approximately  eight  months  of  operations.

(2)  This  hotel  opened  in  January  2002.

(3)  This  hotel  opened  in  September  1998 and, thus, the data shown for 1998
     represents  approximately  four  months  of  operations.

(4)  This  hotel  opened  in  September  1999 and, thus, the data shown for 1999
     represents  approximately  four  months  of  operations.

(5)  This hotel opened in May 2001 and, thus, the data shown for 2001 represents
     approximately  eight  months  of  operations.

(6)  This  hotel  opened  in  September  2000 and, thus, the data shown for 2000
     represents  approximately  four  months  of  operations.

(7)  This  hotel  opened  in  April  2000  and,  thus,  the  data shown for 2000
     represents  approximately  nine  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.  We  anticipate  that  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.


                                       19

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.

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

COMFORT INN:
Harrisburg, PA         $ 1,451,148  $    34,487  N/A             $  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.
COMFORT SUITES:
Duluth, GA             $ 1,096,909  $    29,549  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.
DOUBLETREE CLUB:
JFK International      $ 2,525,846  $   357,564  $ 1,587,000(2)  $  747,500  53.3% of room revenue up to $2,000,000, plus
Airport, Jamaica, NY                                                         65.0% of room revenue in excess of
                                                                             2,000,000 but less than $2,750,000, plus
                                                                             29.0% of room revenue in excess of
                                                                             2,750,000, plus 8.0% of all non-room
                                                                             revenue.

HAMPTON INN:
Peachtree City, GA     $ 1,065,300  $    34,284  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.
Newnan, GA             $ 1,446,082  $    27,776  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.
Selinsgrove, PA        $ 1,832,635  $    35,756  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.
Carlisle, PA           $ 1,901,593  $    24,769  N/A             $  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           $ 1,533,644  $    25,879  N/A             $  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.
Hershey, PA            $ 2,721,697  $    67,213  N/A             $  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.


                                       20

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

HOLIDAY INN HOTEL
AND CONFERENCE
CENTER:
Harrisburg, PA         $ 2,954,492  $ 2,472,350  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.
HOLIDAY INN EXPRESS
Duluth, GA             $ 1,080,225  $    21,123  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.

Hershey, PA            $ 1,971,923  $    24,441  N/A             $  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.

New Columbia, PA       $ 1,412,168  $    18,114  N/A             $  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.

Long Island City, NY   $ 1,909,708  $    32,635  $1,179,389 (2)  $  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.
HOLIDAY INN EXPRESS
& SUITES:
Harrisburg, PA         $ 1,516,106  $    17,278  N/A             $  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.
MAINSTAY SUITES:
Frederick, MD          $ 1,214,359  $    35,140  $  770,790 (2)  $  357,535  50.0% of room revenue up to $1,246,688 plus
                                                                             65% of room revenues in excess of $1,246,688
                                                                             but less than $1,466,692 plus 29.0% of room
                                                                             revenue in excess of $1,466,692, plus 8.0% of
                                                                             all non-room revenue.
MAINSTAY SUITES AND
SLEEP INN:
King of Prussia,       $ 2,385,764  $   106,260  $1,352,010 (2)  $  613,798  43.7% of room revenue up to $2,434,590 plus
PA(3)                                                                        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.


(1)  For  year  ended  December  31,  2002.
(2)  Property  is  within  the  Initial  fixed  rent  period.
(3)  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.


                                       21

     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
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  after  the  payment  of  all  mortgage
obligations.  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


                                       22

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
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 commence
     appropriate  action  to  cure  such  failure  within such 30-day period and
     thereafter act, 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.


                                       23

     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
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 the fourth
quarter  of  2002,  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 27, 2002, the
last  reported  closing  price per Priority Class A Common Share on the American
Stock Exchange was $6.81.  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.


                                       24



PERIOD                                                           HIGH    LOW
- ---------------------------------------------------------------  -----  -----
                                                                  
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
2002
     First Quarter (January 1, 2002 through March 31, 2002)      $6.70  $5.51
     Second Quarter (April 1, 2002 through June 30, 2002)        $6.55  $6.10
     Third Quarter (July 1, 2002 through September 30, 2002)     $6.40  $5.90
     Fourth Quarter (October 1, 2002 through December 31, 2002)  $6.75  $5.71



SHAREHOLDER  INFORMATION

     At  March  27,  2003,  we had approximately 150 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,  2003  to  March 31, 2003 in the amount of $0.18 per share and unit,
payable on April 18, 2002, to holders of record on March 28, 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.

RECENT SALES OF UNREGISTERED SECURITIES

     Effective  January  1, 2002, the operating partnership issued 333,541 units
of  limited partnership interest redeemable for Class B Common Shares to some of
our  executive  officers,  trustees  and their affiliates in transactions exempt
from  registration  pursuant  to  Section 4(2) of the Securities Act of 1933, as
amended.  These  units  were  issued  in  connection  with  the repricing of the
Hampton  Inn and Suites, Hershey, Holiday Inn Express and Suites, Harrisburg and
Hampton  Inn,  Danville  hotels.

ITEM 6.   SELECTED  FINANCIAL  AND  OPERATING  DATA

     The  following  sets  forth  selected  financial  and  operating  data on a
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.


                                       25



                                           HERSHA HOSPITALITY TRUST

                                           SELECTED FINANCIAL DATA

                                     (IN THOUSANDS, EXCEPT PER SHARE DATA)


OPERATING DATA                                             2002         2001         2000       1999 (1)
                                                        -----------  -----------  -----------  -----------
                                                                                   
REVENUE:
  Percentage Lease Revenues - HHMLP (2)                 $   11,433   $    9,558   $    9,723   $    7,264
  Percentage Lease Revenues - Other (3)                      2,801        2,801        1,850            -
  Interest                                                     207          165           50           78
  Interest - Related Party                                       7           21            1           28
                                                        -----------  -----------  -----------  -----------
  Total Revenue                                             14,448       12,545       11,624        7,370

EXPENSES:
  Interest expense                                           4,826        4,769        4,142        1,428
  Land Lease - Related Party                                     -           13           15           20
  Real Estate and Personal Property
  Taxes and Property Insurance                               1,021          812          632          450
  General and Administrative                                   567          534          578          363
  Early Payment Penalty                                          -            -          107            -
  Gain on Sale of Assets                                         -         (598)           -            -
  Depreciation and Amortization                              3,994        3,897        3,507        2,064
                                                        -----------  -----------  -----------  -----------
  Total Expenses                                            10,408        9,427        8,981        4,325

  Income Before Minority Interest and
    discontinued operations                                  4,040        3,118        2,643        3,045
  Income Allocated to Minority Interest                      3,238        2,342        1,908        1,707
  Discontinued Operations:
    Gain on Sale of Discontinued Operations                    449            -            -            -
    Income from Discontinued Operations                         41           58          112            -

  Net income                                            $    1,292   $      834   $      847   $    1,338
                                                        ===========  ===========  ===========  ===========

  Basic and Diluted Earnings Per Common Share (4)       $     0.51   $     0.37   $     0.37   $     0.48
  Funds from Operations per Diluted Share (5)           $     1.09   $     0.97   $     0.99   $     0.79
  Dividends declared per Common Share                   $     0.72   $     0.72   $     0.72   $     0.67

BALANCE SHEET DATA
  Net investment in hotel properties                    $   93,814   $   88,100   $   87,671   $   51,908
  Minority interest in Partnership                      $   20,258   $   20,436   $   17,679   $   18,980
  Shareholder's equity                                  $   11,378   $   10,210   $   11,014   $   11,805
  Total assets                                          $  101,516   $   96,017   $   94,531   $   56,382
  Total debt                                            $   65,341   $   61,535   $   61,450   $   24,754

OTHER DATA
  Funds from Operations (See Page 26)                   $    8,293   $    7,054   $    6,647   $    5,109
  Net cash provided by operating activities             $    7,977   $    6,828   $    5,032   $    3,075
  Net cash provided by (used in) investing activities   $     (145)  $    5,513   $  (14,895)  $   (9,149)
  Net cash provided by (used in) financing activities   $   (7,859)  $  (12,174)  $    9,739   $    6,198
  Weighted average shares outstanding
    Basic                                                2,519,820    2,275,000    2,275,000    2,275,000
    Diluted                                              7,619,542    7,296,596    6,715,996    6,326,690



                                       26

- ---------------
(1)  The  Company  commenced  operations  on  January  26,  1999.
(2)  Represents  initial fixed rent plus aggregate Percentage Rent paid by HHMLP
     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  initial fixed rent paid by 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.
(4)  Represents basic and diluted earnings per share computed in accordance with
     FAS  No.  128.
(5)  We  calculate  FFO for all periods consistent with the National Association
     of  Real  Estate  Investment  Trusts, Inc. ("NAREIT") definition from their
     White  Paper  issued  in  April  2002.  FFO  represents  net  income (loss)
     (computed  in  accordance  with  generally accepted accounting principles),
     excluding  gains  (or losses) from debt restructuring or sales of property,
     plus  depreciation  and  amortization,  and  after  adjustments  for
     unconsolidated  partnerships  and  joint  ventures.

THE FOLLOWING TABLE COMPUTES FFO AND FFO PER WEIGHTED AVERAGE DILUTED SHARE:



                                          YEAR ENDED      YEAR ENDED     YEAR ENDED
                                         DECEMBER 31,    DECEMBER 31,   DECEMBER 31,
                                             2002            2001           2000
                                        --------------  --------------  -------------
                                                               
Net income applicable to common shares  $       1,292   $         834   $         847
Less:  Gain on Sale of Assets                    (449)           (598)            -0-

Add:
Minority interest                               3,238           2,342           1,908
Depreciation and amortization                   4,212           4,476           3,892
                                        --------------  --------------  -------------
Funds From Operations                   $       8,293   $       7,054   $       6,647
                                        ==============  ==============  =============
FFO per Weighted Average Diluted Share  $        1.09   $        0.97   $        0.99
                                        ==============  ==============  =============




We  believe  this  supplemental  "non-GAAP"  measure of operating performance is
meaningful  but  should  not  be considered an alternative to generally accepted
accounting  principles.  We  calculate  FFO  for all periods consistent with the
National  Association  of  Real  Estate  Investment  Trusts,  Inc.  ("NAREIT")
definition  from  their White Paper issued in April 2002.  We note that industry
analysts  and  investors  use  Funds  From Operations (FFO) as a tool to compare
equity  real  estate  investment trust performance.  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.

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


                                       27



                                  HERSHA HOSPITALITY MANAGEMENT, L.P.

                                        SELECTED FINANCIAL DATA

                                 (IN THOUSANDS, EXCEPT PER SHARE DATA)


                                           YEAR ENDED      YEAR ENDED      YEAR ENDED      YEAR ENDED
                                          DECEMBER 31,    DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                              2002            2001            2000            1999
                                         --------------  --------------  --------------  --------------
                                                                             
REVENUES FROM HOTEL OPERATIONS
  Room Revenue                           $      24,711   $      25,560   $      26,903   $      21,871
  Restaurant Revenue                             2,445           1,880           1,875           2,074
  Other revenue                                  2,782           1,843           1,340           1,354
                                         --------------  --------------  --------------  --------------
TOTAL REVENUES FROM HOTEL OPERATIONS     $      29,938   $      29,283   $      30,118   $      25,299

EXPENSES:
  Hotel Operating Expenses                      10,061          10,373          10,739           9,788
  Restaurant Operating Expenses                  1,971           1,593           1,743           1,822
  Advertising and Marketing                      2,061           2,086           1,754           1,228
  Bad Debts                                         13             124              17             247
  Depreciation and Amortization                    250             229             192             102
  General and Administrative                     4,746           4,708           4,911           3,873
  General and Admin. - Related Parties              21             126             141              45
  Lease Expense - HHLP                          11,432          10,396           9,933           7,264
  Lease Expense - Other Related Parties              -             703             798           1,316
                                         --------------  --------------  --------------  --------------
TOTAL EXPENSES                           $      30,555   $      30,338   $      30,228   $      25,685
                                         --------------  --------------  --------------  --------------

Loss before Discontinued                 $        (617)  $      (1,055)  $        (110)  $        (386)
  Operations

Loss from Discontinued                   $         (54)  $         (49)  $         (37)  $           -
  Operations

NET LOSS                                 $        (671)  $      (1,104)  $        (147)  $        (386)
                                         ==============  ==============  ==============  ==============



                                       28

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
our  interim  cash  flow  or  year-end  results  of  operations.

ALLOWANCE  FOR  DOUBTFUL  ACCOUNTS

     The  Company  has  not  recorded  an  allowance  for  doubtful  accounts.
Substantially  all  of  the  Company's receivables at December 31, 2002 and 2001
were  comprised  of  rent  due  from  the  Lessees  under  the Percentage Leases
("Rent"),  which  were  fully  paid  in  January  2003  and  2002, respectively.


                                       29

Historically,  the  Company  has  not  experienced  any  losses  on the Lessees'
receivables.  However,  the  Lessees  rely  primarily  on  cash  flow from their
operation  of  the hotels to pay rent, and collection of future receivables from
the  Lessees,  therefore,  cannot  be  assured.

IMPAIRMENT  OF  LONG-LIVED  ASSETS

     We  review  the  carrying  value  of each hotel property in accordance with
Statement  of  Financial  Accounting  Standards ("SFAS") No. 144 to determine if
circumstances  exist  indicating  an  impairment  in  the  carrying value of the
investment  in the hotel property or if 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  impairment  exists.  If  an  impairment  is determined to exist, any related
impairment  loss  is  calculated based on fair value.  Hotel properties held for
sale  are  presented  at the lower of carrying amount or fair value less cost to
sell.

     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.  We have reviewed each of
our  hotel  properties  at  December  31,  2002 for impairment and, based on our
estimate  of  each  hotel's  future  undiscounted cash flows, determined that no
impairment  existed  at  any  of  our  hotels.

REIT  QUALIFICATION  TESTS

     We  are  subject to numerous operational and organizational requirements to
maintain  our REIT status.  Based on tests performed by management for the years
ended  December 31, 2002 and 2001, we believe that we satisfied the requirements
needed to maintain our REIT status.  However, we are subject to audit and if the
taxing  authorities  determined  that  we  failed one or more of these tests, we
could  lose  our REIT status.  If we did not qualify as a REIT, our income would
become  subject  to  federal and state income taxes, which would be substantial,
and  the  resulting  adverse effects on our results of operations, liquidity and
amounts  distributable  to  shareholders  would  be  material.

COMPARISON OF YEAR ENDED DECEMBER 31, 2002 TO YEAR ENDED DECEMBER 31, 2001

     HERSHA  HOSPITALITY  TRUST

     Our  total  revenues  for  the  twelve-month period ended December 31, 2002
consisted  substantially  of  percentage  lease  revenue  recognized pursuant to
percentage  leases  with  HHMLP  and  Noble.  Our  revenue  was  approximately
$14,448,000,  an  increase  of  15.2% compared to revenue of $12,545,000 for the
year  ended  December  31,  2001.  Net  income  for the period was approximately
$1,292,000,  an  increase  of 54.9% compared to 2001 net income of approximately
$834,000.  The  increase  in  revenue  is  primarily  attributable to additional
percentage  lease  revenues  at  several of our existing properties along with a
full  twelve  months of operations at the Mainstay Suites and Sleep Inn, King of
Prussia,  PA that was acquired on June 1, 2001 and the Holiday Inn Express, Long
Island  City,  NY  that  was  acquired  on  November  1,  2001.

     Net  income  increased from the prior year due to an increase in percentage
lease  revenues, as highlighted above, along with a decrease in interest expense
from  our floating rate debt and a gain of approximately $449,000 on the sale of
the  Clarion  Suites,  Philadelphia,  PA.

     HHMLP

     HHMLP's  revenues  increased  by  approximately $655,000 for the year ended
December  31,  2002,  or  2.2%,  to  approximately  $29,938,000  as  compared to
$29,283,000  for  the  year  ended  2001.  The  increase  in revenues was due to
additional  Food and Beverage revenues at the Holiday Inn Conference Center, New
Cumberland  and  the  increase in third party management fees.  HHMLP's revenues
were  slightly  offset  by a reduction in total room revenues.  HHMLP's net loss
for  the  year  ended December 31, 2002 decreased to approximately $671,000 from


                                       30

$1,104,000  in  2001.  The  decrease  in  our net loss was primarily a result of
increased  total  revenues  in  addition to lower operating expenses and related
party rent payments.  This net loss is primarily due to the significant start-up
expenses  absorbed  by  HHMLP related to newly-built properties that have either
commenced  operations  or  are  currently  in  the  development  stage.

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

     HERSHA  HOSPITALITY  TRUST

     During 2002, we adopted the provisions of FASB No. 144, "Accounting for the
Impairment  or Disposal of Long-Lived Assets."  The previously reported 2001 and
2000  results  of operations have been reclassified to reflect the provisions of
FASB  No.  144.

     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
$12,545,000, an increase of 7.9% compared to revenue of $11,624,000 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 $847,000.  The
increase  in revenue is primarily attributable to the full year of operations in
2001  from  several  properties acquired during 2000 along with three additional
acquisitions  completed during 2001.  Lease revenues were slightly offset by the
disposition  of  six hotels during 2001 and lower percentage lease revenues from
several  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

     During 2002, we adopted the provisions of FASB No. 144, "Accounting for the
Impairment  or Disposal of Long-Lived Assets."  The previously reported 2001 and
2000  results  of operations have been reclassified to reflect the provisions of
FASB  No.  144.

     HHMLP's  revenues  decreased  by $1,835,000 for the year ended December 31,
2001,  or 6.1%, to approximately $29,283,000 as compared to $30,118,000, 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
approximately  $1,104,000  from  $147,000 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.

LIQUIDITY  AND  CAPITAL  RESOURCES

     Our  principal  source of liquidity is rent payments from the Lessees under
the  Percentage Leases, and the Company is dependent on the Lessees to make such
payments  to  provide cash for debt service, distributions, capital expenditures
at  its  Hotels,  and  working  capital.

     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.

     We  currently maintain an $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


                                       31

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  $3.8 million at December 31, 2002.  The weighted average interest
rate  on  short-term  borrowings  was  4.73%.

     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  60.5%.  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.

DISTRIBUTIONS/DIVIDENDS

     We  have  paid regular distributions on our Priority Class A Common Shares,
and  each  of the 2002 and 2001 quarterly distributions was $0.18 per share.  In
addition,  the  operating  partnership  has  paid  regular  distributions to the
holders of units of limited partnership interest in the partnership in an amount
of  $0.18  per  unit.  There currently are no accruals for distributions not yet
paid  to  the  unitholders.

RELATED  PARTY  TRANSACTIONS

     The Company has entered into a number of transactions and arrangements that
involve  related  parties.  For  a  description  of  the  transactions  and
arrangements,  please see Notes 4, 5 and 6 to the Company's financial statements
that  begin  on  page  36.


                                       32

CONTRACTUAL OBLIGATIONS AND COMMERCIAL COMMITMENTS

     The  following  table  summarizes the Company's contractual obligations and
commitments  to  make  future  payments  under contracts, such as debt and lease
agreements,  as  of  December  31,  2002.



CONTRACTUAL  OBLIGATIONS:
- -------------------------
                                      PAYMENTS DUE BY PERIOD
                           ---------------------------------------------
                           2003   2004   2005   2006   2007   THEREAFTER
                           -----  -----  -----  -----  -----  ----------
                                            
Long-term Debt             1,438  1,551  1,678  1,816  1,965      53,090
Line of credit                    3,803



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

     The  Financial  Accounting Standards Board ("FASB") has issued Statement of
Financial  Accounting  Standards  ("SFAS")  No.  146,  "Accounting  for  Exit or
Disposal  Activities."  SFAS  No. 146 addresses significant issues regarding the
recognition,  measurement,  and reporting of costs that are associated with exit
and  disposal  activities, including restructuring activities that are currently
accounted  for  pursuant  to  the  guidance  that the Emerging Issues Task Force
("EITF") of the FASB has set forth in EITF Issue No 94-3, "Liability Recognition
for  Certain  Employee  Termination Benefits and Other Costs to Exit an Activity
(including  Certain  Costs Incurred in a Restructuring)."  The scope of SFAS No.
146  also  included  (1)  costs  related to terminating a contract that is not a
capital  lease and (2) termination benefits that employees who are involuntarily
terminated receive under the terms of a one-time benefit arrangement that is not
an  ongoing benefit arrangement or an individual deferred compensation contract.
SFAS  No.  146 will be effective for exit or disposal activities initiated after
December  31,  2002.  SFAS No. 146 had no impact on our results of operations or
financial  position  for  2003.

     The  FASB  has  issued  SFAS  No.  147,  "Acquisitions of Certain Financial
Institutions,"  which  is effective for certain transactions arising on or after
October  1,  2002.  SFAS  No.  147  will  have  no  impact  on  the  Company.

     The FASB has issued SFAS No. 148 "Accounting for Stock-Based Compensation -
Transition  and  Disclosure."  SFAS No. 148 amends SFAS No. 123, "Accounting for
Stock-Based  Compensation,"  to  provide alternative methods of transition for a
voluntary  change  to  the fair value based method of accounting for stock-based
employee  compensation.  In  addition,  SFAS  No.  148  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about  the  method of accounting for stock-based
employee compensation and the effect of the method used on reported results.  We
have  adopted the disclosure requirements of SFAS No. 148.  We currently account
for  stock-based  employee  compensation  in accordance with APB Opinion No. 25,
"Accounting  for  Stock  Issued  to  Employees,"  and  related  interpretations.
Accordingly, the alternative methods of transition for a voluntary change to the
fair  value  based  method  of  accounting for stock-based employee compensation
mandated  by  SFAS  No.  148  are  not  applicable  to  us  at  this  time.

     FASB  Interpretation  No.  45  ("FIN  45"),  "Guarantor's  Accounting  and
Disclosure  Requirements  for  Guarantees,  Including  Indirect  Guarantees  of
Indebtedness of Others - an interpretation of FASB Statements No. 5, 57, and 107


                                       33

and rescission of FASB Interpretation No. 34," was issued in November 2002.  FIN
45  elaborates  on  the disclosures to be made by a guarantor in its interim and
annual  financial statements about its obligations under certain guarantees that
it  has issued.  It also clarifies that a guarantor is required to recognize, at
the  inception  of a guarantee, a liability for the fair value of the obligation
undertaken  in  issuing  the  guarantee.  FIN  45  does not prescribe a specific
approach  for  subsequently  measuring the guarantor's recognized liability over
the  term  of  the  related  guarantee.  The  initial  recognition  and  initial
measurement  provisions  of  FIN  45  are  applicable  on a prospective basis to
guarantees  issued  or  modified  after  December  31, 2002, irrespective of the
guarantor's  fiscal  year-end.  The  disclosure  requirements  in  FIN  45  are
effective  for  financial  statements  of interim or annual periods ending after
December  15,  2002.  We  have  made  the  disclosures  required  by  FIN  45.

     FASB  Interpretation No. 46 ("FIN 46"), "Consolidation of Variable Interest
Entities - an interpretation of ARB No. 51," was issued in January 2003.  FIN 46
requires  existing  unconsolidated variable interest entities to be consolidated
by their primary beneficiaries if the entities do not effectively disperse risks
among  parties  involved.  FIN  46  applies  immediately  to  variable  interest
entities  created  after  January  31, 2003 and to variable interest entities in
which  an  enterprise  obtains  an  interest after that date.  It applies in the
first  fiscal  year or interim period beginning after June 15, 2003, to variable
interest  entities  in  which  an  enterprise  holds a variable interest that it
acquired  before  February  1,  2003.  The  Company will continue to monitor and
evaluate  the  impact  of  FIN  46  on  our  financial  statements.


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  and other floating rate debt.  At December 31,
2002,  we  had  total  outstanding  indebtedness  under  the  Line  of Credit of
approximately  $3,804  at  an  interest  rate  of  4.25% and total floating rate
mortgages  payable  of  $18,666  at  a current weighted average interest rate of
4.96%.

     Our  interest rate risk objectives are to limit the impact of interest rate
fluctuations  on  earnings  and  cash  flows  and to lower our overall borrowing
costs.  To  achieve  these objectives, we manage our exposure to fluctuations in
market  interest  rates for a portion of our borrowings through the use of fixed
rate  debt  instruments  to  the  extent  that  reasonably  favorable  rates are
obtainable  with  such  arrangements.  We  may  enter  into derivative financial
instruments such as interest rate swaps or caps and treasury options or locks to
mitigate  our  interest  rate  risk  on  a  related  financial  instrument or to
effectively  lock  the  interest  rate  on  a portion of our variable rate debt.
Currently,  we  have  no derivative financial instruments.  We do not enter into
derivative  or  interest  rate  transactions  for  speculative  purposes.

     Approximately  69.7%  of  our  outstanding mortgages payable are subject to
fixed  rates  while approximately 30.3% of our outstanding mortgages payable are
subject  to  floating  rates.  We regularly review interest rate exposure on our
outstanding  borrowings  in  an  effort  to  minimize  the risk of interest rate
fluctuations.

     For  debt obligations outstanding at December 31, 2002, the following table
presents  principal  repayments  and  related weighted average interest rates by
expected  maturity  dates  (in  thousands):


                                       34



                  2003   2004    2005    2006    2007   THEREAFTER
                  -----  -----  ------  ------  ------  -----------
                                      
Fixed Rate
Debt               915    998   1,090   1,189   1,298       37,382

Average Interest  8.79%  8.79%   8.79%   8.79%   8.79%        8.82%
Rate

Floating Rate
Debt               524    552     588     626     667       15,708

Average Interest  4.97%  4.96%   4.96%   4.96%   4.96%        4.96%
Rate


     The table incorporates only those exposures that existed as of December 31,
2002  and  does  not  consider exposure or positions that could arise after that
date.  As  a result, our ultimate realized gain or loss with respect to interest
rate  fluctuations  will  depend  on  the exposures that arise during the future
period,  prevailing  interest  rates,  and  our hedging strategies at that time.


                                       35

ITEM 8.   FINANCIAL  STATEMENTS  AND  SUPPLEMENTARY  DATA


INDEX TO FINANCIAL STATEMENTS


     HERSHA HOSPITALITY TRUST AND SUBSIDIARIES

     Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  37
     Consolidated Balance Sheets as of December 31, 2002 and 2001 . . . . .  38
     Consolidated Statements of Operations for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  39
     Consolidated Statements of Shareholders' Equity for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  40
     Consolidated Statements of Cash Flows for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  41
     Notes to Consolidated Financial Statements . . . . . . . . . . . . . .  46
     Schedule III - Real Estate and Accumulated Depreciation for the
     year ended December 31, 2002 . . . . . . . . . . . . . . . . . . . . .  65

     HERSHA HOSPITALITY MANAGEMENT, L.P.

     Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  67
     Balance Sheets as of December 31, 2002 and 2001. . . . . . . . . . . .  68
     Statement of Operations for the years ended December 31, 2002,2001
     and 2000 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
     Statements of Partners' Capital for the years ended December 31, 2002,
     2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
     Statements of Cash Flows for the years ended December 31, 2002,
     2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  71
     Notes to Financial Statements. . . . . . . . . . . . . . . . . . . . .  72


                                       36

                         REPORT OF INDEPENDENT AUDITORS


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, 2002 and 2001, and the
related  consolidated  statements  of operations, shareholders' equity, and cash
flows  for  each  of  the three years in the period ended December 31, 2002. Our
audits  also  included the consolidated financial statement schedule included on
Pages  66  and  67.  These  consolidated  financial  statements and consolidated
financial statement schedule are the responsibility of the Company's management.
Our  responsibility  is  to  express  an opinion on these consolidated financial
statements  based  on  our  audits.

     We  conducted  our  audits  in accordance with auditing standards generally
accepted  in the United States of America.  Those standards require that we plan
and  perform  the  audit  to  obtain  reasonable  assurance  about  whether  the
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, 2002 and 2001, and
the  consolidated  results  of their operations and their cash flows for each of
the  three  years  in  the  period  ended  December 31, 2002, in conformity with
accounting  principles  generally  accepted  in the United States of America. In
addition, in our opinion, the consolidated financial statement schedule referred
to  above,  when  considered  in  relationship  to  the  consolidated  financial
statements  taken  as  a  whole,  presents fairly, in all material respects, the
information  required  to  be  included  therein  as  of  December  31,  2002.


                                    MOORE STEPHENS, P. C.
                                    Certified Public Accountants.



New York, New York
February 28, 2003


                                       37



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

ASSETS:                                                   DECEMBER 31, 2002    DECEMBER 31, 2001
                                                         -------------------  -------------------
                                                                        
   Cash and cash equivalents                             $              140   $              167
   Investment in Hotel Properties, Net of
   Accumulated Depreciation                                          93,814               88,100
   Escrow Deposits                                                    1,749                1,647
   Lease Payments Receivable - Related Party                          2,562                2,376
   Lease Payments Receivable - Other                                    233                    -
   Intangibles, Net of Accumulated Amortization                       1,165                1,515
   Due from Related Party                                             1,130                1,884
   Other Assets                                                         723                  328
                                                         -------------------  -------------------
          TOTAL ASSETS                                   $          101,516   $           96,017
                                                         ===================  ===================
LIABILITIES AND SHAREHOLDERS' EQUITY:
   Line of Credit                                        $            3,803   $            7,058
   Deposits Payable                                                   1,000                1,000
   Mortgages Payable                                                 61,538               54,477
   Dividends Payable                                                  1,382                1,325
   Due to Related Party                                               1,303                1,093
   Accounts Payable and Accrued Expenses                                854                  418
                                                         -------------------  -------------------
          TOTAL LIABILITIES                              $           69,880   $           65,371
                                                         -------------------  -------------------

          MINORITY INTEREST                                          20,258               20,436
                                                         -------------------  -------------------

      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, 2,576,863 and
   2,275,000 Shares Issued and Outstanding at December
   31, 2002 and 2001, (Aggregate Liquidation Preference
   $15,460 and $13,650) respectively                                     26                   23

   Common Shares - Class B, $.01 Par Value,
   50,000,000 Shares Authorized, None Issued and
   Outstanding                                                           --                   --

   Additional Paid-in Capital                                        13,679               11,968
   Distributions in Excess of Net Earnings                           (2,327)              (1,781)
                                                         -------------------  -------------------
TOTAL SHAREHOLDERS' EQUITY                                           11,378               10,210
                                                         -------------------  -------------------

Total Liabilities and Shareholders' Equity                          101,516               96,017
                                                         ===================  ===================


The  Accompanying  Notes  Are  an  Integral Part of These Consolidated Financial
Statements.


                                       38



=========================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED
DECEMBER 31, 2002,2001 AND 2000
[IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS]
=========================================================================================

                                                         2002        2001         2000
                                                      ----------  -----------  ----------
                                                                      
REVENUE:
  Percentage Lease Revenues - HHMLP                   $   11,433  $    9,558   $    9,723
  Percentage Lease Revenues - Other                        2,801       2,801        1,850
  Interest                                                   207         165           50
  Interest - Related Party                                     7          21            1
                                                      ----------  -----------  ----------
  TOTAL REVENUE                                           14,448      12,545       11,624

EXPENSES:
  Interest expense                                         4,826       4,769        4,142
  Land Lease - Related Party                                   -          13           15
  Real Estate and Personal Property
  Taxes and Property Insurance                             1,021         812          632
  General and Administrative                                 567         534          578
  Early Payment Penalty                                        -           -          107
  (Gain) on Sale of Assets                                     -        (598)           -
  Depreciation and Amortization                            3,994       3,897        3,507
                                                      ----------  -----------  ----------
  TOTAL EXPENSES                                          10,408       9,427        8,981
                                                      ----------  -----------  ----------

  INCOME BEFORE MINORITY INTEREST
    AND DISCONTINUED OPERATIONS                            4,040       3,118        2,643

  INCOME ALLOCATED TO MINORITY INTEREST                    3,238       2,342        1,908

  DISCONTINUED OPERATIONS (NOTE 6):
  Gain on Sale of Discontinued Operations                    449           -            -
  Income from Discontinued Operations                         41          58          112

  NET INCOME                                          $    1,292  $      834   $      847
                                                      ==========  ===========  ==========

  EARNINGS PER SHARE DATA:
  -----------------------
  Basic and Diluted - before discontinued operations  $     0.32  $     0.34   $     0.32
  Discontinued operations                             $     0.19  $     0.03   $     0.05
  Basic and Diluted Earnings Per Common Share         $     0.51  $     0.37   $     0.37

WEIGHTED AVERAGE SHARES:
  Basic and Diluted                                    2,519,820   2,275,000    2,275,000



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       39



===========================================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
[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 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

Issuance of shares,              300,000  $      3       -  $      -  $     1,711                   $ 1,714
   net of offering expenses

Issuance of shares,                1,863  $      -       -  $      -            -                   $     -
  Dividend Reinvestment Plan

Dividends declared                     -         -       -         -            -  $       (1,838)  $(1,838)
   ($0.72 per share)

Net Income                                                                         $        1,292   $ 1,292

                               -----------------------------------------------------------------------------
Balance at December 31, 2002   2,576,863  $     26       -  $      -  $    13,679  $       (2,327)  $11,378
                               =============================================================================



THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       40



====================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2002, 2001 AND 2000
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
=====================================================================================

                                                        2002       2001       2000
                                                      ---------  ---------  ---------
                                                                   
OPERATING ACTIVITIES:
  Net Income                                          $  1,292   $    834   $    847
                                                      ---------  ---------  ---------
  Adjustments to Reconcile Net Income to
  Net Cash provided by Operating Activities:
    Depreciation and Amortization                        4,212      4,476      3,892
    Gain on Sale of Assets                                (449)      (598)         -
    Income Allocated to Minority Interest                3,238      2,342      1,908
  Change in Assets and Liabilities:
  (Increase) Decrease in:
    Escrow Deposits                                       (102)      (469)    (1,178)
    Lease Payments Receivable - Related Party             (419)       501       (761)
    Other Assets                                          (395)       (92)       115
    Due from Related Party                                 (46)       122        (21)
  Increase (Decrease):
    Due to Related Parties                                 210       (179)        54
    Accounts Payable and Accrued Expenses                  436       (109)       176
                                                      ---------  ---------  ---------
  Total Adjustments                                      6,685      5,994      4,185
                                                      ---------  ---------  ---------
NET CASH PROVIDED BY OPERATING ACTIVITIES                7,977      6,828      5,032

INVESTING ACTIVITIES:
  Purchase of Hotel Property Assets                     (5,142)    (5,017)   (13,017)
  Sale of Hotel Property Assets                          5,997     12,599          -
  Purchase of Intangible Assets                              -        (69)    (1,078)
  Loans to Related Party                                (1,000)    (2,000)      (800)
                                                      ---------  ---------  ---------
NET CASH PROVIDED BY/(USED IN) INVESTING ACTIVITIES       (145)     5,513    (14,895)

FINANCING ACTIVITIES:
  Net Proceeds from Issuance of Stock                    1,711          -          -
  Proceeds from Borrowings Under Line of Credit         12,077     10,766      5,496
  Repayment of Borrowings Under Line of Credit         (15,332)   (15,108)         -
  Borrowings from Mortgages Payable                      2,985          -     25,050
  Principal Repayment of Mortgages Payable              (3,857)    (2,729)   (17,016)
  Dividends Paid                                        (1,774)    (1,638)    (1,638)
  Limited Partnership Unit Distributions Paid           (3,669)    (3,495)    (3,561)
  Borrowings from Related Party                              -          -      1,408
  Repayment of Related Party Loans                           -         30          -
                                                      ---------  ---------  ---------
NET CASH PROVIDED BY/(USED IN) FINANCING ACTIVITIES     (7,859)   (12,174)     9,739

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS       (27)       167       (124)
CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR              167          -        124
                                                      ---------  ---------  ---------

CASH AND CASH EQUIVALENTS - END OF YEAR               $    140   $    167   $      -
                                                      =========  =========  =========



                                       41

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2002, 2001 AND 2000 (CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.

SUPPLEMENTAL  DISCLOSURE  OF  CASH  FLOW  INFORMATION:
  Cash Paid During the Period:                  12/31/02   12/31/01   12/31/00
                                                ---------  ---------  ---------
     Interest                                   $   4,802  $   5,364  $   4,445

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, 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 THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       42

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2002, 2001 AND 2000 (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, 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.  The  total  number  of  units outstanding as of
January  1,  2001  was  4,972,555.

On  April  1,  2001,  we sold the Best Western, Indiana for $2,200 to the Hersha
Affiliates.  In  conjunction  with this transaction we 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 THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       43

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2002, 2001 AND 2000 (CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

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

On  June  1,  2001,  we  purchased  the Mainstay Suites and Sleep Inn in King of
Prussia  from  the Hersha Affiliates.  We purchased these assets for $9,445 plus
settlement  costs  and  leased  them  to  Hersha Hospitality Management, LP.  In
conjunction  with  this  transaction,  we  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 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  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  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 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 sold the Holiday Inn, Milesburg, PA to a third party
owner  operator  for  approximately  $4,700  less  broker  fees,  settlement and
transfer  costs  of  $617.  Net  of  these  fees  and  expenses we received cash
proceeds  of  $3,926  and  paid  down  a  related party loan receivable of $157.

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 THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       44

================================================================================
HERSHA HOSPITALITY TRUST AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED
DECEMBER 31, 2002, 2001 AND 2000 (CONTINUED)
[IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS]
================================================================================

As  of  January  1, 2002, we issued an aggregate of 333,541 additional operating
partnership units in connection with the re-pricing of the Holiday Inn Express &
Suites,  Harrisburg,  the  Hampton  Inn,  Danville and the Hampton Inn & Suites,
Hershey,  Pennsylvania.  The  total number of units outstanding as of January 1,
2002  was  5,099,722.

The  Board  of Trustees approved the purchase of the Mainstay Suites, Frederick,
Maryland,  on  February  27, 2002 to be effective January 1, 2002.  We purchased
this  asset  for $5,500 plus settlement costs of approximately $21 and leased it
to  HHMLP.  In  conjunction  with  this  transaction,  we  assumed  mortgage
indebtedness  of  approximately  $3,100, assumed $800 of related party debt, and
paid  cash  of  approximately  $1,600.  The  financial  position  and results of
operations  related  to the Mainstay Suites, Frederick, Maryland are included as
of  January  1,  2002.

Further,  on  February 27, 2002, the Board of Trustees also approved the sale of
the  Sleep  Inn,  Corapolis,  Pennsylvania  to  some  of our executive officers,
trustees  and  their  affiliates to be effective as of January 1, 2002.  We sold
this  asset  for  $5,500,  including  the  assumption of approximately $3,500 in
indebtedness  and  the redemption of 327,038 limited partnership units valued at
approximately $2,000.  We initially purchased this property from these executive
officers,  trustees  and  their  affiliates on October 1, 2000 for $5,500.  This
transaction  has  been  accounted  for  as  of  January  1,  2002.

During  the  quarter  ended  March  31,  2002,  we  issued an additional 300,000
Priority  Class  A  Common  Shares.  We  received  gross proceeds of $1,800.  We
received  net  proceeds  of  $1,711  after  selling  and  offering  expenses.

On  September  26, 2002, we sold the Clarion Suites, Philadelphia, PA to a third
party  for  $6,300  less transfer costs that are estimated at $103.  In order to
complete  the  sale  of  this  hotel,  the Company is currently carrying $200 of
seller financing that is due and payable on October 1, 2003.  This financing was
completed at an interest rate of 10%.  The remaining proceeds from the sale were
utilized  to  payoff  $5,997  of  the  Company's  line  of  credit  balance.

On  October  1,  2002,  we  purchased  the  Doubletree  Club  hotel  at  the JFK
International  Airport,  Jamaica,  NY.  We  purchased this asset for $11,500 and
leased  it  to  Hersha  Hospitality  Management,  LP.  In  conjunction with this
transaction,  we  assumed  the  mortgage and lease indebtedness of approximately
$8,705,  assumed  $1,000  of  related  party  debt,  and  paid  cash  of $1,795.

On December 28, 2002 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 17,
2003.

THE  ACCOMPANYING  NOTES  ARE  AN  INTEGRAL PART OF THESE CONSOLIDATED FINANCIAL
STATEMENTS.


                                       45

================================================================================
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.  During the quarter ended
March  31,  2002,  we  issued  300,000 shares of $.01 par value Priority Class A
Common Shares.  The offering price per share was $6, resulting in gross proceeds
of  $1,800.  Net  of  selling  and  offering  expenses,  we received proceeds of
$1,700.

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 by the Company, 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 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.  Hasu P.
Shah,  K.D.  Patel,  Kiran  Patel,  David  Desfor  and Neil Shah (certain of our
executive  officers and trustees) and their 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  instituted  a  dividend  reinvestment plan ["DRIP"] for our Priority Class A
Common  Shares  on February 13, 2002.  Our DRIP provides holders of our Priority
Class A Common Shares with a convenient method of purchasing additional priority
common  shares  without  payment of any brokerage commission or service charges.
Any holder of record of priority common shares is eligible to participate in the
plan.  Participants  in  the plan may have cash dividends on all or a portion of
their  priority  common  shares  automatically  reinvested.

The  purchase price of the priority common shares purchased with reinvested cash
dividends  will  be at a price equal to 95% of the "average market price," which
means  the  average  of  the  closing  prices  of  our priority common shares as
reported  by  the  American Stock Exchange for each of the five (5) trading days
immediately  preceding  the  investment  date as of which such purchase is made.
Shareholders  who  do  not  elect  to  participate  in the plan will continue to
receive  cash  dividends  on  shares  registered  in  their  names.

As  of  December  31,  2002  we  had issued an additional 1,863 Priority Class A
Common  Shares  pursuant to the DRIP.  Of the total dividends payable of $464 at
December  31, 2002, we paid a cash dividend of $458 and issued an additional 762
shares  on  January  17,  2003.

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


                                       46

================================================================================
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]

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:



                                                2002   2001(a)  2000
                                                -----  -------  ----
                                                       
     Hotels owned at beginning of years           18       21     13
        Acquisitions                               2        3      8
        Sales of hotels                           (2)     _(6)    _0
                                                -----  -------  ----
     Hotels owned at end of years                 18       18     21
                                                =====  =======  ====


(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.

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 1,275,662 units of limited partnership interest in connection with
final  settlement  of  the  purchase  prices of several hotels and have redeemed
458,465  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,  2002,  2001  and  2000  was  5,099,722,  5,093,220 and 4,440,996,
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
generally  accepted  accounting principles requires management to make estimates
and  assumptions  that  affect the reported amount of assets and liabilities and
disclosure  of  contingent  assets  and liabilities at the date of the financial
statements and the reported amounts of revenue and expenses during the reporting
period.  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.


                                       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]

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

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,  2002  and  2001.

INTANGIBLE  ASSETS  AND GOODWILL - Intangible assets consist of loan acquisition
fees  and  are carried at cost net of accumulated amortization.  Amortization of
loan  acquisition  fees is computed using the straight-line method over the term
of  the  related  debt.  The  Company has not recognized amortization expense on
goodwill  subsequent  to  December  31,  2001.  The  Company  tests goodwill for
impairment  at  least  annually and has not recognized any impairment during the
three  years  ended  December  31,  2002.

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.

DISTRIBUTIONS  -  The  Company intends to pay distributions which, at a minimum,
will  be  sufficient  for  the  Company  to  maintain  its  REIT  status.

INCOME  TAXES  -  We qualify as a real estate investment trust under Section 856
through 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  2002  and  2001,  10.2%  and  11.0%,
respectively,  of  the distributions were considered to be return of capital for
Federal  income  tax  purposes.  During  2000,  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."


                                       48

================================================================================
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]

IMPAIRMENT  OF  LONG  LIVED  ASSETS - We review the carrying value of each hotel
property in accordance with Statement of Financial Accounting Standards ("SFAS")
No.  144  to  determine  if  circumstances exist indicating an impairment in the
carrying  value  of  the  investment  in  the  hotel property or if 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 impairment exists.  If an impairment is determined
to  exist, any related impairment loss is calculated based on fair value.  Hotel
properties  held  for sale are presented at the lower of carrying amount or fair
value  less  cost  to  sell.

RECENT  ACCOUNTING  PRONOUNCEMENTS  -  The  Financial Accounting Standards Board
("FASB")  has  issued  Statement  of Financial Accounting Standards ("SFAS") No.
146,  "Accounting  for  Exit  or  Disposal  Activities."  SFAS No. 146 addresses
significant  issues  regarding  the  recognition,  measurement, and reporting of
costs  that  are  associated  with  exit  and  disposal  activities,  including
restructuring  activities  that  are  currently  accounted  for  pursuant to the
guidance  that the Emerging Issues Task Force ("EITF") of the FASB has set forth
in  EITF  Issue No 94-3, "Liability Recognition for Certain Employee Termination
Benefits  and  Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring)."  The scope of SFAS No. 146 also included (1) costs related
to  terminating  a  contract  that  is  not  a capital lease and (2) termination
benefits that employees who are involuntarily terminated receive under the terms
of  a one-time benefit arrangement that is not an ongoing benefit arrangement or
an  individual  deferred  compensation contract.  SFAS No. 146 will be effective
for exit or disposal activities initiated after December 31, 2002.  SFAS No. 146
had  no  impact  on  our  results  of operations or financial position for 2002.

The  FASB  has  issued  SFAS  No.  147,  "Acquisitions  of  Certain  Financial
Institutions,"  which  is effective for certain transactions arising on or after
October  1,  2002.  SFAS  No.  147  will  have  no  impact  on  the  Company.

The  FASB  has  issued  SFAS  No. 148 "Accounting for Stock-Based Compensation -
Transition  and  Disclosure."  SFAS No. 148 amends SFAS No. 123, "Accounting for
Stock-Based  Compensation,"  to  provide alternative methods of transition for a
voluntary  change  to  the fair value based method of accounting for stock-based
employee  compensation.  In  addition,  SFAS  No.  148  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about  the  method of accounting for stock-based
employee  compensation  and  the  effect of the method used on reported results.
The  Company  has  adopted  the  disclosure  requirements  of SFAS No. 148.  The
Company  currently  accounts for stock-based employee compensation in accordance
with APB Opinion No. 25, "Accounting for Stock Issued to Employees," and related
interpretations.  Accordingly,  the  alternative  methods  of  transition  for a
voluntary  change  to  the fair value based method of accounting for stock-based
employee compensation mandated by SFAS No. 148 are not applicable to the Company
at  this  time.

 FASB  Interpretation  No. 45 ("FIN 45"), "Guarantor's Accounting and Disclosure
Requirements  for  Guarantees,  Including Indirect Guarantees of Indebtedness of
Others  - an interpretation of FASB Statements No. 5, 57, and 107 and rescission
of  FASB Interpretation No. 34," was issued in November 2002.  FIN 45 elaborates
on the disclosures to be made by a guarantor in its interim and annual financial
statements  about  its  obligations under certain guarantees that it has issued.
It also clarifies that a guarantor is required to recognize, at the inception of
a  guarantee,  a  liability  for  the fair value of the obligation undertaken in
issuing  the  guarantee.  FIN  45  does  not  prescribe  a specific approach for
subsequently measuring the guarantor's recognized liability over the term of the
related


                                       49

================================================================================
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]

guarantee.  The initial recognition and initial measurement provisions of FIN 45
are  applicable  on  a  prospective basis to guarantees issued or modified after
December  31,  2002,  irrespective  of  the  guarantor's  fiscal  year  end. The
disclosure  requirements  in  FIN  45  are effective for financial statements of
interim  or annual periods ending after December 15, 2002.  The Company has made
the  disclosures  required  by  FIN  45.

FASB  Interpretation  No.  46  ("FIN  46"),  "Consolidation of Variable Interest
Entities - an interpretation of ARB No. 51," was issued in January 2003.  FIN 46
requires  existing  unconsolidated variable interest entities to be consolidated
by their primary beneficiaries if the entities do not effectively disperse risks
among  parties  involved.  FIN  46  applies  immediately  to  variable  interest
entities  created  after  January  31, 2003 and to variable interest entities in
which  an  enterprise  obtains  an  interest after that date.  It applies in the
first  fiscal  year or interim period beginning after June 15, 2003, to variable
interest  entities  in  which  an  enterprise  holds a variable interest that it
acquired  before  February  1,  2003.  The  Company will continue to monitor and
evaluate  the  impact  of  FIN  46  on  our  financial  statements.

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.  At December 31,
2002  and  2001,  we  did  not  have  any  monies in financial institutions that
exceeded  federally  insured  amounts.

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.

FAIR  VALUE  OF FINANCIAL INSTRUMENTS - At December 31, 2002 and 2001, 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.

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.


                                       50

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

[3]  INTANGIBLE ASSETS

At December 31, 2002 and 2001 intangibles consisted of the following:

                                      ACCUMULATED
    DESCRIPTION            COST      AMORTIZATION    NET
- ---------------------  ------------  -------------  ------

December 31, 2002:
Goodwill               $        412  $           0  $  412

Loan Acquisition Fees         1,183            430     753
                       ------------  -------------  ------
Totals                 $      1,595  $         430  $1,165
                       ============  =============  ======
December 31, 2001:
Goodwill               $      1,168  $         528  $  640
Loan Acquisition Fees         1,183            308     875
                       ------------  -------------  ------
Totals                 $      2,351  $         836  $1,515
                       ============  =============  ======


Amortization  expense  was $123, $274 and $213 for the years ending December 31,
2002,  2001  and  2000,  respectively.  The  Company estimates that amortization
expense  for  each  of  the  next  five  years  will  be  $123.

[4]  INVESTMENT IN HOTEL PROPERTIES

Hotel properties consist of the following at December 31, 2002 and 2001:



                                     2002      2001
                                   --------  --------
                                       
Land                               $ 10,500  $ 10,156
Buildings and Improvements           81,160    74,592
Furniture, Fixtures and Equipment    15,519    15,648
                                   --------  --------
                                    107,179   100,396

Less Accumulated Depreciation        13,365    12,296
                                   --------  --------
                                   $ 93,814  $ 88,100
                                   ========  ========


Depreciation  expense was $4,089, $4,202 and $3,679 for the years ended December
31, 2002, 2001 and 2000, respectively. The eighteen hotels owned at December 31,
2002  consist  of  seventeen premium limited service hotels and one full service
hotel  property.


                                       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]

In  2002,  2001  and  2000,  we  acquired  and sold the following hotels for the
approximate  amounts  indicated.



                                   NO. OF   PURCHASE     SALE
                                    ROOMS     PRICE      PRICE
                                   -------  ---------  ---------
                                              
2002
- ----
Mainstay Suites, Frederick, MD         72       5,500
Sleep Inn, Corapolis, PA             (143)               (5,500)
Clarion Suites, Philadelphia,  PA     (96)               (6,300)
Doubletree Club, Jamaica, NY          110      11,500
                                   -------  ---------  ---------
Total                                 (57)  $  17,000  $(11,800)
                                   =======  =========  =========
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
                                   =======  =========



                                       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]

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.

On  April  1,  2001,  we sold the Best Western, Indiana for $2,200 to the Hersha
Affiliates.  In  conjunction  with this transaction we 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 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 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 sold the Comfort Inn, JFK for $7,000 to an unrelated third
party.  Net  of  settlement  fees  and  other costs we received cash proceeds of
$6,613.  Based  upon  the  initial  repricing  formula,  we issued an additional
175,538  limited  partnership  units  in  conjunction  with  this  transaction.


                                       53

================================================================================
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  June  1,  2001,  we  purchased  the Mainstay Suites and Sleep Inn in King of
Prussia  from  the Hersha Affiliates.  We purchased these assets for $9,445 plus
settlement  costs  and  leased  them  to  Hersha Hospitality Management, LP.  In
conjunction  with  this  transaction,  we  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 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  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  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 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 sold the Holiday Inn, Milesburg, PA to a third party
owner  operator  for  approximately  $4,700  less  broker  fees,  settlement and
transfer  costs  of  $617.  Net  of  these  fees  and  expenses we received cash
proceeds  of  $3,926  and  paid  down  a  related party loan receivable of $157.

For  the year ended December 31, 2001, we recorded a gain of approximately $125,
$145,  $170  and  $266  on  the  sale of the Best Western, Indiana, Comfort Inn,
McHenry,  Comfort  Inn, Riverfront and the Holiday Inn, Milesburg, respectively.
We recorded a loss of approximately $108 on the sale of the Comfort Inn, Denver.
The net amount of these gains and losses of $598 is included in the consolidated
statement  of  operations  and  the consolidated statement of cash flows for the
year  ended  December 31, 2001, under the caption "gain on sale of assets."  The
use  of  fair  value as the appropriate accounting treatment was determined with
reference  to  APB  29  and  related  accounting  guidance.

As  of  January  1, 2002, we issued an aggregate of 333,541 additional operating
partnership units in connection with the re-pricing of the Holiday Inn Express &
Suites,  Harrisburg,  the  Hampton  Inn,  Danville and the Hampton Inn & Suites,
Hershey,  Pennsylvania.  The  total number of units outstanding as of January 1,
2002  was  5,099,722.


                                       54

================================================================================
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  Board  of Trustees approved the purchase of the Mainstay Suites, Frederick,
Maryland,  on  February  27, 2002 to be effective January 1, 2002.  We purchased
this  asset  for $5,500 plus settlement costs of approximately $21 and leased it
to  HHMLP.  In  conjunction  with  this  transaction,  we  assumed  mortgage
indebtedness  of  approximately  $3,100, assumed $800 of related party debt, and
paid  cash  of  approximately  $1,600.  The  financial  position  and results of
operations  related  to the Mainstay Suites, Frederick, Maryland are included as
of  January  1,  2002.

Further,  on  February 27, 2002, the Board of Trustees also approved the sale of
the  Sleep  Inn,  Corapolis,  Pennsylvania  to  some  of our executive officers,
trustees  and  their  affiliates to be effective as of January 1, 2002.  We sold
this  asset  for  $5,500,  including  the  assumption of approximately $3,500 in
indebtedness  and  the redemption of 327,038 limited partnership units valued at
approximately $2,000.  We initially purchased this property from these executive
officers,  trustees  and  their  affiliates on October 1, 2000 for $5,500.  This
transaction  has  been  accounted  for  as  of  January  1,  2002.

On  September  26, 2002, we sold the Clarion Suites, Philadelphia, PA to a third
party  for  $6,300  less  transfer costs that are estimated at $93.  In order to
complete  the  sale  of  this  hotel,  the Company is currently carrying $200 of
seller financing that is due and payable on October 1, 2003.  This financing was
completed at an interest rate of 10%.  The remaining proceeds from the sale were
utilized  to  payoff  $5,997  of  the  Company's  line  of  credit  balance.

On  October  1,  2002,  we  purchased  the  Doubletree  Club  hotel  at  the JFK
International  Airport,  Jamaica,  NY.  We  purchased this asset for $11,500 and
leased  it  to  Hersha  Hospitality  Management,  LP.  In  conjunction with this
transaction,  we  assumed  the  mortgage and lease indebtedness of approximately
$8,705,  assumed  $1,000  of  related  party  debt,  and  paid  cash  of $1,795.

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.


                                       55

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

[5]  DEBT

Debt is comprised of the following at December 31, 2002 and 2001:



                            2002     2001
                           -------  -------
                              
Mortgages Payable          $61,538  $54,477
Revolving Credit Facility    3,803    7,058
                           -------  -------
                           $65,341  $61,535
                           =======  =======



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, 2002 and 2001
was  $61,538  and  $54,477,  respectively, and consisted of mortgages with fixed
interest  rates  ranging from 6.0% to 9.43%.  The maturities for the outstanding
mortgages  ranged  from  August  2004  to  December  2012.

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.  The interest rate on borrowings under the
Line  of  Credit at December 31, 2002 and 2001 was 4.25% and 5.0%, respectively.
The  Line of Credit expires in December 2004.  The outstanding principal balance
on  the  Line of Credit was approximately $3,803 and $7,058 at December 31, 2002
and  2001,  respectively.  The  weighted  average  interest  rate  on short-term
borrowings  for  2002,  2001,  2000  was  4.73%  7.1%,  and  9.0%, respectively.


Aggregate  annual  principal  payments  for  the  Company's mortgages payable at
December  31,  2002  are  due  as  follows:


         2003                 $    1,438
         2004                      1,551
         2005                      1,678
         2006                      1,816
         2007                      1,965
         Thereafter               53,090
                              ----------
         TOTAL                $   61,538
                              ==========


                                       56

================================================================================
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 ten Initial
Hotels  and  entered  into  percentage  lease agreements with Hersha Hospitality
Management,  L.P. ("HHMLP").  We have acquired twelve 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  sold  four  properties  back  to  the  Hersha  Affiliates
subsequent  to our public offering and have sold four properties to unaffiliated
third  parties  subsequent to our public offering.  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,
2002  and  2001.  The  Priority  Class A Common shareholders will be entitled to
receive dividends in excess of the priority distribution [See Note 10] 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 has 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.

We have future lease commitments from HHMLP through November 2007 and with Noble
through  May  2003.  Minimum  future  rental  income under these non-cancellable
operating  leases  at  December  31,  2002,  is  as  follows:

      2003                    $    7,715
      2004                         4,049
      2005                         2,759
      2006                         1,821
      2007                         1,489
      Thereafter                     561
                              ----------
      TOTAL                   $   18,394
                              ==========


                                       57

================================================================================
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  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, 2002 we earned initial fixed rents of $6,510 and
earned  percentage  rents  of  $8,252.  For  the year ended December 31, 2001 we
earned  initial  fixed  rents  of  $7,203 and earned percentage rents of $6,698.

We  have  acquired five hotels, since the commencement of operations, for prices
that  will  be  adjusted  at  a  future  date.

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
after  we  initially  purchased  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 following our purchase.  The leases for
these  hotels  provide  for fixed initial rent during the adjustment period that
provides  us  with  a  12%  annual  yield  on the initial purchase price, net of
certain  expenses.  At the end of repricing 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.


                                       58

================================================================================
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  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 $80,000 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.  For the years ending December 31, 2002,
2001  and  2000, we incurred  administrative services fee expenses of $175, $134
and  $243  for  the  years ended December 31, 2002, 2001 and 2000, respectively.

We  owed  the  Lessee,  a  related  party,  $303 and $24 for replacement reserve
reimbursements  and $0 and $39 under the administrative services agreement as of
December  31,  2002  and  2001,  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 during the year ended December 31, 2001.  We did not incur
any  related  party  lease  expense  in  2002.

We  paid  to  Mr.  Jay  H.  Shah,  son  of  Mr. Hasu P. Shah, certain legal fees
aggregating  $60  and  $43  during  the  years ended December 31, 2002 and 2001,
respectively.  Of  this  amount $28 and $10 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,  2002  and  2001,  the Hersha Affiliates owed us $1,000 and $1,800
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  $206  and $154 for the year ended December 31, 2002 and 2001, respectively.

Our Due from Related Party balance was $1,130 and $1,884 as of December 31, 2002
and  2001,  respectively.  The  December 31, 2002 balance consisted primarily of
$1,000  of  development  line funding, as mentioned above.  The remainder of the
balance  of  approximately  $130  consisted  primarily  of  outstanding payments
related  to  property  acquisitions and dispositions between the related parties
and  interest  receivable.  The December 31, 2001 balance consisted primarily of
$1,800  of  development  line funding, as mentioned above.  The remainder of the
balance of approximately $84 consisted primarily of outstanding payments related
to  property  acquisitions  and  dispositions  between  the  related parties and
interest  receivable.

We  have  entered  into  an  option  agreement  with  the Hersha Affiliates that
provides  us the right to purchase any hotel owned or developed in the future by
these  individuals  or  entities  that  are  within  fifteen miles of any of our
currently owned hotels or any hotel subsequently acquired by us.  This option is
in  place  for  two years after the acquisition or development of a hotel by the
Hersha  Affiliates.  Of  the  14  hotel  properties  purchased since our initial
public  offering,  six  of  the  hotels  have  been  purchased under this option
agreement.


                                       59

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

[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.

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.

In January 1999, we 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.  Of these, 300,000 were issued to two of our
Trustees  for  the  express purpose of facilitating the HHMLP Share Appreciation
Rights  Plan (the "HHMLP SAR Plan").  Participants in the HHMLP SAR Plan are not
our  employees.  We therefore accounted for the option issuance within the scope
of SFAS 123.  No compensation cost was recorded on the grant date of the options
based  on  the  provisions  of  that  fair  value  based  method.

[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.


                                       60

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

[7]  STOCK OPTION PLANS [CONTINUED]

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).

In  January  1999,  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.

The  following  table summarizes information about stock options at December 31,
2002:



                                OUTSTANDING                     EXERCISABLE
                    -----------------------------------  ------------------------
                    WEIGHTED AVERAGE  WEIGHTED AVERAGE           WEIGHTED AVERAGE
EXERCISE               REMAINING          EXERCISE                   EXERCISE
PRICE      SHARES   CONTRACTUAL LIFE        PRICE        SHARES       PRICE
- ---------  -------  ----------------  -----------------  ------  ----------------
                                                  
6.00      534,000              1.08  $            6.00       -                 -



The  number  of  shares  available at December 31, 2002 and 2001 for granting of
options  was  316,000.

[8]  DISCONTINUED OPERATIONS

During  2002,  we  adopted  the  provisions of FASB No. 144, "Accounting for the
Impairment  or  Disposal  of  Long-Lived  Assets."

On  February 27, 2002, the Board of Trustees approved the sale of the Sleep Inn,
Corapolis,  Pennsylvania  to  some of our executive officers, trustees and their
affiliates  for  $5,500,  including  the  assumption  of approximately $3,500 in
indebtedness and the cancellation of 327,038 limited partnership units valued at
approximately $2,000.  We initially purchased this property from these executive
officers,  trustees  and  their  affiliates  as  of  October  1, 2000 for $5,500
including  327,038  limited  partnership  units.  This  transaction  has  been
accounted  for  as of January 1, 2002.  We did not recognize any gain or loss on
the  sale  of  this  asset.

On  September  26, 2002, we sold the Clarion Suites, Philadelphia, PA to a third
party  for  $6,300  less transfer costs that are estimated at $103.  In order to
complete  the  sale  of  this  hotel,  the Company is currently carrying $200 of
seller financing that is due and payable on October 1, 2003.  This financing was
completed at an interest rate of 10%.  The remaining proceeds from the sale were
utilized  to payoff $5,997 of the Company's line of credit balance.  At the date
of  sale,  the  Company  had  $228 of goodwill associated with the property.  We
recognized  a  gain  of  $469  in  the  third quarter of 2002 on the sale of the
property.


                                       61

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

[8]  DISCONTINUED OPERATIONS [CONTINUED]

The  results  of the operations from these hotels are classified as discontinued
operations  in  the  accompanying  consolidated statements of operations for the
year  ended December 31, 2002.  The previously reported 2001 and 2000 results of
operations  have been reclassified to reflect the classification of these hotels
as  discontinued  operations.

The following table sets forth the components of discontinued operations for the
years  ended  December  31,  2002,  2001  and  2000:



                                      2002    2001    2000
                                      -----  ------  ------
                                            
Percentage Lease Revenue              $ 528  $1,542  $1,200
Interest Expense                        178     653     570
Property Taxes and Insurance             83     232     121
General and Administrative                8      20      13
Depreciation and Amortization           218     579     385
                                      -----  ------  ------
INCOME FROM DISCONTINUING OPERATIONS  $  41  $   58  $  112
                                      =====  ======  ======


[9]  EARNINGS PER SHARE



                                                                 YEAR ENDED     YEAR ENDED     YEAR ENDED
                                                                DECEMBER 31,   DECEMBER 31,   DECEMBER 31,
                                                                    2002           2001           2000
                                                                -------------  -------------  -------------
                                                                                     
Income before Minority Interest and
Discontinued Operations                                         $       4,040  $       3,118  $       2,643

Add:  Gain on Sale of Discontinued Operations                             449              -              -
Add:  Income from Discontinued Operations                                  41             58            112

Less:  Minority Interest                                                3,238          2,342          1,908
                                                                -------------  -------------  -------------

NET INCOME FOR BASIC & DILUTED EARNINGS PER SHARE               $       1,292  $         834  $         847
- -------------------------------------------------               =============  =============  =============

Weighted Average Shares for Basic & Diluted Earnings Per Share      2,519,820      2,275,000      2,275,000






Options  to  purchase  534,000  shares  of Class B common shares for each of the
years  ending  December  31, 2002, 2001 and 2000, respectively, were outstanding
but  were  not included in the computation of diluted earnings per share because
the  options'  exercise prices were greater than the average market price of the
common  shares  and,  therefore,  the  effect  would  be  antidilutive.


                                       62

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

[9]  EARNINGS PER SHARE [CONTINUED]

Additionally,  limited  partnership  units convertible into 5,099,722, 5,071,840
and  4,440,996  common shares on December 31, 2002, 2001 and 2000, respectively,
as  well  as income allocated to these units of approximately $3,238, $2,342 and
$1,908  for the years then ended were not included in the computation of diluted
earnings  per  share  as  the  effect  would  have  been  antidilutive.

[10] 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
$.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.

There  have  never  been any Class B Common Shares outstanding since our initial
public  offering  on  January  26, 1999.  The conversion features of the Class B
Common  Shares  into  Priority Class A Common Shares are exactly the same as the
conversion  features  of the Hersha Hospitality Limited Partnership (HHLP) Units
into  Priority Class A Common Shares.  The Class B Common Shares are convertible
into  Priority  Class A Common Shares upon the expiration of the Priority Period
at  follows:  (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.

In  the  event  the  Class  B  Common Shares are converted into Priority Class A
Common  Shares prior to redemption of the units, the units will be redeemable by
the  Company  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,  2002  and 2001, the aggregate number of Class B Common Shares
issuable  to  the  limited  partners  upon  exercise of the redemption rights is
5,099,722  and  5,093,220,  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 shares are duly authorized, fully paid and non-assessable.
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 common share entitles the holder
to  one vote on all matters submitted to a vote of shareholders.  See Note 4 for
a  discussion of the units issued and the redemption rights of minority interest
shareholders  with  respect  to  5,099,722  units  that  are  redeemable  on  a
one-for-one  basis  for  shares  of  Class  B  Common Shares.  None of the units
discussed  in  Note  4  have  been  redeemed.


                                       63

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

[10] CAPITAL STOCK [CONTINUED]

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.


                                       64

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

[11] SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)




                                                                          QUARTER
                                                               ------------------------------
                                                                 1ST    2ND     3RD     4TH
                                                               ------  ------  ------  ------
                                                                           
FISCAL 2002
  Total Revenues                                               $2,971  $4,039  $4,505  $2,993
  Income Before Minority Interest and Discontinued Operations     314   1,272   1,957     497
  Net income                                                      310     308     297     377
  Diluted Earnings Per Common Share and Units                  $ 0.04  $ 0.12  $ 0.12  $ 0.23
                                                               ======  ======  ======  ======

FISCAL 2001
  Total Revenues                                               $2,792  $3,424  $3,809  $2,520
  Income Before Minority Interest                                  92     775   1,280     971
  Net income                                                      116     245     234     239
  Diluted Earnings Per Common Share and Units                  $ 0.02  $ 0.11  $ 0.10  $ 0.14
                                                               ======  ======  ======  ======


FISCAL 2000
  Total Revenues                                               $2,353  $3,216  $3,687  $3,568
  Income Before Minority Interest                                 322     769     993     671
  Net income                                                      294     207     269      77
  Diluted Earnings Per Common Share and Units                  $ 0.05  $ 0.09  $ 0.12  $ 0.11
                                                               ======  ======  ======  ======


[12] SUBSEQUENT EVENTS

On December 28, 2002 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 17,
2003.


                                       65

================================================================================
HERSHA HOSPITALITY TRUST SUBSIDIARIES
SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION AS OF DECEMBER 31, 2002
[IN THOUSANDS]
================================================================================



                                                                                            GROSS AMOUNTS AT WHICH
                                                                    COSTS CAPITALIZED             CARRIED AT
                                          INITIAL COSTS        SUBSEQUENT TO ACQUISITION        CLOSE OF PERIOD
                                     ----------------------  -----------------------------  -----------------------
                                             BUILDINGS AND                  BUILDINGS AND            BUILDINGS AND
DECRIPTION            ENCUMBRANCES    LAND    IMPROVEMENTS       LAND        IMPROVEMENTS    LAND     IMPROVEMENTS    TOTAL
- --------------------  -------------  ------  --------------  -------------  --------------  -------  --------------  -------
                                                                                             
Holiday Inn,
  Harrisburg, PA      $       3,347  $  412  $        1,234  $           -  $        3,499  $   412  $        3,968  $ 4,380
Holiday Inn Express,
  New Columbia, PA            1,772      94           2,510             66             665      160           3,175    3,335
Holiday Inn Express,
  Hershey, PA                 4,626     426           2,645            410           3,049      836           5,694    6,530
Doubletree Club
  Jamaica, NY                 8,519   1,550           8,793              -               -    1,550           8,793   10,343
HIEXP & Suites,
  Harrisburg, PA                  -     213           1,934             81             967      294           2,901    3,195
Comfort Inn,
  Harrisburg, PA              2,362       -           2,720            214           1,036      214           3,756    3,970
Hampton Inn,
  Selinsgrove, PA             3,248     157           2,511             93           2,199      250           4,710    4,960
Hampton Inn,
  Carlisle, PA                3,885     300           3,109            200           2,068      500           5,177    5,677
Hampton Inn,
  Danville, PA                2,461     300           2,787             99             997      399           3,784    4,183
Hampton Inn,
  Hershey, PA                 5,108     807           5,714              4              85      811           5,799    6,610
Hampton Inn,
  Newnan, GA                  3,313     712           5,504              -               -      712           5,504    6,216
Hampton Inn,
  Peachtree City, GA          2,195     394           3,054              -               8      394           3,062    3,456
Comfort Suites,
  Duluth, GA                  3,189     432           4,343              -               2      432           4,345    4,777
Holiday Inn Express,
  Duluth, GA                  2,645     470           2,912              -              21      470           2,933    3,403
Mainstay Suites
  Frederick, MD               2,978     262           1,049            171           2,891      433           3,940    4,373
Sleep/Mainstay
  KOP, PA                     6,569   1,133           7,294              -              25    1,133           7,319    8,452
Holiday Inn Express,
  LI City, NY                 5,321   1,500           6,300              -               -    1,500           6,300    7,800
                      -------------  ------  --------------  -------------  --------------  -------  --------------  -------
                      $      61,538  $9,162  $       64,413  $       1,338  $       17,512  $10,500  $       81,160  $91,660
                      =============  ======  ==============  =============  ==============  =======  ==============  =======


                                                                       LIFE
                       ACCUMULATED        NET                       UPON WHICH
                      DEPRECIATION      BOOK VALUE                 LATEST INCOME
                      BUILDINGS AND   BUILDINGS AND     DATE OF    STATEMENT IS
DECRIPTION             IMPROVEMENTS    IMPROVEMENTS   ACQUISITION    COMPUTED
- --------------------  --------------  --------------  -----------  ------------
                                                       
Holiday Inn,
  Harrisburg, PA      $          941  $        3,439     12/15/94      15 to 40
Holiday Inn Express,
  New Columbia, PA               390           2,945     12/01/97      15 to 40
Holiday Inn Express,
  Hershey, PA                    619           5,911     10/01/97      15 to 40
Doubletree Club
  Jamaica, NY                     55          10,288     11/01/02      15 to 40
HIEXP & Suites,
  Harrisburg, PA                 261           2,934     03/06/98      15 to 40
Comfort Inn,
  Harrisburg, PA                 392           3,578     05/15/98      15 to 40
Hampton Inn,
  Selinsgrove, PA                640           4,320     09/12/96      15 to 40
Hampton Inn,
  Carlisle, PA                   595           5,082     06/01/97      15 to 40
Hampton Inn,
  Danville, PA                   330           3,853     08/28/97      15 to 40
Hampton Inn,
  Hershey, PA                    469           6,141     01/01/00      15 to 40
Hampton Inn,
  Newnan, GA                     373           5,843     04/20/00      15 to 40
Hampton Inn,
  Peachtree City, GA             208           3,248     04/20/00      15 to 40
Comfort Suites,
  Duluth, GA                     285           4,492     05/19/00      15 to 40
Holiday Inn Express,
  Duluth, GA                     194           3,209     05/19/00      15 to 40
Mainstay Suites
  Frederick, MD                   94           4,279     01/01/02      15 to 40
Sleep/Mainstay
  KOP, PA                        282           8,170     06/01/01      15 to 40
Holiday Inn Express,
  LI City, NY                    184           7,616     11/01/01      15 to 40
                      --------------  --------------
                      $        6,312  $       85,348
                      ==============  ==============



                                       66

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



                                                                      2002
                                                                 ---------------
                                                              
RECONCILIATION OF REAL ESTATE:
Balance at Beginning of Year                                     $        84,748
Additions During Year                                                     17,209
Deletions During Year                                                     10,797
                                                                 ---------------
Balance at End of Year                                           $        91,160
                                                                 ===============

RECONCILIATION OF ACCUMULATED DEPRECIATION:
Balance at Beginning of Year                                     $         5,222
Depreciation for the Year                                                  1,823
Accumulated Depreciation on Deletions                                        733
                                                                 ---------------
Balance at End of Year                                           $         6,312
                                                                 ===============

The aggregate cost of land, buildings and improvements for
federal income tax purposes is approximately $25,104

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



                                       67

                         REPORT OF INDEPENDENT AUDITORS



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, 2002 and 2001, and the related statements of
operations, partners' capital, and cash flows for each of the three years in the
period  ended  December  31,  2002.  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 of America.  Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test  basis,  evidence  supporting  the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made  by  management,  as well as evaluating the overall
financial  statement  presentation.  We  believe  that  our  audits  provide  a
reasonable  basis  for  our  opinion.

     In  our opinion, the financial statements referred to above present fairly,
in  all  material  respects,  the  financial  position  of  Hersha  Hospitality
Management  L.P.  as  of  December  31,  2002  and  2001, and the results of its
operations  and  its  cash flows for each of the three years in the period ended
December  31,  2002, in conformity with accounting principles generally accepted
in  the  United  States  of  America.



                                              MOORE STEPHENS, P. C.
                                              Certified Public Accountants.



New York, New York
February 28, 2003


                                       68



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

                                                      DECEMBER 31,    DECEMBER 31,
                                                     --------------  --------------
CURRENT ASSETS:                                           2002            2001
                                                     --------------  --------------
                                                               
Cash and Cash Equivalents                            $         217   $         222
  Accounts Receivable, less allowance for doubtful
  accounts of $100 and $230 at December 31, 2002 and
  2001, respectively                                           775             698
  Prepaid Expenses                                             139              34
  Due from Related Party - HHLP                                259              63
  Due from Related Parties                                     897           1,097
  Other Assets                                                 251             252
                                                     --------------  --------------
          TOTAL CURRENT ASSETS                               2,538           2,366


FRANCHISE LICENSES [NET OF ACCUMULATED AMORTIZATION
OF $167 AND $149 AT DECEMBER 31, 2002 AND 2001,
RESPECTIVELY]                                                  276             293
CONSTRUCTION IN PROGRESS                                         -               8
PROPERTY AND EQUIPMENT                                         863           1,079
                                                     --------------  --------------

TOTAL ASSETS                                         $       3,677   $       3,746
                                                     ==============  ==============

LIABILITIES AND PARTNERS' CAPITAL:
CURRENT LIABILITIES:
  Accounts Payable                                   $       1,134   $       1,278
  Accrued Expenses                                             377             268
  Other Liabilities                                              5               -
  Due to Related Parties                                       182             310
  Lease Payments Payable Related Party - HHLP                2,562           2,376
                                                     --------------  --------------
TOTAL CURRENT LIABILITIES                                    4,260           4,232

COMMITMENTS                                                      -               -

PARTNERS' CAPITAL                                             (583)           (486)
                                                     --------------  --------------
TOTAL LIABILITIES AND PARTNERS' CAPITAL              $       3,677   $       3,746
                                                     ==============  ==============



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       69



- --------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 2002, 20001 AND 2000
[IN THOUSANDS]
- --------------------------------------------------------------------------------

                                           YEAR ENDED      YEAR ENDED      YEAR ENDED
                                          DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                              2002            2001            2000
                                         --------------  --------------  --------------
                                                                
REVENUES FROM HOTEL OPERATIONS
  Room Revenue                           $      24,711   $      25,560   $      26,903
  Restaurant Revenue                             2,445           1,880           1,875
  Other revenue                                  2,782           1,843           1,340
                                         --------------  --------------  --------------
TOTAL REVENUES FROM HOTEL OPERATIONS     $      29,938   $      29,283   $      30,118

EXPENSES:
  Hotel Operating Expenses                      10,061          10,373          10,739
  Restaurant Operating Expenses                  1,971           1,593           1,743
  Advertising and Marketing                      2,061           2,086           1,754
  Bad Debts                                         13             124              17
  Depreciation and Amortization                    250             229             192
  General and Administrative                     4,745           4,708           4,911
  General and Admin. - Related Parties              21             126             141
  Lease Expense - HHLP                          11,433          10,396           9,933
  Lease Expense - Other Related Parties              -             703             798
                                         --------------  --------------  --------------
TOTAL EXPENSES                           $      30,555   $      30,338   $      30,228
                                         --------------  --------------  --------------

Loss before Discontinued                 $        (617)  $      (1,055)  $        (110)
  Operations

Loss from Discontinued                   $         (54)  $         (49)  $         (37)
  Operations

NET LOSS                                 $        (671)  $      (1,104)  $        (147)
                                         ==============  ==============  ==============



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       70



- --------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
STATEMENTS OF PARTNERS' CAPITAL
FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
[IN THOUSANDS]
- --------------------------------------------------------------------------------

                                       GENERAL    LIMITED
                                       PARTNER    PARTNERS    TOTAL
                                      ---------  ----------  --------
                                                    

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)

Capital Contribution                         6         568       574

Net Loss                                    (7)       (664)     (671)
                                      ---------  ----------  --------

Partners Capital - December 31, 2002  $    (11)  $    (572)  $  (583)
                                      =========  ==========  ========



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       71



- --------------------------------------------------------------------------------
HERSHA HOSPITALITY MANAGEMENT, L.P.
STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
[IN THOUSANDS]
- --------------------------------------------------------------------------------

                                                          DECEMBER 31,    DECEMBER 31,    DECEMBER 31,
                                                              2002            2001            2000
                                                         --------------  --------------  --------------
                                                                                
OPERATING ACTIVITIES:
  Net (Loss)                                             $        (671)  $      (1,104)  $        (147)
                                                         --------------  --------------  --------------
  Adjustments to Reconcile Net Income to
  Net Cash Provided by (Used in) Operating Activities:
    Depreciation and Amortization                                  257             243             207
    Allowance for Doubtful Accounts                                 13             124               -
  Change in Assets and Liabilities:
  (Increase) Decrease in:
    Accounts Receivable                                            (90)             69             (74)
    Prepaid Expenses                                              (105)            (21)             47
    Other Assets                                                   (20)             27             (97)
    Due from Related Parties                                        64             620            (265)
  Increase (Decrease):
    Accounts Payable                                              (144)           (361)            285
    Accounts Payable - Related Party                                 -             (60)             30
    Lease Payments Payable - HHLP                                  186            (268)            528
    Due to Related Parties                                        (128)            (21)           (200)
    Accrued Expenses                                               109            (182)             18
    Other Liabilities                                                5             (21)             21
                                                         --------------  --------------  --------------
  Total Adjustments                                                147             149             500
                                                         --------------  --------------  --------------
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES               (524)           (955)            353

INVESTING ACTIVITIES
  Purchase Property and Equipment                                  (54)           (123)           (448)
  Sale of Property and Equipment                                     -               5               -
  Purchase of Franchise Licenses                                   (47)            (68)              -
  Sale of Franchise Licenses                                        46              24             (60)
                                                         --------------  --------------  --------------
NET CASH USED IN INVESTING ACTIVITIES                              (55)           (162)           (508)

FINANCING ACTIVITIES
  Capital Contributed by Partners                                  574             716               -
                                                         --------------  --------------  --------------
NET CASH PROVIDED BY FINANCING ACTIVITIES                          574             716               -

NET (DECREASE) IN CASH AND CASH EQUIVALENTS                         (5)           (401)           (155)

CASH AND CASH EQUIVALENTS - BEGINNING OF YEAR                      222             623             778
                                                         --------------  --------------  --------------
CASH AND CASH EQUIVALENTS - END OF YEAR                  $         217   $         222   $         623
                                                         ==============  ==============  ==============



THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS.


                                       72

- --------------------------------------------------------------------------------
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,  2002  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.  We  have  no  cash  equivalents  at  December  31,  2002  or  2001.

INVENTORIES  -  Inventories  of  $36  and  $31, consisting primarily of food and
beverages  and  which  are included in other assets for the years ended December
31,  2002  and  2001,  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 and equipment
are  as  follows:

Property Improvements                          15 years
Furniture Fixtures and Equipment           5 to 7 years
Software                                        3 years
Automobiles                                     3 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  $48,  $41  and $39 for the years ended December 31, 2002, 2001 and
2000,  respectively.

REVENUE  RECOGNITION  -  Revenue  is  recognized  as  earned  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.


                                       73

- --------------------------------------------------------------------------------
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.  At  December 31, 2002 and 2001 we did not
maintain  any  monies  in financial institutions that exceeded federally insured
amounts.

USE  OF  ESTIMATES  - The preparation of financial statements in conformity with
generally  accepted  accounting  principles  requires  us  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 $2,106, $2,155 and $1,856 for the years ended December 31,
2002, 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 $530, $549 and $571
for  the  years  ended  December  31,  2002,  2001  and  2000,  respectively.

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

[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,
2002,  2001  and  2000  franchise  fees  totaling $1,427, $1,454 and $1,612 were
charged  to  general  and  administrative  expenses,  respectively.

We  have entered into percentage leases with HHLP.  Each percentage lease has 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  of  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.


                                       74

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

[3]  COMMITMENTS AND RELATED PARTY TRANSACTIONS [CONTINUED]

Minimum  future  lease  payments  due  during the non-cancellable portion of the
leases  as  of  December  31,  2002  are  as  follows:


          2003                  $    6,770
          2004                       4,049
          2005                       2,759
          2006                       1,821
          007                        1,489
          Thereafter                   561
                                ----------
                         TOTAL  $   17,449
                                ==========

For  the  years ended December 31, 2002, 2001 and 2000 we incurred initial fixed
rents  of  $3,710,  $4,403 and $6,045 and percentage rents of $8,251, $6,698 and
$4,878,  respectively.

As  of  December  31,  2002 and 2001 the amount due to the Partnership for lease
payments  was  $2,562  and  $2,376,  respectively.

During  the  years  ended  December 31, 2002, 2001 and 2000, we provided for and
were  reimbursed  for capital improvements totaling $1,421, $1,476 and $1,076 to
the  hotels  that  are  the responsibility of HHLP.  As of December 31, 2002 and
2001, $259 and $24, respectively, remain receivable and are recorded as Due from
HHLP.

We have entered into an Administrative Services Agreement (the "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 $80,000 with an
additional  fee  of  $10,000  per  property per year (pro-rated from the time of
acquisition)  for each hotel added to their 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, 2002,
2001 and 2000, we have earned $175, $134 and $243, respectively for the services
provided  in  accordance  with  the Agreement.  These fees are included in Other
Revenues.  At  December  31,  2002  and  2001, $0 and $39, respectively, remains
receivable  and  are  recorded  as  Due  from  HHLP.

We  paid  to  Mr.  Jay  H.  Shah,  son  of  Mr. Hasu P. Shah, certain legal fees
aggregating  $87, $34 and $39 during the years ended December 31, 2002, 2001 and
2000,  respectively.

For  the  years  ended  December  31,  2002,  2001  and  2000, we paid to Hersha
Construction  Company  $4,  $0,  and  $186,  respectively, for construction work
related  to  the  renovation  of  hotel  properties.

For  the  years  ended December 31, 2002, 2001 and 2000, we paid to Hersha Hotel
Supply $925, $957 and $976, respectively, for hotel supplies of which $86 and $0
was  in  accounts  payable  at  December 31, 2002 and 2001, 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,  2002, 2001 and 2000 was $66, $66 and $99,
respectively.


                                       75

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

[3]  COMMITMENTS AND RELATED PARTY TRANSACTIONS [CONTINUED]

During  the  years  ended  December  31, 2002, 2001 and 2000, we had advances to
related  parties  of  $72,  $66  and  $950,  respectively.  These  advances were
inclusive  of  repayments  from  related  parties  of  $128,  $685  and  $473,
respectively.  Interest income of $0, $90 and $45, respectively, was recorded on
these  loans.

[4]  PROPERTY AND EQUIPMENT

Property  and  equipment consist of the following at December 31, 2002 and 2001:



                                    2002    2001
                                   ------  ------
                                     
Property Improvements              $  693  $  693
Furniture, Fixtures and Equipment     642     752
Software                               43      30
Automobiles                           119     118
                                   ------  ------
Subtotal                            1,497   1,593
Less Accumulated Depreciation         634     514
                                   ------  ------
Total Property and Equipment       $  863  $1,079
                                   ======  ======



Depreciation  expense  was  $209, $202 and $168 for the years ended December 31,
2002,  2001  and  2000,  respectively.

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

We  have  established  a  share  appreciation  rights  plan  ["SAR"]  to provide
incentive to our employees to improve the operations of our lessor, HHLP, and to
associate our employee's interest with those of HHLP.  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 HHLP, 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


                                       76

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

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

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, 2002 and 2001, we have issued 255,150 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]  DISCONTINUED OPERATIONS

On  September 26, 2002, Hersha Hospitality Limited Partnership ("HHLP") sold the
Clarion Suites, Philadelphia, PA to a third party owner operator for $6,300 less
transfer  costs  that  are estimated at $103.  We have terminated the lease with
HHLP  as  of  this  date without any fees or penalties incurred by either party.

Total  revenues  related  to  the  asset  of $1,795 and a loss from discontinued
operations  of  $54  for  the  year  ended  December  31,  2002  is  included in
discontinued  operations.  Total  revenues  related to the asset of $2,088 and a
loss from discontinued operations of $49 for the year ended December 31, 2001 is
included  in  discontinued  operations.  Total  revenues related to the asset of
$2,710  and  a  loss  from  discontinued  operations  of  $37 for the year ended
December  31,  2000  is  included  in  discontinued  operations.

[8]  NEW AUTHORITATIVE PRONOUNCEMENTS - The Financial Accounting Standards Board
("FASB")  has  issued  Statement  of Financial Accounting Standards ("SFAS") No.
146,  "Accounting  for  Exit  or  Disposal  Activities."  SFAS No. 146 addresses
significant  issues  regarding  the  recognition,  measurement, and reporting of
costs  that  are  associated  with  exit  and  disposal  activities,  including
restructuring  activities  that  are  currently  accounted  for  pursuant to the
guidance  that the Emerging Issues Task Force ("EITF") of the FASB has set forth
in  EITF  Issue No 94-3, "Liability Recognition for Certain Employee Termination
Benefits  and  Other Costs to Exit an Activity (including Certain Costs Incurred
in a Restructuring)."  The scope of SFAS No. 146 also included (1) costs related
to  terminating  a  contract  that  is  not  a capital lease and (2) termination
benefits that employees who are involuntarily terminated receive under the terms
of  a one-time benefit arrangement that is not an ongoing benefit arrangement or
an  individual  deferred  compensation contract.  SFAS No. 146 will be effective
for exit or disposal activities initiated after December 31, 2002.  SFAS No. 146
had  no  impact  on  our  results  of operations or financial position for 2002.

The  FASB  has  issued  SFAS  No.  147,  "Acquisitions  of  Certain  Financial
Institutions,"  which  is effective for certain transactions arising on or after
October  1,  2002.  SFAS  No.  147  will  have  no  impact  on  us.


                                       77

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

[8]  NEW AUTHORITATIVE PRONOUNCEMENTS [CONTINUED]

The  FASB  has  issued  SFAS  No. 148 "Accounting for Stock-Based Compensation -
Transition  and  Disclosure."  SFAS No. 148 amends SFAS No. 123, "Accounting for
Stock-Based  Compensation,"  to  provide alternative methods of transition for a
voluntary  change  to  the fair value based method of accounting for stock-based
employee  compensation.  In  addition,  SFAS  No.  148  amends  the  disclosure
requirements of SFAS No. 123 to require prominent disclosures in both annual and
interim  financial  statements  about  the  method of accounting for stock-based
employee  compensation  and  the  effect of the method used on reported results.
The  Company  has  adopted  the  disclosure  requirements  of SFAS No. 148.  The
Company  currently  accounts for stock-based employee compensation in accordance
with APB Opinion No. 25, "Accounting for Stock Issued to Employees," and related
interpretations.  Accordingly,  the  alternative  methods  of  transition  for a
voluntary  change  to  the fair value based method of accounting for stock-based
employee  compensation mandated by SFAS No. 148 are not applicable to us at this
time.

FASB  Interpretation  No.  45 ("FIN 45"), "Guarantor's Accounting and Disclosure
Requirements  for  Guarantees,  Including Indirect Guarantees of Indebtedness of
Others  - an interpretation of FASB Statements No. 5, 57, and 107 and rescission
of  FASB  Interpretation No. 34," was issued in November 2002. FIN 45 elaborates
on the disclosures to be made by a guarantor in its interim and annual financial
statements about its obligations under certain guarantees that it has issued. It
also  clarifies that a guarantor is required to recognize, at the inception of a
guarantee,  a  liability  for  the  fair  value  of the obligation undertaken in
issuing  the  guarantee.  FIN  45  does  not  prescribe  a specific approach for
subsequently measuring the guarantor's recognized liability over the term of the
related guarantee. The initial recognition and initial measurement provisions of
FIN  45  are  applicable on a prospective basis to guarantees issued or modified
after  December  31,  2002, irrespective of the guarantor's fiscal year end. The
disclosure  requirements  in  FIN  45  are effective for financial statements of
interim  or  annual  periods  ending  after  December 15, 2002. We have made the
disclosures  required  by  FIN  45.

FASB  Interpretation  No.  46  ("FIN  46"),  "Consolidation of Variable Interest
Entities - an interpretation of ARB No. 51," was issued in January 2003.  FIN 46
requires  existing  unconsolidated variable interest entities to be consolidated
by their primary beneficiaries if the entities do not effectively disperse risks
among  parties  involved.  FIN  46  applies  immediately  to  variable  interest
entities  created  after  January  31, 2003 and to variable interest entities in
which  an  enterprise  obtains  an  interest after that date.  It applies in the
first  fiscal  year or interim period beginning after June 15, 2003, to variable
interest  entities  in  which  an  enterprise  holds a variable interest that it
acquired  before February 1, 2003.  We will continue to monitor and evaluate the
impact  of  FIN  46  on  our  financial  statements.

[9]  FAIR VALUE OF FINANCIAL INSTRUMENTS

At  December  31, 2002, 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.


                                       78

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  28,  2003.


ITEM 11.  EXECUTIVE  COMPENSATION

     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  28,  2003.


ITEM 12.  SECURITY  OWNERSHIP  OF  CERTAIN  BENEFICIAL  OWNERS  AND  MANAGEMENT

     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  28,  2003.

ITEM 13.  CERTAIN  RELATIONSHIPS  AND  RELATED  TRANSACTIONS

     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  28,  2003.

ITEM 14.  CONTROLS  AND  PROCEDURES

     Company  management,  including  the  Chief  Executive  Officer  and  Chief
Financial  Officer,  has  conducted  an  evaluation  of  the  effectiveness  of
disclosure  controls and procedures pursuant to Exchange Act Rule 13a-14 as of a
date  within  90  days  of  the  filing  of  this  annual report.  Based on that
evaluation,  the  Chief  Executive Officer and Chief Financial Officer concluded
that  the  disclosure controls and procedures are effective in ensuring that all
material  information  required  to be filed in this annual report has been made
known  to  them  in a timely fashion.  There have been no significant changes in
internal  controls,  or  in  factors  that  could  significantly affect internal
controls, subsequent to the date the Chief Executive Officer and Chief Financial
Officer  completed  their  evaluation.


                                       79

                                     PART IV

ITEM 15.  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. . . . . . . . . . . . . . . . . . . . .  37
     Consolidated Balance Sheets as of December 31, 2002 and 2001 . . . . .  38
     Consolidated Statements of Operations for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  39
     Consolidated Statements of Shareholders' Equity for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  40
     Consolidated Statements of Cash Flows for the years ended
     December 31, 2002, 2001 and 2000 . . . . . . . . . . . . . . . . . . .  41
     Notes to Consolidated Financial Statements . . . . . . . . . . . . . .  46
     Schedule III - Real Estate and Accumulated Depreciation for the
     year ended December 31, 2002 . . . . . . . . . . . . . . . . . . . . .  65

     HERSHA HOSPITALITY MANAGEMENT, L.P.
     Report of Independent Auditor. . . . . . . . . . . . . . . . . . . . .  67
     Balance Sheets as of December 31, 2002 and 2001. . . . . . . . . . . .  68
     Statement of Operations for the years ended December 31, 2002,2001
     and 2000 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  69
     Statements of Partners' Capital for the years ended December 31, 2002,
     2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
     Statements of Cash Flows for the years ended December 31, 2002,
     2001 and 2000. . . . . . . . . . . . . . . . . . . . . . . . . . . . .  71
     Notes to Financial Statements. . . . . . . . . . . . . . . . . . . . .  72

(b)  Reports on Form 8-K

     A  Current  Report  on  Form  8-K  was  filed  by us (i) on October 1, 2002
reporting  the  acquisition of one hotel property, and (ii) on November 14, 2002
to  file  the  certifications of our Chief Executive Officer and Chief Financial
Officer  required  under  Section  906  of  the  Sarbanes-Oxley  Act  of  2002.

(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


                                       80

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

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)


                                       81

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)


                                       82

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)

10.40    Contribution Agreement, dated as of October 1, 2002 between Shree Associates, JSK II
         Associates, Shreeji Associates, Kunj Associates, Shanti III Associates, Devi Associates, Neil H.
         Shah, David L. Desfor, Madhusudan I. Patni and Shreenathji Enterprises, Ltd. as Contributors,
         and Hersha Hospitality Limited Partnership, a Virginia limited partnership, as Acquiror
         (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on
         October 15, 2002)

21.1*    Subsidiaries of the Registrant

23.1*    Consent of Moore Stephens, P.C.

99.1*    Certification of Chief Executive Officer

99.2*    Certification of Chief Financial Officer


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

(d)  Financial Statement Schedules

          Schedule III - Real Estate and Accumulated Depreciation as of December
31,  2001  included  in  Item  8  on  page  66  hereof.


                                       83

                                   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 31, 2003                 /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 31, 2003
- --------------------------  Executive Officer (Principal Executive
 Hasu P. Shah               Officer)

 /s/Thomas S. Capello       Trustee                                  March 31, 2003
- --------------------------
 Thomas S. Capello

 /s/L. McCarthy Downs, III  Trustee                                  March 31, 2003
- --------------------------
 L. McCarthy Downs, III

 /s/Donald J. Landry        Trustee                                  March 31, 2003
- --------------------------
 Donald J. Landry

 /s/William Lehr, Jr.       Trustee                                  March 31, 2003
- --------------------------
 William Lehr, Jr.

 /s/Michael A. Leven        Trustee                                  March 31, 2003
- --------------------------
 Michael A. Leven

 /s/K.D. Patel              Trustee                                  March 31, 2003
- --------------------------
 K.D. Patel

 /s/Ashish R. Parikh        Chief Financial Officer (Principal       March 31, 2003
- --------------------------  Financial Officer)
 Ashish R. Parikh

 /s/David Desfor            Controller (Principal Accounting         March 31, 2003
- --------------------------  Officer)
 David Desfor



                                       84

                                  CERTIFICATION

I, Hasu P. Shah, certify that:

1.     I  have  reviewed  this  annual report on Form 10-K of Hersha Hospitality
Trust;

2.     Based  on  my  knowledge,  this annual report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not  misleading  with  respect to the period covered by this annual
report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
information  included  in  this  annual  report,  fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods  presented  in  this annual report;

4.     The  registrant's  other  certifying  officers  and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  have;

     a)   Designed  such  disclosure  controls  and  procedures  to  ensure that
          material  information  relating  to  the  registrant,  including  its
          consolidated  subsidiaries, is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is  being  prepared;

     b)   Evaluated  the  effectiveness  of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this  annual  report  (the  "Evaluation  Date");  and

     c)   Presented  in  this  annual  report  our  conclusions  about  the
          effectiveness  of  the disclosure controls and procedures based on our
          evaluation  as  of  the  Evaluation  Date;

5.     The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of  registrant's  board  of  directors  (or  persons  performing  the equivalent
functions);

     a)   All  significant  deficiencies  in the design or operation of internal
          controls  which  could  adversely  affect  the registrant's ability to
          record,  process,  summarize  and  report  financial  data  and  have
          identified  for  the  registrant's auditors any material weaknesses in
          internal  controls;  and

     b)   Any  fraud, whether or not material, that involves management or other
          employees  who  have  a  significant role in the registrant's internal
          controls;  and

6.     The  registrant's  other certifying officers and I have indicated in this
annual  report whether there were significant changes in internal controls or in
other  factors  that  could significantly affect internal controls subsequent to
the  date  of  our most recent evaluation, including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

Date:  March 31, 2003


                                /s/ Hasu P. Shah
                               -------------------------------------------------
                               Chairman of the Board and Chief Executive Officer



                                  CERTIFICATION

I, Ashish R. Parikh, certify that:

1.     I  have  reviewed  this  annual report on Form 10-K of Hersha Hospitality
Trust;

2.     Based  on  my  knowledge,  this annual report does not contain any untrue
statement  of a material fact or omit to state a material fact necessary to make
the  statements  made, in light of the circumstances under which such statements
were  made,  not  misleading  with  respect to the period covered by this annual
report;

3.     Based  on  my  knowledge,  the  financial statements, and other financial
information  included  in  this  annual  report,  fairly present in all material
respects  the  financial  condition, results of operations and cash flows of the
registrant  as  of,  and  for,  the  periods  presented  in  this annual report;

4.     The  registrant's  other  certifying  officers  and I are responsible for
establishing  and  maintaining disclosure controls and procedures (as defined in
Exchange  Act  Rules  13a-14  and  15d-14)  for  the  registrant  and  have;

     a)   Designed  such  disclosure  controls  and  procedures  to  ensure that
          material  information  relating  to  the  registrant,  including  its
          consolidated  subsidiaries, is made known to us by others within those
          entities,  particularly  during the period in which this annual report
          is  being  prepared;

     b)   Evaluated  the  effectiveness  of the registrant's disclosure controls
          and procedures as of a date within 90 days prior to the filing date of
          this  annual  report  (the  "Evaluation  Date");  and

     c)   Presented  in  this  annual  report  our  conclusions  about  the
          effectiveness  of  the disclosure controls and procedures based on our
          evaluation  as  of  the  Evaluation  Date;

5.     The registrant's other certifying officers and I have disclosed, based on
our most recent evaluation, to the registrant's auditors and the audit committee
of  registrant's  board  of  directors  (or  persons  performing  the equivalent
functions);

     a)   All  significant  deficiencies  in the design or operation of internal
          controls  which  could  adversely  affect  the registrant's ability to
          record,  process,  summarize  and  report  financial  data  and  have
          identified  for  the  registrant's auditors any material weaknesses in
          internal  controls;  and

     b)   Any  fraud, whether or not material, that involves management or other
          employees  who  have  a  significant role in the registrant's internal
          controls;  and

6.     The  registrant's  other certifying officers and I have indicated in this
annual  report whether there were significant changes in internal controls or in
other  factors  that  could significantly affect internal controls subsequent to
the  date  of  our most recent evaluation, including any corrective actions with
regard  to  significant  deficiencies  and  material  weaknesses.

Date:  March 31, 2003


                                             /s/ Ashish R. Parikh
                                             -----------------------------------
                                             Chief Financial Officer



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)
10.40    Contribution Agreement, dated as of October 1, 2002 between Shree Associates, JSK II
         Associates, Shreeji Associates, Kunj Associates, Shanti III Associates, Devi Associates, Neil H.
         Shah, David L. Desfor, Madhusudan I. Patni and Shreenathji Enterprises, Ltd. as Contributors,
         and Hersha Hospitality Limited Partnership, a Virginia limited partnership, as Acquiror
         (incorporated by reference to Exhibit 10.1 to the Company's Current Report on Form 8-K filed on
         October 15, 2002)
21.1*    Subsidiaries of the Registrant
23.1*    Consent of Moore Stephens, P.C.
99.1*    Certification of Chief Executive Officer
99.2*    Certification of Chief Financial Officer


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