Back to GetFilings.com






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

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

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

OR

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

For the Fiscal Year Ended December 31, 1998 Commission File No. 0-25087

HOST MARRIOTT, L.P.

Delaware 52-2095412
(State of Incorporation) (I.R.S. Employer Identification
Number)

10400 Fernwood Road
Bethesda, Maryland 20817
(301) 380-9000

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

Title of each class
Units of limited partnership interest (292,296,998 units
outstanding as of March 28, 1999)

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, and (ii) has been subject to such filing
requirements for the past 90 days. Yes [X] No [_]

Document Incorporated by Reference
Notice of 1999 Annual Meeting and Proxy Statement of Host Marriott Corporation

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


FORWARD-LOOKING STATEMENTS

Except as otherwise required by the context, references in this Form 10-K to
"we," "us," "our" and the "operating partnership" refer to Host Marriott, L.P.
and its subsidiaries, references in this Form 10-K to "Host Marriott" refer to
Host Marriott Corporation, a Delaware corporation, and its subsidiaries prior
to the REIT conversion (as discussed herein) and references in this Form 10-K
to "Host REIT" refer to Host Marriott Corporation, a Maryland corporation and
successor by merger to Host Marriott Corporation following the REIT
conversion.

Certain matters discussed herein are forward-looking statements. Certain,
but not necessarily all, of such forward-looking statements can be identified
by the use of forward-looking terminology, such as "believes," "expects,"
"may," "will," "should," "estimates" or "anticipates" or the negative thereof
or other variations thereof or comparable terminology. All forward-looking
statements involve known and unknown risks, uncertainties and other factors
which may cause our actual transactions, results, performance or achievements
to be materially different from any future transactions, results, performance
or achievements expressed or implied by such forward-looking statements.
Although we believe the expectations reflected in such forward-looking
statements are based upon reasonable assumptions, we can give no assurance
that our expectations will be attained or that any deviations will not be
material. We undertake no obligation to publicly release the result of any
revisions to these forward-looking statements that may be made to reflect any
future events or circumstances. The following risk factors should be
considered by prospective investors who should carefully consider the material
risks described below.

We do not control our hotel operations and are dependent on the managers and
lessees of our hotels
Because federal income tax laws restrict real estate investment trusts and
"publicly traded" partnerships from deriving revenues directly from operating
a hotel, we operate virtually none of our hotels. Instead, we lease virtually
all of our hotels to subsidiaries of Crestline which, in turn, retain managers
to manage our hotels pursuant to management agreements. Thus, we are dependent
on the lessees but, under the hotel leases, we have little influence over how
the lessees operate our hotels. Similarly, we are dependent on the managers,
principally Marriott International, Inc., but we have virtually no influence
over how the managers manage our hotels. We have no recourse if we believe
that the hotel managers do not maximize the revenues from our hotels, which in
turn will maximize the rental payments we receive under the leases. We may
seek redress under most leases only if the lessee violates the terms of the
lease and then only to the extent of the remedies set forth in the lease.

Each lessee's ability to pay rent accrued under its lease depends to a large
extent on the ability of the hotel manager to operate the hotel effectively
and to generate gross sales in excess of its operating expenses. Our rental
income from the hotels may therefore be adversely affected if the managers
fail to provide quality services and amenities and competitive room rates at
our hotels or fail to maintain the quality of the hotel brand names. Although
the lessees have primary liability under the management agreements while the
leases are in effect, we remain liable under the leases for all obligations
that the lessees do not perform. We may terminate a lease if the lessee
defaults, but terminating the lease could, unless another suitable lessee is
found, impair Host REIT's ability to qualify as a REIT for federal income tax
purposes and our ability to qualify as a partnership for federal income tax
purposes unless another suitable lessee is found. As described below, Host
REIT's inability to qualify as a REIT or our inability to qualify as a
partnership for federal income tax purposes would have a material adverse
effect on us.

We do not control certain assets held by the non-controlled subsidiaries
We own economic interests in certain taxable corporations, which we refer to
as non-controlled subsidiaries. These non-controlled subsidiaries hold various
assets which, under our credit facility may not exceed, in the aggregate, 15%
of the value of our assets. These assets consist primarily of interests in
certain partnerships and hotels which are not leased, and certain FF&E (as
defined below) used in our hotels. Ownership of these assets by us could
jeopardize Host REIT's REIT status and our status as a partnership for federal
income tax purposes. Although we own approximately 95% of the total economic
interests of the non-controlled subsidiaries, all of the voting common stock,
representing approximately 5% of the total economic interests, is owned by
Host Marriott Statutory Employee/Charitable Trust, the beneficiaries of which
are a trust formed for

1


the benefit of a number of our employees and the J. Willard and Alice S.
Marriott Foundation. These voting stockholders elect the directors who are
responsible for overseeing the operations of the non-controlled subsidiaries.
The directors are currently our employees, although this is not required. As a
result, we have no control over the operation or management of the hotels or
other assets owned by the non-controlled subsidiaries, even though we depend
upon the non-controlled subsidiaries for a significant portion of our
revenues. Also, the activities of non-controlled subsidiaries could cause us
to be in default under our principal debt facilities.

We are dependent on the ability of Crestline and the lessees to meet their
rent payment obligations
The lessees' rent payments are the primary source of our revenues. Crestline
guarantees the obligations of its subsidiaries under the hotel leases, but
Crestline's liability is limited to a relatively small portion of the
aggregate rent obligation of its subsidiaries. Crestline's and each of its
subsidiaries' ability to meet its obligations under the leases will determine
the amount of our revenue and, likewise, our ability to meet our obligations.
We have no control over Crestline or any of its subsidiaries and cannot assure
you that Crestline or any of its subsidiaries will have sufficient assets,
income and access to financing to enable them to satisfy their obligations
under the leases or to make payments of fees under the management agreements.
Although the lessees have primary liability under the management agreements
while the leases are in effect, we and our subsidiaries remain liable under
the management agreements for all obligations that the lessees do not perform.
Because of our dependence on Crestline, our credit rating will be affected by
its creditworthiness.

Our revenues and the value of our properties could be adversely affected by
conditions affecting the lodging industry
If our assets do not generate income sufficient to pay our expenses, service
our debt and maintain our properties, we will be unable to make expected
distributions to our unitholders, including Host REIT. Factors that could
adversely affect our revenues and the economic performance and value of our
properties include:

. changes in the national, regional and local economic climate,
. local conditions such as an oversupply of hotel properties or a reduction
in demand for hotel rooms,
. the attractiveness of our hotels to consumers and competition from
comparable hotels,
. the quality, philosophy and performance of the managers of our hotels,
primarily Marriott International, Inc.,
. the ability of any hotel lessee to maximize rental payments,
. changes in room rates and increases in operating costs due to inflation
and other factors and
. the need to periodically repair and renovate our hotels.

Our expenses may remain constant even if our revenues drop
The expenses of owning a property are not necessarily reduced when
circumstances such as market factors and competition cause a reduction in
income from the property. If a property is mortgaged and we are unable to meet
the mortgage payments, the lender could foreclose and take the property. Our
financial condition and ability to service debt and make distributions to our
unitholders, including Host REIT could be adversely affected by:
.interest rate levels,
.the availability of financing,
.the cost of compliance with government regulation, including zoning and
tax laws and
.changes in laws and governmental regulations, including those governing
usage, zoning and taxes.

New acquisitions may fail to perform as expected or we may be unable to make
acquisitions on favorable terms
We intend to acquire additional full service hotels and other types of real
estate. Newly acquired properties may fail to perform as expected, which could
adversely affect our financial condition. We may underestimate the costs
necessary to bring an acquired property up to standards established for its
intended market position. We expect to acquire hotels and other types of real
estate with cash from secured or unsecured financings and

2


proceeds from offerings of equity or debt, to the extent available. We may not
be in a position or have the opportunity in the future to make suitable
property acquisitions on favorable terms. Competition for attractive
investment opportunities may increase prices for hotel properties, thereby
decreasing the potential return on our investment. In addition, in order to
maintain Host REIT's status as a REIT we must lease virtually all of the
properties we acquire. We cannot guarantee that the leases for newly acquired
hotels will be as favorable to us as the existing leases.

Competition for acquisitions may result in increased prices for hotels

Other major investors with significant capital compete with us for
attractive investment opportunities. These competitors include other REITs and
hotel companies, investment banking firms and private institutional investment
funds. This competition may increase prices for hotel properties, thereby
decreasing the potential return on our investment.

The seasonality of the hotel industry may affect the ability of the lessees to
make timely rent payments

The seasonality of the hotel industry may, from time to time, affect either
the amount of rent that accrues under the hotel leases or the ability of the
lessees to make timely rent payments under the leases. A lessee's or
Crestline's inability to make timely rent payments to us could adversely
affect our financial condition and ability to service debt and make
distributions to our stockholders.

We may be unable to sell properties when appropriate because real estate
investments are illiquid

Real estate investments generally cannot be sold quickly. We may not be able
to vary our portfolio promptly in response to economic or other conditions.
This inability to respond promptly to changes in the performance of our
investments could adversely affect our financial condition and ability to
service debt and make distributions to our stockholders. In addition, sales of
appreciated real property could generate material adverse tax consequences,
which may make it disadvantageous for us to sell hotels.

We may be unable to renew leases or find other lessees

Our current hotel leases have terms generally ranging from seven to ten
years. There can be no assurance that upon expiration of our leases, our
hotels will be relet to the current lessees, or if relet, will be relet on
terms favorable to us. If our hotels are not relet, we will be required to
find other lessees who meet certain requirements of the management agreements
and of the federal income tax rules that govern REITs. We cannot assure you
that we would be able to find satisfactory lessees or that the terms of any
new leases would be favorable. Failure to find satisfactory lessees could
cause Host REIT to lose its REIT status, and cause us to be considered a
"publicly traded partnership" taxable as a "C" corporation. Under these
circumstances, we would have to pay substantial federal income taxes as well
as distribute more cash to Host REIT to enable Host REIT to meet its tax
burden. This would significantly impair, if not eliminate, our ability to
raise additional capital. Failure to enter leases on satisfactory terms could
also result in reduced cash available for servicing debt and for distributions
to unitholders, including Host REIT.

A significant number of our hotels are subject to ground leases

As of December 31, 1998, we leased 54 of our hotels pursuant to ground
leases. These ground leases generally require increases in ground rent
payments every five years. Our ability to make cash distributions to our
unitholders, including Host REIT, could be adversely affected to the extent
that the rents payable by the lessees under the leases do not increase at the
same or a greater rate as the increases under the ground leases. In addition,
if we were to sell a hotel encumbered by a ground lease, the buyer would have
to assume the ground lease, which could result in a lower sales price.

3


Some potential losses are not covered by insurance

We carry comprehensive liability, fire, flood, extended coverage and rental
loss (for rental losses extending up to 12 months) insurance with respect to
all of our hotels. We believe the policy specifications and insured limits of
these policies are of the type customarily carried for similar hotels. Certain
types of losses, such as from earthquakes and environmental hazards, however,
may be either uninsurable or too expensive to justify insuring against. Should
an uninsured loss or a loss in excess of insured limits occur, we could lose
all or a portion of the capital we have invested in a hotel, as well as the
anticipated future revenue from the hotel. In such an event, we might
nevertheless remain obligated for any mortgage debt or other financial
obligations related to the property.

Leases and management agreements could impair the sale or other disposition of
our hotels

Each lease with a subsidiary of Crestline generally requires us to make a
termination payment to the lessee if we terminate the lease prior to the
expiration of its term. A termination payment is required even if we terminate
a lease because of a change in the federal income tax laws that either would
make continuation of the lease jeopardize Host REIT's REIT status or would
enable us to operate the hotels directly. The termination fee generally is
equal to the fair market value of the lessee's leasehold interest in the
remaining term of the lease, which could be a significant amount. In addition,
if we decide to sell a hotel, we may be required to terminate its lease, and
the payment of the termination fee under such circumstances could impair our
ability to sell the hotel and would reduce the net proceeds of any sale.

Under the terms of the management agreements, we generally may not sell,
lease or otherwise transfer the hotels unless the transferee assumes the
related management agreements and meets certain other conditions. Our ability
to finance, refinance or effect a sale of any of the properties managed by
Marriott International or another manager may, depending upon the structure of
such transactions, require the manager's consent. If Marriott International or
other manager did not consent, we would be prohibited from consummating the
financing, refinancing or sale without breaching the management agreement.

The acquisition contracts relating to certain hotels limit our ability to sell
or refinance such hotels

For reasons relating to federal income tax considerations of the former
owners of certain of our hotels, we have agreed to restrictions on selling
certain hotels or repaying or refinancing the mortgage debt thereon for lock-
out periods which vary depending on the hotel. We anticipate that, in certain
circumstances, we may agree to similar restrictions in connection with future
hotel acquisitions. As a result, even if it were in our best interests to sell
such hotels or refinance their mortgage debt, it may be difficult or
impossible to do so during their respective lock-out periods.

Marriott International's and Crestline's operation of their respective
businesses could result in decisions not in our best interest


Marriott International, a public company in the business of hotel
management, manages a significant number of our hotels. In addition, Marriott
International manages hotels owned by others that compete with our hotels. As
a result, Marriott International may make decisions regarding competing
lodging facilities which it manages that would not necessarily be in our best
interests. Further, J.W. Marriott, Jr., a member of Host REIT's Board of
Directors, and Richard E. Marriott, Chairman of the Board of Host REIT and
J.W. Marriott, Jr.'s brother, serve as directors, and, in the case of J.W.
Marriott, Jr., also an officer, of Marriott International. J.W. Marriott, Jr.
and Richard E. Marriott also beneficially owned approximately 10.6% and 10.4%,
respectively, as of January 1, 1999 of the outstanding shares of common stock
of Marriott International, and approximately 5.7% and 6.0%, respectively, as
of March 24, 1999 of the outstanding shares of common stock of Crestline, but
neither serves as an officer or director of Crestline. As a result, J.W.
Marriott, Jr. and Richard E. Marriott have potential conflicts of interest as
directors of Host Marriott when making decisions regarding Marriott
International, including decisions relating to the management agreements
involving the hotels, Marriott International's management of competing lodging
properties and Crestline's leasing and other businesses.

4


Host REIT's Board of Directors and Marriott International's Board of
Directors follow appropriate policies and procedures to limit the involvement
of Messrs. J.W. Marriott, Jr. and Richard E. Marriott in conflict situations,
including requiring them to abstain from voting as directors of either company
or their subsidiaries on certain matters which present a conflict between the
companies. If appropriate, these policies and procedures will apply to other
directors and officers.

Provisions of Host REIT's charter and bylaws could inhibit changes in control
that could be beneficial to its stockholders

Certain provisions of Host REIT's charter and bylaws may delay or prevent a
change in control or other transaction that could provide its stockholders
with a premium over the then-prevailing market price of their shares or which
might otherwise be in their best interests. These include a staggered Board of
Directors and the ownership limit described below. Also, any future class or
series of stock may have certain voting provisions that could delay or prevent
a change in control or other transaction that might involve a premium price or
otherwise be good for its stockholders.

The Marriott International purchase right may discourage a takeover that could
be beneficial to Host REIT's stockholders

Marriott International has the right to purchase up to 20% of each class of
Host REIT's outstanding voting shares at the then fair market value upon the
occurrence of specified certain change of control events. We refer to this
right as the Marriott International purchase right. The Marriott International
purchase right will continue in effect until June 2017, subject to certain
limitations intended to protect the Host REIT's REIT status. The Marriott
International purchase right may have the effect of discouraging someone from
attempting to takeover Host REIT, because any person considering acquiring a
substantial or controlling block of Host REIT's common stock will face the
possibility that its ability to obtain or exercise control would be impaired
or made more expensive by the exercise of the Marriott International purchase
right.

Host REIT has adopted Maryland law limitations on changes in control

Maryland corporate law prohibits certain "business combinations" between a
Maryland corporation and any person who owns 10% or more of the voting power
of the corporation's then outstanding shares of stock (an "Interested
Stockholder") or an affiliate of the Interested Stockholder unless a business
combination is approved by the board of directors any time before an
Interested Stockholder first becomes an Interested Stockholder. The
prohibition lasts for five years after the Interested Stockholder becomes an
Interested Stockholder. Thereafter, any such business combination must be
approved by stockholders under certain special voting requirements. Host REIT
will be subject to such provisions although it may elect to "opt-out" in the
future. As a result, a change in control or other transaction that could
provide Host REIT's stockholders with a premium over the then-prevailing
market price of their shares or which might otherwise be in their best
interests may be prevented or delayed. Host REIT's Board of Directors has
exempted from this statute the acquisition of shares by Marriott International
pursuant to the terms of the Marriott International purchase right as well as
any other transactions involving Host REIT and Marriott International or their
respective subsidiaries, or J.W. Marriott, Jr. or Richard E. Marriott,
provided that, if any such transaction is not in the ordinary course of
business, it must be approved by a majority of Host REIT's directors present
at a meeting at which a quorum is present, including a majority of the
disinterested directors, in addition to any vote of stockholders required by
other provisions of Maryland corporate law.

Maryland control share acquisition law could delay or prevent a change in
control

Under Maryland corporate law, unless a corporation elects not to be subject
thereto, "control shares" acquired in a "control share acquisition" have no
voting rights except to the extent approved by stockholders by a vote of two-
thirds of the votes entitled to be cast on the matter, excluding shares owned
by the acquiror and by officers or directors who are employees of the
corporation. "Control shares" are voting shares which would entitle the
acquiror to exercise voting power in electing directors within certain
specified ranges of voting power.

5


A "control share acquisition" means the acquisition of control shares, subject
to certain exceptions. Host REIT is subject to these control share provisions
of Maryland law and, as a result, a change in control or other transaction
that could provide Host REIT's stockholders with a premium over the then-
prevailing market price of their shares or which might otherwise be in their
best interests may be delayed or prevented. Host REIT's bylaws contain an
exemption from this statute for any shares acquired by Marriott International,
together with its successors and permitted assignees, pursuant to the Marriott
International purchase right.

Host REIT has adopted a rights agreement which could delay or prevent a change
in control

Host REIT's rights agreement provides, among other things, that upon the
occurrence of certain events, stockholders will be entitled to purchase shares
of its stock, subject to the ownership limit. These purchase rights would
cause substantial dilution to a person or group that acquires or attempts to
acquire 20% or more of Host REIT's common stock on terms not approved by the
Board of Directors and, as a result, could delay or prevent a change in
control or other transaction that could provide Host REIT's stockholders with
a premium over the then-prevailing market price of their shares or which might
otherwise be in their best interests.

Host REIT has a stock ownership limit primarily for REIT tax purposes

Primarily to facilitate maintenance of Host REIT's REIT qualification, Host
REIT's charter imposes an ownership limit on Host REIT's common stock and
preferred stock. The attribution provisions of the federal tax laws that are
used in applying the ownership limit are complex. They may cause one
stockholder to be considered to own the stock of a number of related
stockholders. As a result, these provisions may cause a stockholder whose
direct ownership of stock does not exceed the ownership limit to, in fact,
exceed the ownership limit.

The ownership limit could delay or prevent a change in control and,
therefore, could adversely affect stockholders' ability to realize a premium
over the then-prevailing market price for the common stock in connection with
such transaction.

We are dependent on external sources of capital

For Host REIT to qualify as a REIT, we must distribute to our unitholders,
including Host REIT, each year at least 95% of our net taxable income,
excluding any net capital gain. Because of these distribution requirements, it
is not likely that we will be able to fund all future capital needs, including
acquisitions, from income from operations. We therefore will have to rely on
third-party sources of capital, which may or may not be available on favorable
terms or at all. Our access to third-party sources of capital depends upon a
number of factors, including general market conditions, the market's
perception of our growth potential, our current and potential future earnings
and cash distributions and the market price of Host REIT's common stock.
Moreover, additional equity offerings may result in substantial dilution of
unitholders' interests, and additional debt financing may substantially
increase our leverage.

Our degree of leverage could limit our ability to obtain additional financing

Host REIT's debt-to-total market capitalization ratio was approximately 59%
as of December 31, 1998. Host REIT has a policy of incurring debt only if,
immediately following such incurrence, Host REIT's debt-to-total market
capitalization ratio on a pro forma basis would be 60% or less. Our degree of
leverage could affect our ability to obtain financing in the future for
working capital, capital expenditures, acquisitions, development or other
general partnership purposes and to refinancing borrowings on favorable terms.
Our leveraged capital structure also makes us more vulnerable to a downturn in
our business or in the economy generally. Moreover, there are no limitations
in our or Host REIT's organizational documents that limit the amount of
indebtedness that we may incur, although our existing debt instruments contain
certain restrictions on the amount of indebtedness that we may incur.
Accordingly, Host REIT's Board of Directors, acting in its capacity as our
sole general partner, could alter or eliminate the 60% policy without
stockholder or limited partner approval to the extent permitted by our debt
agreements. If this policy were changed, we could become more highly
leveraged, resulting in an increase in debt service payments that could
adversely affect our cash flow and consequently our ability to service our
debt and make distributions to unitholders, including Host REIT.

6


Rental revenues from hotels are subject to prior rights of lenders

The mortgages on certain of our hotels require that rent payments under the
leases on such hotels be used first to pay the debt service on such mortgage
loans. Consequently, only the cash flow remaining after debt service will be
available to satisfy other obligations, including property taxes and
insurance, FF&E reserves for the hotels and capital improvements, and debt
service on unsecured debt, and to make distributions to unitholders, including
Host REIT.

We depend on our key personnel

We depend on the efforts of our executive officers and other key personnel.
While we believe that we could find replacements for these key personnel, the
loss of their services could have a significant adverse effect on our
operations. We do not intend to obtain key-man life insurance with respect to
any of our personnel.

The REIT conversion could result in litigation

Over the last several years, business reorganizations involving the
combination of several partnerships into a single entity have occasionally
given rise to investor lawsuits. These lawsuits have involved claims against
the general partners of the participating partnerships, the partnerships
themselves and related persons involved in the structuring of, or benefiting
from, the conversion or reorganization, as well as claims against the
surviving entity and its directors and officers. If any lawsuits are filed in
connection with the partnership mergers or other transactions in connection
with the REIT conversion, such lawsuits could result in substantial damage
claims against us, as successor to the liabilities of our predecessors. Such
lawsuits, if successful, could adversely affect our financial condition and
our ability to service our debt and make distributions to unitholders,
including Host REIT.

Joint venture investments have additional risks

Instead of purchasing hotel properties directly, we may invest as a co-
venturer. Joint venturers often share control over the operation of the joint
venture assets. Actions by a co-venturer could subject such assets to
additional risk. Our co-venturer in an investment might have economic or
business interests or goals that are inconsistent with our interests or goals,
or be in a position to take action contrary to our instructions or requests or
contrary to our policies or objectives. Although we generally will seek to
maintain sufficient control of any joint venture to permit our objectives to
be achieved, we might not be able to take action without the approval of our
joint venture partners. Also, our joint venture partners could take actions
binding on the joint venture without our consent. A joint venture partner
could go bankrupt, leaving us liable for its share of joint venture
liabilities. Also, the requirement that we lease our assets in order for Host
REIT to qualify as a REIT may make it more difficult for us to enter into
joint ventures in the future.

The year 2000 problem may adversely impact our business and financial
condition

Year 2000 issues have arisen because many existing computer programs and
chip-based embedded technology systems use only the last two digits to refer
to a year, and therefore do not properly recognize a year that begins with
"20" instead of the familiar "19." If not corrected, many computer
applications could fail or create erroneous results. Our potential year 2000
problems include issues relating to our in-house hardware and software
computer systems, as well as issues relating to third parties with which we
have a material relationship or whose systems are material to the operations
of our hotels.

In-House systems

Since October of 1993, we have invested in the implementation and
maintenance of accounting and reporting systems and equipment that are
intended to enable us to provide adequately for our information and
reporting needs and which are also year 2000 compliant. Substantially all
of our in-house systems have already been certified as year 2000 compliant
through testing and other mechanisms. We have not delayed any systems
projects due to the year 2000 issue. We have engaged a third party to
review our year 2000 in-house compliance.

7


Third-Party systems

We rely upon operational and accounting systems provided by third
parties, primarily the managers of our hotels, to provide the appropriate
property-specific operating systems, including reservation, phone,
elevator, security, HVAC and other systems, and to provide us with
financial information. We will continue to monitor the efforts of these
third parties to become year 2000 compliant and will take appropriate steps
to address any non-compliance issues.

Risks

We believe that future costs associated with year 2000 issues for our in-
house systems will be insignificant and therefore not impact our business,
financial condition and results of operations. However, the actual effect
that year 2000 issues will have on our business will depend significantly
on whether other companies and governmental entities properly and timely
address year 2000 issues and whether broad-based or systemic failures
occur. We cannot predict the severity or duration of any such failures,
which could include disruptions in passenger transportation or
transportation systems generally, loss of utility and/or telecommunications
services, the loss or disruption of hotel reservations made on centralized
reservation systems and errors or failures in financial transactions or
payment processing systems such as credit cards.

Moreover, we are dependent upon Crestline to interface with third parties
in addressing year 2000 issues at our hotels leased to its subsidiaries.
Due to the general uncertainty inherent with respect to year 2000 issues
and our dependence on third parties, including Crestline, we are unable to
determine at this time whether the consequences of year 2000 failures will
have a material impact on us. Although our joint year 2000 compliance
program with Crestline is expected to significantly reduce uncertainties
arising out of year 2000 issues and the possibility of significant
interruptions of normal operations, we cannot assure you that this will be
the case.

Environmental problems are possible and can be costly

We believe that our properties are in compliance in all material respects
with applicable environmental laws. Unidentified environmental liabilities
could arise, however, and could have a material adverse effect on our
financial condition and performance. Federal, state and local laws and
regulations relating to the protection of the environment may require a
current or previous owner or operator of real estate to investigate and clean
up hazardous or toxic substances or petroleum product releases at such
property. The owner or operator may have to pay a governmental entity or third
parties for property damage and for investigation and clean-up costs incurred
by such parties in connection with the contamination. These laws typically
impose clean-up responsibility and liability without regard to whether the
owner or operator knew of or caused the presence of the contaminants. Even if
more than one person may have been responsible for the contamination, each
person covered by the environmental laws may be held responsible for all of
the clean-up costs incurred. In addition, third parties may sue the owner or
operator of a site for damages and costs resulting from environmental
contamination emanating from that site. Environmental laws also govern the
presence, maintenance and removal of asbestos. These laws require that owners
or operators of buildings containing asbestos properly manage and maintain the
asbestos, that they notify and train those who may come into contact with
asbestos and that they undertake special precautions, including removal or
other abatement, if asbestos would be disturbed during renovation or
demolition of a building. These laws may impose fines and penalties on
building owners or operators who fail to comply with these requirements and
may allow third parties to seek recovery from owners or operators for personal
injury associated with exposure to asbestos fibers.

Compliance with other government regulations can also be costly.

Our hotels are subject to various forms of regulation, including Title III
of the Americans with Disabilities Act, building codes and regulations
pertaining to fire safety. Compliance with such laws and regulations could
require substantial capital expenditures. We do not believe, however, that
substantial non-budgeted capital expenditures will be required with respect to
our existing hotels based on existing laws and regulations. Such regulations
may be changed from time to time, or new regulations adopted, resulting in
additional or unexpected costs of compliance. Any such increased costs could
reduce the cash available for servicing of debt and distributions to
unitholders, including Host REIT.

8


Host REIT intends to qualify as a REIT, but we cannot guarantee that it will
qualify

Host REIT intends to operate to qualify as a REIT for tax purposes beginning
on January 1, 1999. If it qualifies as a REIT, Host REIT generally will not be
taxed on income that Host REIT distributes to its stockholders so long as Host
REIT distributes currently at least 95% of its net taxable income, excluding
net capital gain. Host REIT cannot guarantee, however, that it will qualify as
a REIT in 1999 or in any future year. Many of the REIT requirements are highly
technical and complex. The determination that Host REIT is a REIT requires an
analysis of various factual matters and circumstances that may not be totally
within its control. For example, to qualify as a REIT, at least 95% of Host
REIT's gross income must be income specified in the REIT tax laws, such as
"rents from real property." Host REIT is also required to distribute to
shareholders at least 95% of its REIT taxable income, excluding capital gains.
The fact that Host REIT holds its assets through us and our subsidiaries
further complicates the application of the REIT requirements. Even a technical
or inadvertent mistake could jeopardize Host REIT's REIT status. Furthermore,
Congress and the IRS might make changes to the tax laws and regulations, and
the courts might issue new rulings that make it more difficult, or impossible,
for Host REIT to remain qualified as a REIT. In addition, it is possible that
even if Host REIT does qualify as a REIT, new tax rules will change the way
Host REIT is taxed. If Host REIT fails to qualify as a REIT, it will be
subject to federal income tax at regular corporate rates. In this event, Host
REIT may cause us to distribute adequate amounts to it and our other
unitholders to permit Host REIT to pay its tax liabilities and our ability to
raise additional capital could be impaired. This would significantly reduce
the cash we would have available to service debt. Furthermore, Host REIT's
failure to qualify as a REIT could create a default under some of our debt
instruments, including our credit facility. If Host REIT fails to qualify as a
REIT, then unless certain specific statutory provisions apply, Host REIT will
be disqualified from treatment as a REIT for the next four taxable years.

If we are treated as a corporation, Host REIT will fail to qualify as a REIT

We intend to qualify as a partnership for federal income tax purposes.
However, we will be treated as a corporation, instead of a partnership, for
federal income tax purposes unless at least 90% of our income is qualifying
income as defined in the tax code. The income requirements applicable to REITs
and the definition of qualifying income for purposes of this 90% test are
similar in most, but not all, respects. Qualifying income for the 90% test
generally includes passive income, such as specified types of real property
rents, dividends and interest. However, real property rent will not be
qualifying income if we or one or more actual or constructive owners of 5% of
us actually or constructively own 10% or more of the tenant. Our partnership
agreement contains ownership restrictions intended to prevent the
disqualification of income based on these ownership restrictions. We believe
that it will meet this qualifying income test, but we cannot guarantee that we
will. If we were to be taxed as a corporation, we would incur substantial tax
liabilities, Host REIT would fail to qualify as a REIT for tax purposes, we
may be required to distribute adequate amounts to Host REIT to permit Host
REIT to pay its tax liabilities, and our and its ability to raise additional
capital could be impaired.

We may need to borrow money or issue additional equity in order for Host REIT
to qualify as a REIT

A REIT must distribute to its shareholders at least 95% of its net taxable
income, excluding any net capital gain. The source of the distributions Host
REIT makes to its stockholders will be money distributed to Host REIT by us.
Host REIT intends to meet this 95% requirement, but there are a number of
reasons why our cash flow alone may be insufficient for Host REIT to meet this
requirement. First, as a result of some of the transactions of certain of Host
REIT's predecessor entities, we and our subsidiaries, expect to recognize
large amounts of taxable income in future years for which we will have no
corresponding cash flow or earnings before interest, taxes, depreciation and
other non cash items which is referred to as EBITDA. This type of income is
often referred to as phantom income. Second, in order to qualify as a REIT in
1999, Host REIT needs to distribute to its stockholders, prior to the end of
1999, all of the "earnings and profits" that accumulated prior to 1999. If
Host REIT does not meet this requirement by virtue of the distributions
declared in connection with the REIT conversion, Host REIT will be required to
make further distributions prior to the end of 1999. We may not have cash flow
that corresponds to these distributions. Third, the seasonality of the
hospitality industry could cause a further mismatch of our income and cash
flow.

9


In addition, even if a REIT meets the 95% requirement, it may still be
subject to a 4% nondeductible excise tax. This excise tax applies to the
amount by which certain of the REIT's distributions in a given calendar year
are less than the sum of 85% of its ordinary income, 95% of its capital gain
net income and any undistributed taxable income from prior years. Host REIT
intends to make distributions to its stockholders so that Host REIT will not
be subject to this excise tax, but for the reasons described above, our cash
flow alone may be insufficient for us to distribute to Host REIT the funds
Host REIT will need.

Our partnership agreement requires us to distribute enough cash to Host REIT
for it to meet the 95% distribution requirement and avoid the 4% excise tax,
and we have to make proportionate distributions to our other equityholders. If
our cash flow alone is insufficient for us to distribute to Host REIT the
money Host REIT needs to meet the 95% distribution requirement or to avoid the
4% excise tax, we may need to issue additional equity or borrow money. We
cannot guarantee that these sources of funds will be available to us on
favorable terms or even at all. Any problems we have in borrowing money could
be exacerbated by two factors. First, we will need to distribute most if not
all of our earnings to Host REIT and other holders of our partnership units.
Therefore, we will be unable to retain these earnings. Accordingly, we
generally will need to refinance our maturing debt with additional debt or
equity and rely on third-party sources to fund future capital needs. Second,
our borrowing needs will be increased if Host REIT is required to pay taxes or
liabilities attributable to prior years. If we are unable to raise the money
necessary to permit Host REIT to meet the 95% distribution requirement, Host
REIT will fail to qualify as a REIT. If we are able to raise the money, but
only on unfavorable terms, then our financial performance may be damaged.

Host REIT is required to distribute all of its prior earnings and profits, but
it cannot guarantee that it will be able to do so

In order to qualify as a REIT for 1999, Host REIT is required to distribute
to its stockholders, prior to the end of 1999, all of its earnings and profits
that it accumulated prior to 1999. Host REIT believes that it will meet this
requirement. However, it is very hard to determine the exact level of Host
REIT's pre-1999 earnings and profits because the determination depends on an
extremely large number of factors. The complexity of the determination is
compounded by the fact that Host Marriott started accumulating earnings and
profits in 1929. Also, it is difficult to value Host REIT's distributions
which have not been cash, such as the distribution of Crestline common stock
Host Marriott made in December 1998. Therefore, Host REIT cannot guarantee
that it will meet this requirement. If Host REIT does not meet this
requirement, then Host REIT will not qualify as a REIT at least for 1999.

Host REIT will qualify as a REIT only if the rent from the leases meets a
number of tests, but Host REIT cannot guarantee that it will

A REIT's income must meet certain tests relating to its source. If the
income meets the tests, it is called "good income." Almost all of our income,
and therefore Host REIT's income, will be rent from the hotel leases. This
rent will be good income only if the leases are respected as true leases for
federal income tax purposes. If the leases are treated as service contracts,
joint ventures or some other type of arrangement, then this rent will not be
good income and Host REIT will fail to qualify as a REIT.

In addition, the rent from any particular hotel lease will be good income
only if Host REIT owns less than 10% of the lessee of the hotel. For purposes
of this test, Host REIT is treated as owning both any interests that it holds
directly and the interests owned by a person who owns more than 10% of its
stock. In determining who owns more than 10% of Host REIT's stock, a person
may be treated as owning the stock of another person who is either a relative
or has common financial interests. Host REIT will not directly own more than
10% of any of the lessees. In addition, Host REIT intends to enforce the
ownership limit in its charter, which restricts the amount of its capital
stock that any person can own. If the ownership limit is effective, then no
person will ever own more than 10% of Host REIT's capital stock and Host REIT
should never own more than 10% of the lessees. However, Host REIT cannot
guarantee that the ownership limit will be effective. If the ownership limit
is not effective, Host REIT's ownership in the lessees may exceed the 10%
limit. As a result, the rent from our

10


leases would not be good income and Host REIT would fail to qualify as a REIT.
Similar restrictions also apply to us and our partners who own a 5% or greater
interest in us. Our partnership agreement also contains ownership restrictions
intended to permit us to meet these requirements, but if those restrictions
were not effective, we might fail to qualify as a partnership for tax
purposes.

Furthermore, rent from any particular hotel lease will be good income only
if no portion of the rent is based on the income or profits of the lessee of
the hotel. The rent, however, can be based on the gross revenues of the
lessees, unless the arrangement does not conform to normal business practice
or is being used as a device to base rent on the income or profits of the
lessees. The rent from the current leases, other than the Harbor Beach Resort
lease, is based on the gross revenues of the lessees. We believe that the
leases conform to normal business practice and, other than the Harbor Beach
Resort lease, are not being used as a device to base rent on the income or
profits of the lessees. We cannot guarantee that the IRS will agree with our
position. If rent from leases in addition to the Harbor Beach Resort lease is
found to be based on the income or profits of the lessees, the rent would not
be good income and Host REIT would fail to qualify as a REIT.

Host REIT will qualify as a REIT and, if we are a "publicly traded
partnership," we would qualify as a partnership only if the personal property
arrangements are respected by the IRS

Rent that is attributable to personal property is not good income under the
REIT rules or the rules applicable to "publicly traded partnerships." Hotels
contain significant personal property. Therefore, in order to protect Host
REIT's ability to qualify as a REIT and our ability to qualify as a
partnership, we sold an estimated $59 million of personal property associated
with some of our hotels to the non-controlled subsidiaries. The non-controlled
subsidiaries lease the personal property associated with each hotel directly
to the lessee that is leasing the hotel. Under each personal property lease,
the non-controlled subsidiary receives rent payments directly from the
applicable lessee. We believe the amount of the rent represents the fair
rental value of the personal property. If for any reason these lease
arrangements are not respected by the IRS for federal income tax purposes and
we were treated as the lessor, Host REIT would not qualify as a REIT and, if
we are considered a "publicly traded partnership," we likely would not qualify
as a partnership.

Host REIT will be subject to taxes even if Host REIT qualifies as a REIT

Even if Host REIT qualifies as a REIT, it will be subject to some federal,
state and local taxes on its income and property. For example, it will have to
pay tax on income that it does not distribute. It also will be liable for any
tax that the IRS successfully asserts against its predecessors for corporate
income taxes for years prior to 1999. Furthermore, it may derive income from
the non-controlled subsidiaries and they will be subject to regular corporate
taxes.

In addition, Host REIT and its subsidiaries contributed a large number of
assets to us with a value that was substantially greater than their tax basis
in the assets. We refer to these assets as assets with "built-in gain." Host
REIT will be subject to tax on the built-in gain if we sell these assets prior
to the end of 2008. Host REIT also has substantial deferred tax liabilities
that it, or one of the non-controlled subsidiaries will recognize, without the
receipt by them of any corresponding cash. Even if we do not sell the built-in
gain assets prior to the end of 2008, there are a number of other transactions
that likely would cause Host REIT to be subject to the tax on the built-in
gain. In connection with this gain, neither Host REIT nor us will receive any
corresponding cash.

Proposed legislation, if enacted, could require us to restructure our
ownership of the non-controlled subsidiaries

The Clinton Administration's fiscal year 2000 budget proposal, announced
February 1, 1999, includes a proposal that would limit a REIT's ability to own
more than 10%, by vote or value, of the stock of another corporation.
Currently, a REIT cannot own more than 10% of the outstanding voting
securities of any one issuer. A REIT can, however, own more than 10% of the
value of the stock of a corporation provided no more than 25% of the value of
the REIT's assets consists of subsidiaries that conduct impermissible
activities and that the stock of any one single corporation does not account
for more than 5% of the total value of the REIT's assets. The budget proposal
would allow a REIT to own all of the voting stock and value of a "taxable REIT

11


subsidiary" provided all of a REIT's taxable subsidiaries do not represent
more that 15% of the REIT's total assets. In addition, under the budget
proposal, a "taxable REIT subsidiary" would not be entitled to deduct any
interest on debt funded directly or indirectly by the REIT. The budget
proposal, if enacted in its current form, may require that we restructure our
ownership of the non-controlled subsidiaries because we currently own more
than 10% of the value of the non-controlled subsidiaries. The budget proposal,
if enacted in its current form, would be effective after the date of its
enactment and would provide transition rules to allow corporations, like the
non-controlled subsidiaries, to convert into "taxable REIT subsidiaries" tax-
free. It is presently uncertain whether any proposal regarding REIT
subsidiaries, including the budget proposal, will be enacted, or if enacted,
what the terms of such proposal (including its effective date) will be.

Items 1 & 2. Business and Properties

We are a limited partnership owning full service hotel properties as part of
an umbrella partnership real estate investment trust with Host REIT as our
sole general partner. We, and our subsidiaries currently own 125 hotels,
representing approximately 58,000 rooms located throughout the United States
and Canada. These hotels are generally operated under the Marriott, Ritz-
Carlton, Four Seasons, Swissotel and Hyatt brand names, which are among the
most respected and widely recognized brand names in the lodging industry. As
described more fully below, our hotels are held by us and our subsidiaries and
leased by us and our subsidiaries to lessees, principally subsidiaries of
Crestline Capital Corporation. The hotels are managed on behalf of the lessees
by subsidiaries of Marriott International and other companies.

We were formed as a Delaware limited partnership in April 1998, as an
indirect wholly owned subsidiary of Host Marriott Corporation, a Delaware
corporation, in connection with Host Marriott's efforts to reorganize its
business operations to qualify as a REIT for federal income tax purposes. As
part of this reorganization, which we refer to as the REIT conversion, and
which is described below in more detail, on December 28, 1998, Host Marriott
and various of its subsidiaries contributed to us substantially all of their
assets and we assumed substantially all of their liabilities. As a result, we
have succeeded to the hotel ownership business formerly conducted by Host
Marriott, which is described more fully below. Throughout this Form 10-K,
activities prior to December 29, 1998, represent the activities of our
predecessor, Host Marriott Corporation and its subsidiaries.

The REIT conversion

During 1998, Host Marriott and its subsidiaries and affiliates consummated a
series of transactions intended to enable it to qualify as a REIT for federal
income tax purposes. As a result of these transactions the hotel ownership
business formerly conducted by Host Marriott and its subsidiaries and other
affiliates is conducted as an umbrella partnership REIT, or UPREIT, through us
and our subsidiaries. Host REIT is our sole general partner. Host REIT intends
to elect to be treated as a REIT for federal income tax purposes effective
January 1, 1999.

Certain of the transactions comprising the REIT conversion are described
below.

Reorganization of lodging assets under us. During 1998, Host Marriott
reorganized its hotel ownership assets and certain other assets so that they
were owned by us and our subsidiaries. In exchange for the hotel ownership
business, Host Marriott received a number of units of our limited partnership
interests (which we refer to as "OP Units") equal to the number of then-
outstanding shares of Host Marriott common stock, and we and our subsidiaries
assumed substantially all of the liabilities of Host Marriott and its
subsidiaries.

As a result of this reorganization, the merger of Host Marriott with and
into HMC Merger Corporation (a newly formed Maryland corporation wholly owned
by Host Marriott) and related transactions as described below, Host REIT is
the sole general partner and holds approximately 78% of our outstanding OP
Units. The remaining interests in us are owned by outside third parties as a
result of the acquisitions described below. We and our subsidiaries conduct
the hotel ownership business.

Host Marriott did not transfer to us (and we therefore do not own) certain
other assets formerly held by Host Marriott and its subsidiaries (principally
consisting of 31 retirement communities and controlling interests

12


in the entities that lease our hotels). Most of these assets are owned by
Crestline, formerly a wholly owned subsidiary of Host Marriott. Crestline
became a separate publicly traded company on December 29, 1998 as part of the
shareholder distribution discussed below.

Our acquisitions. Prior to the REIT conversion, Host Marriott and several of
its separate direct and indirect wholly owned subsidiaries were the sole
general partners of eight publicly traded limited partnerships and four
private partnerships in which Host Marriott or a subsidiary owned or held a
controlling interest in 28 full-service hotels operating under the Marriott
brand. The following table lists each of these partnerships and the hotel
properties owned by it or in which it holds a controlling interest.



Partnership Hotel Properties Rooms
----------- -------------------------------------- ------

Public
Atlanta Marriott Marquis II
Limited Partnership (1) Atlanta Marriott Marquis 1,671
Desert Springs Marriott
Limited Partnership (1) Desert Springs Resort and Spa 884
Hanover Marriott Limited
Partnership (1) Hanover, New Jersey 353
Marriott Diversified American
Hotels, L.P. Dayton, Ohio 399
Fairview Park, Virginia 395
Livonia, Michigan 224
Fullerton, California 224
Research Triangle Park, North Carolina 224
Southfield, Michigan 226
Marriott Hotel Properties
Limited Partnership (1) Orlando World Center 1,503
Harbor Beach Resort, Florida 624
Marriott Hotel Properties II
Limited Partnership (1) San Antonio Rivercenter 999
New Orleans 1,292
San Ramon, California 368
Santa Clara, California 754
Mutual Benefit Chicago
Marriott Suite Hotel
Partners, L.P. Chicago O'Hare Suites 256
Potomac Hotel Limited
Partnership Albuquerque, New Mexico 411
Greensboro/High Point, North Carolina 299
Houston Medical Center 386
Mountain Shadows Resort, Arizona 337
Miami Biscayne Bay 605
Raleigh Crabtree, North Carolina (2) 375
Seattle Sea-Tac Airport 459
Tampa Westshore (2) 309
Private
HMC BN Limited Partnership
(3) Ritz-Carlton, Buckhead, Georgia 553
Ritz-Carlton, Naples, Florida 463
Ivy Street Hotel Limited
Partnership (3) Atlanta Marriott Marquis 1,671
Times Square Marquis Hotel
Limited Partnership (3) New York Marriott Marquis 1,919
HMC/RGI Hartford Limited
Partnership (3) Hartford/Farmington 380

- --------
(1) Host Marriott owned or had a controlling interest in these partnerships
prior to the REIT conversion. These properties were previously
consolidated by Host Marriott.
(2) Host Marriott consolidated these properties through its investments,
including the ownership of mortgage notes prior to the REIT conversion.
(3) We acquired substantially all of the unaffiliated partnership interests
prior to the REIT conversion. These properties were previously
consolidated by Host Marriott.

In addition to the partnerships listed above, we own controlling interests
in certain private partnerships which Host Marriott had previously
consolidated. Certain of the minority partners in these partnerships retain
the right to exchange their interests in these partnerships for OP Units
subject to certain conditions. We estimate that as many as approximately 7
million OP Units could be issued at various points in time in the event that
all such minority partners were to elect to exchange their partnership
interests.

13


As part of the REIT conversion, we, directly and through our subsidiaries,
acquired all of the publicly-traded partnerships and the four private
partnerships identified on the table above in exchange for approximately
25 million OP Units. Approximately 8.5 million of these OP Units have been
converted into shares of Host REIT's common stock. Additionally, certain
limited partners of the publicly-traded partnerships elected to exchange OP
Units for approximately $3 million aggregate principal amount unsecured notes
due December 15, 2005 issued by us.

We also acquired, on December 30, 1998, from the Blackstone Group, a
Delaware limited partnership, and a series of funds controlled by affiliates
of Blackstone Real Estate Partners (together, the "Blackstone Entities"),
ownership of or a controlling interest in 12 upscale and luxury full-service
hotels in the U.S. and a mortgage loan secured by a thirteenth hotel and
certain other assets. As part of the Blackstone acquisition, we also acquired
a 25% interest in the U.S. Swissotel management company which was sold in turn
to Crestline at book value. In exchange for these assets, we issued to the
Blackstone Entities approximately 43.9 million OP Units, which OP Units are
redeemable for cash (or at Host REIT's option, Host REIT common stock),
assumed debt and made cash payments totaling approximately $920 million and
distributed approximately 1.4 million shares of Crestline common stock and
other consideration to the Blackstone Entities. The actual number of OP Units
to be issued to the Blackstone Entities will fluctuate based upon certain
adjustments to be determined at the close of business on March 30, 1999. Based
on current stock prices, we will be required to issue to the Blackstone
Entities on March 31, 1999 approximately 3.7 million additional OP Units
pursuant to such adjustments. As a result of the consummation of the
Blackstone Acquisition, after all the adjustments, the Blackstone Entities
will own approximately 16.4% of our outstanding OP Units. The Blackstone hotel
portfolio consists of two Ritz-Carlton, two Four Seasons, one Grand Hyatt,
three Hyatt Regency and four Swissotel properties. John G. Schreiber, co-
chairman of Blackstone Real Estate Partners' investment committee, is a member
of Host REIT's Board of Directors.

Contribution of assets to non-controlled subsidiaries. In connection with
the REIT conversion, two taxable corporations were formed in which we own
approximately 95% of the economic interest but none of the voting interest--
Rockledge Hotel Properties, Inc. and Fernwood Hotel Assets, Inc. (we refer to
these two subsidiaries as the non-controlled subsidiaries). The non-controlled
subsidiaries hold various assets which were originally contributed by Host
Marriott and its subsidiaries to us, the direct ownership of which by us or
our subsidiaries would jeopardize Host REIT's status as a REIT and our status
as a partnership for federal income tax purposes. These assets primarily
consist of interests in certain partnerships or other interests in hotels
which are not leased, and certain furniture, fixtures and equipment (also
known as FF&E) used in the hotels and certain international hotels. We have no
control over the operation or management of the hotels or other assets owned
by the non-controlled subsidiaries. The Host Marriott Statutory
Employee/Charitable Trust, the beneficiaries of which are a trust formed for
the benefit of certain of our employees and the J. Willard and Alice S.
Marriott Foundation, acquired all of the voting common stock of each non-
controlled subsidiary, representing, in each case, the remaining approximately
5% of the total economic interests in each non-controlled subsidiary.

Leases of hotels. Under current federal income tax law, a REIT cannot derive
income from the operation of hotels but can derive rental income by leasing
hotels. Therefore, as part of the REIT conversion we and our subsidiaries have
leased virtually all of our hotel properties to certain subsidiaries of
Crestline. Generally, there is a separate lessee for each hotel property or
there is a separate lessee for each group of hotel properties that has
separate mortgage financing or has owners in addition to us and our wholly
owned subsidiaries. Each lessee is generally a limited liability company whose
purpose is limited to acting as lessee under an applicable lease. The lessees
under leases of hotels that are managed by subsidiaries of Marriott
International are owned 100% by a wholly owned subsidiary of Crestline,
although Marriott International or its appropriate subsidiary has a non-
economic voting interest on certain matters. The LLC operating agreement or
the limited partnership agreement, as applicable, for such lessees provides
that the Crestline subsidiary or general partner of the lessee will have full
control over the management of the business of the lessee, except with respect
to certain decisions for which the consent of members or partners and the
manager will be required.


14


The hotel management agreements to which Host Marriott or its subsidiaries
were parties were assigned to the lessees for the term of the applicable
leases. Although the lessees have primary liability under the management
agreements while the leases are in effect, we retain contingent liability
under the management agreements for all obligations that the lessees do not
perform. We also remain primarily liable for certain obligations under the
management agreements.

From time to time, legislation has been proposed that would have the effect
of enabling a REIT to lease hotels to a wholly owned subsidiary corporation
that could operate hotels directly, provided that the subsidiary contracts out
the management functions to independent third parties. In the event that
legislation is enacted that would have the effect of enabling us to lease our
hotels to a wholly owned subsidiary, then we, at our discretion, may elect to
terminate the leases of our hotels with Crestline subsidiaries and pay certain
termination fees.

The shareholder distributions. As part of the REIT conversion, Host Marriott
made certain taxable distributions to its shareholders in which they received,
for each share of common stock, (1) one-tenth of one share of common stock of
Crestline and, (2) either $1 cash or 0.087 share of Host Marriott common stock
at the election of the shareholder. The aggregate value of the Crestline
common stock, the common stock and cash distributed to shareholders of Host
Marriott was approximately $510 million.

Operations as a REIT

Host REIT is our sole general partner and manages all aspects of our
business. This includes decisions with respect to, sales and purchases of
hotels, the financing of the hotels, the leasing of the hotels, and capital
expenditures for the hotels (subject to the terms of the leases and the
management agreements described below).

Under current federal income tax law, REITs are restricted in their ability
to derive revenues directly from the operations of hotels. Therefore, we lease
virtually all of our hotels to certain entities we refer to as the "lessees."
The lessees pay rent to us and our subsidiaries generally equal to a specified
minimum rent plus rent based on specified percentages of different categories
of aggregate sales at the relevant hotels to the extent such "percentage rent"
would exceed the minimum rent. The lessees operate the hotels pursuant to
management agreements with the managers. Each of the management agreements
provides for certain base and incentive management fees, plus reimbursement of
certain costs, as further described below. Such fee and cost reimbursements
are the primary obligation of the lessees and not us (although we remain
liable under the management agreements and the obligation of the lessees to
pay such fees could adversely affect the ability of the lessees to pay the
required rent to us). A summary of the material terms of these leases and
management agreements is provided below.

The leases, through the sales percentage rent provisions, are designed to
allow us to participate in any growth above specified levels in room sales at
the hotels, which management expects can be achieved through increases in room
rates and occupancy levels. Although the economic trends affecting the hotel
industry will be the major factor in generating growth in lease revenues, the
abilities of the lessees and the managers will also have a material impact on
future sales growth.

In addition to external growth generated by new acquisitions, we intend to
carefully and periodically review our portfolio to identify opportunities to
selectively enhance existing assets to improve operating performance through
major capital improvements. Our leases provide us with the right to approve
and finance major capital improvements.

Business Strategy

Our primary objective is to acquire upscale and luxury full service hotel
lodging properties and achieve long-term sustainable growth in "Funds from
Operations" (i.e., net income computed in accordance with generally accepted
accounting principles, excluding gains or losses from debt restructuring and
sales of properties, plus real estate related depreciation and amortization,
and after adjustments for less than 100% owned partnerships and joint
ventures) per OP Unit and cash flow. Since the beginning of 1994 through the
date hereof, we have grown our hotel portfolio, directly or through our
respective subsidiaries, by 105 full-service hotels representing more than
48,000 rooms for an aggregate purchase price of approximately $6.2 billion.
Based upon data provided by Smith Travel Research, we believe that our full-
service hotels outperform the industry's average occupancy rate by a
significant margin. Our full-service hotels averaged 78.8% occupancy for 1998,
for comparable properties, compared to a 71.1% average occupancy for our
competitive set. Our competitive set

15


refers to hotels in the upscale and luxury full-service segment of the lodging
industry, the segment which is most representative of our full-service hotels,
and consists of Marriott Hotels, Resorts and Suites; Crowne Plaza; Doubletree;
Hyatt; Hilton; Radisson; Red Lion; Sheraton; Westin; and Wyndham.

One commonly used indicator of market performance for hotels is REVPAR,
which measures daily room revenues generated on a per room basis. This does
not include food and beverage or other ancillary revenues generated by the
property. REVPAR represents the product of the average daily room rate charged
and the average daily occupancy achieved. The relatively high occupancy rates
of our hotels, along with increased demand for full-service hotel rooms, have
allowed the managers of our hotels to increase average daily room rates by
selectively raising room rates and by replacing certain discounted group
business with higher-rate group and transient business. As a result, on a
comparable basis, REVPAR for our full-service properties increased
approximately 7.3% and 12.6% in 1998 and 1997, respectively.

Although competition for acquisitions has increased, we believe that the
upscale and luxury full-service segments of the market offer opportunities to
acquire assets at attractive multiples of cash flow and at discounts to
replacement value. We intend to increase our pool of potential acquisition
candidates by considering acquisitions of select non-Marriott and non-Ritz-
Carlton hotels that offer long-term growth potential and are consistent with
the overall quality of our current portfolio. We will focus on upscale and
luxury full-service properties in difficult to duplicate locations with high
barriers to entry, such as hotels located in downtown, airport and
resort/convention locations, which are operated by quality managers. We
believe this ability to acquire hotel properties operated by a variety of
quality managers under long-term contracts represents a strategic advantage
over a number of competitors. For example, in December 1998, we consummated
the Blackstone Acquisition for approximately $1.55 billion in a combination of
OP Units, cash, assumed debt and other consideration.

In certain circumstances, we have improved the results of under-performing
hotels by converting them to the Marriott brand. In general, based upon data
provided by Smith Travel Research, we believe that the Marriott brand has
consistently outperformed the industry. Demonstrating the strength of the
Marriott brand name, our comparable properties generated a 26% REVPAR premium
over our competitive set for 1998. Accordingly, management anticipates that
any additional full-service properties acquired in the future and converted
from other brands to the Marriott brand should achieve higher occupancy rates
and average room rates than has previously been the case for those properties
as the properties begin to benefit from Marriott's brand name recognition,
reservation system and group sales organization. Of our 105 full-service
hotels acquired from the beginning of 1994 through the date hereof, sixteen
were converted to the Marriott brand following their acquisition although such
opportunities have been more limited recently.

We also plan to selectively develop new upscale and luxury full-service
hotels in major urban markets and convention/resort locations with strong
growth prospects, unique or difficult to duplicate sites, high barriers to
entry for other new hotels and limited new supply. We intend to target only
development projects that show promise of providing financial returns that
represent a premium to acquisitions. In 1997, Host Marriott announced that it
would develop the 717-room Tampa Convention Center Marriott for $104 million,
including a $16 million subsidy provided by the City of Tampa.

We believe we are well qualified to pursue our acquisition and development
strategy. Management has extensive experience in acquiring and financing
lodging properties and believes its industry knowledge, relationships and
access to market information provide a competitive advantage with respect to
identifying, evaluating and acquiring hotel assets.

Recent Acquisitions, Dispositions and Developments

In January 1998, one of Host Marriott's subsidiaries acquired an additional
interest in Atlanta Marquis, which owns an interest in the 1,671-room Atlanta
Marriott Marquis Hotel, for approximately $239 million, including the
assumption of approximately $164 million of mortgage debt. It previously owned
a 1.3% general and limited partnership interest. As noted above, the remaining
limited partner interests in Atlanta Marquis were acquired as part of the REIT
conversion.

16


In March 1998, one of Host Marriott's subsidiaries acquired a controlling
interest in the partnership that owns three hotels: the 359-room Albany
Marriott, the 350-room San Diego Marriott Mission Valley and the 320- room
Minneapolis Marriott Southwest for approximately $50 million. In the second
quarter of 1998, one of Host Marriott's subsidiaries acquired the partnership
that owns the 289-room Park Ridge Marriott in Park Ridge, New Jersey for $24
million. It previously owned a 1% managing general partner interest and a note
receivable interest in such partnership. In addition, Host Marriott's
subsidiary acquired the 281-room Ritz-Carlton, Phoenix for $75 million, the
397-room Ritz-Carlton, Tysons Corner in Virginia for $96 million and the 487-
room Torrance Marriott near Los Angeles, California for $52 million. In the
third quarter of 1998, Host Marriott acquired the 308-room Ritz-Carlton,
Dearborn for approximately $65 million; a subsidiary of Host Marriott also
acquired the 336-room Ritz-Carlton, San Francisco for approximately $161
million, and Host Marriott acquired the 404-room Memphis Crowne Plaza (which
was converted to the Marriott brand upon acquisition) for approximately $16
million. These assets are currently held by us and our subsidiaries.

As noted above, in December 1998, we completed acquisitions of eight public
partnerships and interests in four private partnerships which own or control
28 properties and we consummated the Blackstone acquisition. The Blackstone
hotel portfolio is one of the premier collections of hotel real estate
properties which includes: the 449-room Ritz-Carlton, Amelia Island; the 275-
room Ritz-Carlton, Boston; the 793-room Hyatt Regency Burlingame at San
Francisco Airport; the 469-room Hyatt Regency Cambridge, Boston; the 514-room
Hyatt Regency Reston, Virginia; the 439-room Grand Hyatt Atlanta; the 365-room
Four Seasons Philadelphia; the 246-room Four Seasons Atlanta; the 494-room
Drake (Swissotel) New York; the 630-room Swissotel Chicago; the 498-room
Swissotel Boston and the 348-room Swissotel Atlanta. Additionally, the
transaction included: a $65.6 million first mortgage loan on the 285-room Four
Seasons Beverly Hills; two office buildings in Atlanta--the offices at The
Grand (97,879 sq. ft.) and the offices at the Swissotel (67,110 sq. ft.); and
a 25% interest in the U.S. Swissotel management company (which was transferred
to Crestline).

During 1997, Host Marriott or its subsidiaries acquired, or purchased
controlling interests in, 17 full-service hotels, containing 8,624 rooms, for
an aggregate purchase price of approximately $765 million (including the
assumption of approximately $418 million of debt). Host Marriott's
subsidiaries also completed the acquisition of the 504-room New York Marriott
Financial Center following the acquisition of the mortgage on the hotel for
$101 million in late 1996.

In 1997, Host Marriott or its subsidiaries acquired, or obtained controlling
interests in, five affiliated partnerships, adding 10 hotels to its portfolio.
In January 1997, a subsidiary of Host Marriott acquired a controlling interest
in MHP. MHP owns the 1,503-room Marriott Orlando World Center and a 50.5%
interest in the 624-room Marriott Harbor Beach Resort. In April, a subsidiary
of Host Marriott acquired a controlling interest in the 353-room Hanover
Marriott. In the fourth quarter, a subsidiary of Host Marriott acquired the
Chesapeake Hotel Limited Partnership. This partnership owns the 430-room
Boston Marriott Newton; the 681-room Chicago Marriott O'Hare; the 595-room
Denver Marriott Southeast; the 588-room Key Bridge Marriott in Virginia; the
479-room Minneapolis Airport Marriott in Minnesota; and the 221-room Saddle
Brook Marriott in New Jersey. In December 1997, a subsidiary of Host Marriott
obtained a controlling interest in the partnership that owns the 884-room
Marriott's Desert Springs Resort and Spa in California and we acquired the
remaining interests in December 1998 as part of the REIT conversion.

In addition to investments in partnerships in which it already held minority
interests, Host Marriott has been successful in adding properties to its
portfolio through partnership arrangements with either the seller of the
property or the incoming managers (typically Marriott International or a
Marriott franchisee). We now have the financial flexibility and, due to our
existing private partnership investment portfolio, the administrative
infrastructure in place to accommodate such arrangements. We view this ability
as a competitive advantage and expect to enter into similar arrangements to
acquire additional properties in the future.

Through subsidiaries, we currently own four Canadian properties, with 1,636
rooms, and will continue to evaluate other attractive acquisition
opportunities in Canada. In addition, the overbuilding and economic stress

17


currently being experienced in some European and Pacific Rim countries may
eventually lead to additional international acquisition opportunities. We will
acquire international properties only when such acquisitions achieve
satisfactory returns after adjustments for currency and country risks and tax
consequences.

We may also expand certain existing hotel properties where strong
performance and market demand exists. Expansions to existing properties create
a lower risk to us as the success of the market is generally known and
development time is significantly shorter than new construction. We recently
began construction on a 500-room expansion and an additional 15,000 square
feet of meeting space to the 1,503-room Marriott Orlando World Center, which
is due to be completed in early 2000. In July 1998, a subsidiary of Host
Marriott purchased a 13-acre parcel of land for the development of a 295-room
Ritz-Carlton that will serve as an extension of the 463-room Ritz-Carlton,
Naples, which was purchased in September 1996. The existing hotel just
completed room, restaurant and public space refurbishment and is in the
process of adding a world-class spa. In addition, a subsidiary of one of the
non-controlled subsidiaries has entered into a joint venture through which it
owns 49% of the surrounding newly developed 27-hole world-class Greg Norman
designed golf course development. The golf course joint venture was
transferred to a non-controlled subsidiary in connection with the REIT
conversion. Our total investment in expansions and improvements of the Ritz-
Carlton, Naples property is expected to be approximately $97 million.

In February 1999, we sold the Minneapolis/Bloomington Marriott for $35
million and recorded a gain on the sale of approximately $13 million. We also
may selectively dispose of other hotel assets where we believe we can earn
higher returns on our invested capital.

Hotel Lodging Industry

The lodging industry posted strong gains in 1998 as higher average daily
rates drove increases in revenue per available room, or REVPAR. Over the last
five years, the lodging industry has benefited from a favorable supply/demand
imbalance, driven in part by low construction levels in our submarkets
combined with high gross domestic product (GDP) growth. Recently, however,
supply has begun to moderately outpace demand, causing slight declines in
occupancy rates in the upscale and luxury full-service segments in which we
operate. According to Smith Travel Research, supply in our competitive set
increased 1.2% for the year ended December 31, 1998 versus the same period one
year ago while demand in our competitive set decreased 0.3% for the same
period. At the same time, occupancy declined 1.5% in our competitive set for
the year ended December 31, 1998 versus the same period one year ago.

These declines in occupancy, however, were more than offset by increases in
average daily rates which generated higher REVPAR. According to Smith Travel
Research, for the year ended December 31, 1998, average daily rate and REVPAR
for our competitive set increased 6.5% and 5.0%, respectively, versus the same
period one year ago. The current amount of excess supply in the lodging
industry is relatively moderate and much less severe than that experienced in
the lodging industry beginning in 1989, in part because of the greater
financial discipline and lending practices imposed by financial institutions
and public markets today relative to those during the late 1980's.

Within the upscale and luxury full-service segment, our hotels have
outperformed the overall sector. The attractive locations of our hotels, the
limited availability of new building sites for new construction of competing
full-service hotels, and the lack of availability of financing for new full-
service hotels has allowed us to maintain REVPAR and average daily rate
premiums over our competitors in these service segments. On a comparable
basis, average daily rates for our full service hotels increased 6.9% during
1998 compared with 1997. The increase in average daily rate helped generate a
strong increase in comparable hotel REVPAR of 7.3% for the same period.
Furthermore, because our lodging operations have a high fixed-cost component,
increases in REVPAR generally yield greater percentage increases in EBITDA.
While we do not benefit directly from increases in EBITDA levels at our
properties due to the structure of our leases, we should benefit from such
increases due to expected higher market valuations of our properties based on
such elevated EBITDA levels.


18


We believe that the current environment of excess supply will most likely
continue over the next twelve to eighteen months, although any excess supply
is expected to be moderate given the fact that demand is expected to grow at
the same 1% to 2% rate as projected GDP and new construction has been limited
by capital constraints. Given the relatively long lead time to develop urban,
convention and resort hotels, we believe that growth in room supply in upscale
and luxury full-service sub-markets in which we operate will remain moderate
through the year 2000. However, there can be no assurance that growth in
supply will remain moderate or that REVPAR and EBITDA will continue to
improve.

Hotel Lodging Properties

Our lodging portfolio currently consists of 125 upscale and luxury full
service hotels with approximately 58,000 rooms. Our hotel lodging properties
represent quality assets in the upscale and luxury full-service lodging
segments. All but thirteen of our hotel properties are currently operated
under the Marriott or Ritz-Carlton brand names.

To maintain the overall quality of our lodging properties, each property
undergoes refurbishments and capital improvements on a regularly scheduled
basis. Typically, refurbishing has been provided at intervals of five years,
based on an annual review of the condition of each property. For the fiscal
years 1998, 1997 and 1996, we spent $165 million, $129 million and $87
million, respectively, on capital improvements to existing properties. As a
result of these expenditures, we will be able to maintain high quality rooms
at our properties.

Our hotels average nearly 465 rooms. Thirteen of our hotels have more than
750 rooms. Hotel facilities typically include meeting and banquet facilities,
a variety of restaurants and lounges, swimming pools, gift shops and parking
facilities. Our hotels primarily serve business and pleasure travelers and
group meetings at locations in downtown and suburban areas, near airports and
at resort convention locations throughout the United States. The properties
are generally well situated in locations where there are significant barriers
to entry by competitors including downtown areas of major metropolitan cities
at airports and resort/convention locations where there are limited or no
development sites. Marriott International serves as the manager for 99 of our
125 hotels and all but 13 are part of Marriott International's full-service
hotel system. The Marriott brand name has consistently delivered occupancy and
REVPAR premiums over other brands. Based upon data provided by Smith Travel
Research, our comparable properties have an eight percentage point occupancy
premium and a 26% REVPAR premium over the competitive set for 1998.

The average age of our properties is sixteen years, although several of the
properties have had substantial, more recent renovations or major additions.
In 1998, a subsidiary of Host Marriott substantially completed a two-year $25
million dollar capital improvement program at the New Orleans Marriott which
included renovations to all guest rooms, refurbishment of ballrooms and
restaurant updates. In early 1998, a subsidiary of Host Marriott completed a
$15 million capital improvement program at the Denver Marriott Tech Center.
The program included replacement of guestroom interiors, remodeling of the
lobby, ballroom, meeting rooms and corridors, as well as renovations to the
exterior of the building.

A number of our full-service hotel acquisitions, such as the Memphis
Marriott which was acquired in 1998, were converted to the Marriott brand upon
acquisition. The conversion of these properties to the Marriott brand is
intended to increase occupancy and room rates as a result of Marriott
International's nationwide marketing and reservation systems, its Marriott
Rewards program, group sales force, as well as customer recognition of the
Marriott brand name. The invested capital with respect to these properties is
primarily used for the improvement of common areas, as well as upgrading soft
and hard goods (i.e., carpets, drapes, paint, furniture and additional
amenities). The conversion process typically causes periods of disruption to
these properties as selected rooms and common areas are temporarily taken out
of service. Historically, the conversion properties have shown improvements as
the benefits of Marriott International's marketing and reservation programs,
group sales force and customer service initiatives take hold. In addition,
these properties have generally been integrated into Marriott International's
systems covering purchasing and distribution, insurance, telecommunications
and payroll processing.

19


The chart below sets forth performance information for our comparable
hotels:



1998 1997
------- -------

Comparable Full-Service Hotels(1)
Number of properties.......................................... 78 78
Number of rooms............................................... 38,589 38,589
Average daily rate............................................ $142.67 $133.45
Occupancy percentage.......................................... 78.8% 78.5%
REVPAR........................................................ $112.39 $104.79
REVPAR % change............................................... 7.3% --

- --------
(1) Consists of the 78 properties owned directly or indirectly by Host
Marriott for the entire 1998 and 1997 fiscal years, respectively. These
properties, for the respective periods, represent the "comparable
properties." Properties held for less than all of the periods discussed
above, respectively, are not considered comparable.

The chart below sets forth certain performance information for our hotels:



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

Number of properties............................... 126(1) 95 79
Number of rooms.................................... 58,445(1) 45,718 37,210
Average daily rate................................. $140.35 $133.74 $119.94
Occupancy percentage............................... 77.7% 78.4% 77.3%
REVPAR............................................. $109.06 $104.84 $ 92.71

- --------
(1) Number of properties and rooms as of December 31, 1998 and includes 25
properties (9,965 rooms) acquired in the public partnerships merger and
the Blackstone acquisition.

The following table presents full service hotel information by geographic
region for 1998:



Number Average Number Average Average
Geographic Region of Hotels of Guest Rooms Occupancy(1) Daily Rate(1) REVPAR(1)
- ----------------- --------- -------------- ------------ ------------- ---------

Atlanta................. 11 486 72.3% $139.25 $100.67
Florida................. 13 513 78.9 141.22 111.45
Mid-Atlantic............ 17 364 76.5 122.56 93.75
Midwest................. 17 369 74.5 114.71 85.41
New York................ 12 631 85.2 183.21 156.18
Northeast............... 11 379 78.9 107.93 85.13
South Central........... 18 497 77.0 123.94 95.46
Western................. 27 491 78.1 150.80 117.76
Average--All regions.... 126 463 78.0 140.38 109.44

- --------
(1) The operating results of the 25 properties acquired through the Blackstone
acquisition and the merger of the public partnerships are not included.

During 1995 and 1996, Host Marriott divested virtually all of its limited-
service hotel properties through the sale and leaseback of 53 Courtyard
properties and 18 Residence Inn properties. During 1998, limited-service
properties represented less than 2% of our EBITDA from hotel properties and we
expect this percentage to continue to decrease as we continue to acquire full
service properties. These 71 properties that we lease continue to be reflected
in our revenues. The Courtyard and Residence Inn properties are subleased to
subsidiaries of Crestline under sublease agreements and are managed by
Marriott International under long-term management agreements. The owners of
the 71 limited-service properties that we lease have not yet consented to the
subleases but have agreed to waive any defaults under the related leases until
April 23, 1999, to provide us with additional time to obtain such consents
(which could require modifications in the terms of the sublease and structural
or other changes related thereto). If such consents are not obtained, we may
be required to terminate the subleases and contribute to a non-controlled
subsidiary our equity interests in the subsidiaries leasing the properties.
This

20


change would have the effect of reducing our revenues by $297 million and $282
million for 1998 and 1997, respectively, and increasing our net income by
approximately $5 million and $4 million for 1998 and 1997, respectively.

The following table sets forth as of March 1, 1999, the location and number
of rooms relating to each of our 125 hotels. All of the properties are leased
to a subsidiary of Crestline and operated under Marriott brands by Marriott
International, unless otherwise indicated.



Location Rooms
- -------- ------

Alabama
Grand Hotel Resort and Golf
Club........................................................... 306
Arizona
Mountain Shadows Resort......................................... 337
Scottsdale Suites............................................... 251
The Ritz-Carlton, Phoenix....................................... 281
California
Coronado Island Resort(1)(2).................................... 300
Costa Mesa Suites............................................... 253
Desert Springs Resort and Spa................................... 884
Fullerton(2).................................................... 224
Hyatt Regency, Burlingame(3).................................... 793
Manhattan Beach(1)(2)(4)........................................ 380
Marina Beach(1)(2).............................................. 368
Newport Beach................................................... 570
Newport Beach Suites............................................ 250
Ontario Airport(4).............................................. 299
Sacramento Airport(2)(3)(7)..................................... 85
San Diego Marriott Hotel and
Marina(2)(6)................................................... 1,355
San Diego Mission Valley(4)(7).................................. 350
San Francisco Airport........................................... 684
San Francisco Fisherman's
Wharf(4)....................................................... 285
San Francisco Moscone Center(2)................................. 1,498
San Ramon(2).................................................... 368
Santa Clara(2).................................................. 754
The Ritz-Carlton, Marina del
Rey(2)......................................................... 306
The Ritz-Carlton, San Francisco................................. 336
Torrance........................................................ 487
Colorado
Denver Southeast(2)............................................. 595
Denver Tech Center(1)........................................... 625
Denver West(2).................................................. 307
Marriott's Mountain Resort at
Vail(1)........................................................ 349
Connecticut
Hartford/Farmington............................................. 380
Hartford/Rocky Hill(2).......................................... 251
Florida
Fort Lauderdale Marina(2)....................................... 580
Harbor Beach Resort(2)(5)(6)(7)................................. 624
Jacksonville(2)(4).............................................. 256
Miami Airport(2)................................................ 782
Miami Biscayne Bay(2)........................................... 605
Orlando World Center............................................ 1,503
Palm Beach Gardens(4)........................................... 279
Singer Island Holiday Inn(3).................................... 222
Tampa Airport(2)................................................ 295
Tampa Westshore(2).............................................. 309
The Ritz-Carlton, Amelia Island................................. 449
The Ritz-Carlton, Naples........................................ 463
Georgia
Atlanta Marriott Marquis(6)..................................... 1,671
Atlanta Midtown Suites(2)....................................... 254
Atlanta Norcross............................................... 222
Atlanta Northwest.............................................. 400
Atlanta Perimeter(2)........................................... 400
Four Seasons, Atlanta(3)....................................... 246
Grand Hyatt, Atlanta(3)........................................ 439
JW Marriott Hotel at Lenox(2).................................. 371
Swissotel, Atlanta(3).......................................... 348
The Ritz-Carlton, Atlanta(2)................................... 447
The Ritz-Carlton, Buckhead..................................... 553
Illinois
Chicago/Deerfield Suites....................................... 248
Chicago/Downers Grove Suites................................... 254
Chicago/Downtown Courtyard..................................... 334
Chicago O'Hare(2).............................................. 681
Chicago O'Hare Suites(2)....................................... 256
Swissotel, Chicago(3).......................................... 630
Indiana
South Bend(2).................................................. 300
Louisiana
New Orleans.................................................... 1,290
Maryland
Bethesda(2).................................................... 407
Gaithersburg/Washingtonian
Center........................................................ 284
Massachusetts
Boston/Newton.................................................. 430
Hyatt Regency, Cambridge(3).................................... 469
Swissotel, Boston(3)........................................... 498
The Ritz-Carlton, Boston....................................... 275
Michigan
The Ritz-Carlton, Dearborn..................................... 308
Detroit Livonia................................................ 224
Detroit Romulus................................................ 245
Detroit Southfield............................................. 226
Minnesota
Minneapolis City Center(2)..................................... 583
Minneapolis Southwest(4)(7).................................... 320
Missouri
Kansas City Airport(2)......................................... 382
New Hampshire
Nashua......................................................... 251
New Jersey
Hanover........................................................ 353
Newark Airport(2).............................................. 590
Park Ridge(2).................................................. 289
Saddle Brook................................................... 221
New Mexico
Albuquerque(2)................................................. 411
New York
Albany(4)(7)................................................... 359
New York Marriott Financial
Center........................................................ 504
New York Marriott Marquis(2)(6)................................ 1,919
Marriott World Trade
Center(1)(2).................................................. 820
Swissotel, The Drake(3)........................................ 494


21




Location Rooms
- -------- -----

North Carolina
Charlotte Executive Park(4)........................................ 298
Greensboro/Highpoint(2)............................................ 299
Raleigh Crabtree Valley............................................ 375
Research Triangle Park............................................. 224
Ohio
Dayton............................................................. 399
Oklahoma
Oklahoma City...................................................... 354
Oklahoma City Waterford(1)(4)...................................... 197
Oregon
Portland........................................................... 503
Pennsylvania
Four Seasons, Philadelphia(3)...................................... 365
Philadelphia Convention
Center(2)......................................................... 1,200
Philadelphia Airport(2)............................................ 419
Pittsburgh City Center(1)(2)(4).................................... 400
Tennessee
Memphis(1)(2)...................................................... 404
Texas
Dallas/Fort Worth Airport.......................................... 492
Dallas Quorum(2)................................................... 547
El Paso(2)......................................................... 296
Houston Airport(2)................................................. 566
Houston Medical Center(2).......................................... 386
JW Marriott Houston................................................ 503
Plaza San Antonio(1)(2)(4)......................................... 252
San Antonio Rivercenter(2)......................................... 999
San Antonio Riverwalk(2)........................................... 500
Utah
Salt Lake City(2).................................................. 510
Virginia
Dulles Airport(2).................................................. 370
Fairview Park(2)................................................... 395
Hyatt Regency, Reston(3)........................................... 514
Key Bridge(2)...................................................... 588
Norfolk Waterside(2)(4)............................................ 404
Pentagon City Residence Inn........................................ 300
The Ritz-Carlton, Tysons
Corner(2)......................................................... 397
Washington Dulles Suites........................................... 254
Westfields(1)...................................................... 335
Williamsburg(1).................................................... 295
Washington
Seattle SeaTac Airport............................................. 459
Washington, DC
Washington Metro Center(1)......................................... 456
Canada
Calgary(1)......................................................... 380
Toronto Airport.................................................... 423
Toronto Eaton Center(2)............................................ 459
Toronto Delta Meadowvale(3)........................................ 374
------
TOTAL............................................................... 57,975
======

- --------
(1) This property was converted to the Marriott brand after acquisition.
(2) The land on which this hotel is built is leased under one or more long-
term lease agreements.
(3) This property is not operated under the Marriott brand and is not managed
by Marriott International.
(4) This property is operated as a Marriott franchised property.
(5) This property is leased to Marriott International.
(6) This property is not wholly owned by us.
(7) This property is not leased to Crestline.

Investments in Affiliated Partnerships

As previously discussed, in connection with the REIT conversion, the non-
controlled subsidiaries were formed to hold various assets. The direct
ownership of those assets by Host REIT or us could jeopardize Host REIT's
status as a REIT or our treatment as a partnership for federal income tax
purposes. Substantially all our general and limited partner interests in
partnerships owning 220 limited-service hotels were transferred to the non-
controlled subsidiaries prior to year end. Additionally, of the 20 full-
service hotels in which Host Marriott had general and limited partner
interests, 13 were acquired by us, two were sold, four were transferred to the
non-controlled subsidiary and one was retained by Host REIT.

Cash distributions provided from these partnerships including distributions
related to partnerships sold, transferred or acquired in 1998 are tied to the
overall performance of the underlying properties and the overall level of
debt. Distributions from these partnerships to Host Marriott were $2 million
in 1998 and $5 million in each of 1997 and 1996. All debt of these
partnerships is nonrecourse to us and our subsidiaries, except that we are
contingently liable under various guarantees of debt obligations of certain of
the limited-service partnerships.

Marketing

As of March 1, 1999, 99 of our 125 hotel properties were managed by Marriott
International as Marriott or Ritz-Carlton brand hotels. Thirteen of the 26
remaining hotels are operated as Marriott brand hotels under franchise
agreements with Marriott International. We believe that these Marriott-managed
and franchised properties will continue to enjoy competitive advantages
arising from their participation in the Marriott International hotel system.
Marriott International's nationwide marketing programs and reservation systems
as

22


well as the advantage of the strong customer preference for Marriott brands
should also help these properties to maintain or increase their premium over
competitors in both occupancy and room rates. Repeat guest business in the
Marriott hotel system is enhanced by the Marriott Rewards program, which
expanded the previous Marriott Honored Guest Awards program. Marriott Rewards
membership includes more than 7.5 million members.

The Marriott reservation system provides Marriott reservation agents
complete descriptions of the rooms available for sale and up-to-date rate
information from the properties. The reservation system also features
connectivity to airline reservation systems, providing travel agents with
access to available rooms inventory for all Marriott and Ritz-Carlton lodging
properties. In addition, software at Marriott's centralized reservations
centers enables agents to immediately identify the nearest Marriott or Ritz-
Carlton brand property with available rooms when a caller's first choice is
fully occupied. Host REIT's website (www.hostmarriott.com) currently permits
users to connect to the Marriott reservation system to reserve rooms in its
hotels.

Competition

Our hotels compete with several other major lodging brands in each segment
in which they operate. Competition in the industry is based primarily on the
level of service, quality of accommodations, convenience of locations and room
rates. Although the competitive position of each of our hotel properties
differs from market to market, we believe that our properties compare
favorably to their competitive set in the markets in which they operate on the
basis of these factors. The following table presents key participants in
segments of the lodging industry in which we compete:



Segment Representative Participants
------- ---------------------------

Luxury Full-Service Ritz-Carlton; Four Seasons
Upscale Full-Service Crown Plaza; Doubletree; Hyatt; Hilton; Marriott Hotels,
Resort and Suites; Radisson; Red Lion; Sheraton;
Swissotel; Westin; Wyndham


Other Real Estate Investments

We have lease and sublease activity relating primarily to Host Marriott's
former restaurant operations. Additionally, as part of the Blackstone
acquisition, we acquired 165,000 square feet of office space in two buildings
in Atlanta. Prior to the REIT conversion, we owned 12 undeveloped parcels of
vacant land, totaling approximately 83 acres, originally purchased primarily
for the development of hotels or senior living communities, which are now
owned by one of the non-controlled subsidiaries.

Employees


Currently, we have approximately 175 management employees, and approximately
16 other employees which are covered by a collective bargaining agreement that
are subject to review and renewal on a regular basis. We believe that we and
our managers have good relations with labor unions and have not experienced
any material business interruptions as a result of labor disputes.

Environmental and Regulatory Matters

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 may 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, certain
environmental laws and common law principles could be used to impose liability
for release of asbestos-containing materials, and third parties may seek
recovery from owners or operators of real properties for personal injury
associated with exposure to released asbestos-containing materials.
Environmental laws also may impose restrictions on the manner in which
property may be used or business may be operated, and these restrictions may
require expenditures. In connection with our current or prior ownership or
operation of hotels, we may be potentially liable for any such costs or
liabilities. Although we are currently not aware of any material environmental
claims pending or threatened against us, no assurance can be given that a
material environmental claim will not be asserted against us.

23


The Leases

In order for Host REIT to qualify as a REIT and for us to be treated as a
partnership for federal income tax purposes, neither we nor Host REIT may
operate our hotels or related properties. Accordingly, we lease the hotels to
the lessees, which are primarily wholly owned, indirect subsidiaries of
Crestline.

Lessees. There generally is a separate lessee for each hotel or group of
hotels that is owned by us or one of our separate subsidiaries. Each lessee is
generally a Delaware limited liability company, whose purpose is limited to
acting as lessee under the applicable lease(s).

For those hotels where it is the manager, Marriott International or a
subsidiary has a non-economic membership interest in the lessee entitling it
to certain voting rights but no economic rights. The operating agreements for
such lessees provide that the Crestline member of the lessee has full control
over the management of the business of the lessee, except with respect to
certain decisions for which the consent of the members or partners and the
manager are required. These decisions are:

. dissolving, liquidating, consolidating, merging, selling or leasing all
or substantially all of the assets of the lessee;

. engaging in any other business or acquiring any assets or incurring any
liabilities not reasonably related to the conduct of the lessee's
business;

. instituting voluntary bankruptcy or similar proceedings or consenting to
involuntary bankruptcy or similar proceedings;

. terminating the management agreement relating to the lessee's hotel,
other than by reason of a breach by the manager or upon exercise of
express termination rights in the management agreement;

. challenging the status or rights of the manager or the enforceability of
the manager's consent rights; or

. incurring debt in excess of certain limits.

Upon any termination of the applicable management agreement, these special
voting rights of Marriott International (or its subsidiary) will cease.

Lease terms. Each lease has a fixed term ranging generally from seven to ten
years, depending upon the lease, subject to earlier termination upon the
occurrence of certain contingencies described in the lease, including,
particularly, the provisions described below under "--Damage or destruction,"
"--Termination of the leases upon disposition of full-service hotels" and "--
Termination of the leases upon changes in tax laws."

Minimum rent; percentage rent; additional charges. Each lease requires the
lessee to pay (1) minimum rent in a fixed dollar amount per annum plus (2) to
the extent it exceeds minimum rent, percentage rent based upon specified
percentages of aggregate sales from the applicable hotel, including room
sales, food and beverage sales and other income ("Gross Revenues"), in excess
of specified thresholds.

Minimum rent is a fixed dollar amount specified in each lease less the FF&E
adjustment (which is described under "--Personal property limitation" below).
Any amounts other than minimum rent and percentage rent due to the lessor
under the leases are referred to as "additional charges."

The amount of minimum rent and the percentage rent thresholds are to be
adjusted each year. The annual adjustment with respect to minimum rent equals
a percentage of any increase in the Consumer Price Index, or CPI, during the
previous twelve months. The annual adjustment with respect to percentage rent
thresholds is a specified percentage equal to the weighted average of a
percentage of any increase in CPI plus a specified percentage of any increase
in a regional labor cost index agreed upon by the lessor and the lessee during
the previous twelve months. Neither minimum rent nor percentage rent
thresholds will be decreased because of the annual adjustment.


24


Rental payments will be made on a fiscal year basis. The "fiscal year" means
the fiscal year used by the manager. Payments of rent are to be made within
two business days after the required payment date under the management
agreement for each accounting period. "Accounting period" means, for those
hotels where Marriott International is the manager, any of the thirteen four-
week accounting periods which are used in the manager's accounting system.
Rent payable for each accounting period will be the sum of (1) the excess (if
any) of (x) the greater of cumulative minimum rent year-to-date or cumulative
percentage rent year-to-date over (y) the total amount of minimum rent and
percentage rent paid year-to-date plus (2) any additional charges due. If the
total amount of minimum rent and percentage rent paid year-to-date, as of any
rent payment date, is greater than both cumulative minimum rent year-to-date
and cumulative percentage rent year-to-date, then the lessor must remit the
difference to the lessee.

The leases generally provide for a rent adjustment in the event of damage,
destruction, partial taking, certain capital expenditures or an FF&E
adjustment.

Lessee expenses. Each lessee is responsible for paying all of the expenses
of operating the applicable hotel(s), including all personnel costs, utility
costs and general repair and maintenance of the hotel(s). The lessee also is
responsible for all fees payable to the applicable manager, including base and
incentive management fees, chain services payments and franchise or system
fees, with respect to periods covered by the term of the lease. The lessee is
not obligated to bear the cost of any capital improvements or capital repairs
to the hotels or the other expenses to be borne by the lessor, as described
below.

Lessor expenses. The lessor (typically, us or our subsidiary) is responsible
for the following expenses: real estate taxes, personal property taxes (to the
extent the lessor owns the personal property), casualty insurance on the
structures, ground lease rent payments, required expenditures for FF&E
(including maintaining the FF&E reserve, to the extent such is required by the
applicable management agreement) and capital expenditures.

The consent of the lessor is required for any capital expenditures (except
in an emergency or where the owner's consent is not required under the
management agreement) or a change in the amount of the FF&E reserve payment.

Crestline guarantee. Crestline and certain of its subsidiaries have entered
into a limited guarantee of the lease and management agreement obligations of
each lessee. For each of four identified "pools" of hotels, the cumulative
limit of the guarantee at any time is 10% of the aggregate rents under all
leases in such pool paid with respect to the preceding thirteen full
accounting periods (with an annualized amount based upon the minimum rent for
those leases that have not been in effect for thirteen full accounting
periods). In the event of a payment default under any lease or failure of
Crestline to maintain certain minimum net worth or debt service coverage
ratios, the obligations under the guarantees of leases in each pool are
secured by excess cash flow of each lessee in such pool. Such excess cash flow
will be collected, held in a cash collateral account, and disbursed in
accordance with agreed cash management procedures.

Security. The obligations of the lessee are secured by a pledge of all
personal property (tangible and intangible) of the lessee related to or used
in connection with the operation of the hotels (including any cash and
receivables from the manager or others held by the lessee as part of working
capital).

Working capital. Each lessor sold the existing working capital, including
inventory and fixed asset supplies (as defined in the Uniform System of
Accounts for Hotels) and receivables due from the manager, net of accounts
payable and accrued expenses to the applicable lessee upon the commencement of
the lease at a price equal to the fair market value of such assets. The
purchase price is represented by a note evidencing a loan that bears interest
at a rate per annum equal to the long-term applicable federal rate in effect
on the commencement of the lease. Interest owed on the working capital loan is
due simultaneously with each periodic rent payment and the amount of each
payment of interest will be credited against such rent payment. The principal
amount of the working capital loan will be payable upon termination of the
lease. At the termination or expiration of the lease, the lessee will sell to
the lessor the then existing working capital at a price equal to the value of
such assets at that time. The lessor will pay the purchase price of the
working capital by offsetting the

25


purchase price against the outstanding principal balance of the working
capital loan. To the extent that the value of the working capital delivered to
the lessor exceeds the value of the working capital delivered by the lessor to
the lessee at the commencement of the lease, the lessor will pay to the lessee
an amount equal to the difference in cash. To the extent that the value of the
working capital delivered to the lessor is less than the value of the working
capital delivered by the lessor to the lessee at the commencement of the
lease, the lessee will pay to the lessor an amount equal to the difference in
cash.

Termination of leases upon disposition of full-service hotels. In the event
the applicable lessor enters into an agreement to sell or otherwise transfer
any full-service hotel free and clear of the applicable lease, the lessor must
pay the lessee a termination fee equal to the fair market value of the
lessee's leasehold interest for the remaining term of the lease. For purposes
of determining the fair market value, a discount rate of 12% will be used, and
the annual income for each remaining year of the lease will be assumed to be
the average annual income generated by the lessee during the three fiscal
years preceding the termination date or if the hotel has not been in operation
for at least three fiscal years, then the average during the preceding fiscal
years that have elapsed, and if the hotel has not been in operation for at
least twelve months, then the assumed annual income shall be determined on a
pro forma basis. Alternatively, the lessor would be entitled to (1) substitute
a comparable hotel or hotels (in terms of economics and quality for the lessor
and the lessee as agreed to by the lessee) for any hotel that is sold or (2)
sell the hotel subject to the lease (subject to the lessee's reasonable
approval if the sale is to an entity that does not have sufficient financial
resources and liquidity to fulfill the "owner's" obligations under the
management agreement and the lessor's obligations under the lease, or does not
satisfy specified character standards) without being required to pay a
termination fee. In addition, the lessors collectively and the lessees
collectively each have the right to terminate up to twelve leases without
being required to pay any fee or other compensation as a result of such
termination, but the lessors are permitted to exercise such right only in
connection with sales of hotels to an unrelated third party or the transfer of
a hotel to a joint venture in which the operating partnership does not have a
two-thirds or greater interest.

Termination of the leases upon changes in tax laws. In the event that
changes in the federal income tax laws allow the lessors, or subsidiaries or
affiliates of the lessors, to directly operate the hotels without jeopardizing
Host REIT's status as a REIT, the lessors have the right to terminate all, but
not less than all, of the leases (excluding leases of hotels that must still
be leased following the tax law change) in return for paying the lessees the
fair market value of the remaining terms of the leases, valued in the same
manner as provided above under " --Termination of leases upon disposition of
full-service hotels." The payments are payable in cash or, subject to certain
conditions, shares of Host REIT's common stock, at the election of the lessor
and Host REIT.

Damage or destruction. If a hotel is partially or totally destroyed and is
no longer suitable for use as a hotel (as reasonably determined by the
lessor), the lease of such hotel will automatically terminate and the
insurance proceeds will be retained by the lessor, except for any proceeds
attributable to personal property owned by the lessee or business interruption
insurance. In this event, no termination fee will be owed to the lessee. If a
hotel is partially destroyed but is still suitable for use as a hotel (as
reasonably determined by the lessor), the lessee, subject to the lessor
agreeing to release the insurance proceeds to fund the cost of repair and
restoration, must apply the insurance proceeds to restore the hotel to its
preexisting condition. The lessor must fund any shortfall in insurance
proceeds less than or equal to five percent of the estimated cost of repair.
The lessor may fund such deficiency, in its sole discretion, in the event the
sum of (a) the insurance proceeds and (b) that portion of the insurance
deductible, if any, which is greater than 5% of the cost of repair, is less
than 95% of the cost of the repair, provided that if the lessor elects not to
fund such shortfall, the lessee may terminate the lease and the lessor must
pay to the lessee a termination fee equal to the lessee's operating profit for
the immediately preceding fiscal year. The term "lessee's operating profit"
shall mean for any fiscal year an amount equal to revenues due to the lessee
from the leased property after the payment of all expenses relating to the
operation or leasing of the leased property less rent paid to the lessor. If
and to the extent any damage or destruction results in a reduction of gross
revenues which would otherwise be realizable from the operation of the hotel,
the lessor will receive all loss of income insurance and the lessee will have
no obligation to pay rent, for any accounting period until the effects of the
damage are restored, in excess of the greater of (1) one-thirteenth of the
total rent paid in the fiscal year prior to the casualty or (2) percentage
rent calculated for the current accounting period.


26


Events of default. Except as otherwise provided below, and subject to the
notice and, in some cases, cure periods in the lease, the lease may be
terminated without penalty by the applicable lessor if any of the following
events of default (among others) occur:

. Failure to pay rent within ten days after the due date;

. Failure to comply with, or observe any of, the terms of the lease (other
than the failure to pay rent) for 30 days after notice from the lessor,
including failure to properly maintain the hotel (other than by reason of
the failure of the lessor to perform its obligations under the lease),
such period to be extended for up to an additional 90 days if such
default cannot be cured with due diligence within 30 days;

. Acceleration of maturity of certain indebtedness of the lessee with a
principal amount in excess of $1,000,000;

. Failure of Crestline to maintain minimum net worth or debt service
coverage ratio requirements;

. Filing of any petition for relief, bankruptcy or liquidation by or
against the lessee;

. The lessee voluntarily ceases to operate the hotel for 30 consecutive
days, except as a result of a casualty, condemnation or emergency
situation;

. A change in control of Crestline, the lessee or any subsidiary of
Crestline that is a direct or indirect parent of the lessee. Unless the
change in control involves an adverse party which would include a
competitor in the hotel business, a party without adequate financial
resources, a party that has been convicted of a felony (or controlled by
such a person), or a party who would jeopardize Host REIT's qualification
as a REIT, the lessor must pay a termination fee equal to the lessee's
operating profit from the hotel for the immediately preceding fiscal
year; or

. The lessee, the lessee's direct parent or Crestline defaults under the
assignment of management agreement, the guarantees described above, the
non-competition agreement described below or certain other related
agreements between the parties or their affiliates.

Assignment of lease. A lessee is permitted to sublet all or part of the
hotel or assign its interest under its lease, without the consent of the
lessor, to any wholly owned and controlled single purpose subsidiary of
Crestline, provided that Crestline continues to meet the minimum net worth
test and all other requirements of the lease. Transfers to other parties are
permitted if approved by the lessor.

Subordination to qualifying mortgage debt. The rights of each lessee are
expressly subordinate to qualifying mortgage debt and any refinancing thereof.
A default under the loan documents may result in the termination of the lease
by the lender. The lender is not required to provide a non-disturbance
agreement to the lessee.

The lessor is obligated to compensate the lessee, on a basis equal to the
lease termination provision described in "--Termination of leases upon
disposition of hotels" above, if the lease is terminated because of a non-
monetary default under the terms of a loan that occurs because of an action or
omission by the lessor (or its affiliates) or a monetary default where there
is not an uncured monetary event of default of the lessee. In addition, if any
loan is not refinanced in a timely manner, and the loan amortization schedule
is converted to a cash flow sweep structure, the lessee has the right to
terminate the lease after a twelve-month cure period and the lessor would owe
a termination fee as provided above. During any period of time that a cash
flow sweep structure is in effect, the lessor must compensate the lessee for
any lost revenue resulting from such cash flow sweep. We have guaranteed these
obligations.

Personal property limitation. If a lessor reasonably anticipates that the
average tax basis of the items of the lessor's FF&E and other personal
property that are leased to the applicable lessee will exceed 15% of the
aggregate average tax basis of the real and personal property subject to the
applicable lease, the following procedures would apply, subject to obtaining
lender consent where required:

. The lessor would acquire any replacement FF&E that would cause the
applicable limits to be exceeded, and immediately thereafter the lessee
would be obligated either to acquire such excess FF&E from the lessor or
to cause a third party to purchase such FF&E.

27


. The lessee would agree to give a right of first opportunity to one of our
non-controlled subsidiaries to acquire the excess FF&E and to lease the
excess FF&E to the lessee at an annual rental equal to the market leasing
factor times the cost of the excess FF&E. If such non-controlled
subsidiary does not agree to acquire the excess FF&E and to enter into
such lease, then the lessee may either acquire the excess FF&E itself or
arrange for another third party to acquire such excess FF&E and to lease
the same to the lessee.

. The annual rent under the applicable lease would be reduced in accordance
with a formula based on market leasing rates for the excess FF&E.

Certain actions under the leases. The leases prohibit the lessee from taking
the following actions with respect to the management agreement without notice
to the lessor and, if the action would have a material adverse effect on the
lessor, the consent of the lessor:

. terminate the management agreement prior to the expiration of the term
thereof;

. amend, modify or assign the management agreement;

. waive (or fail to enforce) any right of the "owner" under the management
agreement;

. waive any breach or default by the manager under the management agreement
(or fail to enforce any right of the "owner" in connection therewith);

. agree to any change in the manager or consent to any assignment by the
manager; or

. take any other action which reasonably would be expected to materially
adversely affect the lessor's rights or obligations under the management
agreement for periods following the termination of the lease (whether
upon the expiration of its term or upon earlier termination as provided
for therein).

Change in manager. A lessee is permitted to change the manager or the brand
affiliation of a hotel only with the approval of the applicable lessor, which
approval may not be unreasonably withheld. Any replacement manager must be a
nationally recognized manager with substantial experience in managing hotels
of comparable quality. No such replacement can extend beyond the term of the
lease without the consent of the lessor, which consent may be withheld in the
lessor's sole discretion.

The Management Agreements

General

The lessees lease the hotels from us. Upon leasing the hotels, the lessees
assumed substantially all of the obligations of such subsidiaries under the
management agreements between those entities and the subsidiaries of Marriott
International and other companies that currently manage the hotels. As a
result of their assumptions of obligations under the management agreements,
the lessees have substantially all of the rights and obligations of the
"owners" of the hotels under the management agreements for the period during
which the leases are in effect (including the obligation to pay the management
and other certain fees thereunder) and hold us harmless with respect thereto.
We remain liable for all obligations under the management agreements. See "--
Management services provided by Marriott International and affiliates," "--
Assignment of management agreements."

Management services provided by Marriott International and affiliates

General. Under each management agreement related to a Marriott
International-managed hotel, the manager provides complete management services
to the applicable lessees in connection with its management of such lessee's
hotels.

Operational services. The managers have sole responsibility and exclusive
authority for all activities necessary for the day-to-day operation of the
hotels, including establishment of all room rates, the processing of
reservations, procurement of inventories, supplies and services, periodic
inspection and consultation visits to the hotels by the managers' technical
and operational experts and promotion and publicity of the hotels. The manager
receives compensation from the lessee in the form of a base management fee and
an incentive management fee, which are normally calculated as percentages of
gross revenues and operating profits, respectively.

28


Executive supervision and management services. The managers provide all
managerial and other employees for the hotels; review the operation and
maintenance of the hotels; prepare reports, budgets and projections; provide
other administrative and accounting support services, such as planning and
policy services, financial planning, divisional financial services, risk
planning services, product planning and development, employee planning,
corporate executive management, legislative and governmental representation
and certain in-house legal services; and protect the "Marriott" trademark and
other tradenames and service marks. The manager also provides a national
reservations system.

Chain services. The management agreements require the manager to furnish
chain services that are furnished generally on a central or regional basis to
hotels in the Marriott hotel system. Such services include: (1) the
development and operation of computer systems and reservation services, (2)
regional management and administrative services, regional marketing and sales
services, regional training services, manpower development and relocation
costs of regional personnel and (3) such additional central or regional
services as may from time to time be more efficiently performed on a regional
or group level. Costs and expenses incurred in providing such services are
allocated among all hotels in the Marriott hotel system managed by the manager
or its affiliates and each applicable lessee is required to reimburse the
manager for its allocable share of such costs and expenses.

Working capital and fixed asset supplies. The lessee is required to maintain
working capital for each hotel and fund the cost of fixed asset supplies,
which principally consist of linen and similar items. The applicable lessee
also is responsible for providing funds to meet the cash needs for the
operations of the hotels if at any time the funds available from operations
are insufficient to meet the financial requirements of the hotels.

Use of affiliates. The manager employs the services of its affiliates to
provide certain services under the management agreements. Certain of the
management agreements provide that the terms of any such employment must be no
less favorable to the applicable lessee, in the reasonable judgment of the
manager, than those that would be available from the manager.

FF&E replacements. The management agreements generally provide that once
each year the manager will prepare a list of FF&E to be acquired and certain
routine repairs that are normally capitalized to be performed in the next year
and an estimate of the funds necessary therefor. Under the terms of the
leases, the lessor is required to provide to the applicable lessee all
necessary FF&E for the operation of the hotels (including funding any required
FF&E replacements). For purposes of funding the FF&E replacements, a specified
percentage (generally 5%) of the gross revenues of the hotel is deposited by
the manager into a book entry account. These amounts are treated under the
leases as paid by the lessees to the lessor and will be credited against their
rental obligations. If the manager determines that more than 5% of the gross
revenues of the hotel is required to fund repairs for a certain period, the
manager may increase the percentage of gross revenues to be deposited into the
FF&E reserve account for such periods. In such event, the lessor may elect to
fund such increases through annual increases in the amount deposited by the
manager in the FF&E reserve account or to make a lump-sum contribution to the
FF&E reserve account of the additional amounts required. If the lessor adopts
the first election, the deductions are credited against the rental obligations
of the lessee. If the lessor fails to elect either option within thirty days
of the request for additional funds or fails to pay the lump-sum within 60
days of its election to do so, the manager may terminate the management
agreement. Under certain circumstances, the manager may make repairs in
addition to those set forth on its list, but in no event may it expend more
than the amount in the FF&E reserve account without our consent and the
lessee's.

Under certain of the management agreements, the lessor must approve the FF&E
replacements, including any FF&E replacements proposed by the manager that are
not contained on the annual list which was approved by the lessor and the
lessee. If the manager and the lessor agree, the lessor would acquire or
otherwise provide the FF&E replacements set forth on the approved list. If the
lessor and the manager are unable to agree on the list within 60 days of its
submission, the lessor would be required to make only those FF&E replacements
specified on such list that are no more extensive than the system standards
for FF&E replacements that the manager requires for Marriott hotels. For
purposes of funding the FF&E replacements required to be paid for by the
operating partnership, each management agreement and the lessor's loan
agreements require the lessor to

29


deposit a designated amount into the FF&E reserve account periodically. The
lessees have no obligation to fund the FF&E reserve accounts (and any amounts
deposited therein by the manager from funds otherwise due the lessee under the
management agreement will be credited against the lessee's rental obligation).

Under each lease, the lessor is responsible for the costs of FF&E
replacements and for decisions with respect thereto (subject to its
obligations to the lessee under the lease).

Building alterations, improvements and renewals. The management agreements
require the manager to prepare an annual estimate of the expenditures
necessary for major repairs, alterations, improvements, renewals and
replacements to the structural, mechanical, electrical, heating, ventilating,
air conditioning, plumbing and vertical transportation elements of each hotel.
Such estimate must be submitted to the lessor and the lessee for their
approval. In addition to the foregoing, the management agreements generally
provide that the manager may propose such changes, alterations and
improvements to the hotel as are required, in the manager's reasonable
judgment, to keep the hotel in a competitive, efficient and economical
operating condition or in accordance with Marriott standards. The cost of the
foregoing is paid from the FF&E reserve account; to the extent that there are
insufficient funds in such account, we are required to pay any shortfall.
Under the management agreements (and the leases), neither the lessor nor the
lessee may unreasonably withhold consent to repairs and other changes which
are required under applicable law or any of the manager's "life-safety"
standards and, if the lessor and the lessee fail to approve any of the other
proposed repairs or other changes within 75 days of the request therefor, the
manager may terminate the management agreement. Under certain of the other
management agreements, if the lessor and the manager are unable to agree on
the estimate within 60 days of its submission, the lessor is required to make
only those expenditures that are no more extensive than the manager requires
for Marriott hotels generally, as the case may be. Under the terms of the
leases, the lessor is responsible for the costs of the foregoing items and for
decisions with respect thereto (subject to its obligations to the lessees
under the leases).

Service marks. During the term of the management agreements, the service
mark "Marriott" and other symbols, logos and service marks currently used by
the manager and its affiliates may be used in the operation of the hotels.
Marriott International (or its applicable affiliates) intends to retain its
legal ownership of these marks. Any right to use the service marks, logo and
symbols and related trademarks at a hotel will terminate with respect to that
hotel upon termination of the management agreement with respect to such hotel.

Termination fee. Certain of the management agreements provide that if the
management agreement is terminated prior to its full term due to casualty,
condemnation or the sale of the hotel, the manager would receive a termination
fee as specified in the specific management agreement. Under the leases, the
responsibility for the payment of any such termination fee as between the
lessee and the lessor depends upon the cause for such termination.

Termination for failure to perform. Most of the management agreements may be
terminated based upon a failure to meet certain financial performance
criteria, subject to the manager's right to prevent such termination by making
certain payments to the lessee based upon the shortfall in such criteria.

Events of default. Events of default under the management agreements
include, among others, the following:

. the failure of either party to make payments pursuant to the management
agreement within ten days after written notice of such nonpayment has
been made;

. the failure of either party to perform, keep or fulfill any of the
covenants, undertakings, obligations or conditions set forth in the
management agreement and the continuance of such default for a period of
30 days after notice of said failure or, if such default is not
susceptible of being cured within 30 days, the failure to commence said
cure within 30 days or the failure thereafter diligently to pursue such
efforts to completion;

. if either party files a voluntary petition in bankruptcy or insolvency or
a petition for reorganization under any bankruptcy law or admits that it
is unable to pay its debts as they become due;

30


. if either party consents to an involuntary petition in bankruptcy or
fails to vacate, within 90 days from the date of entry thereof, any order
approving an involuntary petition by such party; or

. if an order, judgment or decree by any court of competent jurisdiction,
on the application of a creditor, adjudicating either party as bankrupt
or insolvent or approving a petition seeking reorganization or appointing
a receiver, trustee, or liquidator of all or a substantial part of such
party's assets is entered, and such order, judgment or decree continues
unstayed and in effect for any period of 90 days.

As described above, all fees payable under the management agreements are
obligations of the lessees, to be paid by the lessees for so long as the
leases remain in effect. The lessees' obligations to pay these fees, however,
could adversely affect the ability of one or more lessees to pay base rent or
percentage rent payable under the leases, even though such amounts otherwise
are due and owing to the lessor. Moreover, we remain obligated to the manager
to the extent the lessee fails to pay these fees.

Assignment of management agreements. The management agreements applicable to
each hotel have been assigned to the applicable lessee for the term of the
lease of such hotel. The lessee is obligated to perform all of the obligations
of the lessor under the management agreement during the term of its lease,
other than certain retained obligations including, without limitation, payment
of real property taxes, property casualty insurance and ground rent, and
maintaining a reserve fund for FF&E replacements and capital expenditures, for
which the lessor retains responsibility. Although the lessee has assumed
obligations of the lessor under the management agreement, the lessor is not
released from its obligations and, if the lessee fails to perform any
obligations, the manager will be entitled to seek performance by or damages
from the lessor. If the lease is terminated for any reason, any new or
successor lessee must meet certain requirements for an "approved lessee" or
otherwise be acceptable to Marriott International. The requirements for an
"approved lessee" include that the entity:

. has sufficient financial resources and liquidity to fill the obligations
under the management agreement;

. is not in control of or controlled by persons who have been convicted of
felonies;

. is not engaged, or affiliated with any person or entity engaged in the
business of operating a branded hotel chain having 5,000 or more guest
rooms in competition with Marriott International; and

. must be a single purpose entity in which Marriott International has a
non-economic membership interest with the same rights as it has in the
current lessee.

Any new lease must be in substantially the same form as the current lease or
otherwise be acceptable to Marriott International.

Non-competition agreements

Pursuant to a non-competition agreement entered into in connection with the
leases, Crestline has agreed, among other things, that until the earlier of
December 31, 2008 and the date on which it is no longer a lessee for more than
25% of the number of the hotels owned by us on December 29, 1998, it will not
(1) own, operate or otherwise control (as owner or franchisor) any full-
service hotel brand or franchise, or purchase, finance or otherwise invest in
full-service hotels, or act as an agent or consultant with respect to any of
the foregoing activities, or lease or manage full-service hotels (other than
hotels owned by us) if its economic return therefrom would be more similar to
returns derived from ownership interests in such hotels except for
acquisitions of property used in hotels as to which a subsidiary of Crestline
is the lessee, investments in full-service hotels which represent an
immaterial portion of a merger or similar transaction or a minimal portfolio
investment in another entity, limited investments (whether debt or equity) in
full-service hotels as to which a subsidiary of Crestline is the lessee or
activities undertaken with respect to its business of providing asset
management services to hotel owners, or (2) without our consent, manage any of
the hotels owned by us, other than to provide asset management services.


31


We have agreed with Crestline, among other things, that, (1) until December
31, 2003, we will not purchase, finance or otherwise invest in senior living
communities, or act as an agent or consultant with respect to any of the
foregoing activities (except for acquisitions of communities which represent
an immaterial portion of a merger or similar transaction or for minimal
portfolio investments in other entities) and (2) until the earlier of December
31, 2008 and the date on which subsidiaries of Crestline are no longer lessees
for more than 25% of the number of the hotels owned by us on December 29,
1998, we will not lease, as tenant or subtenant, limited- or full-service
hotel properties from any "real estate investment trust" within the meaning of
Sections 856 through 859 of the Internal Revenue Code where it will not be the
operator or manager of the hotel (other than through a contractual arrangement
with a non-affiliated party) and where its rental payments qualify as "rents
from real property" within the meaning of Section 856(d) of the Internal
Revenue Code, or purchase, finance or otherwise invest in persons or entities
which engage in any of the foregoing activities, or act as an agent or
consultant with respect to any of the foregoing activities (except for
acquisitions of entities which engage in any of the foregoing activities where
the prohibited activities represent an immaterial portion of a merger or
similar transaction, or minimal portfolio investments in other entities which
engage in any of the foregoing activities, or certain leasing arrangements
existing on December 29, 1998 or entered into in the future between us and
certain other related parties, or by our management of any hotels in which it
has an equity interest). In addition, both Crestline and we have agreed not to
hire or attempt to hire any of the other's senior employees at any time prior
to December 31, 2000.

We entered into a noncompetition agreement with Marriott International that
defines our rights and obligations with respect to certain businesses operated
by each of us. Crestline became an additional party to this agreement at the
time its shares were distributed to Host Marriott's stockholders. At that
time, we also entered into an agreement with Crestline under which we agreed
with Crestline about the allocation between us of the rights to engage in
certain activities permitted under the agreement with Marriott International.
In general, until October 8, 2000, we and our subsidiaries are prohibited from
entering into or acquiring any business that competes with the hotel
management business (i.e., managing, operating or franchising full-service or
limited-service hotels) as conducted by Marriott International. Pursuant to
this agreement, we cannot (1) operate any hotel under a common name with any
other hotel we operate or with any hotel operated by Crestline, (2) have a
manager (other than Marriott International or one of its affiliates) manage
any limited-service hotel for us under a common name with any other limited-
service hotel managed by such manager for us or for Crestline, (3) have a
manager (other than Marriott International or one of its affiliates) manage
more than the greater of (a) 10 full-service hotels under a common name which
is a brand other than "Delta," "Four Seasons," "Holiday Inn," "Hyatt" and
"Swissotel" (the "Existing Brands") or (b) 25% of any system operated by such
manager under a common name which is not an Existing Brand, (4) have a manager
(other than Marriott International or one of its affiliates) manage more than
the greater of (a) 5 full-service hotels under a common name which is an
Existing Brand or (b) 12.5% of any system operated by such manager under a
common name which is an Existing Brand, (5) franchise as franchisor any
limited-service hotel under a common name with any other limited-service hotel
for which we or Crestline is a franchisor or (6) franchise as franchisor more
than 10 full-service hotels under a common name.

Item 3. Legal Proceedings

In connection with the REIT conversion, we assumed all liability arising
under legal proceedings filed against Host Marriott and will indemnify Host
REIT as to all such matters. We believe all of the lawsuits in which Host
Marriott is a defendant, including the following lawsuits, are without merit
and we intend to defend vigorously against such claims; however, no assurance
can be given as to the outcome of any of the lawsuits.

Texas Multi-Partnership Lawsuit. On March 16, 1998, limited partners in
several limited partnerships sponsored by us filed a lawsuit, Robert M. Haas,
Sr. and Irwin Randolph Joint Tenants, et al. v. Marriott International, Inc.,
et al., Case No. 98-CI-04092, in the 57th Judicial District Court of Bexar
County, Texas, alleging that the defendants conspired to sell hotels to the
partnerships for inflated prices and that they charged the partnerships
excessive management fees to operate the partnerships' hotels. The plaintiffs
further allege that

32


the defendants committed fraud, breached fiduciary duties and violated the
provisions of various contracts. The plaintiffs are seeking unspecified
damages. On March 18, 1999, two limited partners in Courtyard by Marriott
Limited Partnership filed a class action petition in intervention seeking to
convert the lawsuit into a class action. The court has not yet ruled on this
petition.

Atlanta Marquis. Certain limited partners of Atlanta Marriott Marquis
Limited Partnership ("AMMLP") filed a putative class action lawsuit, Hiram and
Ruth Sturm v. Marriott Marquis Corporation, et al., Case No. 97-CV-3706, in
the U.S. District Court for the Northern District of Georgia, on December 12,
1997 against AMMLP's general partner, its directors and Host Marriott,
regarding the merger of AMMLP into a new partnership as part of the
refinancing of AMMLP's debt. The plaintiffs allege that the defendants misled
the limited partners in order to induce them to approve the AMMLP merger,
violated securities regulations and federal roll-up regulations and breached
their fiduciary duties to the partners. The plaintiffs sought to enjoin, or in
the alternative, rescind the AMMLP merger and damages. The partnership
agreement includes provisions which require AMMLP to indemnify the general
partners against losses, expenses and fees. On November 13, 1998, the court
dismissed all of the federal securities law claims and retained jurisdiction
over the state law claims for breach of fiduciary duty and breach of contract.

Another limited partner of AMMLP sought similar relief and filed a separate
lawsuit, styled Poorvu v. Marriott Marquis Corporation, et al., Civil Action
No. 16095-NC, on December 19, 1997, in Delaware State Chancery Court. The
defendants have filed an answer to the complaint.

Courtyard II. A group of partners in Courtyard by Marriott II Limited
Partnership ("CBM II") filed a lawsuit, Whitey Ford, et al. v. Host Marriott
Corporation, et al., Case No. 96-CI-08327, on June 7, 1996, in the 285th
Judicial District Court of Bexar County, Texas, against Host Marriott,
Marriott International and others alleging breach of fiduciary duty, breach of
contract, fraud, negligent misrepresentation, tortious interference, violation
of the Texas Free Enterprise and Antitrust Act of 1983 and conspiracy in
connection with the formation, operation and management of CBM II and its
hotels. The plaintiffs are seeking unspecified damages. On January 29, 1998,
two other limited partners filed a petition in intervention seeking to convert
the lawsuit into a class action. The defendants have filed an answer, the
class has been certified, class counsel has been appointed, and discovery is
underway. On March 11, 1999, Palm Investors, L.L.C., the assignee of a number
of limited partnership units acquired through various tender offers, filed a
plea in intervention to bring additional claims relating to the 1993 split of
Marriott Corporation and to the 1995 refinancing of CBM II's indebtedness.
This plea also seeks the addition of Ernst & Young, L.L.P. and E&Y Kenneth
Leventhal Real Estate Services Co. as additional defendants for their
appraisal role in the 1995 refinancing. The original plaintiffs subsequently
filed a second amended complaint on March 19, 1999.

MHP II. Limited partners of Marriott Hotel Properties II Limited Partnership
("MHP II") are asserting putative class claims in lawsuits filed in Palm Beach
County Circuit Court on May 10, 1996, Leonard Rosenblum, as Trustee of the
Sylvia Bernice Rosenblum Trust, et al. v. Marriott MHP Two Corporation, et
al., Case No. CL-96-4087-AD, and, in Delaware State Chancery Court on April
24, 1996, Cary W. Salter, Jr., et al. v. MHP II Acquisition Corp., et al.,
respectively, against Host Marriott and certain of our affiliates alleging
that the defendants violated their fiduciary duties and engaged in fraud and
coercion in connection with the tender offer for MHP II units.

The defendants removed the Florida action to the United States District
Court for the Southern District of Florida and, after hearings on various
procedural motions, the District Court remanded the case to state court on
July 25, 1998. The defendants then filed motions to dismiss Rosenblum's fifth
amended complaint or, in the alternative, to deny class certification in the
state court case. The state court held a hearing on these motions on October
27, 1998 but did not issue a ruling at that time. Thereafter, and prior to any
ruling on the defendants' motions, Rosenblum filed a motion seeking leave to
file a sixth amended complaint adding allegations relating to the partnership
merger of MHP II and adding additional plaintiffs. On February 2, 1999, the
court granted Rosenblum's motion to file an amended complaint and denied as
moot the defendants' motion to dismiss the earlier complaint.

33


On June 12, 1996, the Delaware Chancery Court entered an order denying the
Delaware plaintiffs' application to enjoin the tender offer for MHP II units.
The Delaware plaintiffs subsequently moved to voluntarily dismiss the Delaware
action. The Chancery Court granted this motion, but with the proviso that the
plaintiffs could only refile in the Florida federal action. After the District
Court's remand of the Rosenblum case to Florida state court, two of the three
original Delaware plaintiffs asked the Chancery Court to reconsider its order
granting their voluntary dismissal. The Chancery Court refused to allow the
plaintiffs to join the Rosenblum action in Florida and, instead, reinstated
the Delaware case, now styled In Re Marriott Hotel Properties II Limited
Partnership Unitholders Litigation, Consolidated Civil Action No. 14961. On
January 29, 1999, Cary W. Salter alone filed an Amended Consolidated Class
Action Complaint in the Delaware action, adding allegations relating to the
partnership merger of MHP II. As a result of these recent developments in the
Delaware case, the defendants filed a motion to stay the Florida action. The
Florida court denied this motion, and the defendants have appealed to the
Fourth District Court of Appeal of Florida.

Potomac Hotel Limited Partnership. On July 15, 1998, one limited partner in
Potomac Hotel Limited Partnership, or PHLP, filed a class action lawsuit
styled Michael C. deBerardinis v. Host Marriott Corporation, Civil Action No
WMN 98-2263, in the United States District Court for the District of Maryland.
The plaintiff alleged that Host Marriott misled PHLP's limited partners in
order to induce them into approving the sale of one of PHLP's hotels, violated
the securities regulations by issuing a false and misleading consent
solicitation and breached fiduciary duties and the partnership agreement. The
complaint sought unspecified damages. On February 16, 1999, the District Court
dismissed the federal securities claims with prejudice and the state law
claims without prejudice. On March 9, 1999, the plaintiff filed a class action
complaint in Montgomery County, Maryland Circuit Court in a case styled
Michael C. deBerardinis v. Host Marriott Corporation, Civil No. 197694-V, to
further pursue the state law claims.

Item 4. Submission of matters to a vote of security holders

None.

34


PART II

Item 5. Market for our OP Units and related unitholder matters

There is no established public trading market for our OP Units and transfers
of OP Units are restricted by the terms of our partnership agreements. We have
not paid any distributions on the OP Units. We declared a $0.21 distribution
per OP Unit payable on April 14, 1999 to unitholders of record on March 31,
1999.

The number of holders of record of our OP Units on March 28, 1999 was 2,900.
The number of outstanding OP Units was 292,296,998 as of March 28, 1999.

Issuances of Unregistered Securities.

Unless stated otherwise, we acquired interests in partnerships owning hotel
properties in connection with each of the following issuances of unregistered
securities.

On December 30, 1998, we issued 25.7 million OP Units to various limited
partners in the eight public partnership mergers and the four private
partnerships in exchange for their existing partnership interests, which were
valued at approximately $333 million. The issuance of OP Units was made in
reliance on an exemption from the registration requirements of the Securities
Act pursuant to Section 4(2). The OP Units issued are redeemable for the cash
equivalent of a share of Host REIT's common stock or, at Host REIT's option,
shares of its common stock, beginning on December 30, 1999.

Also on December 30, 1998, we issued approximately 43.9 million OP Units to
the Blackstone Entities in part in exchange for the acquisition of, or
controlling interests in, twelve hotels and one mortgage loan secured by an
additional hotel. The actual number of OP Units will fluctuate based upon
certain adjustments to be determined on March 31, 1999. Based upon current
stock prices, we will be required to issue approximately 3.7 million
additional OP Units on March 31, 1999 to the Blackstone Entities. The issuance
of OP Units was made in reliance on an exemption from the registration
requirements of the Securities Act pursuant to Section 4(2) thereunder. The OP
Units are redeemable for the cash equivalent of a share of Host REIT's common
stock or, at Host REIT's option, shares of its common stock. Fifty percent of
the OP Units become redeemable in July 1999, with an additional 25% becoming
redeemable in October 1999 and the remainder in January 2000.

In December 1998, we issued approximately 205.3 million OP Units to Host
Marriott and its subsidiaries in exchange for substantially all of Host
Marriott's and its subsidiaries' assets (excluding the senior living business
transferred to Crestline) and the assumption of substantially all of their
liabilities. The number of OP Units issued to Host Marriott and its
subsidiaries equalled the number of outstanding shares of Host Marriott's
common stock. The issuance of OP Units was made in reliance on an exemption
from the registration requirements for the Securities Act pursuant to Section
4(2).


35


Item 6. Selected Financial Data

The following table presents certain selected historical financial data of
Host Marriott, the predecessor to Host REIT and the operating partnership.
This information has been derived from Host Marriott's and our audited
consolidated financial statements for the five most recent fiscal years ended
December 31, 1998. As Host Marriott is our predecessor, we consider the
historical financial information of Host Marriott for periods prior to the
REIT conversion to be our historical financial information. The earnings per
share information included below is based on the outstanding common stock of
Host Marriott. The 1998 and 1997 financial information reflects the
discontinued operations related to the spin-off of Crestline in conjunction
with the REIT conversion.



Fiscal Year
-----------------------------------------
1998(3) 1997(3) 1996(1) 1995(2) 1994(3)
------- ------- ------- ------- -------
(in millions, except per share data)

Income Statement Data:
Revenues............................. $3,513 $2,823 $1,957 $1,362 $1,011
Operating profit before minority
interest, corporate expenses and
interest............................ 661 432 233 114 152
Income (loss) from continuing
operations.......................... 194 47 (13) (62) (13)
Income (loss) before extraordinary
items............................... 195 47 (13) (123) (19)
Net income (loss)(4)................. 47 50 (13) (143) (25)
Basic earnings (loss) per common
share:(5)
Income (loss) from continuing
operations........................ .90 .22 (.06) (.36) (.08)
Income (loss) before extraordinary
items............................. .91 .22 (.06) (.72) (.12)
Net income (loss)(4)............... .22 .23 (.06) (.84) (.15)
Diluted earnings (loss) per common
share:(5)
Income (loss) from continuing
operations........................ .84 .22 (.06) (.36) (.08)
Income (loss) before extraordinary
items............................. .85 .22 (.06) (.72) (.12)
Net income (loss)(4)............... .27 .23 (.06) (.84) (.15)
Cash dividends declared per common
share............................... 1.00 -- -- -- --

Balance Sheet Data:
Total assets(6)...................... $8,262 $6,141 $5,152 $3,557 $3,366
Debt................................. 5,698 3,466 2,647 2,178 1,871

- --------
(1) Fiscal year 1996 includes 53 weeks.
(2) Operating results for 1995 include a $10 million pre-tax charge to write
down the carrying value of five limited service properties to their net
realizable value and a $60 million pre-tax charge to write down an
undeveloped land parcel to its estimated sales value. In 1995, we
recognized a $20 million extraordinary loss, net of taxes, on the
extinguishment of debt.
(3) In 1998, we recognized a $148 million extraordinary loss, net of taxes, on
the extinguishment of debt. In 1997, we recognized a $3 million
extraordinary gain, net of taxes, on the extinguishment of certain debt.
In 1994, we recognized a $6 million extraordinary loss, net of taxes, on
the required redemption of senior notes.
(4) We recorded income from discontinued operations, net of taxes, of $6
million in 1998, as a result of the Distribution. We also recorded a loss
from discontinued operations, net of taxes, of $61 million in 1995 and $6
million in 1994, as a result of the spin-off of Host Marriott Services
Corporation. The 1995 loss from discontinued operations includes a pre-tax
charge of $47 million for the adoption of SFAS No. 121, "Accounting For
the Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed
Of," a pre-tax $15 million restructuring charge and an extraordinary loss
of $10 million, net of taxes, on the extinguishment of debt.
(5) Basic earnings (loss) per common share is computed by dividing net income
(loss) by the weighted average number of shares of common stock
outstanding. Diluted earnings (loss) per share is computed by dividing net
income (loss) by the weighted average number of shares of common stock
outstanding plus other dilutive securities. Diluted earnings (loss) per
share has not been adjusted for the impact of the Convertible Preferred
Securities for 1997 and 1996 and for the comprehensive stock plan and
warrants for 1994 through 1996, as they were anti-dilutive. Basic and
diluted earning per share have been restated to reflect the issuance of
approximately 11.9 million shares for the stock dividend declared December
18, 1998.
(6) Total assets includes $236 million related to Net Investment in
Discontinued Operations for 1997.

36


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

In December 1998, Host Marriott completed its REIT conversion. As a part of
that transaction, Host Marriott contributed substantially of its hotel assets
to us. For this reason, we consider Host Marriott to be our predecessor for
financial reporting purposes. As a result, the results of operations referred
to below for the periods prior to the REIT conversion represent the results of
operations of Host Marriott. The historical earnings per share information
referred to below is based on the outstanding common stock of Host Marriott.

Lack of Comparability Following the REIT Conversion

Because substantially all of our hotels are leased due to the REIT
conversion, we do not believe that the historical results of operations are
comparable to what our results of operations will be in the future. Therefore,
in addition to the historical presentation, we have presented a discussion of
the results of operation on a pro forma basis as if the REIT conversion had
occurred on the first day of each respective year.

Results of Operations

Our historic revenues primarily represent gross property-level sales from
our hotels, net gains (losses) on property transactions and equity in the
earnings of affiliates.

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

We considered the impact of EITF 97-2 on our financial statements and
determined that EITF 97-2 required us to include property-level sales and
operating expenses of our hotels in the statements of operations. We have
given retroactive effect to the adoption of EITF 97-2 in the accompanying
consolidated statements of operations. Application of EITF 97-2 to the
consolidated financial statements for the fiscal years ended December 31,
1998, January 2, 1998 and January 3, 1997 increased both revenues and
operating expenses by approximately $2.1 billion, $1.7 billion and $1.2
billion, respectively, and had no impact on operating profit, net income or
earnings per share.

Our hotel operating costs and expenses have been, to a great extent, fixed.
Therefore, we have derived substantial operating leverage from increases in
revenue. This operating leverage was somewhat diluted, however, by the impact
of base management fees which were calculated as a percentage of sales,
variable ground lease payments and incentive management fees tied to operating
performance above certain established levels. Successful hotel performance
resulted in certain of our properties reaching levels which allowed the
manager to share in the growth of profits in the form of higher management
fees.

For the periods discussed below, our hotel properties experienced
substantial increases in REVPAR. REVPAR is a commonly used indicator of market
performance for hotels which represents the combination of the average daily
room rate charged and the average occupancy achieved. REVPAR does not include
food and beverage or other ancillary revenues generated by the property. The
REVPAR increase primarily reflects strong percentage increases in room rates,
while occupancy increases have been more moderate. Increases in average room
rates have generally been achieved by the managers through shifting
occupancies away from discounted group business to higher-rated group and
transient business and by selectively increasing room rates. This has been
made possible by increased travel due to improved economic conditions and by
the favorable supply/demand characteristics existing in the upscale and luxury
full-service segments of the lodging industry.

1998 Compared to 1997 (Historical)

Revenues. Revenues increased $0.7 billion, or 24%, to $3.5 billion for 1998
from $2.8 billion for 1997. Our revenue and operating profit were impacted by
improved results for comparable full-service hotel properties,

37


the addition of 18 full-service hotel properties during 1997 and 36 full-
service hotel properties during 1998 and the gain on the sale of two hotel
properties in 1998.

Hotel sales, which are gross hotel sales, including room sales, food and
beverage sales, and other ancillary sales such as telephone sales, increased
$0.6 billion, or 23%, to over $3.4 billion in 1998, reflecting the REVPAR
increases for comparable units and the addition of full-service hotels in 1997
and 1998. Improved results for our full-service hotels were driven by strong
increases in REVPAR for our 78 comparable units of 7.3% to $112.39 for 1998.
Results were further enhanced by approximately one percentage point increase
in the house profit margin for comparable full-service properties. Average
room rates increased nearly 6.9% for our comparable full-service hotels.

As discussed in Note 2 to the financial statements, we spun off our senior
living communities. We have accounted for these revenues and expenses as
discontinued operations and has shown the amount, net of taxes, below income
from continuing operations. Revenues generated from our 31 senior living
communities totaled $241 million for 1998 compared to $111 million for 1997,
as the assets were purchased in the third quarter of 1997.

Revenues were also impacted by the gains on the sales of two hotels. The New
York East Side Marriott was sold for $191 million resulting in a pre-tax gain
of approximately $40 million. The Napa Valley Marriott was sold for $21
million resulting in a pre-tax gain of approximately $10 million.

Operating Costs and Expenses. Operating costs and expenses principally
consisted of property-level operating costs, depreciation, management fees,
real and personal property taxes, ground, building and equipment rent,
insurance and certain other costs. Operating costs and expenses increased $0.5
billion to $2.9 billion, primarily representing increased hotel operating
costs. Hotel operating costs increased $0.5 billion to $2.8 billion for 1998,
primarily due to the addition of 54 full-service hotel properties during 1997
and 1998 and increased management fees and rentals tied to improved property
results. As a percentage of hotel revenues, hotel operating costs and expenses
decreased slightly to 82% for 1998 from 84% of revenues for 1997, due to the
significant increases in REVPAR discussed above, offset by increases in
management fees and property-level operating costs, including higher labor
costs in certain markets.

Operating Profit. As a result of the changes in revenues and operating costs
and expenses discussed above, our operating profit increased $0.2 billion, or
53%, to $0.7 billion for 1998. For 1998, property-level operating profit
increased $0.2 billion, or 39%, to $0.6 billion, or 18% of hotel revenues, for
1998 compared to $0.4 billion, or 16% of hotel revenues, for 1997.
Specifically, hotels in New York City, San Francisco, Toronto and Mexico City
reported significant improvements for 1998 over 1997. Properties in Florida
reported some temporary declines in operating results due to exceptionally
poor weather in 1998.

Minority Interest. Minority interest expense increased $21 million to $52
million for 1998, primarily reflecting the impact of the consolidation of
affiliated partnerships and the acquisition of controlling interests in newly-
formed partnerships during 1997 and 1998.

Corporate Expenses. Corporate expenses increased $5 million to $50 million
for 1998. As a percentage of revenues, corporate expenses decreased to 1.4% of
revenues for 1998 from 1.6% in 1997, reflecting our efforts to control
corporate expenses in spite of the substantial growth in revenues.

REIT Conversion Expenses. REIT conversion expenses reflect the professional
fees, consent fees, and other expenses associated with our conversion to a
REIT and totaled $64 million for 1998. There were no REIT conversion expenses
prior to 1998.

Interest Expense. Interest expense increased 16% to $335 million in 1998,
primarily due to additional debt assumed in connection with the 1997 and 1998
full-service hotel additions as well as the issuance of the senior notes and
establishment of a new credit facility in 1998.

38


Dividends on Convertible Preferred Securities of Subsidiary Trust. The
dividends on the convertible preferred securities reflect the dividends on the
$550 million in 6.75% Convertible Preferred Securities issued by a subsidiary
trust of Host Marriott in December 1996.

Interest Income. Interest income decreased $1 million to $51 million for
1998, primarily reflecting the lower level of cash and marketable securities
held in 1998 compared to 1997.

Discontinued Operations. Income from discontinued operations of $6 million
for 1998 represents the senior living communities' business results of
operations for the entire year. The provision for loss on disposal of $5
million for 1998 includes organizational and formation costs related to
Crestline Capital Corporation.

Income before Extraordinary Item. Income before extraordinary item for 1998
was $195 million, compared to $47 million for 1997.

Extraordinary Gain (Loss). In connection with the purchase in August 1998 of
our old senior notes, we recognized an extraordinary loss of $148 million,
which represents the bond premium and consent payments totaling approximately
$175 million and the write-off of deferred financing fees of approximately $52
million related to the old senior notes, net of taxes. In March 1997, we
purchased 100% of the outstanding bonds secured by a first mortgage on the San
Francisco Marriott Hotel. We purchased the bonds for $219 million, which was
an $11 million discount to the face value of $230 million. In connection with
the redemption and defeasance of the bonds, we recognized an extraordinary
gain of $5 million, which represents the $11 million discount and the write-
off of deferred financing fees, net of taxes. In December 1997, we refinanced
the mortgage debt secured by Marriott's Orlando World Center. In connection
with the refinancing, we recognized an extraordinary loss of $2 million, which
represents payment of a prepayment penalty and the write-off of unamortized
deferred financing fees, net of taxes.

Net Income (Loss). Net income for 1998 was $47 million compared to net
income of $50 million for 1997. Basic earnings (loss) per common share was
$.22 and $.23 for 1998 and 1997, respectively. Diluted earnings (loss) per
common share was $.27 and $.23 for 1998 and 1997, respectively.

1997 Compared to 1996 (Historical)

Revenues. Revenues increased $866 million, or 44%, to $2,823 million for
1997. Our revenues and operating profit were impacted by:

--improved lodging results for comparable full-service hotels;

--the addition of 23 full-service hotels during 1996 and 18 full-service
hotels during 1997;

--the 1996 sale and leaseback of 16 Courtyard properties and 18 Residence
Inns; and

--the 1997 results including 52 weeks versus 53 weeks in 1996.

Hotel sales increased $864 million, or 44%, to over $2,806 million in 1997,
reflecting the REVPAR increases for comparable units and the addition of full-
service properties during 1996 and 1997. Improved results for our full-service
hotels were driven by strong increases in REVPAR for comparable units of 12.6%
in 1997. Results were further enhanced by a more than two percentage point
increase in the house profit margin for comparable full-service properties. On
a comparable basis for our full-service properties, average room rates
increased almost 11%, while average occupancy increased over one percentage
point.

Operating Costs and Expenses. Operating costs and expenses increased $667
million to $2,391 million for 1997, primarily representing increased hotel
operating costs, including depreciation and management fees. Hotel operating
costs increased $676 million to $2,362 million, primarily due to the addition
of 41 full-service properties during 1996 and 1997, and increased management
fees and rentals tied to improved property results. As a percentage of hotel
revenues, hotel operating costs and expenses decreased to 84% of revenues for
1997, from 87% of revenues for 1996, reflecting the impact of increased 1997
revenues spread over relatively fixed operating costs and expenses.

Operating Profit. As a result of the changes in revenues and operating costs
and expenses discussed above, our operating profit increased $199 million, or
85%, to $432 million in 1997. Hotel operating profit increased

39


$188 million, or 73%, to $444 million, or 16% of hotel revenues, for 1997
compared to $256 million, or 13% of hotel revenues, for 1996. In nearly all
markets, our hotels recorded improvements in comparable operating results. In
particular, our hotels in the Northeast, Mid-Atlantic and Pacific coast
regions benefited from the upscale and luxury full-service room supply and
demand imbalance. Hotels in New York City, Philadelphia, San Francisco/Silicon
Valley and Southern California performed particularly well. In 1997, our
suburban Atlanta properties (three properties totaling 1,022 rooms) generally
reported decreased results due to higher activity in 1996 related to the
Summer Olympics and the impact of the additional supply added to the suburban
areas. However, the majority of our hotel rooms in Atlanta are in the core
business districts in downtown and Buckhead where they realized strong year-
over-year results and were only marginally impacted by the additional supply.

Minority Interest. Minority interest expense increased $25 million to $31
million for 1997, primarily reflecting the impact of the consolidation of
affiliated partnerships and the acquisition of controlling interests in newly-
formed partnerships during 1996 and 1997.

Corporate Expenses. Corporate expenses increased $2 million to $45 million
in 1997. As a percentage of revenues, corporate expenses decreased to 1.6% of
hotel sales in 1997 from 2.2% of hotel sales in 1996. This reflects our
efforts to control corporate expenses in spite of the substantial growth in
revenues.

Interest Expense. Interest expense increased $51 million to $288 million in
1997, primarily due to the additional mortgage debt of approximately $1.1
billion assumed in connection with the 1996 and 1997 full-service hotel
additions, approximately $315 million in debt incurred in conjunction with the
acquisition of senior living communities, as well as the issuance of $600
million of 8 7/8% senior notes in July 1997.

Dividends on Convertible Preferred Securities of Subsidiary Trust. The
dividends on the convertible preferred securities reflect the dividends on the
$550 million in 6.75% Convertible Preferred Securities issued by a subsidiary
trust of Host Marriott in December 1996.

Interest Income. Interest income increased $4 million to $52 million for
1997, primarily reflecting the interest income on the available proceeds
generated by the December 1996 offering of convertible preferred securities
and the proceeds generated by the issuance of our 8 7/8% senior notes in July
1997.

Discontinued Operations. Income from discontinued operations was breakeven
in 1997. There were no discontinued operations in 1996.

Income (Loss) Before Extraordinary Items. Income before extraordinary items
for 1997 was $47 million, compared to a $13 million loss before extraordinary
items for 1996, as a result of the items discussed above.

Extraordinary Gain (Loss). In March 1997, we purchased 100% of the
outstanding bonds secured by a first mortgage on the San Francisco Marriott
Hotel. We purchased the bonds for $219 million, which was an $11 million
discount to the face value of $230 million. In connection with the redemption
and defeasance of the bonds, we recognized an extraordinary gain of $5
million, which represents the $11 million discount less the write-off of
unamortized deferred financing fees, net of taxes. In December 1997, we
refinanced the mortgage debt secured by Marriott's Orlando World Center. In
connection with the refinancing, we recognized an extraordinary loss of $2
million, which represents payment of a prepayment penalty and the write-off of
unamortized deferred financing fees, net of taxes.

Net Income (Loss). Our net income in 1997 was $50 million, compared to a net
loss of $13 million in 1996. Basic and diluted earnings per common share was
$.23 for 1997, compared to a basic and diluted loss per common share of $.06
in 1996.


40


1998 Compared to 1997 (Pro Forma)



Pro Forma
--------------
1998 1997
------ ------
(in millions,
except
per share
amounts)

Revenues
Hotels....................................................... $1,264 $1,167
Other........................................................ 15 6
------ ------
Total revenues............................................. 1,279 1,173
------ ------
Operating costs and expenses
Hotels....................................................... 599 626
Other........................................................ 26 23
------ ------
Total operating costs and expenses......................... 625 649
------ ------
Operating profit............................................... 654 524
Minority interest.............................................. (23) (12)
Corporate expenses............................................. (50) (44)
Interest expense............................................... (488) (485)
Interest income................................................ 27 12
------ ------
Income (loss) from continuing operations before income taxes... 120 (5)
Provision for income taxes..................................... (6) --
------ ------
Income (loss) from continuing operations....................... $ 114 $ (5)
====== ======
Basic earnings (loss) per unit from continuing operations...... $ .39 $ (.02)
====== ======
Weighted average units outstanding............................. 290.1 290.1


Revenues. Revenues primarily represent lease revenues and net gains (losses)
on property transactions. Revenues increased $106 million, or 9%, to $1.3
billion for 1998 from $1.2 billion for 1997.

Improved results for our hotels were driven by strong increases in REVPAR of
7.4% to $110.93 for 1998, while average occupancy remained unchanged year over
year.

Operating Costs and Expenses. Operating costs and expenses principally
consist of depreciation, property taxes, ground rent, insurance and certain
other costs. Operating costs and expenses decreased $24 million to
$625 million in 1998. As a percentage of rental revenues, hotel operating
costs and expenses decreased to 47% of rental revenues in 1998 from 54% of
rental revenues in 1997 due to the increase in minimum rent under our leases.

Operating Profit. As a result of the changes in rental revenues and
operating costs and expenses discussed above, our operating profit increased
$130 million, or 25%, to $654 million for 1998. Hotel operating profit
increased $124 million to $665 million, or 53% of rental revenues, for 1998
from $541 million, or 46% of rental revenues, for 1997. Our hotels recorded
significant improvements in comparable operating results. Specifically, hotels
in New York City, Boston, Toronto and Mexico reported significant improvements
for 1998. Properties in Florida reported some temporary declines in operating
results due to exceptionally poor weather in 1998.

Minority Interest. Minority interest expense increased $11 million to $23
million for 1998, primarily reflecting improved hotel operations.

Corporate Expenses. Corporate expenses increased $6 million to $50 million
for 1998 due to increased staffing levels and the impact of inflation.


41


Interest Expense. Interest expense increased $3 million to $488 million in
1998, primarily due to amortization related to certain leases.

Interest Income. Interest income increased $15 million to $27 million for
1998, primarily due to interest income from excess cash and marketable
securities.

Income (Loss) from Continuing Operations. The income from continuing
operations for 1998 was $114 million, compared to a loss of $5 million for
1997.

Liquidity and Capital Resources

Host Marriott funded its (and we expect to fund our) capital requirements
with a combination of operating cash flow, debt and equity financing and
proceeds from sales of selected properties and other assets. Host Marriott
utilized these sources of capital to acquire new properties, fund capital
additions and improvements and make principal payments on debt. As a result of
the REIT conversion, Host REIT is required to use available funds to pay
dividends to the extent of 95% of taxable income in order to maintain our REIT
qualification, and Host REIT has indicated an intent to pay dividends
equivalent to 100% of taxable income for each year. Payment of these dividends
is expected to be funded by us. To the extent that our cash flow is not
sufficient for this purpose, we may be required to borrow money to pay such
dividends.

Capital Transactions. Host Marriott substantially changed its debt financing
through the following series of transactions which were intended to facilitate
the consummation of the REIT conversion. In connection with the REIT
conversion, we assumed liability for all of the senior, mortgage and other
debt of Host Marriott. Additionally, we assumed liability for the $567 million
convertible subordinated debenture underlying Host Marriott's $550 million
Convertible Preferred Securities.

On April 20, 1998, Host Marriott and certain of its subsidiaries filed a
shelf registration statement on Form S-3 with the Securities and Exchange
Commission for $2.5 billion in securities, including debt, equity or any
combination thereof. HMH Properties, Inc., then its wholly-owned subsidiary
utilized $2.2 billion of the capacity under this shelf registration to issue
the new senior notes described further below.

On August 5, 1998, HMH Properties, which was merged into us as part of the
REIT conversion, purchased substantially all of its (i) $600 million of 9 1/2%
senior notes due 2005, (ii) $350 million of 9% senior notes due 2007 and (iii)
$600 million of 8 7/8% senior notes due 2007. Concurrently with each offer to
purchase, HMH Properties solicited consents from registered holders of these
old senior notes to certain amendments to eliminate or modify substantially
all of the restrictive covenants and certain other provisions contained in the
indentures pursuant to which the old senior notes were issued. HMH Properties
simultaneously utilized the shelf registration to issue an aggregate of $1.7
billion in new senior notes, in two series: $500 million of 7 7/8% Series A
notes due in 2005 and $1.2 billion of 7 7/8% Series B notes due in 2008.

The August 1998 consent solicitations facilitated the merger of HMC Capital
Resources Holdings Corporation, then Host Marriott's wholly-owned subsidiary,
with and into HMH Properties. HMC Capital Resources, the owner of eight of
Host Marriott's hotel properties, was the obligor under Host Marriott's old
$500 million revolving credit facility. In August 1998, HMH Properties entered
into a new $1.25 billion credit facility with a group of commercial banks,
which replaced the old credit facility. The credit facility provides (i) a
$350 million term loan facility, subject to certain increases, and (ii) a $900
million revolving credit facility. The new credit facility has an initial
three-year term with two one-year extension options. Borrowings under the new
credit facility generally bear interest at the Eurodollar rate plus 1.75%
(7.5% at December 31, 1998) and the interest rate and commitment fee on the
unused portion of the facility fluctuate based on certain financial ratios. As
of December 31, 1998, $350 million was outstanding under the credit facility.
The net proceeds from the offering of the $1.7 billion senior notes and
borrowings under the credit facility were used to purchase substantially all
of HMH Properties' old senior notes, to repay amounts outstanding under the
old credit facility and to make bond premium and consent payments totaling
$175 million. These costs, along with the write-off of deferred financing fees
of approximately $52 million related to the old senior notes and the old
credit facility, were recorded as a pre-tax extraordinary loss on the
extinguishment of debt in 1998.


42


In December 1998, HMH Properties issued $500 million of 8.45% Series C
senior notes due in 2008 under the same indenture and with the same covenants
as the Series A and Series B senior notes previously issued. The proceeds were
used to pay down other debt and pay expenses of the REIT conversion. HMH
Properties had a total of $2.2 billion in senior notes outstanding as of its
merger with the operating partnership on December 16, 1998. These senior
notes, and obligations under the new credit facility, became obligations of
the operating partnership at that time. In February 1999, we issued $300
million of 8 3/8% Series D senior notes due in 2006 under the same indenture
and with the same covenants as the new senior notes and Series C senior notes.
The debt was used to refinance, or purchase, approximately $299 million of
debt acquired in the partnership mergers, including approximately $40 million
of other mortgage debt.

In July 1997, HMH Properties and HMC Acquisition Properties, Inc. completed
consent solicitations with holders of their senior notes to amend certain
provisions of their senior notes indentures. The 1997 consent solicitations
facilitated the merger of Acquisitions with and into HMH Properties.
Concurrent with the 1997 consent solicitations and the HMH Properties and
Acquisitions merger, HMH Properties issued an aggregate of $600 million of 8
7/8% senior notes at par with a maturity of July 2007. HMH Properties received
net proceeds of approximately $570 million, net of the costs of the 1997
consent solicitations and the offering. HMH Properties paid dividends to Host
Marriott of $54 million and $29 million in 1997 and 1996, respectively, as
permitted under the indentures. No dividends were paid in 1998.

In addition to the capital resources provided by its debt financings, in
December 1996 Host Marriott Financial Trust, one of Host Marriott's wholly-
owned subsidiary trusts, issued 11 million shares of 6 3/4% Convertible
Quarterly Income Preferred Securities, with a liquidation preference of $50
per share for a total liquidation amount of $550 million. The convertible
preferred securities represent an undivided beneficial interest in the assets
of the trust and, pursuant to various agreements entered into in connection
with the transaction, are fully, irrevocably and unconditionally guaranteed by
us. Proceeds from the issuance of the convertible preferred securities were
invested in 6 3/4% Convertible Subordinated Debentures due December 2, 2026
issued by us, which are the trust's sole assets. Each of the convertible
preferred securities is convertible at the option of the holder into shares of
our common stock at the rate of 3.2537 shares per convertible preferred
security equivalent to a conversion price of $15.367 per share of our common
stock. This conversion ratio includes adjustments to reflect distributions
made to our common stockholders in connection with the REIT conversion. During
1998, 1997 and 1996, no shares were converted into common stock. Holders of
the convertible preferred securities are entitled to receive preferential
cumulative cash distributions at an annual rate of 6 3/4% accruing from the
original issue date, commencing March 1, 1997, and payable quarterly in
arrears thereafter. The distribution rate and the distribution and other
payment dates for the convertible preferred securities correspond to the
interest rate and interest and other payment dates on the convertible
subordinated debentures. We may defer interest payments on the convertible
subordinated debentures for a period not to exceed 20 consecutive quarters. If
interest payments on the convertible subordinated debentures are deferred, so
too are payments on the convertible preferred securities. Under this
circumstance, we would not be permitted to declare or pay any cash
distributions with respect to our capital stock or debt securities that rank
equal in right of payment with or junior to the convertible subordinated
debentures. Subject to certain restrictions, the convertible preferred
securities are redeemable at Host REIT's option upon any redemption of the
convertible subordinated debentures after December 2, 1999. Upon repayment at
maturity or as a result of the acceleration of the convertible subordinated
debentures upon the occurrence of a default, the convertible preferred
securities are subject to mandatory redemption. We may, from time to time,
make market repurchases of these securities as conditions permit.

In connection with consummation of the REIT conversion, we assumed primary
liability for repayment of the convertible subordinated debentures, although
Host REIT also retains liability. Upon conversion by a convertible preferred
securities holder, Host REIT will issue shares of its common stock, which will
be delivered to such holder. Upon the issuance of such shares by Host REIT, we
will issue to Host REIT a number of OP Units equal to the number of shares of
its common stock issued in exchange for the debentures.


43


In March 1996, Host Marriott completed the issuance of 31.6 million shares
of common stock for net proceeds of nearly $400 million.

Capital Acquisitions, Additions and Improvements. We seek to grow primarily
through opportunistic acquisitions of full-service hotels. We believe that the
upscale and luxury full-service hotel segments of the market offer
opportunities to acquire assets at attractive multiples of cash flow and at
discounts to replacement value, including under-performing hotels which may be
improved by conversion to the Marriott or Ritz-Carlton brands. In the first
quarter of 1998, Host Marriott acquired a controlling interest in the
partnership that owns the 1,671-room Atlanta Marriott Marquis Hotel for $239
million, including the assumption of $164 million of mortgage debt. Host
Marriott also acquired a controlling interest in the partnership that owns the
359-room Albany Marriott, the 350-room San Diego Marriott Mission Valley and
the 320-room Minneapolis Marriott Southwest for approximately $50 million. In
the second quarter of 1998, Host Marriott acquired the 289-room Park Ridge
Marriott for $24 million and acquired the 281-room Ritz-Carlton, Phoenix for
$75 million. In addition, Host Marriott acquired the 397-room Ritz-Carlton,
Tysons Corner, Virginia for $96 million and the 487-room Torrance Marriott
near Los Angeles, California, for $52 million. In the third quarter of 1998,
Host Marriott acquired the 308-room Ritz-Carlton, Dearborn for approximately
$65 million, the 336-room Ritz-Carlton, San Francisco for approximately $161
million and the 404-room Memphis Crowne Plaza (which was converted to the
Marriott brand upon acquisition) for approximately $16 million. We are
regularly engaged in discussions with respect to other potential acquisition
properties.

In December 1998, we completed the acquisition of, or controlling interests
in, twelve world-class luxury hotels and certain other assets, including a
mortgage note on a thirteenth hotel property from affiliates of the Blackstone
Group. We paid approximately $920 million in cash and assumed debt and issued
approximately 43.9 million OP Units, along with other consideration for a
total value of approximately $1.55 billion. The number of OP Units issued in
the Blackstone acquisition will fluctuate based upon certain closing
adjustments to be determined on March 31, 1999. Based on current stock prices,
we will be required to issue the Blackstone Entities approximately 3.7 million
additional OP Units pursuant to such adjustments in April 1999.

In December 1998, several of our subsidiaries merged with eight public
partnerships and acquired limited partnership interests in four private
partnerships, which collectively own or control 28 properties 15 of which were
controlled by us and consolidated on our financial statements prior to
December 1998. We issued approximately 25 million OP Units, 8.5 million of
which were subsequently converted to our common stock, for interests in these
partnerships valued at approximately $333 million. As a result of these
transactions, we increased our ownership of most of the 28 properties to 100%
while consolidating 13 additional hotels (4,445 rooms).

In connection with Host Marriott's conversion to a REIT, two non-controlled
subsidiaries were formed, which own approximately $264 million in assets. The
ownership of most of these assets by us and or Host REIT could jeopardize Host
REIT's status as a REIT and our status as a partnership for federal income tax
purposes. These assets primarily consist of partnership or other interests in
hotels which are not leased and certain furniture, fixtures and equipment used
in the hotels. In exchange for our contribution of these assets to the non-
controlled subsidiaries, we received only nonvoting common stock representing
95% of the total economic interests of the non-controlled subsidiaries. The
Host Marriott Statutory Employee/Charitable Trust, the beneficiaries of which
are 1) a trust formed for the benefit of certain employees of the operating
partnership and 2) the J. Willard Marriott Foundation, acquired all of the
voting common stock representing the remaining 5% of the total economic
interests, and reflecting 100% of the control of each non-controlled
subsidiary. As a result, as of December 31, 1998, we did not control the non-
controlled subsidiaries.

During 1997, Host Marriott acquired eight full-service hotels (3,600 rooms)
and controlling interests in nine additional full-service hotels (5,024 rooms)
for an aggregate purchase price of approximately $766 million (including the
assumption of approximately $418 million of debt). Host Marriott also
completed the acquisition of the 504-room New York Marriott Financial Center,
after acquiring the mortgage on the hotel for $101 million

44


in late 1996. During 1996, we acquired six full-service hotels (1,964 rooms)
for an aggregate purchase price of $189 million and controlling interests in
17 additional full-service properties (8,917 rooms) for an aggregate purchase
price of approximately $1.1 billion (including the assumption of $696 million
of debt).

In November 1997, Host Marriott announced a committment to develop and
construct the 717-room Tampa Convention Center Marriott for a cost estimated
at approximately $88 million, net of an approximate $16 million subsidy
provided by the City of Tampa.

We may also expand existing hotel properties where strong performance and
market demand exists. Expansions to existing properties create a lower risk to
us as the success of the market is generally known and development time is
significantly shorter than new construction. Host Marriott recently committed
to add approximately 500 rooms and an additional 15,000 square feet of meeting
space to the 1,503-room Marriott's Orlando World Center. In July 1998, Host
Marriott announced the purchase of a 13-acre parcel of land for the
development of a 295-room Ritz-Carlton that will serve as an extension of the
463-room Ritz-Carlton Naples, which was purchased in September 1996. The
existing hotel just completed a restaurant and public space refurbishment and
is in the process of adding a world-class spa. In addition, a subsidiary of
one of the non-controlled subsidiaries entered into a joint venture through
which a non-controlled subsidiary owns 49% of the surrounding 27-hole world-
class Greg Norman designed golf course development. The golf course joint
venture was transferred to a non-controlled subsidiary in connection with the
REIT conversion. The total investment by us in expansion and investments in
the Ritz-Carlton, Naples property is expected to be approximately $97 million.

In 1997, Host Marriott acquired the outstanding common stock of the Forum
Group from Marriott Senior Living Services, Inc., a subsidiary of Marriott
International. Host Marriott purchased the Forum Group portfolio of 29 senior
living communities for approximately $460 million, including approximately
$270 million in debt. Additionally, during 1997 and 1998, Host Marriott
completed certain expansions and acquired two additional senior living
properties for $100 million, including $48 million of debt. The properties,
which continued to be operated by Marriott International were owned by a
subsidiary of Crestline and distributed to Host Marriott's shareholders in
connection with the REIT conversion and are reflected as discontinued
operations in our financial statements. In December 1998, Host Marriott
discontinued the senior living business as a result of the distribution of the
Crestline common stock to our shareholders.

Asset Dispositions. Host Marriott historically has disposed of, and may from
time to time in the future consider opportunities to sell or exchange, real
estate properties at attractive valuations when the proceeds could be
redeployed into investments with more favorable returns. During the second
quarter of 1998, Host Marriott disposed of the 662-room New York Marriott East
Side for proceeds of $191 million and recorded a pre-tax gain of approximately
$40 million and the Napa Valley Marriott for proceeds of $21 million and
recorded a pre-tax gain of approximately $10 million. During 1997, Host
Marriott disposed of the 255-room Sheraton Elk Grove Suites for proceeds of
approximately $16 million. Host Marriott also sold 90% of an 174-acre parcel
of undeveloped land in Germantown, Maryland for approximately $11 million,
which approximated its carrying value. During the first and second quarters of
1996, 16 of Host Marriott's Courtyard properties and 18 of its Residence Inn
properties were sold, subject to a leaseback, to Hospitality Properties Trust
for approximately $314 million, with approximately $35 million to be received
upon expiration of the leases. A gain on the transactions of approximately $45
million was deferred and is being amortized over the initial term of the
leases. In February 1999, we disposed of the Minneapolis/Bloomington Marriott
for $35 million and recorded a pre-tax gain on sale of approximately $13
million.

In cases where we have made a decision to dispose of particular properties,
we assess impairment of each individual property to be sold on the basis of
expected sales price less estimated costs of disposal. Otherwise, we assess
impairment of our real estate properties based on whether it is probable that
undiscounted future cash flows from such properties will be less than their
net book value. If a property is impaired, its basis is adjusted to its fair
market value.


45


Cash Flows. Cash flow from continuing operations in 1998, 1997 and 1996
totaled $312 million, $432 million and $205 million, respectively. Cash flow
from (used in) discontinued operations totaled $29 million, $32 million and
($4 million) in 1998, 1997 and 1996, respectively.

Cash used in investing activities from continuing operations in 1998, 1997
and 1996 totaled $655 million, $807 million and $504 million, respectively.
Cash from investing activities primarily consists of net proceeds from the
sales of assets, offset by the acquisition of hotels and other capital
expenditures previously discussed, as well as the purchases and sales of
short-term marketable securities. Cash used in investing activities from
continuing operations was significantly impacted by the purchase of $354
million of short-term marketable securities in 1997 and the net sale of $354
million of short-term marketable securities in 1998. Cash flow used in
investing activities from discontinued operations totaled $50 million and $239
million in 1998 and 1997, respectively. There was no cash flow from (used in)
investing activities from discontinued operations in 1996.

Cash from financing activities from continuing operations was $265 million
for 1998, $392 million for 1997 and $806 million for 1996. Our cash from
financing activities from continuing operations primarily consists of the
proceeds from debt and equity offerings, mortgage financing on certain
acquired hotels and borrowings under our credit facilities offset by
redemptions and payments on senior notes, prepayments on hotel mortgages and
other scheduled principal payments. Cash flow from (used in) financing
activities from discontinued operations totaled $24 million and ($3 million)
in 1998 and 1997, respectively. There was no cash flow from (used in)
financing activities from discontinued operations in 1996.

EBITDA. Consolidated earnings before interest, taxes, depreciation,
amortization and other non-cash items, which is referred to as EBITDA,
increased $180 million, or 25%, to $888 million in 1998 from $708 million in
1997.

Hotel EBITDA increased $180 million, or 26%, to $870 million in 1998 from
$690 million in 1997, reflecting comparable full-service hotel EBITDA growth,
as well as incremental EBITDA from 1997 and 1998 acquisitions. Full-service
hotel EBITDA from comparable hotel properties increased 9.6% on a REVPAR
increase of 7.3%. Our senior living communities contributed $61 million of
EBITDA in 1998.

The following is a reconciliation of EBITDA to our income before
extraordinary items (in millions):



Fifty-two Fifty-two
Weeks Ended Weeks Ended
December 31, 1998 January 2, 1998
----------------- ---------------

EBITDA................................... $ 888 $ 708
REIT conversion expense.................. (64) --
Interest expense......................... (335) (302)
Dividends on convertible preferred
securities.............................. (37) (37)
Depreciation and amortization............ (243) (240)
Minority interest expense................ (52) (32)
Income taxes............................. 20 (36)
Gain (loss) on disposition of assets and
other non-cash charges, net............. 18 (14)
----- -----
Income before extraordinary items...... $ 195 $ 47
===== =====


The ratio of earnings to fixed charges was 1.5 to 1.0, 1.3 to 1.0 and 1.0 to
1.0 in 1998, 1997 and 1996, respectively.

Comparative FFO. Management believes that Comparative Funds From Operations
or "Comparative FFO," which represents Funds From Operations, as defined by
NAREIT, plus deferred tax expense, is a meaningful disclosure that will help
the investment community to better understand our financial performance. FFO
is meaningful due to the significance of our long-lived assets and because
such data is considered useful by

46


the investment community to better understand our results, and can be used to
measure our ability to service debt, fund capital expenditures and expand its
business. FFO is defined by NAREIT as net income computed in accordance with
GAAP, excluding gains or losses from debt restructurings and sales of
properties, plus real estate related depreciation and amortization, and after
adjustments for unconsolidated partnerships and joint ventures. FFO should not
be considered as an alternative to net income, operating profit, cash flows
from operations or any other operating or liquidity performance measure
prescribed by GAAP. FFO is also not an indicator of funds available for our
cash needs, including distributions. Our method of calculating FFO may be
different from methods used by other REITs and, accordingly, is not comparable
to such other REITs.

Comparative FFO from total operations increased $107 million, or 36%, to
$402 million in 1998. Comparative FFO from total operations increased $131
million, or 80%, to $295 million in 1997. The following is a reconciliation of
our income before extraordinary items to Comparative FFO (in millions):



Fiscal
Year
----------
1998 1997
---- ----

Income before extraordinary items................................ $195 $ 47
Depreciation and amortization.................................... 265 240
Other real estate activities..................................... (53) 6
Partnership adjustments.......................................... (11) (13)
Deferred taxes................................................... 46 15
Other non-recurring adjustments:
REIT conversion expenses....................................... (37) --
Change in reporting period(a).................................. (3) --
---- ----
Comparative FFO from total operations........................ 402 295
Discontinued operations.......................................... (28) (10)
---- ----
Comparative FFO from continuing operations....................... $374 $285
==== ====

- --------
(a) We changed our method of recording operations for certain non-Marriott
owned properties in 1998, resulting in the recognition of 13 months of
operations in 1998. This amount represents the incremental operations
recognized.

Cash expenditures for various long-term assets and income taxes have been, and
will be, incurred which are not reflected in the Comparative FFO presentation.

We consider EBITDA and Comparative FFO to be indicative measures of our
operating performance due to the significance of our long-lived assets and
because such data is considered useful by the investment community to better
understand our results, and can be used to measure our ability to service
debt, fund capital expenditures and expand its business, however, such
information should not be considered as an alternative to net income,
operating profit, cash from operations, or any other operating or liquidity
performance measure prescribed by generally accepted accounting principles.
Cash expenditures for various long-term assets, interest expense (for EBITDA
purposes only) and income taxes have been, and will be, incurred which are not
reflected in the EBITDA and Comparative FFO presentation.

Partnership Activities. Prior to the REIT conversion, Host Marriott had
general and limited partner interests in numerous limited partnerships which
owned 240 hotels including 20 full-service hotels, managed by Marriott
International. Debt of the hotel limited partnerships was typically secured by
first mortgages on the properties and was generally nonrecourse to the limited
partnerships and their partners. However, Host Marriott committed to advance
amounts to certain affiliated limited partnerships, if necessary, to cover
certain future debt service requirements; these commitments now have been
assumed by the operating partnership. These commitments are limited, in the
aggregate, to $22 million. Amounts repaid to Host Marriott under these
guarantees totaled $14 million and $2 million in 1998 and 1997, respectively.
Fundings by Host Marriott under these guarantees amounted to $10 million in
1997. There were no fundings in 1998 or 1996. As a result of the REIT
conversion, Host Marriott's interests in the 220 limited-service hotels were
transferred to the non-controlled subsidiaries. Additionally, as part of the
REIT conversion, 13 of the 20 full-service hotels were acquired by us, two
were sold, four were transferred to one of the non-controlled subsidiaries and
one was retained by Host Marriott.

Leases. We lease certain property and equipment under noncancelable
operating leases, including the long-term ground leases for certain hotels,
generally with multiple renewal options. The leases related to the
53 Courtyard properties and 18 Residence Inn properties sold during 1995 and
1996, are nonrecourse to us and

47


contain provisions for the payment of contingent rentals based on a percentage
of sales in excess of stipulated amounts. We remain contingently liable on
certain leases related to divested non-lodging properties. Such contingent
liabilities aggregated $93 million at December 31, 1998. However, management
considers the likelihood of any substantial funding related to these divested
properties' leases to be remote.

Inflation. Our hotel lodging properties have been impacted by inflation
through its effect on increasing costs and on the managers' ability to
increase room rates. Unlike other real estate, hotels have the ability to
change room rates on a daily basis, so the impact of higher inflation
generally can be passed on to customers. Our exposure to inflation is less now
that substantially all of our hotels are leased to others.

A substantial portion of our debt bears interest at fixed rates. This debt
structure largely mitigates the impact of changes in the rate of inflation on
future interest costs. However, we are currently exposed to some variable
interest rate debt, whose market risk is hedged through interest rate exchange
agreements with financial institutions with an aggregate notional amount of
$365 million. Under the agreements, we collect interest based on one-month
LIBOR (rate of 5.06% at December 31, 1998) and pay interest at fixed rates
ranging from 5.72% to 6.60%. The agreements expire between August 2000 and
August 2002. Accordingly, the amount of our interest expense under the
interest rate exchange agreements and the floating rate debt for a particular
year will be affected by changes in short-term interest rates.

Year 2000 Issue

Year 2000 issues have arisen because many existing computer programs and
chip-based embedded technology systems use only the last two digits to refer
to a year, and therefore do not properly recognize a year that begins with
"20" instead of the familiar "19". If not corrected, many computer
applications could fail or create erroneous results. The following disclosure
provides information regarding the current status of our Year 2000 compliance
program.

We have adopted the compliance program because we recognize the importance
of minimizing the number and seriousness of any disruptions that may occur as
a result of the Year 2000 issue. Our compliance program includes an assessment
of our hardware and software computer systems and embedded systems, as well as
an assessment of the Year 2000 issues relating to third parties with which we
have a material relationship or whose systems are material to the operations
of our hotel properties. Our efforts to ensure that our computer systems are
Year 2000 compliant have been segregated into two separate phases: in-house
systems and third-party systems. Following the REIT conversion, Crestline, as
the lessee of most of our hotels, will deal directly with Year 2000 matters
material to the operation of the hotels, and Crestline has agreed to adopt and
implement the program outlined below with respect to third-party systems for
all hotels for which it is the lessee.

In-House Systems. Since the distribution of Marriott International on
October 8, 1993, we have invested in the implementation and maintenance of
accounting and reporting systems and equipment that are intended to enable us
to provide adequately for our information and reporting needs and which are
also Year 2000 compliant. Substantially all of our in-house systems have
already been certified as Year 2000 compliant through testing and other
mechanisms and we have not delayed any systems projects due to the Year 2000
issue. We are in the process of engaging a third party to review our Year 2000
in-house compliance. Management believes that future costs associated with
Year 2000 issues for our in-house systems will be insignificant and therefore
not impact our business, financial condition and results of operations. We
have not developed, and do not plan to develop, a separate contingency plan
for our in-house systems due to their current Year 2000 compliance.

Third-Party Systems. We rely upon operational and accounting systems
provided by third parties, primarily the managers and operators of our hotel
properties, to provide the appropriate property-specific operating systems,
including reservation, phone, elevator, security, HVAC and other systems, and
to provide us with financial information. Based on discussion with the third
parties that are critical to our business, including the managers and
operators of our hotels, we believe that these parties are in the process of
studying their systems and the systems of their respective vendors and service
providers and, in many cases, have begun to implement changes, to ensure that
they are Year 2000 compliant. However, we have not received any oral or
written assurances that these third parties will be Year 2000 compliant on
time. To the extent these changes impact

48


property-level systems, we may be required to fund capital expenditures for
upgraded equipment and software. We do not expect these charges to be
material, but we are committed to making these investments as required. To the
extent that these changes relate to a third party manager's centralized
systems, including reservations, accounting, purchasing, inventory, personnel
and other systems, management agreements generally provide for these costs to
be charged to our properties subject to annual limitations, which costs will
be borne by Crestline under the leases. We expect that the third party
managers will incur Year 2000 costs in lieu of costs for their centralized
systems related to systems projects that otherwise would have been pursued
and, therefore, the overall level of centralized systems charges allocated to
the properties will not materially increase as a result of the Year 2000
compliance effort. We believe that this deferral of certain systems projects
will not have a material impact on our future results of operations, although
it may delay certain productivity enhancements at our properties. We and
Crestline will continue to monitor the efforts of these third parties to
become Year 2000 compliant and will take appropriate steps to address any non-
compliance issues. We believe that, in the event of material Year 2000 non-
compliance, we will have the right to seek recourse against the manager under
our third party management agreements. The management agreements, however,
generally do not specifically address the Year 2000 compliance issue.
Therefore, the amount of any recovery in the event of Year 2000 non-compliance
at a property, if any, is not determinable at this time, and only a portion of
such recovery would accrue to us through increased lease rental payments from
Crestline.

We and Crestline will work with the third parties to ensure that appropriate
contingency plans will be developed to address the most reasonably likely
worst case Year 2000 scenarios, which may not have been identified fully. In
particular, we and Crestline have had extensive discussions regarding the Year
2000 problem with Marriott International, the manager of a substantial
majority of our hotel properties. Due to the significance of Marriott
International to our business, a detailed description of Marriott
International's state of readiness follows.

Marriott International has adopted an eight-step process toward Year 2000
readiness, consisting of the following: (1) Awareness: fostering understanding
of, and commitment to, the problem and its potential risks; (2) Inventory:
identifying and locating systems and technology components that may be
affected; (3) Assessment: reviewing these components for Year 2000 compliance,
and assessing the scope of Year 2000 issues; (4) Planning: defining the
technical solutions and labor and work plans necessary for each affected
system; (5) Remediation/Replacement: completing the programming to renovate or
replace the problem software or hardware; (6) Testing and Compliance
Validation: conducting testing, followed by independent validation by a
separate internal verification team; (7) Implementation: placing the corrected
systems and technology back into the business environment; and (8) Quality
Assurance: utilizing an internal audit team to review significant projects for
adherence to quality standards and program methodology.

Marriott International has grouped its systems and technology into three
categories for purposes of Year 2000 compliance: (i) information resource
applications and technology (IT Applications)--enterprise-wide systems
supported by Marriott International's centralized information technology
organization ("IR"); (ii) Business-initiated Systems ("BIS")--systems that
have been initiated by an individual business unit, and that are not supported
by Marriott International's IR organization; and (iii) Building Systems--non-
IT equipment at properties that use embedded computer chips, such as
elevators, automated room key systems and HVAC equipment. Marriott
International is prioritizing its efforts based on how severe an effect
noncompliance would have on customer service, core business processes or
revenues, and whether there are viable, non-automated fallback procedures
(System Criticality).

Marriott International measures the completion of each phase based on
documented and quantified results, weighted for System Criticality. As of
January 1, 1999, the Awareness and Inventory phases were complete for IT
Applications and substantially complete for BIS and Building Systems. For IT
Applications, the Assessment, Planning Remediation/Replacement and Testing
phases were each over 95 percent complete, and Compliance Validation had been
completed for nearly half of key systems, with most of the remaining work in
its final stage. BIS and Building Systems, Assessment and Planning are nearly
complete. Remediation/Replacement and Testing is 20 percent complete for BIS,
and Marriott International is on track for completion of initial Testing of
Building

49


Systems by the end of the first quarter of 1999. Compliance Validation is in
progress for both BIS and Building Systems. Marriott International remains on
target for substantial completion of Remediation/Replacement and Testing for
System Critical BIS and Building Systems by June 1999 and September 1999,
respectively. Quality Assurance is in progress for IT Applications, BIS and
Building Systems.

Year 2000 compliance communications with Marriott International's
significant third party suppliers, vendors and business partners, including
its franchisees are ongoing. Marriott International's efforts are focused on
the connections most critical to customer service, core business processes and
revenues, including those third parties that support the most critical
enterprise-wide IT Applications, franchisees generating the most revenues,
suppliers of the most widely used Building Systems and BIS, the top 100
suppliers, by dollar volume, of non-IT products, and financial institutions
providing the most critical payment processing functions. Responses have been
received from a majority of the firms in this group. A majority of these
respondents have either given assurances of timely Year 2000 compliance or
have identified the necessary actions to be taken by them or Marriott
International to achieve timely Year 2000 compliance for their products.

Marriott International has established a common approach for testing and
addressing Year 2000 compliance issues for its managed and franchised
properties. This includes a guidance protocol for operated properties, and a
Year 2000 "Toolkit" for franchisees containing relevant Year 2000 compliance
information. Marriott International is also utilizing a Year 2000 best-
practices sharing system.

Risks. There can be no assurances that Year 2000 remediation by us or third
parties will be properly and timely completed, and failure to do so could have
a material adverse effect on us, our business and our financial condition. We
cannot predict the actual effects to us of the Year 2000 problem, which depend
on numerous uncertainties such as: whether significant third parties properly
and timely address the Year 2000 issue and whether broad-based or systemic
economic failures occur. Moreover, we are reliant upon Crestline to interface
with third parties in addressing the Year 2000 issue at the hotels leased by
Crestline. We are also unable to predict the severity and duration of any such
failures, which could include disruptions in passenger transportation or
transportation systems generally, loss of utility and/or telecommunications
services, the loss or disruption of hotel reservations made on centralized
reservation systems and errors or failures in financial transactions or
payment processing systems such as credit cards. Due to the general
uncertainty inherent in the Year 2000 problem and our dependence on third
parties, including Crestline, we are unable to determine at this time whether
the consequences of Year 2000 failures will have a material impact on us. Our
Year 2000 compliance program, and Crestline's adoption thereof, are expected
to significantly reduce the level of uncertainty about the Year 2000 problem
and management believes that the possibility of significant interruptions of
normal operations should be reduced.

Accounting Standards. In the fourth quarter of 1996, we adopted SFAS No.
123, "Accounting for Stock Based Compensation." The adoption of SFAS No. 123
did not have a material effect on our financial statements. During 1997, we
adopted SFAS No. 128, "Earnings Per Share," SFAS No. 129, "Disclosure of
Information About Capital Structure" and SFAS No. 131, "Disclosures About
Segments of an Enterprise and Related Information." The adoption of these
statements did not have a material effect on our consolidated financial
statements and the appropriate disclosures required by these statements have
been incorporated herein.

As of January 1, 1998, we adopted SFAS No. 130, "Reporting Comprehensive
Income" which establishes new rules for the reporting and display of
comprehensive income and its components. SFAS 130 requires unrealized gains or
losses on our right to receive Host Marriott Services Corporation stock and
foreign currency translation adjustments, to be included in other
comprehensive income. For 1998 and 1997, our other comprehensive income (loss)
was ($16 million) and $7 million, respectively. As of December 31, 1998 and
January 2, 1998, our accumulated other comprehensive income (loss) was
approximately ($4 million) and $12 million, respectively.

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The Statement
establishes accounting and reporting standards requiring

50


that every derivative instrument (including certain derivative instruments
embedded in other contracts) be recorded in the balance sheet as either an
asset or liability measured at its fair value. The Statement requires that
changes in the derivative's fair value be recognized currently in earnings
unless specific hedge accounting criteria are met. Special accounting for
qualifying hedges allows a derivative's gains and losses to offset related
results on the hedged item in the income statement and requires that a company
must formally document, designate and assess the effectiveness of transactions
that receive hedge accounting. SFAS No. 133 is effective for fiscal years
beginning after June 15, 1999. We have not determined the impact of SFAS No.
133, but we do not believe it will be material.

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

As discussed in Note 1 to the financial statements, we have adopted EITF 97-
2 in the fourth quarter of 1998 with retroactive effect in prior periods to
conform to the new presentation. Application of EITF 97-2 to the consolidated
financial statements for the fiscal years 1998, 1997 and 1996 increased both
revenues and operating expenses by approximately $2.1 billion, $1.7 billion
and $1.2 billion, respectively, and had no impact on operating profit, net
income or earnings per share.


51


Item 7.a Quantitative and Qualitative Disclosures About Market Risk

The table below provides information about our derivative financial
instruments and other financial instruments that are sensitive to changes in
interest rates, including interest rate swaps and debt obligations. For debt
obligations, the table presents principal cash flows and related weighted
average interest rates by expected maturity dates. For interest rate swaps,
the table presents notional amounts and weighted average interest rates by
expected (contractual) maturity dates. Notional amounts are used to calculate
the contractual payments to be exchanged under the contract. Weighted average
variable rates are based on implied forward rates in the yield curve at the
reporting date. As of December 31, 1998, the change in current yields between
one-year and five-year U.S. Treasury bonds is three basis points, thus,
minimal fluctuations in the average interest rates are anticipated over the
maturity periods.



Expected Maturity Date
--------------------------------------------- Fair
1999 2000 2001 2002 2003 Thereafter Total Value
----- ----- ----- ----- ----- ---------- ----- -----
($ in millions)

Liabilities
Long-term Debt--
variable(5):
Potomac Hotel Limited
Partnership(1)........ $ 163 $ -- $ -- $ -- $ -- $ -- $ 163 $163
Marriott Diversified
American Hotels,
LP(1)................. 96 -- -- -- -- -- 96 96
New York Marriott
Marquis............... 145 -- -- -- -- -- 145 145
San Diego Marriott..... 5 5 6 6 7 167 196 190
Grand Hyatt,
Atlanta(2)............ -- -- -- 40 -- -- 40 40
Hyatt Regency,
Cambridge............. -- 45 -- -- -- -- 45 45
Hyatt Regency, Reston.. -- -- 49 -- -- -- 49 49
Hyatt Regency,
Burlingame............ -- 54 -- -- -- -- 54 54
The Ritz-Carlton,
Amelia Island......... -- -- -- -- 90 -- 90 90
Swissotel.............. -- -- -- 200 -- -- 200 200
Credit Facility........ -- -- 350 -- -- -- 350 350
Average Interest
Rate(3)............... 7.42% 6.71% 7.47% 7.63% 7.73% 7.73% 7.32%
Other:
Convertible debt
obligation to Host
Marriott at 6 3/4%.... -- -- -- -- -- -- 567 466




Expected Expiration Date
------------------------------------------- Notional
1999 2000 2001 2002 2003 Thereafter Amount
----- ----- ----- ----- ---- ---------- --------
($ in millions)

Interest Rate
Derivatives(6)
Receivables:
Grand Hyatt,
Atlanta(2)............ $ -- $ -- $ -- $ 37 $-- $-- $ 37
Hyatt Regency,
Cambridge............. -- 20 -- -- -- -- 20
Hyatt Regency,
Cambridge............. -- 20 -- -- -- -- 20
Hyatt Regency, Reston.. -- -- 24 -- -- -- 24
Hyatt Regency, Reston.. -- -- 24 -- -- -- 24
Hyatt Regency,
Burlingame............ -- 42 -- -- -- -- 42
Hyatt Regency,
Burlingame............ -- 10 -- -- -- -- 10
Swissotel.............. -- -- -- 188 -- -- 188
Payables:
Grand Hyatt,
Atlanta(2)............ -- -- -- 37 -- -- 37
Hyatt Regency,
Cambridge............. -- 20 -- -- -- -- 20
Hyatt Regency,
Cambridge............. -- 20 -- -- -- -- 20
Hyatt Regency, Reston.. -- -- 24 -- -- -- 24
Hyatt Regency, Reston.. -- -- 24 -- -- -- 24
Hyatt Regency,
Burlingame............ -- 42 -- -- -- -- 42
Hyatt Regency,
Burlingame............ -- 10 -- -- -- -- 10
Swissotel.............. -- -- -- 188 -- -- 188
Average Interest Rate
Receivables(3)......... 5.55% 5.55% 5.55% 5.55% -- -- 5.55%
Payables(4)............ 6.16% 6.15% 6.17% 6.17% -- -- 6.20%

- --------
(1) Subsequent to year-end, the long-term debt amounts were refinanced with
fixed interest rate obligations.
(2) Subsequent to year-end, the long-term debt amounts were refinanced with
fixed interest rate obligations and the related interest rate derivative
was terminated.
(3) Interest rates are based on one-month LIBOR plus certain basis points
which range from zero to 275 basis points. The one-month LIBOR rate at
December 31, 1998 was 5.06%. As noted above, the current yield curve is
flat over the expected maturity dates and, therefore, we have calculated
the average interest rates using the one-month LIBOR rate at December 31,
1998.
(4) Interest rates are at fixed rates ranging from 5.72% to 6.60%.
(5) Our fixed rate debt of $3.7 billion has a fair value which exceeds its
carrying value by $20 million. Substantially all of our fixed rate debt
matures in years subsequent to 2003.
(6) The fair value of the interest rate swaps is $14 million as of December
31, 1998. See Note 5 to the consolidated financial statements.

52


Item 8. Financial Statements and Supplementary Data

The following financial information is included on the pages indicated:



Page
----

Report of Independent Public Accountants................................. 54
Consolidated Balance Sheets as of December 31, 1998 and January 2, 1998.. 55
Consolidated Statements of Operations for the Fiscal Years Ended December
31, 1998 January 2, 1998 and January 3, 1997............................ 56
Consolidated Statements of Shareholders' Equity for the Fiscal Years
Ended December 31, 1998, January 2, 1998 and January 3, 1997............ 57
Consolidated Statement of Partner's Capital for the period ended December
31, 1998................................................................ 58
Consolidated Statements of Cash Flows for the Fiscal Years Ended December
31, 1998, January 2, 1998 and January 3, 1997........................... 59
Notes to Consolidated Financial Statements............................... 60


53


REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Host Marriott Corporation as general partner of Host Marriott, L.P.:

We have audited the accompanying consolidated balance sheets of Host Marriott,
L.P. and subsidiaries as of December 31, 1998 and Host Marriott Corporation as
of January 2, 1998, and the related consolidated statements of operations,
shareholders' equity and comprehensive income and cash flows of Host Marriott
Corporation for each of the three fiscal years in the period ended December
31, 1998 and the statement of partner's capital of Host Marriott, L.P. for the
period ended December 31, 1998. These consolidated financial statements and
the schedule referred to below are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements and the schedule based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of Host
Marriott, L.P. and subsidiaries as of December 31, 1998 and Host Marriott
Corporation as of January 2, 1998, and the results of their operations and
their cash flows for each of the three fiscal years in the period ended
December 31, 1998, in conformity with generally accepted accounting
principles.

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

Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole. The schedule listed in the index at
item 14(a)(2) is presented for purposes of complying with the Securities and
Exchange Commission's rules and is not part of the basic financial statements.
This schedule has been subjected to the auditing procedures applied in the
audit of the basic financial statements and, in our opinion, fairly states in
all material respects, the financial data required to be set forth therein in
relation to the basic financial statements taken as a whole.

Arthur Andersen LLP

Washington, D.C.
March 5, 1999

54


HOST MARRIOTT, L.P. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

December 31, 1998 and January 2, 1998



Host Host
Marriott, Marriott
L.P. Corporation
1998 1997
--------- -----------
(in millions)

ASSETS
Property and equipment, net.............................. $7,201 $4,634
Notes and other receivables, net (including amounts due
from affiliates of $134 million and $23 million,
respectively)........................................... 203 52
Due from managers........................................ 19 87
Investments in affiliates................................ 33 13
Other assets............................................. 370 272
Short-term marketable securities......................... -- 354
Cash and cash equivalents................................ 436 493
Net investment in discontinued operations................ -- 236
------ ------
$8,262 $6,141
====== ======
LIABILITIES AND EQUITY
Debt
Senior notes issued by the Company or its
subsidiaries.......................................... $2,246 $1,585
Mortgage debt.......................................... 2,438 1,784
Convertible debt obligation to Host Marriott........... 567 --
Other.................................................. 447 97
------ ------
5,698 3,466
Accounts payable and accrued expenses.................... 204 84
Deferred income taxes.................................... 97 487
Other liabilities........................................ 460 296
------ ------
Total liabilities.................................... 6,459 4,333
------ ------
Minority interests....................................... 147 58
Limited partner interests of third parties at redemption
value (representing 64.6 million units at December 31,
1998)................................................... 892 --
Company-obligated mandatorily redeemable convertible
preferred securities of a subsidiary trust whose sole
assets are the convertible subordinated debentures due
2026 ("Convertible Preferred Securities")............... -- 550
Shareholders' equity
Common Stock, 750 million shares authorized; 203.8
million shares in 1997 issued and outstanding......... -- 204
Additional paid-in capital............................. -- 935
Accumulated other comprehensive income................. -- 12
Retained earnings...................................... -- 49
Partners' Capital
General partner........................................ 1 --
Limited partner........................................ 767 --
Accumulated other comprehensive loss................... (4) --
------ ------
Total partner's capital.............................. 764 --
Total equity......................................... -- 1,200
------ ------
$8,262 $6,141
====== ======


See Notes to Consolidated Financial Statements.

55


HOST MARRIOTT, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

Fiscal years ended December 31, 1998, January 2, 1998 and January 3, 1997
(in millions, except per common share amounts)



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

REVENUES
Rooms................................................. $2,220 $1,850 $1,302
Food and beverage..................................... 984 776 515
Other................................................. 238 180 125
------ ------ ------
Total hotel revenues.................................. 3,442 2,806 1,942
Net gains (losses) on property transactions........... 57 (11) 1
Other................................................. 14 28 14
------ ------ ------
Total revenues........................................ 3,513 2,823 1,957
------ ------ ------
OPERATING COSTS AND EXPENSES
Hotel property-level costs and expenses
Rooms................................................. 524 428 313
Food and beverage..................................... 731 592 406
Other department costs and deductions................. 843 693 506
Management fees and other (including Marriott
International management fees of $196 million,
$162 million and $101 million, respectively)......... 726 649 461
Other................................................. 28 29 38
------ ------ ------
Total operating costs and expenses.................... 2,852 2,391 1,724
------ ------ ------
OPERATING PROFIT BEFORE MINORITY INTEREST, CORPORATE
EXPENSES AND INTEREST................................. 661 432 233
Minority interest...................................... (52) (31) (6)
Corporate expenses..................................... (50) (45) (43)
REIT conversion expenses............................... (64) -- --
Interest expense....................................... (335) (288) (237)
Dividends on Convertible Preferred Securities of
subsidiary trust...................................... (37) (37) (3)
Interest income........................................ 51 52 48
------ ------ ------
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME
TAXES................................................. 174 83 (8)
Provision for income taxes............................. (86) (36) (5)
Benefit from change in tax status...................... 106 -- --
------ ------ ------
INCOME (LOSS) FROM CONTINUING OPERATIONS............... 194 47 (13)
DISCONTINUED OPERATIONS
Income from discontinued operations (net of income tax
expense of $4 million in 1998)........................ 6 -- --
Provision for loss on disposal (net of income tax
benefit of $3 million in 1998)........................ (5) -- --
------ ------ ------
INCOME (LOSS) BEFORE EXTRAORDINARY ITEMS............... 195 47 (13)
Extraordinary items--gain (loss) on early
extinguishment of debt (net of income tax (benefit)
expense of
($80 million) and $1 million in 1998 and 1997,
respectively)......................................... (148) 3 --
------ ------ ------
NET INCOME (LOSS)...................................... $ 47 $ 50 $ (13)
====== ====== ======
BASIC EARNINGS (LOSS) PER COMMON SHARE:
CONTINUING OPERATIONS.................................. $ .90 $ .22 $ (.06)
Discontinued operations (net of income taxes).......... .01 -- --
Extraordinary items--gain (loss) on early
extinguishment of debt (net of income taxes).......... (.69) .01 --
------ ------ ------
BASIC EARNINGS (LOSS) PER COMMON SHARE................. $ .22 $ .23 $ (.06)
====== ====== ======
DILUTED EARNINGS (LOSS) PER COMMON SHARE:
CONTINUING OPERATIONS.................................. $ .84 $ .22 $ (.06)
Discontinued operations (net of income taxes).......... .01 -- --
Extraordinary items--gain (loss) on early
extinguishment of debt (net of income taxes).......... (.58) .01 --
------ ------ ------
DILUTED EARNINGS (LOSS) PER COMMON SHARE............... $ .27 $ .23 $ (.06)
====== ====== ======



See Notes to Consolidated Financial Statements.

56


HOST MARRIOTT, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME OF
HOST MARRIOTT CORPORATION (Predecessor to Host Marriott, L.P.)

Fiscal years ended December 31, 1998, January 2, 1998 and January 3, 1997



Accumulated
Common Additional Other
Shares Common Paid-in Retained Comprehensive Comprehensive
Outstanding Stock Capital Earnings Income (Loss) Income (Loss)
----------- ------ ---------- -------- ------------- -------------
(in millions) (in millions)

Balance, December 29,
159.7 1995.................... $ 160 $ 499 $ 16 $ -- $ --
-- Net loss................ -- -- (13) -- (13)
Other comprehensive
-- income:
Unrealized gain on HM
Services common stock... -- -- -- 5 5
----
-- Comprehensive loss...... $ (8)
====
Adjustment to Host
Marriott
-- Services dividend....... -- -- (4) --
3.9 Common stock issued for
the comprehensive stock
and employee stock
purchase plans.......... 3 12 -- --
6.8 Common stock issued for
warrants exercised...... 7 42 -- --
Common stock issued in
31.6 stock offering.......... 32 368 -- --
- -------------------------------------------------------------------------------------------------
Balance, January 3,
202.0 1997.................... 202 921 (1) 5 --
-- Net income.............. -- -- 50 -- 50
Other comprehensive
-- income:
Unrealized gain on HM
Services common stock... -- -- -- 7 7
----
-- Comprehensive income.... $ 57
====
1.8 Common stock issued for
the comprehensive stock
and employee stock
purchase plans.......... 2 14 -- --
- -------------------------------------------------------------------------------------------------
Balance, January 2,
203.8 1998.................... 204 935 49 12 --
-- Net income.............. -- -- 47 -- 47
Other comprehensive
-- income (loss):
Unrealized loss on HM
Services common stock... -- -- -- (5) (5)
Foreign currency
translation adjustment.. -- -- -- (9) (9)
Reclassification of gain
realized on HM Services
common stock--net
income.................. -- -- -- (2) (2)
----
-- Comprehensive income.... $ 31
====
1.4 Common stock issued for
the comprehensive stock
and employee stock
purchase plans.......... -- 8 -- --
-- Adjustment of stock par
value from $1 to $.01
per share............... (202) 202 -- --
11.9 Common stock issued for
Special Dividend........ -- 143 (143) --
-- Distribution of stock of
Crestline Capital
Corporation............. -- -- (438) --
-- Cash portion of Special
Dividend................ -- -- (69) --
- -------------------------------------------------------------------------------------------------
217.1 Balance, Before
Contribution to Host
Marriott, L.P. ......... $ 2 $1,288 $(554) $ (4)
Net assets retained by
Host Marriott .......... (23)
------
Balance contributed to
Host Marriott, L.P. .... $ 709
======


See Notes to Consolidated Financial Statements.

57


HOST MARRIOTT, L.P.

CONSOLIDATED STATEMENT OF PARTNER'S CAPITAL

For the period ended December 31, 1998



Accumulated
Other
OP Units General Limited Comprehensive
Outstanding Partner Partner Income (Loss) Total
----------- ------- ------- ------------- -----

Contribution by Host Marriott.. 217.1 $ 1 $712 $ (4) $709
Issuance of OP Units to Host
Marriott in connection with
the Partnership Mergers....... 8.5 -- 113 -- 113
Adjustments to limited partner
interests in the Operating
Partnership................... -- -- (58) -- (58)
----- ---- ---- ---- ----
Balance, December 31, 1998..... 225.6 $ 1 $767 $ (4) $764
===== ==== ==== ==== ====




See Notes to Consolidated Financial Statements.

58


HOST MARRIOTT, L.P. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

Fiscal years ended December 31, 1998, January 2, 1998 and January 3, 1997



1998 1997 1996
------ ------ ----
(in millions)

OPERATING ACTIVITIES
Income (loss) from continuing operations................. $ 194 $ 47 $(13)
Adjustments to reconcile to cash from operations:
Depreciation and amortization........................... 243 231 168
Income taxes............................................ (103) (20) (35)
Amortization of deferred income......................... (4) (4) (6)
Net (gains) losses on property transactions............. (50) 19 4
Equity in earnings of affiliates........................ (1) (4) (3)
Other................................................... 39 62 49
Changes in operating accounts:
Other assets............................................ (56) 57 9
Other liabilities....................................... 50 44 32
------ ------ ----
Cash from continuing operations......................... 312 432 205
Cash from (used in) discontinued operations............. 29 32 (4)
------ ------ ----
Cash from operations.................................... 341 464 201
------ ------ ----
INVESTING ACTIVITIES
Proceeds from sales of assets............................ 227 51 373
Less non-cash proceeds.................................. -- -- (35)
------ ------ ----
Cash received from sales of assets....................... 227 51 338
Acquisitions............................................. (988) (359) (702)
Capital expenditures:
Capital expenditures for renewals and replacements...... (165) (129) (87)
New investment capital expenditures..................... (87) (29) (72)
Purchases of short-term marketable securities............ (134) (354) --
Sales of short-term marketable securities................ 488 -- --
Notes receivable collections............................. 4 6 13
Affiliate notes receivable issuances and collections,
net..................................................... (13) (6) 21
Other.................................................... 13 13 (15)
------ ------ ----
Cash used in investing activities from continuing
operations............................................. (655) (807) (504)
Cash used in investing activities from discontinued
operations............................................. (50) (239) --
------ ------ ----
Cash used in investing activities....................... (705) (1,046) (504)
------ ------ ----
FINANCING ACTIVITIES
Issuances of debt........................................ 2,496 857 46
Debt prepayments......................................... (1,898) (403) (173)
Cash contributed to Crestline at inception............... (52) -- --
Cash contributed to Non-Controlled Subsidiary............ (30) -- --
Cost of extinguishment of debt........................... (175) -- --
Scheduled principal repayments........................... (51) (90) (82)
Issuances of common stock................................ 1 6 454
Issuances of Convertible Preferred Securities, net....... -- -- 533
Other.................................................... (26) 22 28
------ ------ ----
Cash from financing activities from continuing
operations............................................. 265 392 806
Cash from (used in) financing activities from
discontinued operations................................ 24 (3) --
------ ------ ----
Cash from financing activities.......................... 289 389 806
------ ------ ----
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS......... (75) (193) 503
CASH AND CASH EQUIVALENTS, beginning of year (includes
$18 million for discontinued operations in 1997)........ 511 704 201
------ ------ ----
CASH AND CASH EQUIVALENTS, end of year................... $ 436 $ 511 $704
====== ====== ====
Non-cash financing activities:
Assumption of mortgage debt for the acquisition of, or
purchase of controlling interests in, certain hotel
properties and discontinued senior living communities... $1,215 $ 733 $696
====== ====== ====
Distribution of net assets in connection with the
discontinued operations................................. $ 438
======
Contribution of net assets to Non-Controlled
Subsidiaries............................................ $ 12
======


See Notes to Consolidated Financial Statements.

59


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

Description of Business

Host Marriott Corporation ("Host Marriott"), operating through an umbrella
partnership REIT structure, is the owner of full-service hotel properties.
Host Marriott operates as a self-managed and self-administered real estate
investment trust ("REIT") and its operations are conducted solely through an
operating partnership and its subsidiaries. As REITs are not permitted to
derive revenues directly from the operations of hotels, Host Marriott leases
substantially all of the hotels to subsidiaries of Crestline Capital
Corporation ("Crestline" or the "Lessee") and certain other lessees as further
discussed at Note 9.

As of December 31, 1998, Host Marriott owned, or had controlling interests in,
126 upscale and luxury, full-service hotel lodging properties generally
located throughout the United States and operated primarily under the
Marriott, Ritz-Carlton, Four Seasons, Swissotel and Hyatt brand names. Most of
these properties are managed by Marriott International, Inc. ("Marriott
International"). Host Marriott also has certain economic, non-voting interests
in certain Non-Controlled Subsidiaries, whose hotels are also managed by
Marriott International (see Note 4).

Basis of Presentation

In these consolidated financial statements, the "Company" or "Host Marriott"
refers to Host Marriott Corporation before, and Host Marriott, L.P. (the
"Operating Partnership"), after Host Marriott Corporation's conversion to a
REIT (the "REIT Conversion"). Host Marriott Corporation is presented as the
predecessor to the Operating Partnership since the Operating Partnership and
its subsidiaries received substantially all of the continuing operations,
assets and liabilities of Host Marriott Corporation and its subsidiaries.

On April 16, 1998, the Board of Directors of Host Marriott approved a plan to
reorganize Host Marriott's business operations through the spin-off of Host
Marriott's senior living business as part of Crestline and the contribution of
Host Marriott's hotels and certain other assets and liabilities to a newly
formed Delaware limited partnership, Host Marriott, L.P. Host Marriott merged
into HMC Merger Corporation (the "Merger"), a newly formed Maryland
corporation (renamed Host Marriott Corporation) which intends to qualify,
effective January 1, 1999 as a real estate investment trust ("REIT") and is
the sole general partner of the Operating Partnership. On December 29, 1998,
Host Marriott completed the previously announced spin-off of Crestline (See
Note 2) through a taxable stock dividend to its shareholders. Each Host
Marriott shareholder of record on December 28, 1998 received one share of
Crestline for every ten shares of Host Marriott Corporation owned. In
connection with the REIT Conversion Host Marriott contributed its hotels and
substantially all of its other assets and liabilities to the Operating
Partnership (the "Contribution") in exchange for units of partnership interest
in the Operating Partnership. The Contribution was accounted for at Host
Marriott's historical basis. As of December 31, 1998, Host Marriott owned
approximately 78% of the Operating Partnership.

Immediately after the Contribution, the Company completed the acquisition of a
portfolio of hotels from the Blackstone Entities (defined herein) which
included twelve hotels and other assets for approximately 47.6 million limited
partnership units ("OP Units") and a combination of assumed debt and cash
payments totaling approximately $920 million and distributed 1.4 million of
the shares of Crestline common stock to the Blackstone Entities (the
"Blackstone Acquisition"). The Operating Partnership also completed the roll-
up of eight public partnerships and four private partnerships (collectively,
the "Partnership Mergers") in exchange for the issuance of approximately 25
million OP Units. See Note 12 for a further discussion of these and other
acquisitions.

As a result of the Distribution (see Note 2), the financial statements have
been restated to present the senior living communities' business results of
operations and cash flows as discontinued operations. All historical

60


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

financial statements presented have been restated to conform to this
presentation, with the historical assets and liabilities of that segment
presented on the balance sheet as Net Investment in Discontinued Operations.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and
its subsidiaries and controlled affiliates. Investments in affiliates over
which the Company has the ability to exercise significant influence, but does
not control, are accounted for using the equity method. All material
intercompany transactions and balances have been eliminated.

Fiscal Year End Change

The U.S. Internal Revenue Code of 1986, as amended requires REITs to file
their U.S. income tax return on a calendar year basis. Accordingly in 1998,
the Company changed its fiscal year-end to December 31 for both financial and
tax reporting requirements. Previously, the Company's fiscal year ended on the
Friday nearest to December 31. Fiscal year 1998 and 1997 included 52 weeks
compared to 53 weeks for fiscal year 1996.

Revenues and Expenses

Revenues primarily represent the gross sales generated by the Company's hotel
properties and net gains (losses) on property transactions. As discussed
below, the Company previously recorded only the house profit generated by the
Company's hotels as revenue. House profit is total hotel sales less certain
hotel property-level costs and expenses, which reflects the net revenues
flowing to the Company as the property owner.

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

The Company considered the impact of EITF 97-2 on its financial statements and
determined that EITF 97-2 requires the Company to include property-level sales
and operating expenses of its hotels in its statements of operations. The
Company has given retroactive effect to the adoption of EITF 97-2 in the
accompanying consolidated statements of operations. Application of EITF 97-2
to the consolidated financial statements for the fiscal years ended December
31, 1998, January 2, 1998 and January 3, 1997 increased both revenues and
operating expenses by approximately $2.1 billion, $1.7 billion and $1.2
billion, respectively, and had no impact on operating profit, net income
(loss) or earnings per share.

In prior years, operations for certain of the Company's hotels were recorded
from the beginning of December of the prior year to November of the current
year due to a one-month delay in receiving results from those hotel
properties. Upon conversion to a REIT, all operations are required to be
reported on a calendar year basis in accordance with Federal income tax
regulations. As a result, the Company has recorded one additional period of
operations in fiscal year 1998 for these properties. The effect on revenues
and net income was to increase revenue by $44 million, net income by $6
million and diluted earnings per share by $.02.

Earnings (Loss) Per Common Share

Earnings (loss) per common share represent the earnings per share of Host
Marriott for all years presented because the Operating Partnerships results
were insignificant for the period after the contribution. Therefore, earnings
per unit of the Operating Partnership have not been presented. Basic earnings
per common share are

61


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

computed by dividing net income by the weighted average number of shares of
common stock outstanding. Diluted earnings per common share are computed by
dividing net income by the weighted average number of shares of common stock
outstanding plus other dilutive securities. Diluted earnings per common share
has not been adjusted for the impact of the Convertible Preferred Securities
for 1997 and 1996 and for the comprehensive stock plan and warrants for 1996
as they were anti-dilutive. In December 1998, the Company declared the Special
Dividend (Note 2) and, in February 1999, the Company distributed 11.9 million
shares to existing shareholders in conjunction with the Special Dividend. The
weighted average number of common shares outstanding and the basic and diluted
earnings per share computations have been restated to reflect these shares as
outstanding for all periods presented issued to certain limited partners. In
February 1999, Host Marriott issued 8.5 million shares in exchange for 8.5
million OP Units issued to certain limited partners in connection with the
Partnership Mergers which are deemed outstanding at December 31, 1998.

A reconciliation of the number of shares utilized for the calculation of
diluted earnings per common share follows:



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

Weighted average number of common shares outstanding...... 216.3 215.0 200.6
Assuming distribution of common shares granted under
comprehensive stock plan, less shares assumed purchased
at average market price.................................. 4.0 4.8 --
Assuming conversion of Convertible Preferred Securities... 35.8 -- --
Other..................................................... 0.3 0.3 --
----- ----- -----
Shares utilized for the calculation of diluted earnings
per share................................................ 256.4 220.1 200.6
===== ===== =====


A reconciliation of net income (loss) to earnings (loss) used for the
calculation of diluted earnings per common share follows:



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

Net income (loss).......................................... $47 $ 50 $(13)
Dividends, net of tax benefit, assuming conversion of
Convertible Preferred Securities.......................... 22 -- --
--- ---- ----
Earnings (loss) used for the calculation of diluted
earnings per share........................................ $69 $ 50 $(13)
=== ==== ====


International Operations

The consolidated statements of operations include the following amounts
related to non-U.S. subsidiaries and affiliates: revenues of $121 million,
$105 million and $49 million and income (loss) before income taxes of $7
million, ($9 million) and ($2 million) in 1998, 1997 and 1996, respectively.

Property and Equipment

Property and equipment is recorded at cost. For newly developed properties,
cost includes interest, ground rent and real estate taxes incurred during
development and construction. Replacements and improvements are capitalized.

Depreciation is computed using the straight-line method over the estimated
useful lives of the assets, generally 40 years for buildings and three to ten
years for furniture and equipment. Leasehold improvements are amortized over
the shorter of the lease term or the useful lives of the related assets.

62


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Gains on sales of properties are recognized at the time of sale or deferred to
the extent required by generally accepted accounting principles. Deferred
gains are recognized as income in subsequent periods as conditions requiring
deferral are satisfied or expire without further cost to the Company.

In cases where management is holding for sale particular hotel properties, the
Company assesses impairment based on whether the estimated sales price less
costs of disposal of each individual property to be sold is less than the net
book value. A property is considered to be held for sale when the Company has
made the decision to dispose of the property. Otherwise, the Company assesses
impairment of its real estate properties based on whether it is probable that
undiscounted future cash flows from each individual property will be less than
its net book value. If a property is impaired, its basis is adjusted to its
fair market value.

Deferred Charges

Financing costs related to long-term debt are deferred and amortized over the
remaining life of the debt.

Cash, Cash Equivalents and Short-term Marketable Securities

The Company considers all highly liquid investments with a maturity of 90 days
or less at the date of purchase to be cash equivalents. Cash and cash
equivalents includes approximately $22 million and $115 million at December
31, 1998 and January 2, 1998, respectively, of cash related to certain
consolidated partnerships, the use of which is restricted generally for
partnership purposes to the extent it is not distributed to the partners.
Short-term marketable securities include investments with a maturity of 91
days to one year at the date of purchase. The Company's short-term marketable
securities represent investments in U.S. government agency notes and high
quality commercial paper. The short-term marketable securities are categorized
as available for sale and, as a result, are stated at fair market value.
Unrealized holding gains and losses are included as a separate component of
shareholders' equity until realized.

Concentrations of Credit Risk

Financial instruments that potentially subject the Company to significant
concentrations of credit risk consist principally of cash, cash equivalents
and short-term marketable securities. The Company maintains cash and cash
equivalents and short-term marketable securities with various high credit-
quality financial institutions. The Company performs periodic evaluations of
the relative credit standing of these financial institutions and limits the
amount of credit exposure with any institution.

The Company is also subject to credit risk as a party to interest rate swap
agreements. The Company monitors the creditworthiness of its contracting
parties by evaluating credit exposure and referring to the ratings of widely
accepted credit rating services. The Standard and Poors' long-term debt
ratings for the contracting parties are AA-, AA- and BBB+. The Company is
exposed to credit loss in the event of non-performance by the contracting
party to the interest rate swap agreements; however, the Company does not
anticipate non-performance by any of the contracting parties.

In addition, on January 1, 1999, subsidiaries of Crestline became the lessees
of virtually all the hotels and, as such, their rent payments are the primary
source of the Company's future revenues. Rent payments are provided from pools
of hotels which are guaranteed by Crestline. For discussion of the guarantee,
see Note 9. However, management believes that due to Crestline's substantial
assets, net worth and ability to operate as a separate publicly traded
company, Crestline will have the financial stability and access to capital
necessary to meet the substantial obligations as lessee under the leases.

63


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Use of Estimates in the Preparation of Financial Statements

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

REIT Conversion Expenses

The Company incurred certain costs related to the REIT Conversion. These costs
consist of professional fees, printing and filing costs, consent fees and
certain other related fees and are classified as REIT Conversion expenses on
the consolidated statement of operations. As of December 31, 1998, $48 million
of REIT Conversion expenses were accrued and included in accounts payable and
accrued expenses.

Interest Rate Swap Agreements

The Company has entered into a limited number of interest rate swap agreements
for non-trading purposes. The Company uses such agreements to fix certain of
its variable rate debt to a fixed rate basis. The interest rate differential
to be paid or received on interest rate swap agreements is recognized as an
adjustment to interest expense.

Limited Partner Interests of Third Parties at Redemption Value

As of December 31, 1998, 64.5 million OP Units are held by outside third
parties. Each OP Unit is convertible into a share of common stock of Host
Marriott or cash, at the election of Host Marriott. Those OP Units are
recorded by the Operating Partnership as "Limited Partner Interests of Third
Parties at Redemption Value" at fair value in the accompanying balance sheet
because control over how the OP Units are redeemed is outside the control of
the Operating Partnership.

Other Comprehensive Income.

As of January 1, 1998, the Company adopted SFAS No. 130, "Reporting
Comprehensive Income" (SFAS 130) which establishes new rules for the reporting
and display of comprehensive income and its components. SFAS 130 requires
unrealized gains or losses on the Company's right to receive HM Services stock
(see note 10) and foreign currency translation adjustments, to be included in
other comprehensive income. Prior year financial statements have been
reclassified to conform to the requirements of SFAS 130.

The components of total accumulated other comprehensive income in the balance
sheet are as follows (in millions):



1998 1997
---- ----

Net unrealized gains.............................................. 5 12
Foreign currency translation adjustment........................... (9) --
--- ---
Total accumulated other comprehensive income (loss)............... $(4) $12
=== ===


Application of New Accounting Standards

During 1996, the Company adopted Statement of Financial Accounting Standards
("SFAS") No. 123, "Accounting for Stock-Based Compensation." In 1997, the
Company adopted SFAS No. 128, "Earnings Per Share;" SFAS No. 129, "Disclosure
of Information About Capital Structure" and SFAS No. 131, "Disclosures

64


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

About Segments of an Enterprise and Related Information." The adoption of
these statements did not have a material effect on the Company's consolidated
financial statements and comprehensive income.

As discussed above, the Company has retroactively adopted EITF 97-2.

In June 1998, the Financial Accounting Standards Board issued SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities." The Statement
establishes accounting and reporting standards requiring that derivative
instruments (including certain derivative instruments embedded in other
contracts) be recorded in the balance sheet as either an asset or liability
measured at its fair value. The Statement requires that changes in the
derivative's fair value be recognized currently in earnings unless specific
hedge accounting criteria are met. Special accounting for qualifying hedges
allows a derivative's gains and losses to offset related results on the hedged
item in the income statement and requires that a company must formally
document, designate and assess the effectiveness of transactions that receive
hedge accounting. SFAS No. 133 is effective for fiscal years beginning after
June 15, 1999. The Company has not determined the impact of SFAS No. 133, but
management does not believe it will be material.

The EITF reached a consensus in May 1998 on Issue 98-9, "Accounting for
Contingent Rents in Interim Financial Periods," which required a lessor to
defer recognition of contingent rental income in interim periods until the
specified target that triggers the contingent rental income is achieved. In
November 1998, EITF 98-9 was rescinded; however, the impact of the accounting
principles outlined in EITF 98-9 must continue to be disclosed in quarterly
financial statements. The Company's accounting policy is to recognize rental
income based on an estimate of full-year rental income and disclose in the
footnotes to the financial statements the portion of rental income that is
contingent.

2. Distribution and Special Dividend

In December 1998, the Company distributed to its shareholders through a
taxable distribution, the outstanding shares of common stock of Crestline,
(the "Distribution") formerly a wholly owned subsidiary of the Company, which,
as of the date of the Distribution, owned and operated the Company's senior
living communities, owned certain other assets and held leasehold interests in
substantially all of the Company's hotels. The Distribution provided Company
shareholders with one share of Crestline common stock for every ten shares of
Company common stock held by such shareholders on the record date of December
28, 1998. As a result of the Distribution, the Company's financial statements
have been restated to present the senior living communities' business results
of operations and cash flows as discontinued operations. Revenues for the
Company's discontinued operations totaled $241 million and $111 million in
1998 and 1997, respectively. The provision for loss on disposal includes
organizational and formation costs related to Crestline.

For purposes of governing certain of the ongoing relationships between the
Company and Crestline after the Distribution and to provide for an orderly
transition, the Company and Crestline entered into various agreements,
including a Distribution Agreement, an Employee Benefits Allocation Agreement
and a Tax Sharing Agreement. Effective as of December 29, 1998, these
agreements provide, among other things, for the division between the Company
and Crestline of certain assets and liabilities.

On December 18, 1998, the Board of Directors declared a special dividend which
entitled shareholders of record on December 28, 1998 to elect to receive
either $1.00 in cash or .087 of a share of common stock of the Company for
each outstanding share of the Company's common stock owned by such shareholder
on the record date (the "Special Dividend"). Cash totaling $69 million and
11.9 million shares of common stock that were elected in the Special Dividend
were paid and/or issued on February 10, 1999.

65


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


3. Property and Equipment

Property and equipment consists of the following:



1998 1997
------ ------
(in millions)

Land and land improvements................................ $ 740 $ 418
Buildings and leasehold improvements...................... 6,613 4,329
Furniture and equipment................................... 740 686
Construction in progress.................................. 78 36
------ ------
8,171 5,469
Less accumulated depreciation and amortization............ (970) (835)
------ ------
$7,201 $4,634
====== ======


The detail of property and equipment above excludes net book value of the
discontinued senior living business of $583 million at January 2, 1998.

Interest cost capitalized in connection with the Company's development and
construction activities totaled $4 million in 1998, $1 million in 1997 and $3
million in 1996.

In 1997, the Company, through an agreement with the ground lessor of one of
its properties terminated its ground lease and recorded a $15 million loss on
the write-off of its investment, including certain transaction costs, which
has been included in net gains (losses) on property transactions in the
accompanying consolidated financial statements.

In 1996, the Company recorded a $4 million charge to write down an undeveloped
land parcel to its net realizable value based on its expected sales value.

4. Investments in and Receivables from Affiliates

Investments in and receivables from affiliates consist of the following:



Ownership
Interests 1998 1997
--------- ------ ------
(in millions)

Equity investments
Rockledge Hotel Properties, Inc................... 95% $ 31 $ --
Fernwood Hotel Assets, Inc........................ 95% 2 --
Hotel partnerships(1)............................. 1%-50% -- 13
Notes and other receivables from affiliates, net.... -- 134 23
------ ------
$ 167 $ 36
====== ======

- --------
(1) During 1998, all or substantially all of the interests in the previously
unconsolidated hotel partnerships were consolidated or contributed to the
Non-Controlled Subsidiaries (defined herein) as a result of the REIT
Conversion and the Partnership Mergers.

In connection with the REIT Conversion, Rockledge Hotel Properties, Inc. and
Fernwood Hotel Assets, Inc. (together, the "Non-Controlled Subsidiaries") were
formed to own various assets of approximately $264 million contributed by the
Company to the Operating Partnership, the direct ownership of which by the
Company or the Operating Partnership could jeopardize the Company's status as
a REIT. These assets primarily consist of partnership or other interests in
hotels which are not leased and certain furniture, fixtures and equipment

66


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

("FF&E") used in the hotels. In exchange for the contribution of these assets
to the Non-Controlled Subsidiaries, the Operating Partnership received only
non-voting common stock of the Non-Controlled Subsidiaries, representing 95%
of the total economic interests therein. The Host Marriott Statutory
Employee/Charitable Trust, the beneficiaries of which are certain employees of
the Company and the J.W. Marriott Foundation concurrently acquired all of the
voting common stock representing the remaining 5% of the total economic
interest. As a result, as of December 31, 1998, the Company did not control
the Non-Controlled Subsidiaries. The Non-Controlled Subsidiaries own three
full-service hotels and interests in partnerships that own an additional two
full-service hotels and 220 limited-service hotels.

In connection with the REIT Conversion, the Company completed the Partnership
Mergers and, as a result, investments in affiliates in prior years include
earnings and assets, which are now consolidated. (See Note 12 for discussion.)

In 1997, the Company acquired all of the outstanding interests in Chesapeake
Hotel Limited Partnership ("CHLP") that owns six hotels and acquired
controlling interests in four affiliated partnerships for approximately $550
million, including the assumption of approximately $410 million of debt. In
early 1998, the Company obtained a controlling interest in the partnership
that owns the 1,671-room Atlanta Marriott Marquis for approximately $239
million, including the assumption of $164 million of mortgage debt.

Receivables from affiliates are reported net of reserves of $7 million at
December 31, 1998 and $144 million at January 2, 1998. Net amounts funded by
the Company totaled $10 million in 1997, and repayments were $14 million in
1998 and $2 million in 1997. There were no fundings in 1998 and 1996.

The Company's pre-tax income from affiliates includes the following:



1998 1997 1996
---- ---- ----
(in millions)

Interest income............................................... $ 1 $11 $17
Equity in net income.......................................... 1 5 3
--- --- ---
$ 2 $16 $20
=== === ===


Combined summarized balance sheet information for the Company's affiliates
follows:



1998 1997
------ ------
(in millions)

Property and equipment, net.................................. $1,656 $1,979
Other assets................................................. 258 283
------ ------
Total assets............................................... $1,914 $2,262
====== ======
Debt, principally mortgages.................................. $1,622 $2,179
Other liabilities............................................ 300 412
Partners' deficit............................................ (8) (329)
------ ------
Total liabilities and partners' deficit.................... $1,914 $2,262
====== ======


67


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Combined summarized operating results for the Company's affiliates follow:



1998 1997 1996
------ ------ ------
(in millions)

Revenues............................................. $1,123 $1,393 $1,740
Operating expenses:
Cash charges (including interest).................. (930) (1,166) (1,469)
Depreciation and other non-cash charges............ (151) (190) (229)
------ ------ ------
Income before extraordinary items.................... 42 37 42
Extraordinary items--forgiveness of debt............. 4 40 12
------ ------ ------
Net income......................................... $ 46 $ 77 $ 54
====== ====== ======


5. Debt
Debt consists of the following:



1998 1997
------ ------
(in millions)

Series A senior notes, with a rate of 7 7/8% due August
2005........................................................ $ 500 $ --
Series B senior notes, with a rate of 7 7/8% due August
2008........................................................ 1,192 --
Series C senior notes, with a rate of 8.45% due December
2008........................................................ 498 --
Senior secured notes, with a rate of 9 1/2% due May 2005..... 21 600
Senior secured notes, with a rate of 8 7/8% due July 2007.... -- 600
Senior secured notes, with a rate of 9% due December 2007.... -- 350
Senior notes, with an average rate of 9 3/4% at December 31,
1998,
maturing through 2012....................................... 35 35
------ ------
Total senior notes......................................... 2,246 1,585
------ ------
Mortgage debt (non-recourse) secured by $3.3 billion of real
estate assets,
with an average rate of 7.77% at December 31, 1998, maturing
through
February 2023............................................... 2,438 1,762
Line of credit, terminated in August 1998.................... -- 22
------ ------
Total mortgage debt........................................ 2,438 1,784
------ ------
Convertible debt obligation to Host Marriott, with a rate of
6.75% due 2026 (see Note 6)................................. 567 --
Line of credit, with a variable rate of Eurodollar plus 1.75%
(7.5% at
December 31, 1998).......................................... 350 --
Other notes, with an average rate of 7.39% at December 31,
1998, maturing through December 2017........................ 90 89
Capital lease obligations.................................... 7 8
------ ------
Total other................................................ 1,014 97
------ ------
$5,698 $3,466
====== ======


The detail above excludes $317 million of debt relating to the discontinued
senior living business in 1997.

On July 10, 1997, HMH Properties, Inc. ("Properties," an indirect wholly owned
subsidiary of Host Marriott) and HMC Acquisitions Properties, Inc.
("Acquisitions", an indirect, wholly owned subsidiary of Host Marriott)
completed consent solicitations (the "1997 Consent Solicitations") with
holders of their senior notes ($600 million of 9 1/2% senior notes due 2005
and $350 million of 9% senior notes due 2007) to amend certain

68


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

provisions of their senior indentures. The 1997 Consent Solicitations
facilitated the merger of Acquisitions with and into Properties. The
amendments to the indentures also increased the ability of Properties to
acquire, through certain subsidiaries, additional properties subject to non-
recourse indebtedness and controlling interests in corporations, partnerships
and other entities holding attractive properties and increased the threshold
required to permit Properties to make distributions to affiliates.

Concurrent with the 1997 Consent Solicitations and the Properties and
Acquisitions merger, Properties issued an aggregate of $600 million of 8 7/8%
senior notes at par with a maturity of July 2007. Properties received net
proceeds of approximately $570 million, net of the costs of the 1997 Consent
Solicitations and the offering.

In conjunction with the REIT Conversion, Properties was merged with the
Operating Partnership and all of the debt of Host Marriott and Properties was
assumed by the Operating Partnership.

During 1997, the Company, through its wholly owned subsidiary, HMC Capital
Resources Corporation ("Resources"), entered into a credit facility (the "Old
Credit Facility") with a group of commercial banks under which it could borrow
up to $500 million for the acquisition of lodging real estate and for the
Company's working capital purposes. During August 1998, the Old Credit
Facility was terminated.

The Company also purchased 100% of the outstanding bonds secured by a first
mortgage on the San Francisco Marriott in 1997. The Company purchased the
bonds for $219 million, an $11 million discount to the face value of $230
million. In connection with the redemption and defeasance of the bonds, the
Company recognized an extraordinary gain of $5 million, which represents the
$11 million discount less the write-off of unamortized deferred financing
fees, net of taxes. In 1997, the Company also incurred approximately $418
million of mortgage debt in conjunction with the acquisition of 11 hotels.

In connection with the acquisition of the outstanding common stock of Forum
Group, Inc. (the "Forum Group") in June 1997, the Company assumed debt of
approximately $270 million. In 1997, an additional $33 million of debt
financing was provided by Marriott International. The Company also assumed
approximately $15 million of debt in conjunction with the acquisition of the
Leisure Park retirement community in 1997. As a result of the Distribution,
the debt related to the Forum Group and Leisure Park retirement community is
included in net investments of discontinued operations for 1997 (Note 2). The
Company continues to provide a guarantee on the Leisure Park debt.

In the fourth quarter of 1996, the Company repaid the $109 million mortgage on
the Philadelphia Marriott. In the first quarter of 1997, the Company obtained
$90 million in first mortgage financing from two insurance companies secured
by the Philadelphia Marriott. The mortgage bears interest at a fixed rate of
8.49% and matures in April 2009.

In December 1997, the Company successfully completed the refinancing of the
MHP (defined herein) mortgage debt for approximately $152 million. The new
mortgage bears interest at 7.48% and matures in January 2008. In connection
with the refinancing, the Company recognized an extraordinary loss of $2
million which represents payment of a prepayment penalty and the write-off of
unamortized deferred financing fees, net of taxes.

On April 20, 1998, the Company and certain of its subsidiaries filed a shelf
registration on Form S-3 (the "Shelf Registration") with the Securities and
Exchange Commission for the issuance of up to $2.5 billion in securities.

On August 5, 1998, the Company (through Properties) utilized the Shelf
Registration to issue an aggregate of $1.7 billion in new senior notes (the
"New Senior Notes"). The New Senior Notes were issued in two series, $500
million of 7 7/8% Series A notes due in 2005 and $1.2 billion of 7 7/8% Series
B notes due in 2008. The Company utilized the proceeds from the New Senior
Notes to purchase substantially all of its (i) $600 million in

69


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

9 1/2% senior notes due 2005; (ii) $350 million in 9% senior notes due 2007
and (iii) $600 million in 8 7/8% senior notes due 2007 (collectively, the "Old
Senior Notes"). Approximately $21 million of the Old Senior Notes remain
outstanding. In connection with the purchase of substantially all of the Old
Senior Notes, the Company recorded a charge of approximately $148 million (net
of income tax benefit of $80 million) as an extraordinary item representing
the amount paid for bond premiums and consent fees, as well as the write-off
of deferred financing fees on the Old Senior Notes.

Concurrently with each offer to purchase, Properties successfully solicited
consents (the "1998 Consent Solicitations") from registered holders of the Old
Senior Notes to certain amendments to eliminate or modify substantially all of
the restrictive covenants and certain other provisions contained in the
indentures pursuant to which the Old Senior Notes were issued.

In conjunction with the issuance of the New Senior Notes, Properties entered
into a $1.25 billion credit facility (the "New Credit Facility") with a group
of commercial banks. The New Credit Facility has an initial three-year term
with two one-year extension options. Borrowings under the New Credit Facility
bear interest currently at the Eurodollar rate plus 1.75% (7.5% at December
31, 1998). The interest rate and commitment fee on the unused portion of the
New Credit Facility fluctuate based on certain financial ratios. The New
Senior Notes and the New Credit Facility were assumed by the Operating
Partnership in connection with the REIT Conversion. As of December 31, 1998,
$350 million was outstanding under the New Credit Facility.

The New Credit Facility and the indenture under which the New Senior Notes
were issued contain covenants restricting the ability of Properties and
certain of its subsidiaries to incur indebtedness, grant liens on their
assets, acquire or sell assets or make investments in other entities, and make
certain distributions to equityholders of Properties, the Company, and the
Operating Partnership. The New Credit Facility also contains certain financial
covenants relating to, among other things, maintaining certain levels of
tangible net worth and certain ratios of EBITDA to interest and fixed charges,
total debt to EBITDA, unencumbered assets to unsecured debt, and secured debt
to total debt. In connection with the REIT Conversion, Properties was merged
with, and into, the Operating Partnership in December 1998.

In December 1998, the Operating Partnership issued $500 million of 8.45%
Series C notes due in 2008 under the same indenture and with the same
covenants as the New Senior Notes. In February 1999, the Company issued $300
million of 8 3/8% Series D notes due in 2006. The debt was used to refinance,
or purchase, approximately $299 million of debt acquired in the Partnership
Mergers, and approximately $40 million of other mortgage debt.

In December 1998, the Company became party to eight interest rate swap
agreements in connection with the Blackstone Acquisition discussed in Note 12.
The notional amount of the agreements is approximately $365 million, with
expiration dates between August 2000 and August 2002. The Company receives
interest based on one month LIBOR (5.06% at December 31, 1998) and pays
interest at fixed rates ranging from 5.72% to 6.60%. The interest rate swap
agreements allow the Company to effectively eliminate the variability of the
interest rates on certain secured debt. The Company was party to an interest
rate swap agreement with a financial institution with an aggregate notional
amount of $100 million which expired in December 1998. In 1997, the Company
was party to two additional interest rate swap agreements with an aggregate
notional amount of $400 million which expired in May 1997. The Company
realized a net reduction of interest expense of $1 million in 1997 and $6
million in 1996 related to interest rate swap agreements. The reduction in
interest expense in 1998 was not material as the Company did not assume the
agreements until December 30.

70


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The Company's debt balance at December 31, 1998, includes $87 million of debt
that is recourse to the parent company. Aggregate debt maturities at December
31, 1998 are (in millions):



1999.............................................................. $ 405
2000.............................................................. 206
2001.............................................................. 435
2002.............................................................. 430
2003.............................................................. 121
Thereafter........................................................ 4,090
------
5,687
Discount on senior notes.......................................... (10)
Interest rate swap agreements..................................... 14
Capital lease obligation.......................................... 7
------
$5,698
======


Cash paid for interest for continuing operations, net of amounts capitalized,
was $325 million in 1998, $278 million in 1997 and $220 million in 1996.
Deferred financing costs, which are included in other assets, amounted to $98
million and $96 million, net of accumulated amortization, as of December 31,
1998 and January 2, 1998, respectively. Amortization of deferred financing
costs totaled $10 million, $7 million and $5 million in 1998, 1997 and 1996,
respectively.

6. Convertible Debt Obligation to Host Marriott Corporation

The obligation for the $567 million of 6 3/4% Convertible Subordinated
Debentures (the "Debentures") has been included in these financial statements
as debt of the Company because upon the REIT Conversion the Operating
Partnership assumed primary liability for repayment of the Debentures of Host
Marriott underlying the Convertible Preferred Securities (defined below) of
the Host Marriott Financial Trust (the "Issuer"), a wholly-owned subsidiary
trust of Host Marriott. The common securities of Host Marriott Financial Trust
were not contributed to the Operating Partnership and therefore Host Marriott
Financial Trust is not consolidated by the Operating Partnership. Upon
conversion by a Convertible Preferred Securities holder, the Host Marriott
will issue shares of its common stock which will be delivered to such holder.
Upon the issuance of such shares by the Host Marriott, the Operating
Partnership will issue to the Host Marriott the number of OP Units equal to
the number of shares of the Host Marriott common stock issued in exchange for
the Debentures.

In December 1996, Host Marriott Financial Trust issued 11 million shares of 6
3/4% convertible quarterly income preferred securities (the "Convertible
Preferred Securities"), with a liquidation preference of $50 per share (for a
total liquidation amount of $550 million). The Convertible Preferred
Securities represent an undivided beneficial interest in the assets of the
Issuer. The payment of distributions out of moneys held by the Issuer and
payments on liquidation of the Issuer or the redemption of the Convertible
Preferred Securities are guaranteed by the Company to the extent the Issuer
has funds available therefor. This guarantee, when taken together with the
Company's obligations under the indenture pursuant to which the Debentures
(defined below) were issued, the Debentures, the Company's obligations under
the Trust Agreement and its obligations under the indenture to pay costs,
expenses, debts and liabilities of the Issuer (other than with respect to the
Convertible Preferred Securities) provides a full and unconditional guarantee
of amounts due on the Convertible Preferred Securities. Proceeds from the
issuance of the Convertible Preferred Securities were invested in 6 3/4%
Convertible Subordinated Debentures (the "Debentures") due December 2, 2026
issued by the Company. The Issuer exists solely to issue the Convertible
Preferred Securities and its own common securities (the "Common Securities")

71


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

and invest the proceeds therefrom in the Debentures. The note receivable from
the Operating Partnership is the Issuer's sole asset.

Each of the Convertible Preferred Securities is convertible at the option of
the holder into shares of Company common stock at the rate of 3.2537 shares
per Convertible Preferred Security (equivalent to a conversion price of
$15.367 per share of Company common stock). The Debentures are convertible at
the option of the holders into shares of Host Marriott common stock at a
conversion rate of 3.2537 shares for each $50 in principal amount of
Debentures. The Issuer will only convert Debentures pursuant to a notice of
conversion by a holder of Convertible Preferred Securities. During 1998, 1997
and 1996, no shares were converted into common stock. The conversion ratio and
price were adjusted to reflect the impact of the Distribution and the Special
Dividend.

Holders of the Convertible Preferred Securities are entitled to receive
preferential cumulative cash distributions at an annual rate of 6 3/4%
accruing from the original issue date, commencing March 1, 1997, and payable
quarterly in arrears thereafter. The distribution rate and the distribution
and other payment dates for the Convertible Preferred Securities will
correspond to the interest rate and interest and other payment dates on the
Debentures. The Company may defer interest payments on the Debentures for a
period not to exceed 20 consecutive quarters. If interest payments on the
Debentures are deferred, so too are payments on the Convertible Preferred
Securities. Under this circumstance, the Company will not be permitted to
declare or pay any cash distributions with respect to its capital stock or
debt securities that rank pari passu with or junior to the Debentures.

Subject to certain restrictions, the Convertible Preferred Securities are
redeemable at the Issuer's option upon any redemption by the Company of the
Debentures after December 2, 1999. Upon repayment at maturity or as a result
of the acceleration of the Debentures upon the occurrence of a default, the
Debentures shall be subject to mandatory redemption, from which the proceeds
will be applied to redeem Convertible Preferred Securities and Common
Securities, together with accrued and unpaid distributions.

7. Equity and Partner's Capital

The Contribution and related transactions resulted in the exchange of 217.1
million OP Units for substantially all of the assets and liabilities of Host
Marriott Corporation.

In conjunction with the Merger, the Blackstone Acquisition and the Partnership
Mergers (Note 12), the Operating Partnership issued approximately 64.5 million
OP Units which are convertible into cash (or at Host Marriott's option shares
of Host Marriott common stock). These OP Units are restricted from converting
until July 1999, October 1999 and January 2000 when 23.9 million, 11.9 million
and 28.8 million units, respectively, are eligible for conversion.

Host Marriott issued 11.9 million shares of common stock as part of the
Special Dividend (Note 2) and 8.5 million shares of common stock in exchange
for 8.5 million OP Units issued to certain other limited partners in
connection with the Partnership Mergers (Note 12). Also, as part of the REIT
Conversion, Host Marriott changed its par value from $1 to $0.01 per share.
The change in par value did not affect the number of shares outstanding.

8. Income Taxes

The Operating Partnership is not a tax paying entity. However, the Operating
Partnership under the Operating Partnership Agreement is required to reimburse
Host Marriott for any tax payments Host Marriott is required to make.
Accordingly, the tax information included herein represents disclosures
regarding Host Marriott. As a result of the requirement of the Operating
Partnership to reimburse Host Marriott for these liabilities, such liabilities
and related disclosures are included in the Operating Partnership's financial
statements.

72


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


In December 1998, Host Marriott restructured itself to enable Host Marriott to
qualify for treatment as a REIT, pursuant to the Internal Revenue Code of
1986, as amended, effective January 1, 1999. In general, a corporation that
elects REIT status and distributes at least 95% of its taxable income to
shareholders and complies with certain other requirements (relating primarily
to the nature of its assets and the sources of its revenues) is not subject to
Federal income taxation to the extent it distributes its taxable income.
Management believes that Host Marriott was organized and will operate so as to
qualify as a REIT as of January 1, 1999 (including distribution of at least
95% of its REIT taxable income to shareholders in 1999 and subsequent years).
Management expects that Host Marriott will pay taxes on "built-in gains" on
only certain of its assets. Based on these considerations, management does not
believe that Host Marriott will be liable for income taxes at the federal
level or in most of the states in which it operates in future years, and Host
Marriott eliminated $106 million of its net existing deferred tax liabilities
as of December 31, 1998. Host Marriott does not expect to provide for any
material deferred income taxes in future periods except in certain states and
foreign countries. Additionally, in connection with the Distribution and the
formation of the Non-Controlled Subsidiaries, Host Marriott reduced deferred
income tax liabilities by $102 million.

In order to qualify as a REIT for federal income tax purposes, among other
things, Host Marriott must have distributed all of the accumulated earnings
and profits ("E&P") of Host Marriott Corporation to its stockholders in one or
more taxable dividends prior to the end of the first full taxable year for
which the REIT election of Host Marriott is effective, which currently is
expected to be the taxable year commencing January 1, 1999.

In an effort to help accomplish the requisite distributions of the accumulated
E&P, Host Marriott made an initial E&P distribution consisting of
approximately 20.4 million shares of Crestline valued at $297 million, $69
million in cash, and approximately 11.9 million shares of Host Marriott stock
valued at $143 million.

The actual amount of the initial E&P distribution was based, in part, upon the
estimated amount of accumulated E&P of Host Marriott as of the last day of its
taxable year. To the extent that the initial E&P distribution was not
sufficient to eliminate Host Marriott's accumulated E&P, Host Marriott will
make one or more additional taxable distributions to its stockholders (in the
form of cash or securities) prior to the last day of Host Marriott's first
full taxable year as a REIT.

Where required, deferred income taxes are accounted for using the asset and
liability method. Under this method, deferred income taxes are recognized for
temporary differences between the financial reporting bases of assets and
liabilities and their respective tax bases and for operating loss and tax
credit carryforwards based on enacted tax rates expected to be in effect when
such amounts are realized or settled. However, deferred tax assets are
recognized only to the extent that it is more likely than not that they will
be realized based on consideration of available evidence, including tax
planning strategies and other factors.

Total deferred tax assets and liabilities at December 31, 1998 and January 2,
1998 were as follows:



1998 1997
------ -------
(in millions)

Deferred tax assets..................................... $ 32 $ 159
Deferred tax liabilities................................ (129) (646)
------ -------
Net deferred income tax liability..................... $ (97) $ (487)
====== =======


73


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The tax effect of each type of temporary difference and carryforward that
gives rise to a significant portion of deferred tax assets and liabilities as
of December 31, 1998 and January 2, 1998 follows:



1998 1997
------ -------
(in millions)

Investments in affiliates............................... $ -- $ (310)
Property and equipment.................................. -- (179)
Safe harbor lease investments........................... (24) (65)
Deferred tax gain....................................... (105) (92)
Reserves................................................ -- 103
Alternative minimum tax credit carryforwards............ 32 41
Other, net.............................................. -- 15
------ -------
Net deferred income tax liability..................... $ (97) $ (487)
====== =======


The provision (benefit) for income taxes consists of:



1998 1997 1996
---- ---- ----
(in millions)

Current--Federal............................................ $116 $19 $(2)
--State................................................. 27 4 3
--Foreign............................................... 4 3 3
---- --- ---
147 26 4
---- --- ---
Deferred--Federal........................................... (49) 8 2
--State................................................. (12) 2 (1)
---- --- ---
(61) 10 1
---- --- ---
$ 86 $36 $ 5
==== === ===


At December 31, 1998, Host Marriott had approximately $32 million of
alternative minimum tax credit carryforwards available which do not expire.

Through 1997, Host Marriott settled with the Internal Revenue Service ("IRS")
substantially all issues for tax years through 1993. Host Marriott expects to
resolve any remaining issues with no material impact on the consolidated
financial statements. Host Marriott made net payments to the IRS of
approximately $10 million and $45 million in 1997 and 1996, respectively,
related to these settlements. Certain adjustments totaling approximately $2
million in 1996 were made to the tax provision related to those settlements.

A reconciliation of the statutory Federal tax rate to Host Marriott's
effective income tax rate follows (excluding the impact of the change in tax
status):



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

Statutory Federal tax
rate..................... 35.0 % 35.0 % (35.0)%
State income taxes, net of
Federal tax benefit...... 5.8 4.9 21.7
Tax credits............... (1.7) (2.7) --
Additional tax on foreign
source income............ 4.2 6.0 40.8
Tax contingencies......... -- -- 25.0
Permanent non-deductible
REIT Conversion
expenses................. 4.6 -- --
Other permanent items..... 1.2 .1 9.0
Other, net................ 0.3 .1 1.0
---- ---- -----
Effective income tax
rate................... 49.4 % 43.4 % 62.5 %
==== ==== =====



74


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Crestline and Host Marriott entered into a tax sharing agreement (the "Tax
Sharing Agreement") which defines each party's rights and obligations with
respect to deficiencies and refunds of federal, state and other income or
franchise taxes relating to Crestline's business for taxable years prior to
the Distribution and with respect to certain tax attributes of Crestline after
the Distribution. Host Marriott is responsible for filing consolidated returns
and paying taxes for periods through the date of the Distribution, and
Crestline is responsible for filing its returns and paying taxes for
subsequent periods.

Cash paid for income taxes, including IRS settlements, net of refunds
received, was $83 million in 1998, $56 million in 1997 and $40 million in
1996.

9. Leases

As of January 1, 1999, the Company leases substantially all of its hotels to
subsidiaries of Crestline. Additionally, the Company also leases certain
property and equipment under non-cancellable operating and capital leases.

Hotel Leases. Due to current federal income tax law restrictions on a REIT's
ability to derive revenues directly from the operation of a hotel, the Company
leases its hotels (the "Leases") to one or more lessees (the "Lessees").

There generally is a separate Lessee for each hotel or group of hotels that is
owned by a separate subsidiary of the Company. The operating agreements for
such Lessees provide that the Crestline member of the Lessee has full control
over the management of the business of the Lessee, subject to blocking rights
by Marriott International, where it is the manager, over certain decisions by
virtue of its non-economic, limited voting interest in the lessee
subsidiaries. Each full-service hotel Lease has a fixed term generally ranging
from seven to ten years, subject to earlier termination upon the occurrence of
certain contingencies as defined in the Leases. Each Lease requires the Lessee
to pay 1) minimum rent in a fixed dollar amount per annum plus 2) to the
extent it exceeds minimum rent, percentage rent based upon specified
percentages of aggregate sales from the applicable hotel, including room
sales, food and beverage sales, and other income in excess of specified
thresholds. The amount of minimum rent and the percentage rent thresholds will
be adjusted each year based upon any increases in the Consumer Price Index and
the Employment Cost Index during the previous ten months, as well as for
certain capital expenditures and casualty occurrences.

If the Company anticipates that the average tax basis of the Company's FF&E
and other personal property that are leased by any individual lessor entity
will exceed 15% of the aggregate average tax basis of the fixed assets in that
entity, then the Lessee would be obligated either to acquire such excess FF&E
from the Company or to cause a third party to purchase such FF&E. The Lessee
has agreed to give a right of first opportunity to a Non-Controlled Subsidiary
to acquire the excess FF&E and to lease the excess FF&E to the Lessee.

Each Lessee is responsible for paying all of the expenses of operating the
applicable hotel(s), including all personnel costs, utility costs and general
repair and maintenance of the hotel(s). The Lessee also is responsible for all
fees payable to the applicable manager, including base and incentive
management fees, chain services payments and franchise or system fees, with
respect to periods covered by the term of the Lease. Host Marriott also
remains liable under each management agreement.

The Company is responsible for paying real estate taxes, personal property
taxes (to the extent the Company owns the personal property), casualty
insurance on the structures, ground lease rent payments, required expenditures
for FF&E (including maintaining the FF&E reserve, to the extent such is
required by the applicable management agreement) and other capital
expenditures.

Crestline Guarantees

Crestline and certain of its subsidiaries entered into limited guarantees of
the Lease obligations of each Lessee. For each of four identified "pools" of
hotels (determined on the basis of the term of the particular Lease with

75


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

all leases having generally the same lease term placed in the same "pool"),
the cumulative limit of Crestline's guaranty obligation is the greater of 10%
of the aggregate rent payable for the immediately preceding fiscal year under
all Leases in the pool or 10% of the aggregate rent payable under all Leases
in the pool. For each pool, the subsidiary of Crestline that is the parent of
the Lessees in the pool (a "Pool Parent") also is a party to the guaranty of
the Lease obligations for that pool.

The obligations of the Pool Parent under each guaranty is secured by all funds
received by the applicable Pool Parent from the hotels in the pool, and the
hotels in the pool are required to distribute their excess cash flow to the
Pool Parent for each accounting period, under certain conditions as described
by the guaranty.

In the event that Crestline's obligation under a guaranty is reduced to zero,
the applicable Pool Parent can elect to terminate its guaranty and the pooling
agreement for that pool by giving notice to the Operating Partnership. In that
event, subject to certain conditions, the Pool Parent's guaranty will
terminate six months after the effective date of such notice, subject to
reinstatement in certain limited circumstances.

The Operating Partnership sold the existing working capital to the applicable
Lessee upon the commencement of the Lease at a price equal to the fair market
value of such assets. The purchase price is represented by a note evidencing a
loan that bears interest at a rate of 5.12%. Interest accrued on the working
capital loan is due simultaneously with each periodic rent payment, and the
amount of each payment of interest is credited against such rent payment. The
principal amount of the working capital loan is payable upon termination of
the Lease. The Lessee can return the working capital in satisfaction of the
note. As of December 31, 1998, the note receivable from Crestline for working
capital was $95 million.

In the event the Company enters into an agreement to sell or otherwise
transfer any full-service hotel free and clear of the applicable Lease, the
Lessor must pay the Lessee a termination fee equal to the fair market value of
the Lessee's leasehold interest in the remaining term of the Lease using a
discount rate of 12%. Alternatively, the Lessor will be entitled to (i)
substitute a comparable hotel or hotels for any hotel that is sold or (ii)
sell the hotel subject to the Lease and certain conditions without being
required to pay a termination fee.

In the event that changes in the Federal income tax laws allow the Company,
or subsidiaries or affiliates of the Company, to directly operate the hotels
without jeopardizing Host Marriott's status as a REIT, the Company will have
the right to terminate all, but not less than all, of the full-service and HPT
hotel Leases in return for paying the Lessees the fair market value of the
remaining terms of the full-service hotel Leases, valued in the same manner as
discussed above. The payment is payable in cash or, subject to certain
conditions, shares of the Host Marriott's common stock, at the election of
Host Marriott. The rights of each Lessee will be expressly subordinated to
qualifying mortgage debt and any refinancing thereof.

The Company sold and leased back 37 of its Courtyard properties in 1995 and an
additional 16 Courtyard properties in 1996 to Hospitality Properties Trust
("HPT"). Additionally, in 1996, the Company sold and leased back 18 of its
Residence Inns to HPT. These leases, which are accounted for as operating
leases and are included in the table below, have initial terms expiring
through 2012 for the Courtyard properties and 2010 for the Residence Inn
properties, and are renewable at the option of the Company. Minimum rent
payments are $51 million annually for the Courtyard properties and $17 million
annually for the Residence Inn properties, and additional rent based upon
sales levels are payable to the owner under the terms of the leases.

In connection with the REIT Conversion, the Operating Partnership sublet the
HPT hotels (the "Subleases") to separate indirect sublessee subsidiaries of
Crestline ("Sublessee"), subject to the terms of the applicable HPT Lease.

The term of each Sublease expires simultaneously with the expiration of the
initial term of the HPT lease to which it relates and automatically renews for
the corresponding renewal term under the HPT lease, unless either the HPT
lessee (the "Sublessor") elects not to renew the HPT lease, or the Sublessee
elects not to renew the

76


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Sublease at the expiration of the initial term provided, however, that neither
party can elect to terminate fewer than all of the Subleases in a particular
pool of HPT hotels (one for Courtyard by Marriott hotels and one for Residence
Inn hotels). Rent under the Sublease consists of the Minimum Rent payable
under the HPT lease and an additional percentage rent payable to the
Sublessor. The percentage rent is sufficient to cover the additional rent due
under the HPT lease, with any excess being retained by the Sublessor. The rent
payable under the Subleases is guaranteed by Crestline, up to a maximum amount
of $30 million which amount is allocated between the two pools of HPT hotels.

A number of the Company's leased hotel properties also include long-term
ground leases for certain hotels, generally with multiple renewal options.
Certain leases contain provision for the payment of contingent rentals based
on a percentage of sales in excess of stipulated amounts. Future minimum
annual rental commitments for all non-cancelable leases for which the Company
is the lessee are as follows:



Capital Operating
Leases Leases
------- ---------
(in millions)

1999....................................................... $ 2 $ 119
2000....................................................... 1 116
2001....................................................... 1 111
2002....................................................... 1 106
2003....................................................... 1 102
Thereafter................................................. 4 1,292
--- ------
Total minimum lease payments............................... 10 $1,846
======
Less amount representing interest.......................... (3)
---
Present value of minimum lease payments.................. $ 7
===


Certain of the lease payments included in the table above relate to facilities
used in the Company's former restaurant business. Most leases contain one or
more renewal options, generally for five or 10-year periods. Future rentals on
leases have not been reduced by aggregate minimum sublease rentals from
restaurants and HPT subleases of $103 million and $915 million, respectively,
payable to the Company under non-cancellable subleases.

The aggregate minimum rental payments to be received by the Operating
Partnership under the hotel leases are $774 million in 1999 and will be
adjusted in future periods based on changes in the Consumer Price Index and
Employment Cost Index.

In conjunction with the refinancing of the mortgage of the New York Marriott
Marquis, the Company also renegotiated the terms of the ground lease. The
renegotiated ground lease provides for the payment of a percentage of the
hotel sales (3% in 1998, 4% in 1999 and 5% thereafter) through 2017, which is
to be used to amortize the existing deferred ground rent obligation of $116
million. The Company has the right to purchase the land under certain
circumstances.

The Company remains contingently liable at December 31, 1998 on certain leases
relating to divested non-lodging properties. Such contingent liabilities
aggregated $93 million at December 31, 1998. However, management considers the
likelihood of any substantial funding related to these leases to be remote.

Rent expense consists of:



1998 1997 1996
---- ---- ----
(in millions)

Minimum rentals on operating leases........................... $104 $ 98 $83
Additional rentals based on sales............................. 26 20 16
---- ---- ---
$130 $118 $99
==== ==== ===



77


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

10. Employee Stock Plans

In connection with the REIT Conversion, the Operating Partnership assumed the
employee obligations of Host Marriott. Upon the exercise of stock options in
Host Marriott common stock, Host Marriott will issue shares of its common
stock in return for the issuance of an equal number of OP Units of the
Operating Partnership. Accordingly, those liabilities and related disclosures
are included in the Operating Partnership financial statements.

At December 31, 1998, the Company maintained two stock-based compensation
plans, including the comprehensive stock plan (the "Comprehensive Plan"),
whereby the Company may award to participating employees (i) options to
purchase Host Marriott's common stock, (ii) deferred shares of Host Marriott's
common stock and (iii) restricted shares of Host Marriott's common stock and
the employee stock purchase plan (the "Employee Stock Purchase Plan").

Total shares of common stock reserved and available for issuance under the
Comprehensive Plan at December 31, 1998 was 26.6 million.

Employee stock options may be granted to officers and key employees with an
exercise price not less than the fair market value of the common stock on the
date of grant. Non-qualified options generally expire up to 15 years after the
date of grant. Most options vest ratably over each of the first four years
following the date of the grant. In connection with the Marriott International
Distribution in 1993, the Company issued an equivalent number of Marriott
International options and adjusted the exercise prices of its options then
outstanding based on the relative trading prices of shares of the common stock
of the two companies.

In connection with the Host Marriott Services Corporation ("HM Services")
spin-off in 1995, outstanding options held by current and former employees of
the Company were redenominated in both Company and HM Services stock and the
exercise prices of the options were adjusted based on the relative trading
prices of shares of the common stock of the two companies. Pursuant to the
distribution agreement between the Company and HM Services, the Company has
the right to receive up to 1.4 million shares of HM Services' common stock or
an equivalent cash value subsequent to exercise of the options held by certain
former and current employees of Marriott International. As of December 31,
1998, the Company valued this right at approximately $9 million, which is
included in other assets.

Effective December 29, 1998, the Company adjusted the number of outstanding
stock options and the related exercise prices to maintain the intrinsic value
of the options to account for the Special Dividend and the Distribution. The
vesting provisions and option period of the original grant was retained. No
compensation expense was recorded by the Company as a result of these
adjustments. Employee optionholders that remained with the Company received
options only in the Company's stock and those employee optionholders that
became Crestline employees received Crestline options in exchange for the
Company's options.

The Company continues to account for expense under its plans according to the
provisions of Accounting Principle Board Opinion 25 and related
interpretations as permitted under SFAS No. 123. Consequently, no compensation
cost has been recognized for its fixed stock options under the Comprehensive
Plan and its Employee Stock Purchase Plan.

For purposes of the following disclosures required by SFAS No. 123, the fair
value of each option granted has been estimated on the date of grant using an
option-pricing model with the following weighted average assumptions used for
grants in 1997 and 1996, respectively: risk-free interest rate of 6.2% and
6.6%, respectively, volatility of 35% and 36%, respectively, expected lives of
12 years and no dividend yield. The weighted average fair value per option
granted during the year was $13.13 in 1997 and $8.68 in 1996. No options were
granted in 1998. Pro forma compensation cost for 1998, 1997 and 1996 would
have reduced (increased) net income (loss) by approximately $524,000, $330,000
and ($150,000), respectively. Basic and diluted earnings per share on a pro
forma basis were not impacted by the pro forma compensation cost in 1998, 1997
and 1996.

78


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


The effects of the implementation of SFAS No. 123 are not representative of
the effects on reported net income in future years because only the effects of
stock option awards granted in 1996 and 1997 have been considered.

A summary of the status of Host Marriott's stock option plan for 1998, 1997
and 1996 follows:



1998 1997 1996
---------------------------- ---------------------------- ----------------------------
Weighted Weighted Weighted
Shares Average Shares Average Shares Average
(in millions) Exercise Price (in millions) Exercise Price (in millions) Exercise Price
------------- -------------- ------------- -------------- ------------- --------------

Balance, at beginning of
year................... 6.8 $ 4 8.3 $ 4 10.0 $ 4
Granted................. -- -- .1 20 .2 13
Exercised............... (1.3) 5 (1.6) 4 (1.9) 4
Forfeited/Expired....... (0.6) 4 -- -- -- --
Adjustment for
Distribution and
Special Dividend....... 0.7 3 -- -- -- --
---- ---- ----
Balance, at end of
year................... 5.6 3 6.8 4 8.3 4
==== ==== ====
Options exercisable at
year-end............... 5.5 6.4 7.6
==== ==== ====


The following table summarizes information about stock options outstanding at
December 31, 1998:



Options Outstanding Options Exercisable
----------------------------------- -----------------------
Weighted
Shares Average Weighted Shares Weighted
Outstanding at Remaining Average Exercisable at Average
December 31, Contractual Exercise December 31, Exercise
Range of Exercise Prices 1998 Life Price 1998 Price
------------------------ -------------- ----------- -------- -------------- --------

$ 1 - 3 4.1 8 $ 2 4.1 $ 2
4 - 6 0.8 6 5 0.8 5
7 - 9 0.4 11 8 0.4 8
10 - 12 0.1 12 10 0.1 10
13 - 15 0.1 13 13 0.1 13
19 - 22 0.1 14 18 -- --
--- ---
5.6 5.5
=== ===


Deferred stock incentive plan shares granted to officers and key employees
after 1990 generally vest over 10 years in annual installments commencing one
year after the date of grant. Certain employees may elect to defer payments
until termination or retirement. The Company accrues compensation expense for
the fair market value of the shares on the date of grant, less estimated
forfeitures. In 1998, 1997 and 1996, 12,000, 14,000 and 13,000 shares were
granted, respectively, under this plan. The compensation cost that has been
charged against income for deferred stock was not material in 1998, 1997 and
1996. The weighted average fair value per share granted during each year was
$19.21 in 1998, $15.81 in 1997 and $11.81 in 1996.

The Company from time to time awards restricted stock plan shares under the
Comprehensive Plan to officers and key executives to be distributed over the
next three to 10 years in annual installments based on continued employment
and the attainment of certain performance criteria. The Company recognizes
compensation expense over the restriction period equal to the fair market
value of the shares on the date of issuance adjusted for forfeitures, and
where appropriate, the level of attainment of performance criteria and
fluctuations in the fair market value of the Company's common stock. In 1998,
1997 and 1996, 2,900, 198,000 and 2,511,000 shares of additional restricted
stock plan shares were granted to certain key employees under these terms and
conditions similar to the 1993 grants. Approximately 16,842 and 161,000 shares
were forfeited in 1998 and 1996, respectively. There were no shares forfeited
in 1997. The Company recorded compensation expense of $11 million, $13 million
and $11 million in 1998, 1997 and 1996, respectively, related to these awards.
The weighted average fair value per share granted during each year was $18.13
in 1998, $16.88 in 1997 and $14.01 in 1996. Under these awards 925,000 shares
were outstanding at December 31, 1998. The Board has voted to approve
3,199,000 shares for award in 1999 under similar terms.

79


HOST MARIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


In 1998, 568,408 stock appreciation rights ("SARs") were issued under the
Comprehensive Plan to certain directors of the Company as a replacement for
previously issued options that were cancelled during the year. The conversion
to SARs was completed in order to comply with ownership limits applicable to
the Company upon conversion to a REIT. The SARs are fully vested and the grant
prices range from $1.20 to $5.13. In 1998, the Company recognized compensation
expense of $4.8 million related to this grant. Additionally, in future
periods, the Company will recognize compensation expense for outstanding SARs
as a result of fluctuations in the market price of the Company's common stock.

Under the terms of the Employee Stock Purchase Plan, eligible employees may
purchase common stock through payroll deductions at 90% of the lower of market
value at the beginning or market value at the end of the plan year.

11. Profit Sharing and Postemployment Benefit Plans

The Company contributes to profit sharing and other defined contribution plans
for the benefit of employees meeting certain eligibility requirements and
electing participation in the plans. The amount to be matched by the Company
is determined annually by the Board of Directors. The Company provides medical
benefits to a limited number of retired employees meeting restrictive
eligibility requirements. Amounts for these items were not material in 1996
through 1998.

12. Acquisitions and Dispositions

The Company acquired or gained controlling interest in 36 hotels with 15,166
rooms in 1998, 18 hotels with 9,128 rooms in 1997 and 24 hotels with 11,385
rooms in 1996. The Company has also disposed of a number of hotels, including
two hotels since 1997 and one subsequent to year-end 1998. Twenty-five of the
1998 acquisitions, consisting of the Blackstone Acquisition and the
Partnership Mergers, were completed on December 30, 1998, in conjunction with
the REIT Conversion. Additionally, three full-service properties were
contributed to one of the Non-Controlled Subsidiaries (Note 4). Each of these
transactions is discussed separately below.

1998 Acquisitions. In January 1998, the Company acquired an additional
interest in Atlanta Marriott Marquis II Limited Partnership, which owns an
interest in the 1,671-room Atlanta Marriott Marquis Hotel, for $239 million,
including the assumption of $164 million of mortgage debt. The Company
previously owned a 1.3% general and limited partnership interest. In March
1998, the Company acquired a controlling interest in a partnership that owns
three hotels: the 359-room Albany Marriott, the 350-room San Diego Marriott
Mission Valley and the 320-room Minneapolis Marriott Southwest for
approximately $50 million. In the second quarter of 1998, the Company acquired
the partnership that owns the 289-room Park Ridge Marriott in Park Ridge, New
Jersey for $24 million. The Company previously owned a 1% managing general
partner interest and a note receivable interest in such partnership. In
addition, the Company acquired the 281-room Ritz-Carlton, Phoenix for $75
million, the 397-room Ritz-Carlton in Tysons Corner, Virginia for $96 million
and the 487-room Torrance Marriott near Los Angeles, California for $52
million. In the third quarter of 1998, the Company acquired the 308-room Ritz-
Carlton, Dearborn for $65 million, the 336-room Ritz-Carlton, San Francisco
for $161 million and the 404-room Memphis Crowne Plaza (which was converted to
the Marriott brand upon acquisition) for $16 million.

Blackstone Acquisition. In December 1998, the Company completed the
acquisition of, or controlling interests in, twelve hotels and one mortgage
loan secured by an additional hotel from the Blackstone Group, a Delaware
limited partnership, and a series of funds controlled by affiliates of
Blackstone Real Estate Partners (together, the "Blackstone Entities"). In
addition, the Company acquired a 25% interest in Swissotel Management (USA)
L.L.C., which operates five Swissotel hotels in the United States, from the
Blackstone Entities, which the Company transferred to Crestline in connection
with the Distribution. The Operating Partnership issued approximately 43.9
million OP Units, which OP Units are redeemable for cash (or at Host
Marriott's option, shares of common stock of Host Marriott), assumed debt and
made cash payments totaling approximately $920 million and distributed 1.4
million of the shares of Crestline common stock to the Blackstone Entities.
The actual

80


HOST MARIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

number of OP Units to be issued to the Blackstone Entities will fluctuate
based upon certain adjustments to be determined on March 30, 1999. Based on
current stock prices the Operating Partnership will be required to issue to
the Blackstone Entities approximately 3.7 million additional units on March
31, 1999. The consideration received by the Blackstone Entities was determined
through negotiations between the Company and Blackstone and was not based upon
appraisals of the assets. After all adjustments, the Blackstone Entities will
own approximately 16.4% of the outstanding OP Units.

At the closing of the Blackstone Acquisition, the hotels were leased to
subsidiaries of Crestline but will continue to be managed on behalf of the
Lessees under their existing management agreements.

Partnership Mergers. In December 1998, the Company completed the Partnership
Mergers which was the roll-up of eight public partnerships and four private
partnerships which own or control 28 properties, 13 of which were already
consolidated. The Operating Partnership issued approximately 25 million OP
Units to partners for their interests valued at approximately $333 million.
The eight public partnerships that merged are: the Atlanta Marriott Marquis II
Limited Partnership ("Atlanta Marquis"); Desert Springs Marriott Limited
Partnership ("Desert Springs"); Hanover Marriott Limited Partnership
("Hanover"); Marriott Diversified American Hotels, L.P. ("MDAH"); Marriott
Hotel Properties Limited Partnership ("MHP"); Marriott Hotel Properties II
Limited Partnership ("MHP2"); Mutual Benefit Chicago Marriott Suite Hotel
Partners, L.P. ("Chicago Suites") and Potomac Hotel Limited Partnership
("PHLP") (collectively, the "Public Partnerships"). The four private
partnerships in which all or controlling interests also were acquired include
privately-held ownership interests in the Atlanta Marriott Marquis; The Ritz-
Carlton, Naples; The Ritz-Carlton, Buckhead; the New York Marriott Marquis and
the Hartford Marriott (collectively, the "Private Partnerships"). The Company
had previously not consolidated three of the 12 partnerships. Those three
partnerships are: 1) MDAH, the owner of six full-service Marriott hotels; 2)
PHLP, the owner of eight Marriott hotels (two of which were previously
consolidated) and 3) Chicago Suites, the owner of the 256-room Marriott O'Hare
Suites. As a result of these transactions, the Company has increased its
ownership of most of the 28 properties to 100% while consolidating 13
additional hotels (4,445 rooms).

1998 Dispositions. In 1998, the Company sold the 662-room New York Marriott
East Side for approximately $191 million and recorded a pre-tax gain of
approximately $40 million. The Company also sold the 191-room Napa Valley
Marriott for approximately $21 million and recorded a pre-tax gain of
approximately $10 million.

1999 Dispositions. In February 1999, the Company sold the 479-room
Minneapolis/Bloomington Marriott for approximately $35 million and recorded a
pre-tax gain of approximately $13 million.

1997 Acquisitions. In 1997, the Company acquired eight full-service hotels
totaling 3,600 rooms for approximately $145 million. In addition, the Company
acquired controlling interests in nine full-service hotels totaling 5,024
rooms for approximately $621 million, including the assumption of
approximately $418 million of debt. The Company also completed the acquisition
of the 504-room New York Marriott Financial Center, after acquiring the
mortgage on the hotel for $101 million in late 1996.

Also in 1997, the Company acquired the outstanding common stock of the Forum
Group from Marriott Senior Living Services. The Company purchased the Forum
Group portfolio of 29 senior living communities for approximately $460
million, including approximately $270 million in debt. The Company also
acquired 49% of the remaining 50% interest in the partnership which owned the
418-unit Leisure Park retirement community for approximately $23 million,
including the assumption of approximately $15 million of debt. The Company
contributed these assets in conjunction with the Distribution of Crestline.

1996 Acquisitions. In 1996, the Company acquired six full-service hotels
totaling 1,964 rooms for an aggregate purchase price of approximately $189
million. In addition, the Company acquired controlling interests in 17 full-
service hotels totaling 8,917 rooms for an aggregate purchase price of
approximately $1.1 billion, including the assumption of approximately $696
million of debt. The Company also purchased the first mortgage of the 504-room
New York Marriott Financial Center for approximately $101 million.

81


HOST MARIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


In the first and second quarters of 1996, the Company completed the sale and
leaseback of 16 of its Courtyard properties and 18 of its Residence Inn
properties for $349 million. The Company received net proceeds of
approximately $314 million and will receive approximately $35 million upon
expiration of the leases. A deferred gain of $45 million on the sale/leaseback
transactions is being amortized over the initial term of the leases.

The Company's summarized, unaudited consolidated pro forma results of
operations, assuming the above transactions occurred on January 3, 1997, are
as follows (in millions, except per share amounts):



1998 1997
------ ------

Revenues................................................... $4,220 $3,919
Income before extraordinary items.......................... 189 71
Net income (loss).......................................... 41 74
Basic earnings (loss) per common share:
Income before extraordinary items........................ .88 .33
Basic earnings (loss) per common share................... .19 .34
Diluted earnings (loss) per common share:
Income before extraordinary items........................ .83 .32
Diluted earnings (loss) per common share................. .25 .33


13. Fair Value of Financial Instruments

The fair values of certain financial assets and liabilities and other
financial instruments are shown below:



1998 1997
--------------- ---------------
Carrying Fair Carrying Fair
Amount Value Amount Value
-------- ------ -------- ------
(in millions)

Financial assets
Short-term marketable securities......... $ -- $ -- $ 354 $ 354
Receivables from affiliates.............. 134 141 23 26
Notes receivable......................... 69 69 29 46
Other.................................... 9 9 20 20
Financial liabilities
Debt, net of capital leases.............. 5,110 5,125 3,458 3,493
Other financial instruments
Convertible Preferred Securities......... -- -- 550 638
Convertible debt obligation to Host
Marriott................................ 567 466 -- --


Short-term marketable securities and Convertible Preferred Securities and
convertible debt obligations to Host Marriott are valued based on quoted
market prices. Receivables from affiliates, notes and other financial assets
are valued based on the expected future cash flows discounted at risk-adjusted
rates. Valuations for secured debt are determined based on the expected future
payments discounted at risk-adjusted rates. The fair values of the New Credit
Facility and other notes are estimated to be equal to their carrying value.
Senior notes are valued based on quoted market prices.

The fair value of the liability related to the interest rate swap agreements
assumed in the Blackstone Acquisition was $14 million. The fair value is based
on the estimated amount the Company would pay or receive to terminate the swap
agreements. The aggregate notional amount of the agreements was $365 million
at December 31, 1998 and $100 million at January 2, 1998.


82


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

14. Marriott International Distribution and Relationship with Marriott
International

The Company and Marriott International (formerly a wholly owned subsidiary,
the common stock of which was distributed to the Company's shareholders on
October 8, 1993) have entered into various agreements in connection with the
Marriott International Distribution and thereafter which provide, among other
things, that (i) the majority of the Company's hotel lodging properties are
managed by Marriott International under agreements with initial terms of 15 to
20 years and which are subject to renewal at the option of Marriott
International for up to an additional 16 to 30 years (see Note 15); (ii) 13 of
the Company's full-service properties are operated under franchise agreements
with Marriott International with terms of 15 to 30 years; (iii) Marriott
International provided the Company with $92 million of financing at an average
rate of 9% in 1997 related to the Company's discontinued senior living
operations; (iv) the Company acquired 49% of Marriott International's 50%
interest in the Leisure Park retirement community in 1997 for $23 million,
including approximately $15 million of assumed debt; (v) Marriott
International guarantees the Company's performance in connection with certain
loans and other obligations ($70 million at December 31, 1998); (vi) the
Company borrowed and repaid $109 million of first mortgage financing for
construction of the Philadelphia Marriott (see Note 5); (vii) Marriott
International and the Company formed a joint venture and Marriott
International provided the Company with $29 million in debt financing at an
average interest rate of 12.7% and $28 million in preferred equity in 1996 for
the acquisition of two full-service properties in Mexico City, Mexico; and
(viii) Marriott International provides certain limited administrative
services.

In 1998, 1997 and 1996, the Company paid to Marriott International $196
million, $162 million and $101 million, respectively, in hotel management
fees; $4 million, $13 million and $18 million, respectively, in interest and
commitment fees under the debt financing and line of credit provided by
Marriott International, and $3 million, $3 million and $4 million,
respectively, for limited administrative services. The Company also paid
Marriott International $9 million, $4 million and $2 million, respectively, of
franchise fees in 1998, 1997 and 1996. In connection with the discontinued
senior living communities' business, the Company paid Marriott International
$13 million and $6 million in management fees during 1998 and 1997,
respectively.

Additionally, Marriott International has the right to purchase up to 20% of
the voting stock of the Company if certain events involving a change in
control of the Company occur.

15. Hotel Management Agreements

Most of the Company's hotels are subject to management agreements (the
"Agreements") under which Marriott International manages the Company's hotels,
generally for an initial term of 15 to 20 years with renewal terms at the
option of Marriott International of up to an additional 16 to 30 years. The
Agreements generally provide for payment of base management fees equal to one
to four percent of sales and incentive management fees generally equal to 20%
to 50% of Operating Profit (as defined in the Agreements) over a priority
return (as defined) to the Company, with total incentive management fees not
to exceed 20% of cumulative Operating Profit, or 20% of current year Operating
Profit. In the event of early termination of the Agreements, Marriott
International will receive additional fees based on the unexpired term and
expected future base and incentive management fees. The Company has the option
to terminate certain management agreements if specified performance thresholds
are not satisfied. No agreement with respect to a single lodging facility is
cross-collateralized or cross-defaulted to any other agreement and a single
agreement may be canceled under certain conditions, although such cancellation
will not trigger the cancellation of any other agreement.

As a result of the REIT Conversion, all fees payable under the Agreements for
subsequent periods are the primary obligations of the Lessees. The obligations
of the Lessees are guaranteed to a limited extent by Crestline. The Company
remains obligated to the managers in case the Lessee fails to pay these fees
(but it would be entitled to reimbursement from the Lessee under the terms of
the Leases).

Pursuant to the terms of the Agreements, Marriott International is required to
furnish the hotels with certain services ("Chain Services") which are
generally provided on a central or regional basis to all hotels in the
Marriott International hotel system. Chain Services include central training,
advertising and promotion, a national

83


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

reservation system, computerized payroll and accounting services, and such
additional services as needed which may be more efficiently performed on a
centralized basis. Costs and expenses incurred in providing such services are
allocated among all domestic hotels managed, owned or leased by Marriott
International or its subsidiaries. In addition, the Company's hotels also
participate in the Marriott Rewards program. The cost of this program is
charged to all hotels in the Marriott hotel system.

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

Crestline assumed franchise agreements with Marriott International for 10
hotels. Pursuant to these franchise agreements, Crestline generally pays a
franchise fee based on a percentage of room sales and food and beverage sales
as well as certain other fees for advertising and reservations. Franchise fees
for room sales vary from four to six percent of sales, while fees for food and
beverage sales vary from two to three percent of sales. The terms of the
franchise agreements are from 15 to 30 years.

Crestline assumed management agreements with The Ritz-Carlton Hotel Company,
LLC ("Ritz-Carlton"), an affiliate of Marriott International, to manage ten of
the Company's hotels. These agreements have an initial term of 15 to 25 years
with renewal terms at the option of Ritz-Carlton of up to an additional 10 to
40 years. Base management fees vary from two to five percent of sales and
incentive management fees are generally equal to 20% of available cash flow or
operating profit, as defined in the agreements.

Crestline also assumed management agreements with hotel management companies
other than Marriott International and Ritz-Carlton for 23 of the Company's
hotels (10 of which are franchised under the Marriott brand). These agreements
generally provide for an initial term of 10 to 20 years with renewal terms at
the option of either party or, in some cases, the hotel management company of
up to an additional one to 15 years. The agreements generally provide for
payment of base management fees equal to one to four percent of sales.
Seventeen of the 23 agreements also provide for incentive management fees
generally equal to 10 to 25 percent of available cash flow, operating profit,
or net operating income, as defined in the agreements.

16. Relationship with Crestline Capital Corporation

The Company and Crestline have entered into various agreements in connection
with the Distribution as discussed in Note 2 and further outlined below.

Distribution Agreement

Crestline and the Company entered into a distribution agreement (the
"Distribution Agreement"), which provided for, among other things, (i) the
distribution of shares of Crestline in connection with the Distribution; (ii)
the division between Crestline and the Company of certain assets and
liabilities; (iii) the transfer to Crestline of the 25% interest in the
Swissotel management company acquired in the Blackstone Acquisition and (iv)
certain other agreements governing the relationship between Crestline and the
Company following the Distribution. Crestline also granted the Company a
contingent right to purchase Crestline's interest in Swissotel Management
(USA) L.L.C. at fair market value in the event the tax laws are changed so
that the Company could own such interest without jeopardizing its status as a
REIT.

Subject to certain exceptions, the Distribution Agreement provides for, among
other things, assumptions of liabilities and cross-indemnities designed to
allocate to Crestline, effective as of the date of the Distribution, financial
responsibilities for liabilities arising out of, or in connection with, the
business of the senior living communities.


84


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Asset Management Agreement

The Company and the Non-Controlled Subsidiaries entered into asset management
agreements (the "Asset Management Agreements") with Crestline whereby
Crestline agrees to provide advice on the operation of the hotels and review
financial results, projections, loan documents and hotel management
agreements. Crestline also agrees to consult on market conditions and
competition, as well as monitor and negotiate with governmental agencies,
insurance companies and contractors. Crestline will be paid a fee not to
exceed $4.5 million for each calendar year for its consulting services under
the Asset Management Agreements, which includes $0.25 million related to the
Non-Controlled Subsidiaries. The Asset Management Agreements each have terms
of two years with an automatic one year renewal, unless earlier terminated by
either party in accordance with the terms thereof.

Non-Competition Agreement

Crestline and the Company entered into a non-competition agreement that limits
the respective parties' future business opportunities. Pursuant to this non-
competition agreement, Crestline agrees, among other things, that until the
earlier of December 31, 2008, or the date on which it is no longer a Lessee of
more than 25% of the number of hotels owned by the Company at the time of the
Distribution, it will not own any full service hotel, manage any limited
service or full service hotel owned by the Company, or own or operate a full
service hotel franchise system operating under a common name brand, subject to
certain exceptions. In addition, the Company agrees not to participate in the
business of leasing, operating or franchising limited service or full service
properties, subject to certain exceptions.

1998 Employee Benefits and Other Employment Matters Allocation Agreement

As part of the REIT Conversion, the Company, the Operating Partnership and
Crestline entered into the 1998 Employee Benefits Allocation Agreement
relating to various compensation, benefits and labor matters. Under the
agreement, the Operating Partnership and Crestline each assumed certain
liabilities related to covered benefits and labor matters arising prior to the
effective date of the Distribution and relating to employees of each
organization, respectively, after the Distribution. The agreements also govern
the treatment of awards under the Comprehensive Plan and requires the adoption
of such a plan by Crestline and the Operating Partnership.

17. Litigation

The Company is and from time-to-time will be the subject of, or involved in,
judicial proceedings. Management believes that any liability or loss resulting
from such matters will not have a material adverse effect on the financial
position or results of operations of the Company.

In the fourth quarter of 1997, the Company reached a settlement in a lawsuit
against Trinity Industries and others for claims related to construction of
the New York Marriott Marquis. In settlement of the lawsuit, the Company and
its affiliate received a cash settlement of approximately $70 million, the
majority of which was considered a recovery of construction costs and $10
million of which has been recorded as other revenues in the accompanying
consolidated financial statements.

18. Geographic and Business Segment Information

The Company operates one business segment, hotel ownership. The Company's
hotels are primarily operated under the Marriott or Ritz-Carlton brands,
contain an average of nearly 465 rooms, as well as supply

85


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

other amenities such as meeting space and banquet facilities; a variety of
restaurants and lounges; gift shops and swimming pools. They are typically
located in downtown, airport, suburban and resort areas throughout the United
States.

The Company evaluates the performance of its segments based primarily on
operating profit before depreciation, corporate expenses, and interest
expense. The Company's income taxes are included in the consolidated Federal
income tax return of the Company and its affiliates and is allocated based
upon the relative contribution to the Company's consolidated taxable
income/loss and changes in temporary differences. The allocation of taxes is
not evaluated at the segment level and, therefore, the Company does not
believe the information is material to the consolidated financial statements.

The following table presents revenues and other financial information,
excluding amounts related to the Company's discontinued senior living business
(in millions):



1998
-----------------------------
Corporate
Hotels & Other Consolidated
------ --------- ------------

Revenues.......................................... $3,492 $ 21 $3,513
Operating profit ................................. 618 43 661
Interest expense.................................. 328 7 335
Interest income................................... 37 14 51
Depreciation and amortization..................... 238 5 243
Capital expenditures.............................. 247 5 252
Total assets...................................... 7,902 360 8,262


1997
-----------------------------
Corporate
Hotels & Other Consolidated
------ --------- ------------

Revenues.......................................... $2,806 $ 17 $2,823
Operating profit (loss)........................... 444 (12) 432
Interest expense.................................. 281 7 288
Interest income................................... 40 12 52
Depreciation and amortization..................... 226 5 231
Capital expenditures.............................. 154 4 158
Total assets...................................... 5,789 116 5,905


1996
-----------------------------
Corporate
Hotels & Other Consolidated
------ --------- ------------

Revenues.......................................... $1,942 $ 15 $1,957
Operating profit (loss)........................... 256 (23) 233
Interest expense.................................. 228 9 237
Interest income................................... 31 17 48
Depreciation and amortization..................... 165 3 168
Capital expenditures.............................. 156 3 159
Total assets...................................... 4,770 382 5,152


During most of 1998, the Company's foreign operations consisted of six full-
service hotel properties located in Mexico and Canada. As of December 31,
1998, the Company's foreign operations had decreased to four Canadian hotel
properties, as the hotels in Mexico were contributed to Rockledge Hotel
Properties, Inc.

86


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

There were no intercompany sales between the properties and the Company. The
following table presents revenues and long-lived assets for each of the
geographical areas in which the Company operates (in millions):



1998 1997 1996
------------------- ------------------- -------------------
Long-lived Long-lived Long-lived
Revenues Assets Revenues Assets Revenues Assets
-------- ---------- -------- ---------- -------- ----------

United States...... $3,392 $7,112 $2,718 $4,412 $1,908 $3,587
International...... 121 89 105 222 49 218
------ ------ ------ ------ ------ ------
Total............. $3,513 $7,201 $2,823 $4,634 $1,957 $3,805
====== ====== ====== ====== ====== ======


The long-lived assets for 1997 exclude $583 million of assets related to the
discontinued senior living business.

19. Supplemental Guarantor And Non-Guarantor Subsidiary Information

All subsidiaries of the operating partnership guarantee the Senior Notes
except those among the twenty one full service hotels listed below and HMH HPT
Residence Inn, LLC and HMH HPT Courtyard, LLC, the leasees of the Residence
Inn and Courtyard properties, respectively. The separate financial statements
of each guaranteeing subsidiary (each, a "Guarantor Subsidiary") are not
presented because the Company's management has concluded that such financial
statements are not material to investors. The guarantee of each Guarantor
Subsidiary is full and unconditional and joint and several and each Guarantor
Subsidiary is a wholly owned subsidiary of the Company. The non-guarantor
subsidiaries (the "Non-Guarantor Subsidiaries") own the following full-service
hotels: the Albany Marriott, Atlanta Marriott Marquis, Grand Hyatt, Atlanta,
Harbor Beach Resort, Hartford Marriott, Hyatt Regency, Cambridge, Hyatt
Regency, Reston, Manhattan Beach Marriott, Minneapolis Southwest Marriott, New
York Marriott Marquis, Ontario Airport Marriott, Pittsburgh City Center
Marriott, The Ritz-Carlton, Amelia Island, San Diego Marriott Hotel and
Marina, San Diego Mission Valley, Swissotel Atlanta, Swissotel Boston,
Swissotel Chicago, The Drake (Swissotel) New York and the Oklahoma City
Waterford Marriott.

The following condensed combined consolidating financial information sets
forth the financial position as of December 31, 1998 and January 2, 1998 and
results of operations and cash flows for the three fiscal years in the period
ended December 31, 1998 of the parent, Guarantor Subsidiaries and the Non-
Guarantor Subsidiaries:

87


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Supplemental Condensed Combined Consolidating Balance Sheets
(in millions)

December 31, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Eliminations Consolidated
------ ------------ ------------- ------------ ------------

Property and equipment,
net.................... $1,225 $3,743 $2,233 $ -- $7,201
Investments in
affiliate.............. 1,038 -- -- (1,005) 33
Notes and other
receivables............ 783 51 19 (650) 203
Other assets............ 258 146 141 (156) 389
Cash and cash
equivalents............ 330 91 15 -- 436
------ ------ ------ ------- ------
Total assets........... $3,634 $4,031 $2,408 $(1,811) $8,262
====== ====== ====== ======= ======
Debt.................... $1,438 $2,837 $1,183 $ (327) $5,131
Convertible debt
obligation to Host
Marriott............... 567 -- -- -- 567
Deferred income taxes... 51 39 7 -- 97
Other liabilities....... 99 598 252 (285) 664
------ ------ ------ ------- ------
Total liabilities...... 2,155 3,474 1,442 (612) 6,459
Minority interests...... 15 56 76 -- 147
Limited partner interest
of third parties at
redemption value....... 892 -- -- -- 892
Owner's equity.......... 572 501 890 (1,199) 764
------ ------ ------ ------- ------
Total liabilities and
owner's equity........ $3,634 $4,031 $2,408 $(1,811) $8,262
====== ====== ====== ======= ======


January 2, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Eliminations Consolidated
------ ------------ ------------- ------------ ------------

Property and equipment,
net.................... $1,184 $2,552 $ 898 $ -- $4,634
Investments in
affiliate.............. 74 -- 10 (71) 13
Notes and other
receivables............ 399 12 -- (359) 52
Other assets............ 202 116 108 (67) 359
Cash, cash equivalents
and marketable
securities............. 731 99 17 -- 847
Net investment in
discontinued
operations............. 236 -- -- -- 236
------ ------ ------ ----- ------
Total assets........... $2,826 $2,779 $1,033 $(497) $6,141
====== ====== ====== ===== ======
Debt.................... $ 792 $2,265 $ 627 $(218) $3,466
Deferred income taxes... 448 39 -- -- 487
Other liabilities....... 246 281 213 (360) 380
------ ------ ------ ----- ------
Total liabilities...... 1,486 2,585 840 (578) 4,333
Minority interests...... 3 31 24 -- 58
Convertible preferred
securities............. 550 -- -- -- 550
Owner's equity.......... 787 163 169 81 1,200
------ ------ ------ ----- ------
Total liabilities and
owner's equity........ $2,826 $2,779 $1,033 $(497) $6,141
====== ====== ====== ===== ======


88


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Supplemental Condensed Combined Consolidating Statements of Operations
(in millions)

Fiscal Year Ended December 31, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Eliminations Consolidated
------ ------------ ------------- ------------ ------------

REVENUES................ $1,017 $1,678 $904 $(86) $3,513
OPERATING COSTS AND
EXPENSES............... 785 1,309 758 -- 2,852
------ ------ ---- ---- ------
OPERATING PROFIT BEFORE
CORPORATE EXPENSES AND
INTEREST............... 232 369 146 (86) 661
Minority interest....... (35) (70) (33) 86 (52)
Corporate expenses...... (9) (26) (15) -- (50)
REIT conversion
expenses............... (64) -- -- -- (64)
Interest expense........ (55) (208) (72) -- (335)
Dividends on convertible
preferred securities .. (37) -- -- -- (37)
Interest income......... 71 10 3 (33) 51
------ ------ ---- ---- ------
Income from continuing
operations before
taxes.................. 103 75 29 (33) 174
Benefit (provision) for
income taxes........... 62 (30) (12) -- 20
------ ------ ---- ---- ------
Income from continuing
operations............. 165 45 17 (33) 194
Income from discontinued
operations............. 1 -- -- -- 1
------ ------ ---- ---- ------
INCOME BEFORE BEFORE
EXTRAORDINARY ITEM..... 166 45 17 (33) 195
Extraordinary item--loss
on extinguishment of
debt (net of income
taxes)................. (143) (5) -- -- (148)
------ ------ ---- ---- ------
NET INCOME.............. $ 23 $ 40 $ 17 $(33) $ 47
====== ====== ==== ==== ======


Fiscal Year Ended January 2, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Eliminations Consolidated
------ ------------ ------------- ------------ ------------

REVENUES................ $911 $1,264 $706 $(58) $2,823
OPERATING COSTS AND
EXPENSES............... 744 1,035 612 -- 2,391
---- ------ ---- ---- ------
OPERATING PROFIT BEFORE
CORPORATE EXPENSES AND
INTEREST............... 167 229 94 (58) 432
Minority interest....... (24) (60) (5) 58 (31)
Corporate expenses...... (11) (25) (9) -- (45)
Interest expense........ (27) (189) (72) -- (288)
Dividends on convertible
preferred securities .. (37) -- -- -- (37)
Interest income......... 85 5 1 (39) 52
---- ------ ---- ---- ------
Income from continuing
operations before
taxes.................. 153 (40) 9 (39) 83
Provision for income
taxes.................. (48) 16 (4) -- (36)
---- ------ ---- ---- ------
Income (loss) from
continuing operations.. 105 (24) 5 (39) 47
Income from discontinued
operations............. -- -- -- -- --
---- ------ ---- ---- ------
INCOME (LOSS) BEFORE
EXTRAORDINARY ITEM..... 105 (24) 5 (39) 47
Extraordinary item--gain
on extinguishment of
debt (net of income
taxes)................. -- 3 -- -- 3
---- ------ ---- ---- ------
NET INCOME (LOSS)....... $105 $ (21) $ 5 $(39) $ 50
==== ====== ==== ==== ======


89


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Fiscal Year Ended January 3, 1997



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Eliminations Consolidated
------ ------------ ------------- ------------ ------------

REVENUES................ $721 $687 $557 $ (8) $1,957
OPERATING COSTS AND
EXPENSES............... 667 567 490 -- 1,724
---- ---- ---- ---- ------
OPERATING PROFIT BEFORE
CORPORATE EXPENSES AND
INTEREST............... 54 120 67 (8) 233
Minority interest....... (3) (10) (1) 8 (6)
Corporate expenses...... (13) (22) (8) -- (43)
Interest expense........ (97) (90) (50) -- (237)
Dividends on convertible
preferred securities .. (3) -- -- -- (3)
Interest income......... 54 8 2 (16) 48
---- ---- ---- ---- ------
Income (loss) from
operations before
taxes.................. (8) 6 10 (16) (8)
Benefit (provision) for
income taxes........... 1 (2) (4) -- (5)
---- ---- ---- ---- ------
NET INCOME (LOSS)....... $ (7) $ 4 $ 6 $(16) $ (13)
==== ==== ==== ==== ======


90


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Supplemental Condensed Combined Consolidating Statements of Cash Flows
(in millions)
Fiscal Year Ended December 31, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Consolidated
------ ------------ ------------- ------------

OPERATING ACTIVITIES
Cash from continuing
operations................... $ 46 $ 137 $ 129 $ 312
Cash from discontinued
operations................... 29 -- -- 29
----- ----- ----- -------
Cash from operations.......... 75 137 129 341
----- ----- ----- -------
INVESTING ACTIVITIES
Cash received from sales of
assets....................... 227 -- -- 227
Capital expenditures.......... (63) (144) (45) (252)
Acquisitions.................. (336) (325) (327) (988)
Sales of short-term marketable
securities................... 354 -- -- 354
Other......................... 4 -- -- 4
----- ----- ----- -------
Cash from (used in) investing
activities from continuing
operations................... 186 (469) (372) (655)
Cash from (used in) investing
activities from discontinued
operations................... (50) -- -- (50)
----- ----- ----- -------
Cash used in investing
activities................... 136 (469) (372) (705)
----- ----- ----- -------
FINANCING ACTIVITIES
Repayment of debt............. (990) (972) (162) (2,124)
Issuances of debt............. 1,410 1,086 -- 2,496
Transfers to/from Parent...... (613) 210 403 --
Cash contributed to Crestline
at inception................. (52) -- -- (52)
Cash contributed to Non-
Contributed Subsidiary....... (30) -- -- (30)
Other ........................ (25) -- -- (25)
----- ----- ----- -------
Cash from (used in) financing
activities from continuing
operations................... (300) 324 241 265
Cash from (used in) financing
activities from discontinued
operations................... 24 -- -- 24
----- ----- ----- -------
Cash from (used in) financing
activities................... (276) 324 241 289
----- ----- ----- -------
CASH AND CASH EQUIVALENTS,
beginning of year............ 395 99 17 511
----- ----- ----- -------
CASH AND CASH EQUIVALENTS, end
of year...................... $ 330 $ 91 $ 15 $ 436
===== ===== ===== =======


DECREASE IN CASH AND CASH
EQUIVALENTS.................. (65) (8) (2) (75)


91


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


Fiscal Year Ended January 2, 1998



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Consolidated
------ ------------ ------------- ------------

OPERATING ACTIVITIES
Cash from continuing
operations................... $ 208 $ 156 $ 68 $ 432
Cash from discontinued
operations................... 32 -- -- 32
----- ----- ---- -------
Cash from operations.......... 240 156 68 464
----- ----- ---- -------
INVESTING ACTIVITIES
Cash received from sales of
assets....................... 51 -- -- 51
Capital expenditures.......... (54) (76) (28) (158)
Acquisitions.................. (55) (233) (71) (359)
Purchase of short-term
marketable securities........ (354) -- -- (354)
Other......................... -- -- 13 13
----- ----- ---- -------
Cash used in investing
activities from continuing
operations................... (412) (309) (86) (807)
Cash used in investing
activities from discontinued
operations................... (239) -- -- (239)
----- ----- ---- -------
Cash used in investing
activities................... (651) (309) (86) (1,046)
----- ----- ---- -------
FINANCING ACTIVITIES
Repayment of debt............. (42) (410) (41) (493)
Issuances of debt............. 483 288 86 857
Transfers to/from Parent...... (282) 321 (39) --
Other......................... 6 -- 22 28
----- ----- ---- -------
Cash from financing activities
from continuing operations... 165 199 28 392
Cash used in financing
activities from discontinued
operations................... (3) -- -- (3)
----- ----- ---- -------
Cash from financing
activities................... 162 199 28 389
----- ----- ---- -------
INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS......... (249) 46 10 (193)
CASH AND CASH EQUIVALENTS,
beginning of year............ 644 53 7 704
----- ----- ---- -------
CASH AND CASH EQUIVALENTS, end
of year...................... $ 395 $ 99 $ 17 $ 511
===== ===== ==== =======


92


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

Fiscal Year Ended January 3, 1997



Guarantor Non-Guarantor
Parent Subsidiaries Subsidiaries Consolidated
------ ------------ ------------- ------------

OPERATING ACTIVITIES
Cash from continuing
operations.................... $ 60 $ 82 $63 $ 205
Cash from (used in)
discontinued operations....... (4) -- -- (4)
---- ---- --- -----
Cash from operations........... 56 82 63 201
---- ---- --- -----
INVESTING ACTIVITIES
Net cash received from sales of
assets........................ 338 -- -- 338
Capital expenditures........... (64) (64) (31) (159)
Acquisitions................... (349) (312) (41) (702)
Other.......................... 7 12 -- 19
---- ---- --- -----
Cash used in investing
activities ................... (68) (364) (72) (504)
---- ---- --- -----
FINANCING ACTIVITIES
Repayment of debt.............. (119) (112) (24) (255)
Issuance of debt............... 46 -- -- 46
Issuance of common stock....... 454 -- -- 454
Issuance of convertible
preferred securities, net..... 533 -- -- 533
Transfer to/from Parent........ (482) 442 40 --
Other.......................... 28 -- -- 28
---- ---- --- -----
Cash from financing
activities.................... 460 330 16 806
---- ---- --- -----
INCREASE IN CASH AND CASH
EQUIVALENTS................... 448 48 7 503
CASH AND CASH EQUIVALENTS,
beginning of year............. 196 5 -- 201
---- ---- --- -----
CASH AND CASH EQUIVALENTS, end
of year....................... $644 $ 53 $ 7 $ 704
==== ==== === =====


93


HOST MARRIOTT, L.P. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


20. Quarterly Financial Data (unaudited)



1998
--------------------------------------------------------
First Second Third Fourth Fiscal
Quarter Quarter Quarter Quarter Year
--------- --------- --------- ---------- ----------
(in millions, except per common share amounts)

Revenues.................. $ 791 $ 839 $ 745 $ 1,138 $ 3,513
Operating profit before
minority interest,
corporate expenses and
interest................. 147 208 111 195 661
Income from continuing
operations............... 28 62 2 102 194
Income before
extraordinary items...... 30 66 4 95 195
Net income (loss)......... 30 66 (144) 95 47
Basic earnings (loss) per
common share:
Income from continuing
operations............. .13 .29 .01 .47 .90
Income before
extraordinary items.... .14 .31 .02 .44 .91
Net income (loss)....... .14 .31 (.67) .44 .22
Diluted earnings (loss)
per common share:
Income from continuing
operations............. .13 .26 .01 .43 .84
Income before
extraordinary items.... .14 .28 .02 .40 .85
Net income (loss)....... .14 .28 (.65) .40 .27


1997
--------------------------------------------------------
First Second Third Fourth Fiscal
Quarter Quarter Quarter Quarter Year
--------- --------- --------- ---------- ----------
(in millions, except per common share amounts)

Revenues.................. $ 624 $ 643 $ 615 $ 941 $ 2,823
Operating profit before
minority interest,
corporate expenses and
interest................. 91 124 82 135 432
Income from continuing
operations............... 6 26 6 9 47
Income before
extraordinary items...... 6 26 6 9 47
Net income................ 11 26 6 7 50
Basic earnings per common
share:
Income from continuing
operations............. .03 .12 .03 .04 .22
Income before
extraordinary items.... .03 .12 .03 .04 .22
Net income.............. .05 .12 .03 .03 .23
Diluted earnings per
common share:
Income from continuing
operations............. .03 .12 .03 .04 .22
Income before
extraordinary items.... .03 .12 .03 .04 .22
Net income.............. .05 .12 .03 .03 .23





94


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

None.

PART III

The information called for by Items 10-13 is incorporated by reference from
the 1999 Annual Meeting of Shareholders Notice and Proxy Statement of Host
Marriott Corporation (to be filed pursuant to Regulation 14A not later than
120 days after the close of fiscal year).

Item 10. Directors and Executive Officers of the Registrant

Item 11. Executive Compensation

Item 12. Security Ownership of Certain Beneficial Owners and Management

Item 13. Certain Relationships and Related Transactions

PART IV

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

(a) LIST OF DOCUMENTS FILED AS PART OF THIS REPORT

(i) FINANCIAL STATEMENTS

All financial statements of the registrant as set forth under Item 8 of
this Report on Form 10-K.

(ii)FINANCIAL STATEMENT SCHEDULES

The following financial information is filed herewith on the pages
indicated.

Financial Schedules:



Page
----------

III. Real Estate and Accumulated Depreciation.................. S-1 to S-2


All other schedules are omitted because they are not applicable or the
required information is included in the consolidated financial statements or
notes thereto.

(iii)EXHIBITS



Exhibit
No. Description
------- -----------

2.1 Agreement and Plan of Merger by and among Host Marriott Corporation,
HMC Merger Corporation and Host Marriott L.P. (incorporated by
reference to Host Marriott Corporation Registration Statement No. 333-
64793).

3.3 Bylaws of Host Marriott Corporation dated September 28, 1998
(incorporated by reference to Host Marriott Corporation Registration
Statement No. 333-64793).

3.4 Articles of Amendment and Restatement of Articles of Incorporation of
Host Marriott Corporation (incorporated by reference to Host Marriott
Corporation Registration Statement No. 333-64793).

4.1 Form of Common Stock Certificate of Host Marriott Corporation
(incorporated by reference to Host Marriott Corporation Registration
Statement No. 333-55807).




95




Exhibit
No. Description
------- -----------

4.2 Guarantee Agreement, dated December 2, 1996, between Host Marriott
Corporation and IBJ Schroeder Bank & Trust Company, as Guarantee
Trustee (incorporated by reference to Exhibit 4.6 of Host Marriott
Corporation Registration Statement No. 333-19923).

4.3(i) Rights Agreement between Host Marriott Corporation and The Bank of
New York as Rights Agent dated as of November 23, 1998 (incorporated
by reference to Host Marriott Corporation Current Report on Form 8-K
dated November 23, 1998).

4.3(ii) Amendment No. 1 to Rights Agreement between Host Marriott
Corporation and The Bank of New York as Rights Agent dated as of
December 18, 1998 (incorporated by reference to Host Marriott
Corporation Current Report on Form 8-K dated December 18, 1998).

4.4 Indenture by and among HMC Acquisition Properties, Inc., as Issuer,
HMC SFO, Inc., as Subsidiary Guarantors, and Marine Midland Bank, as
Trustee (incorporated by reference to Host Marriott Corporation
Registration Statement No. 333-00768).

4.5 Indenture by and among HMH Properties, Inc., as Issuer, HMH
Courtyard Properties, Inc., HMC Retirement Properties, Inc.,
Marriott Financial Services, Inc., Marriott SBM Two Corporation, HMH
Pentagon Corporation and Host Airport Hotels, Inc., as Subsidiary
Guarantors, and Marine Midland Bank, as Trustee (incorporated by
reference to Host Marriott Corporation Registration Statement
33-95058).

4.6 Indenture by and among HMH Properties, Inc., as Issuer, and the
Subsidiary Guarantors named therein, and Marine Midland Bank, as
Trustee (incorporated by reference to Host Marriott Corporation
Current Report on Form 8-K dated August 6, 1998).

4.7 Indenture for the 6 3/4% Convertible Debentures, dated December 2,
1996, between Host Marriott Corporation and IBJ Schroeder Bank &
Trust Company, as Indenture Trustee (incorporated by reference to
Exhibit 4.3 of Host Marriott Corporation Registration Statement No.
333-19923).

4.8 Amended and Restated Trust Agreement, dated December 2, 1996, among
Host Marriott Corporation, IBJ Schroeder Bank & Trust Company, as
Property Trustee, Delaware Trust Capital Management, Inc., as
Delaware Trustee, and Robert E. Parsons, Jr., Bruce D. Wardinski and
Christopher G. Townsend, as Administrative Trustees (incorporated by
reference to Exhibit 4.2 of Host Marriott Corporation Registration
Statement No. 333-19923).

4.9 Amended and Restated Trust Agreement, dated as of December 29, 1998,
among HMC Merger Corporation, as Depositor, IBJ Schroder Bank &
Trust Company, as Property Trustee, Delaware Trust Capital
Management, Inc., as Delaware Trustee, and Robert E. Parsons, Jr.,
Ed Walter and Christopher G. Townsend, as Administrative Trustees.

10.1 Second Amended and Restated Agreement of Limited Partnership of Host
Marriott, L.P. (incorporated by reference to Exhibit 3.1 of Host
Marriott Corporation Registration Statement No. 333-55807).

10.2 Indenture between Host Marriott L.P., as Issuer, and Marine Midland
Bank, as Indenture Trustee, and Form of 6.56% Callable Note due
December 15, 2005 (incorporated by reference to Exhibit 4.1 of Host
Marriott Corporation Registration Statement No. 333-55807).

10.3 Amended and Restated Credit Agreement dated as of June 19, 1997 and
Amended and Restated as of August 5, 1998 among Host Marriott
Corporation, Host Marriott Hospitality, Inc., HMH Properties, Inc.,
Host Marriott, L.P., HMC Capital Resources Corp., Various Banks,
Wells Fargo Bank, National Association, The Bank of Nova Scotia and
Credit Lyonnais New York Branch, as Co-Arrangers, and Bankers Trust
Company as Arranger and Administrative Agent (incorporated by
reference to Host Marriott Corporation Current Report on Form 8-K
dated September 11, 1998).

10.4 First Amendment and Waiver of Amended and Restated Credit Agreement
dated as of June 19, 1997 and Amended and Restated as of August 5,
1998, among Host Marriott Corporation, Host Marriott Hospitality
Inc., HMH Properties, Inc., Host Marriott, L.P., HMC Capital
Resources Corp., Various Banks, Wells Fargo Bank, National
Association, The Bank of Nova Scotia and Credit Lyonnais New York
Branch, as Co-Arrangers and Bankers Trust Company as Arranger and
Administrative Agent dated as of November 25, 1998 (incorporated by
reference to Exhibit 10.4 of Host Marriott Corporation's Form 10-K
for the year ended December 31, 1998).




96




Exhibit
No. Description
------- -----------

10.5 Second Amendment and Consent to Credit Agreement of Amended and
Restated Credit Agreement dated as of June 19, 1997 and Amended and
Restated as of August 5, 1998, among Host Marriott Corporation, Host
Marriott Hospitality Inc., HMH Properties, Inc., Host Marriott, L.P.,
HMC Capital Resources Corp., Various Banks, Wells Fargo Bank, National
Association, The Bank of Nova Scotia and Credit Lyonnais New York
Branch, as Co-Arrangers and Bankers Trust Company as Arranger and
Administrative Agent dated as of December 17, 1998 (incorporated by
reference to Exhibit 10.5 of Host Marriott Corporation's Form 10-K for
the year ended December 31, 1998).

10.6 Third Amendment and Waiver to Credit Agreement Amended and Restated
Credit Agreement dated as of June 19, 1997 and Amended and Restated as
of August 5, 1998, among Host Marriott Corporation, Host Marriott
Hospitality Inc., HMH Properties, Inc., Host Marriott, L.P., HMC
Capital Resources Corp., Various Banks, Wells Fargo Bank, National
Association, The Bank of Nova Scotia and Credit Lyonnais New York
Branch, as Co-Arrangers and Bankers Trust Company as Arranger and
Administrative Agent dated as of March 15, 1999 (incorporated by
reference to Exhibit 10.6 of Host Marriott Corporation's Form 10-K for
the year ended December 31, 1998).

10.7 Host Marriott L.P. Executive Deferred Compensation Plan effective as
of December 29, 1998 (formerly the Marriott Corporation Executive
Deferred Compensation Plan) (incorporated by reference to Exhibit 10.7
of Host Marriott Corporation's Form 10-K for the year ended December
31, 1998).

10.8 Host Marriott Corporation 1997 Comprehensive Incentive Stock Plan
(incorporated by reference to Host Marriott Corporation's Proxy
Statement filed April 3, 1997).

10.9 Distribution Agreement dated as of September 15, 1993 between Marriott
Corporation and Marriott International, Inc. (incorporated by
reference from Host Marriott Corporation Current Report on Form 8-K
dated October 23, 1993).

10.10 Amendment No. 1 to the Distribution Agreement dated December 29, 1995
by and among Host Marriott Corporation, Host Marriott Services
Corporation and Marriott International, Inc. (incorporated by
reference to Host Marriott Corporation Current Report on Form 8-K
dated January 16, 1996).

10.11 Amendment No. 2 to the Distribution Agreement dated June 21, 1997 by
and among Host Marriott Corporation, Host Marriott Services
Corporation and Marriott International, Inc. (incorporated by
reference to Host Marriott Corporation Registration Statement No. 333-
64793).

10.12 Amendment No. 3 to the Distribution Agreement dated March 3, 1998 by
and among Host Marriott Corporation, Host Marriott Services
Corporation and Marriott International, Inc. (incorporated by
reference to Host Marriott Corporation Registration Statement No. 333-
64793).

10.13 Amendment No. 4 to the Distribution Agreement by and among Host
Marriott Corporation and Marriott International Inc. (incorporated by
reference to Host Marriott Corporation Registration Statement No. 333-
64793).

10.14 Amendment No. 5 to the Distribution Agreement dated December 18, 1998
by and among Host Marriott Corporation, Host Marriott Services
Corporation and Marriott International Inc. (incorporated by reference
to Exhibit 10.14 of Host Marriott Corporation's Form 10-K for the year
ended December 31, 1998).

10.15 Distribution Agreement dated December 22, 1995 by and between Host
Marriott Corporation and Host Marriott Services Corporation
(incorporated by reference to Host Marriott Corporation Current Report
on Form 8-K dated January 16, 1996).

10.16 Amendment to Distribution Agreement dated December 22, 1995 by and
between Host Marriott Corporation and Host Marriott Services
Corporation (incorporated by reference to Exhibit 10.16 of Host
Marriott Corporation's Form 10-K for the year ended December 31,
1998).

10.17 Tax Sharing Agreement dated as of October 5, 1993 by and between
Marriott Corporation and Marriott International, Inc. (incorporated by
reference to Host Marriott Corporation Current Report on Form 8-K
dated October 23, 1993).



97




Exhibit
No. Description
------- -----------

10.18 License Agreement dated as of December 29, 1998 by and among Host
Marriott Corporation, Host Marriott, L.P., Marriott International,
Inc. and Marriott Worldwide Corporation (incorporated by reference to
Exhibit 10.18 of Host Marriott Corporation's Form 10-K for the year
ended December 31, 1998).

10.19 Noncompetition Agreement between Host Marriott Corporation, Host
Marriott, L.P. and Crestline Capital Corporation and other parties
named therein (incorporated by reference to Exhibit 10.19 of Host
Marriotts Corporation's Form 10-K for the year ended December 31,
1998).

10.20 Tax Administration Agreement dated as of October 8, 1993 by and
between Marriott Corporation and Marriott International, Inc.
(incorporated by reference to Host Marriott Corporation Current Report
on Form 8-K dated October 23, 1993).

10.21 Restated Noncompetition Agreement dated March , 1998 by and among
Host Marriott Corporation, Marriott International, Inc. and Sodexho
Marriott Services, Inc. (incorporated by reference to Host Marriott
Corporation Registration Statement No. 333-64793).

10.22 First Amendment to Restated Noncompetition Agreement by and among Host
Marriott Corporation, Marriott International, Inc. and Sodexho
Marriott Services, Inc. (incorporated by reference to Host Marriott
Corporation Registration Statement No. 333-64793).

10.23 Host Marriott Lodging Management Agreement--Marriott Hotels, Resorts
and Hotels dated September 25, 1993 by and between Marriott
Corporation and Marriott International, Inc. (incorporated by
reference to Host Marriott Corporation Registration Statement No. 33-
51707).

10.24 Employee Benefits and Other Employment Matters Allocation Agreement
dated as of December 29, 1995 by and between Host Marriott Corporation
and Host Marriott Services Corporation (incorporated by reference to
Host Marriott Corporation Current Report on Form 8-K dated January 16,
1996).

10.25 Tax Sharing Agreement dated as of December 29, 1995 by and between
Host Marriott Corporation and Host Marriott Services Corporation
(incorporated by reference to Host Marriott Corporation Current Report
on Form 8-K dated January 16, 1996).

10.26 Host Marriott, L.P. Retirement and Savings Plan and Trust
(incorporated by reference to Exhibit 10.26 of Host Marriott
Corporation's Form 10-K for the year ended December 31, 1998).

10.27 Contribution Agreement dated as of April 16, 1998 among Host Marriott
Corporation, Host Marriott, L.P. and the contributors named therein,
together with Exhibit B (incorporated by reference to Exhibit 10.18 of
Host Marriott Corporation Registration Statement No. 333-55807).

10.28 Amendment No. 1 to Contribution Agreement dated May 8, 1998 among
Marriott Corporation, Host Marriott, L.P. and the contributors named
therein (incorporated by reference to Exhibit 10.19 of Host Marriott
Corporation Registration Statement No. 333-55807).

10.29 Amendment No. 2 to Contribution Agreement dated May 18, 1998 among
Host Marriott Corporation, Host Marriott, L.P. and the contributors
named therein (incorporated by reference to Exhibit 10.20 of Host
Marriott Corporation Registration Statement No. 333-55807).

#10.30 Form of Lease Agreement (incorporated by reference to Host Marriott
Corporation Registration Statement No. 333-64793).

#10.31 Form of Management Agreement for Full-Service Hotels (incorporated by
reference to Host Marriott Corporation Registration Statement No. 33-
51707).

#10.32 Form of Owner's Agreement between Host Marriott Corporation, Marriott
International and Crestline Capital Corporation (incorporated by
reference to Crestline Capital Corporation Registration Statement No.
333-64657).

10.33 Employee Benefits and Other Employment Matters Allocation Agreement
between Host Marriott Corporation, Host Marriott, L.P. and Crestline
Capital Corporation (incorporated by reference to Host Marriott
Corporation Registration Statement No. 333-64793).




98




Exhibit
No. Description
------- -----------

10.34 Amendment to the Employee Benefits and Other Employment Matters
Allocation Agreement effective as of December 29, 1998 by and between
Host Marriott Corporation, Marriott International, Sodexho Marriott
Services, Inc., Crestline Capital Corporation and Host Marriott, L.P.
(incorporated by reference to Exhibit 10.34 of Host Marriott
Corporation's Form 10-K for the year ended December 31, 1998).

10.35 Pool Guarantee Agreement between Host Marriott Corporation, the
lessees referred to therein and Crestline Capital Corporation
(incorporated by reference to Host Marriott Corporation Registration
Statement No. 333-64793).

10.36 Pooling and Security Agreement by and among Host Marriott Corporation
and Crestline Capital Corporation (incorporated by reference to Host
Marriott Corporation Registration Statement No. 333- 64793).

10.37 Amended and Restated Communities Noncompetition Agreement
(incorporated by reference to Host Marriott Corporation Registration
Statement No. 333-64793).

10.38 Asset Management Agreement between Host Marriott, L.P. and Crestline
Capital Corporation (incorporated by reference to Crestline Capital
Corporation Registration Statement No. 333-64657).

12.1* Computation of Ratios of Earnings to Fixed Charges.

21* List of Subsidiaries of Host Marriott, L.P.

23.1* Consent of Arthur Andersen LLP.

27.1 Financial Data Schedule. (incorporated by reference to Host Marriott,
L.P. 8-K/A filed on March 15, 1999)



- --------
# Agreement filed is illustrative of numerous other agreements to which Host
Marriott, L.P. is a party.
* Filed herewith.

99


(b) REPORTS ON FORM 8-K

. December 22, 1998--Report of the announcement of Host Marriott's
declaration of a special dividend payable in either cash or common stock
of Host Marriott, at the election of each Host Marriott stockholder, a
dividend of shares of Crestline Capital Corporation, a subsidiary of Host
Marriott, and a receipt of the necessary partnership approvals to acquire
eight public limited hotel partnerships.

. December 31, 1998--Report of the announcement that Host Marriott
successfully completed the final steps in its conversion to a real estate
investment trust ("REIT") and that it is positioned to elect REIT status
effective January 1, 1999. Also the announcement that Host Marriott
acquired ownership of, or controlling interests in, 12 upscale and luxury
full-service hotels and certain other assets from the Blackstone Group
and a series of funds controlled by Blackstone Real Estate Partners.

. January 14, 1999--Report that Host Marriott Corporation, through its
subsidiary Host Marriott L.P., acquired ownership of, or controlling
interests in, twelve upscale and luxury full-service hotels and certain
other assets from the Blackstone Group and a series of funds controlled
by Blackstone Real Estate Partners, and financial statements will be
filed within 60 days of the filing of the report.

. January 14, 1999--Report on the December 29, 1998 Host Marriott
Corporation distribution of Crestline shares to shareholders of record
and Host Marriott belief that the fair market value of the Crestline
shares on December 29, 1998 was $15.30 per share (a distribution value of
$1.53 per Host Marriott share) which is the value determined by the Host
Marriott Board of Directors.


. January 22, 1999--Report that, based upon its annual budget for 1999,
Host Marriott Corporation estimates that on a standalone basis its 1999
Earnings Before Interest, Expense, Taxes, Depreciation and Amortization
and other non-cash items will be in the range of approximately $1.0
billion to $1.05 billion while its 1999 Funds From Operations will be in
the range of approximately $565 million to $595 million.

. February 5, 1999--Report that the pricing period for the OP Units to be
issued in connection with the acquisition of eight public partnerships
ended on January 29, 1999 and the price was $13.30 per OP Unit. Also
included, the final exchange values per partnership and final note
election amounts.

. March 15, 1999--Report that on December 30, 1998, Host Marriott
Corporation, through its subsidiary Host Marriott, L.P., acquired
ownership of, or controlling interests in, 12 upscale and luxury full-
service hotels and certain other assets from the Blackstone Group, and a
series of funds controlled by affiliates Blackstone Real Estate Partners.
In exchange for these assets, (1) Host Marriott, L.P. issued
approximately 43.9 million of its limited partnership units, assumed debt
and made cash payments totaling approximately $920 million and (2) Host
Marriott distributed 1.4 million shares of Crestline Capital Corporation.
The actual number of OP Units to be issued to the Blackstone Entities
will fluctuate based upon certain adjustments to be determined on March
31, 1999.

(d) OTHER INFORMATION

100


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Act of
1934, the Registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized, in the City of Bethesda, State of
Maryland, on March 24, 1999.


Host Marriott, L.P.

HOST MARRIOTT CORPORATION
By: _________________________________
Its General Partner

/s/ Robert E. Parsons, Jr.
By: _________________________________
Robert E. Parsons, Jr.
Executive Vice President and Chief
Financial Officer

Pursuant to the requirements of the Securities 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.



Signatures Title Date
---------- ----- ----


/s/ Terence C. Golden President, Chief Executive March 24, 1999
______________________________________ Officer and Director
Terence C. Golden (Principal Executive
Officer)

/s/ Robert E. Parsons, Jr. Executive Vice President March 24, 1999
______________________________________ and Chief Financial
Robert E. Parsons, Jr. Officer (Principal
Financial Officer)

/s/ Donald D. Olinger Senior Vice President and March 24, 1999
______________________________________ Corporate Controller
Donald D. Olinger (Principal Accounting
Officer)

/s/ Richard E. Marriott Chairman of the Board of March 24, 1999
______________________________________ Directors
Richard E. Marriott

/s/ R. Theodore Ammon Director March 24, 1999
______________________________________
R. Theodore Ammon

/s/ Robert M. Baylis Director March 24, 1999
______________________________________
Robert M. Baylis

/s/ J.W. Marriott, Jr. Director March 24, 1999
______________________________________
J.W. Marriott, Jr.

/s/ Ann Dore McLaughlin Director March 24, 1999
______________________________________
Ann Dore McLaughlin




101




Signatures Title Date
---------- ----- ----


/s/ John G. Schreiber Director March 24, 1999
______________________________________
John G. Schreiber

/s/ Harry L. Vincent, Jr. Director March 24, 1999
______________________________________
Harry L. Vincent, Jr.


102


SCHEDULE III
Page 1 of 2

HOST MARRIOTT L.P. AND SUBSIDIARIES(1)

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 1998
(in millions)



Gross Amount at
Initial Costs December 31, 1998
----------------- Subsequent ------------------------ Date of
Buildings & Costs Buildings & Accumulated Completion of Date
Description Debt Land Improvements Capitalized Land Improvements Total Depreciation Construction Acquired
----------- ------ ---- ------------ ----------- ---- ------------ ------ ------------ ------------- --------

Full-service hotels:
New York Marriott
Marquis Hotel, New
York, NY.......... $ 145 $-- $552 $24 $-- $576 $576 $(144) 1986 N/A
Other full-service
properties, each
less than 5% of
total............. $2,293 $724 $5,638 $394 $727 $6,032 $6,759 $(413) various various
------ ---- ------ ---- ---- ------ ------ -----
Total full-
service......... 2,438 724 6,190 418 727 6,608 7,335 (557)
Other properties,
each less than 5%
of total.......... -- 13 5 -- 13 5 18 (18) various N/A
------ ---- ------ ---- ---- ------ ------ -----
Total........... $2,438 $737 $6,195 $418 $740 $6,613 $7,353 $(575)
====== ==== ====== ==== ==== ====== ====== =====

Depreciation
Description Life
----------- ------------

Full-service hotels:
New York Marriott
Marquis Hotel, New
York, NY.......... 40
Other full-service
properties, each
less than 5% of
total............. 40
Total full-
service.........
Other properties,
each less than 5%
of total.......... various
Total...........

- ----
(1) The financial information included in our Schedule III represents the
financial information of Host Marriott Corporation, predecessor to Host
Marriott, L.P.

S-1


SCHEDULE III
Page 2 of 2

HOST MARRIOTT CORPORATION AND SUBSIDIARIES

REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 1998
(in millions)

Notes:

(A) The change in total cost of properties for the fiscal years ended December
31, 1998, January 2, 1998 and January 3, 1997 is as follows:



Balance at December 29, 1995......................................... $2,986
Additions:
Acquisitions....................................................... 1,087
Capital expenditures............................................... 77
Transfers from construction-in-progress............................ 28
Deductions:
Dispositions and other............................................. (322)
------
Balance at January 3, 1997......................................... 3,856
Additions:
Acquisitions....................................................... 1.459
Capital expenditures............................................... 117
Transfers from construction-in-progress............................ 30
Deductions:
Dispositions and other............................................. (145)
------
Balance at January 2, 1998........................................... 5,317
Additions:
Acquisitions....................................................... 2,849
Capital Expenditures............................................... 46
Transfers from construction-in-progress............................ 14
Deductions:
Dispositions and other............................................. (91)
Contributions to Non-Controlled Subsidiary......................... (139)
Transfers to Spin-Off (Crestline Capital Corporation).............. (643)
------
Balance at December 31, 1998......................................... $7,353
======


(B) The change in accumulated depreciation and amortization of real estate
assets for the fiscal years ended December 31, 1998, January 2, 1998 and
January 3, 1997 is as follows:



Balance at December 29, 1995........................................... $374
Depreciation and amortization.......................................... 96
Dispositions and other................................................. (59)
----
Balance at January 3, 1997............................................. 411
Depreciation and amortization.......................................... 126
Dispositions and other................................................. (31)
----
Balance at January 2, 1998............................................. 506
Depreciation and amortization.......................................... 132
Dispositions and other................................................. (13)
Contributions to Non-Controlled Subsidiary............................. (29)
Transfers to Spin-Off (Crestline Capital Corporation).................. (21)
----
Balance at December 31, 1998........................................... $575
====


(C) The aggregate cost of properties for Federal income tax purposes is
approximately $5,786 million at December 31, 1998.

(D) The total cost of properties excludes construction-in-progress properties.

S-2