##### Table of Contents

##### Index to Financial Statements

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---



FORM 10-K/A

AMENDMENT NO. 3



(Mark One)



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



For the fiscal year ended December 31, 2004



OR



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



For the transition period from
            to



Commission File Number 1-9320



Wyndham International, Inc.

(Exact
name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 94-2878485                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|1950 Stemmons Freeway, Suite 6001 Dallas, Texas                |  | 75207                               
|(Address of principal executive offices)                       |  | (Zip Code)                          



(214) 863-1000

(Registrants telephone number, including area code)



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



|                                                |  |                                            
|----------------------------------------------- |  | -------------------------------------------
|Class A Common Stock, par value $0.01 per share |  | American Stock Exchange                    
|Preferred Stock Purchase Rights                 |  | American Stock Exchange                    
|(Title of each class)                           |  | (Name of each exchange on which registered)



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

Series A Convertible

Preferred Stock, par value

$0.01 per share

(Title of each class)



Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x    No ̈



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



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



The aggregate market value of the voting stock held by non-affiliates on June 30, 2004 was $155,053,432, based upon a price of $1.00 per share.



As of May 9, 2005, there were 172,790,424 shares of the registrants class A common stock issued and outstanding.



DOCUMENTS INCORPORATED BY REFERENCE:None.



---



---

##### Table of Contents

##### Index to Financial Statements

EXPLANATORY NOTE: This amendment on Form 10-K/A reflects solely the restatement of the consolidated
financial statements of Wyndham International, Inc. (the Company or Wyndham) as of December 31, 2004 and for the year ended December 31, 2004. During the quarter ended March 31, 2005, as the Company was continuing to
remediate internal controls over financial reporting previously disclosed in its December 31, 2004 Annual Report on Form 10-K, the Company identified an additional tax charge of $1.7 million related to 2004 and reconsidered other previously
identified but deemed immaterial adjustments related primarily to accruals of unbilled legal and consulting fees, aggregating $1.8 million related to 2004. The Companys Audit Committee and management consider the charges to be immaterial to
the Companys financial position and the results of operations for the year ended December 31, 2004. However, even though the adjustment is only 0.14% of the first quarter 2005 total assets, 0.15% of total liabilities, 2.5% of
shareholders equity and 1.2% of the first quarter 2005 total revenues, the $3.5 million adjustment as a percentage of the first quarter 2005 loss from continuing operations of $48,000 is significant. Therefore, the Company is restating the
2004 financial statements for these adjustments.



This amended
Annual Report on Form 10-K/A has not been updated except as required to reflect the effects of the foregoing restatement. In order to preserve the nature and character of the disclosures set forth in such items as originally filed, no attempt has
been made in this amendment to modify or update the disclosures in the original Annual Report on Form 10-K except for the foregoing restatement. As a result, this amended Annual Report on Form 10-K/A contains forward-looking information which has
not been updated for events subsequent to the date of the original filing, and all information contained in this amended Annual Report on Form 10-K/A and the original Annual Report on Form 10-K is subject to updating and supplementing as provided in
the periodic reports that the Company has filed and/or will file with the SEC after the original filing date of the Annual Report on Form 10-K.





i



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



INDEX TO ANNUAL REPORT ON

FORM 10-K/A (AMENDMENT NO. 3) FILED WITH THE

SECURITIES AND EXCHANGE COMMISSION



For the Year Ended December 31, 2004



|                                                                                                                                |  |     
|------------------------------------------------------------------------------------------------------------------------------- |  | ----
|Item No.                                                                                                                        |  | Page
|PART I                                                                                                                          |  |     
|1.         Business                                                                                                             |  | 1   
|2.         Properties                                                                                                           |  | 13  
|3.         Legal Proceedings                                                                                                    |  | 16  
|4.         Submission of Matters to a Vote of Security Holders                                                                  |  | 18  
|                                                                                                                                | 
|PART II                                                                                                                         |  |     
|5.         Market for Registrants Common Equity, Related Stockholder Matters and Issuer Purchases of         Equity
Securities |  | 19  
|6.         Selected Financial Data                                                                                              |  | 20  
|7.         Managements Discussion and Analysis of Financial Condition and Results of Operations                                |  | 21  
|7A.      Quantitative and Qualitative Disclosures about Market Risk                                                             |  | 37  
|8.         Financial Statements and Supplementary Data                                                                          |  | 39  
|9.         Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                                 |  | 39  
|9A.      Controls and Procedures                                                                                                |  | 39  
|9B.      Other Information                                                                                                      |  | 41  
|                                                                                                                                | 
|PART III                                                                                                                        |  |     
|10.      Directors and Executive Officers of the Registrant                                                                     |  | 42  
|11.      Executive Compensation                                                                                                 |  | 43  
|12.      Security Ownership of Certain Beneficial Owners and Management                                                         |  | 43  
|13.      Certain Relationships and Related Transactions                                                                         |  | 44  
|14.      Principal Accountant Fees and Services                                                                                 |  | 44  
|                                                                                                                                | 
|PART IV                                                                                                                         |  |     
|15.      Exhibits, Financial Statement Schedules                                                                                |  | 45  
|                                                                                                                                | 
|SIGNATURES                                                                                                                      |  | 51  



ii



---

##### Table of Contents

##### Index to Financial Statements

PART I



|ITEM 1. | BUSINESS
|------- | --------



Overview



In this
Annual Report on Form 10-K, Wyndham International, Inc. together with its subsidiaries will be referred to as we, us, Wyndham or the Company. We own, lease, manage and franchise hotels primarily in the
upper upscale and luxury segments of the hotel and resorts industry in the United States, Canada, Mexico, the Caribbean and Europe. At December 31, 2004, our portfolio consisted of 156 hotels and resorts with over 42,500 guest rooms. We are a
Delaware corporation and our principal executive office is located at 1950 Stemmons Freeway, Suite 6001, Dallas, Texas 75207.



Forward-Looking Statements



Certain statements in this annual report constitute forward-looking statements as that term is defined under §21E of the Securities
Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. We have based these forward-looking statements on our current expectations and projections about future events. Statements that are predictive in nature,
that depend upon or refer to future events or conditions, or that include words such as expects, anticipates, intends, plans, believes, estimates, thinks and similar
expressions, are forward-looking statements. These statements involve known and unknown risks, uncertainties and other factors that may cause our actual results and performance to be materially different from any future results or performance
expressed or implied by these forward-looking statements. These factors include, among other things, those matters discussed under the caption Risk Factors, as well as the following:



| |  |  | the impact of general economic conditions in the United States;
| | - |  | ---------------------------------------------------------------



| |  |  | industry conditions, including competition;
| | - |  | -------------------------------------------



| |  |  | business strategies and intended results;
| | - |  | -----------------------------------------



| |  |  | our ability to effect sales of our assets on terms and conditions favorable to us;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | our ability to integrate acquisitions into our operations and management;
| | - |  | -------------------------------------------------------------------------



| |  |  | our ability to integrate management and franchise relationships;
| | - |  | ----------------------------------------------------------------



| |  |  | risks associated with the hotel industry and real estate markets in general;
| | - |  | ----------------------------------------------------------------------------



| |  |  | the impact of terrorist activity or war, threats of terrorist activity or war and responses to terrorist activity on the economy in general and the travel and hotel industries in
particular;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | travelers fears of exposure to contagious diseases;
| | - |  | ----------------------------------------------------



| |  |  | capital expenditure requirements;
| | - |  | ---------------------------------



| |  |  | legislative or regulatory requirements; and
| | - |  | -------------------------------------------



| |  |  | access to capital markets.
| | - |  | --------------------------



Although we believe that these statements are based upon reasonable assumptions, we can give no assurance that our goals will be achieved. Given these
uncertainties, prospective investors are cautioned not to place undue reliance on these forward-looking statements. These forward-looking statements are made as of the date of this annual report. We assume no obligation to update or revise them or
provide reasons why actual results may differ.



General Description of Our
Business



We classify our business into two groups: (1)
proprietary branded hotels and (2) non-proprietary branded hotels. Our proprietary branded hotels are Wyndham Hotels & Resorts®, Wyndham Luxury Resorts®, Wyndham



1



---

##### Table of Contents

##### Index to Financial Statements

Garden Hotels® and Summerfield Suites by Wyndham consisting of 137 owned, leased, managed or franchised hotels with over 37,400 guest rooms as of December 31, 2004. Wyndham Hotels & Resorts® is our principal proprietary branded group of assets. Through both our Wyndham Hotels
& Resorts® brand and our Wyndham Garden
Hotels® brand, we offer upper upscale, full-service
accommodations to business and leisure travelers. Through our Wyndham Luxury Resorts brand, we offer luxury resort accommodations, such as the Boulders and Carmel Valley Ranch. Through our Summerfield Suites by Wyndham brand, we offer upper upscale, all-suite accommodations to business and
leisure travelers.



Our primary growth strategy for our
proprietary branded hotels has been to expand through new management and franchise contracts, rebrand our convertible non-proprietary hotels to the Wyndham flag, operate efficiently through revenue generation and cost containment programs and build
the brand through innovative programs.



Our non-proprietary
branded hotels consist of 19 owned or managed hotels with over 5,100 guest rooms as of December 31, 2004. These hotels are operated under franchise or brand affiliations with nationally recognized hotel companies, including Hilton®, Hyatt®, Radisson®, Holiday Inn®, Doubletree® and Marriott®. We manage all but five of these hotels. Our non-proprietary branded hotels are operated primarily by Performance Hospitality Management (PHM), one of our management divisions. In addition to our owned
assets, PHM manages four non-proprietary branded hotels for third parties.



Our strategy for our non-proprietary hotels has been to selectively dispose of these hotels through asset sales and exchanges to create a source of capital for us to (1) repay debt and (2) continue expanding the
Wyndham proprietary brand. Upon completion of this strategy in the first quarter of 2005, since June of 1999, Wyndham will have sold approximately 185 non-strategic properties for gross proceeds of over $2.7 billion. The net proceeds from the asset
sales have been used to reduce debt and overall Company leverage.



Please see Results of Reporting Segments under Item 7 of this Form 10-K and Note 15 of the Notes to our consolidated financial statements for additional information about our business segments.



Recent Developments



On December 22, 2004, Wyndham formed a joint venture with Lehman Brothers Real Estate Partners (LBREP) to expand
and develop Summerfield Suites by Wyndham,
Wyndhams upscale, extended-stay brand. The transaction included the sale of six Summerfield Suites by Wyndham and the sale of an equity interest in the entity that owns our Summerfield brand to LBREP.



On December 30, 2004, we entered into an agreement to sell 25 non-strategic
hotels to a partnership comprised of a private investment fund managed by Goldman Sachs and affiliates of Highgate Holdings. The purchase price of the transaction is $366 million. The net cash proceeds from the sale will be used to pay down debt. As
part of the agreement, the 15 Wyndham-branded assets included in the sale will remain in the brands portfolio pursuant to new franchise agreements. Impairments totaling $333.5 million were recorded on these 25 properties during 2004. Upon the
close of the transaction in 2005, a gain of approximately $33.9 million will be recorded on the remainder of the assets in the portfolio. The sale is expected to close in the first quarter of 2005. We also entered into an agreement to sell an
additional property in a separate transaction. These transactions will complete our planned disposition program, which began in June 1999.



On January 28, 2005, Mercury Special Situations Fund LP and Equity Resource Dover Fund LP issued a tender offer to purchase all outstanding shares of our
series A preferred stock at a price of $30 per share. The offer was amended on February 28, 2005 to extend the expiration date to March 14, 2005.



On or about February 28, 2005, we entered into a stipulation of settlement with regard to the legal proceeding entitled Johnson v. Patriot American
Hospitality, Inc., et al., and discussed under Item 3. Legal



2



---

##### Table of Contents

##### Index to Financial Statements

Proceedings on page 17. Pursuant to the stipulation of settlement, we shall issue 11 million shares of Wyndham common stock to the proposed settlement
class. We also have agreed to contribute a maximum amount of $1 million to the settlement class, only in the event that the trading price of Wyndham common stock falls below a certain threshold for a defined period of time. Furthermore, we have
agreed to allow the settlement class to participate in a rights offering under certain limited circumstances. The stipulation of settlement is subject to Court approval. An accrual of $11.2 million was recorded as of December 31, 2004 related to the
settlement.



On March 10, 2005, we completed the sale of the
Wyndham Riverfront in New Orleans. All net proceeds were used to pay down debt.



On March 11, 2005, we announced we have arranged to refinance our corporate credit facility and the majority of our outstanding mortgage debt. We will refinance approximately $1.65 billion of our outstanding debt. The
refinancing, which is expected to close early in the second quarter 2005, provides an extension of corporate debt maturity to 2011. Additionally, the debt pre-funds up to $100 million of capital to invest in our owned properties.



Our History



Patriot American Hospitality, Inc. (Patriot) was formed on April 17, 1995 as a self-administered real estate
investment trust (REIT) to acquire equity interests in hotel properties. On October 2, 1995, Patriot completed an initial public offering of its common stock and commenced its operations.



On July 1, 1997, Patriot merged into California Jockey Club (Cal
Jockey). As part of this merger, Cal Jockey and Bay Meadows Operating Company (Bay Meadows) entered into a paired share arrangement under which both of their common stocks were paired and traded together. Also, Cal Jockey changed
its name to Patriot, and Bay Meadows changed its name to Patriot American Hospitality Operating Company.



In January 1998, Wyndham Hotel Corporation merged into Patriot and, as part of that merger, Patriot American Hospitality Operating Company changed its
name to Wyndham International, Inc. We will refer to Wyndham International, Inc. as it existed before June 30, 1999 as old Wyndham.



During 1998, Patriot and old Wyndham grew primarily by acquiring hotels and other related businesses. They financed these acquisitions with funds drawn on
their revolving credit facilities and capital raised by issuing paired shares and by having their two operating partnerships issue limited partnership interests.



On June 30, 1999, we restructured our organization. As part of this restructuring:



| |  |  | Patriot became a wholly-owned subsidiary of ours;
| | - |  | -------------------------------------------------



| |  |  | we and Patriot terminated the paired share arrangement;
| | - |  | -------------------------------------------------------



| |  |  | each outstanding paired share was converted into one share of our class A common stock; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | Patriot terminated its status as a REIT effective January 1, 1999 and became a taxable corporation as of that date.
| | - |  | -------------------------------------------------------------------------------------------------------------------



Also on June 30, 1999, we completed a $1 billion series B preferred stock
equity investment, closed a new credit facility (comprised of a senior credit facility and an increasing rate loan facility), which has since been amended and restated, and closed on additional mortgage debt. Holders of our series B preferred stock
are entitled to a quarterly dividend on a cumulative basis at a rate of 9.75% per year of which a portion is payable in additional shares of our series B preferred stock. Our series B preferred stock is convertible, at the holders option, into
shares of our class B common stock. Also in 1999, we completed a rights offering of our series A preferred stock, which, except for voting rights, has substantially similar terms to our series B preferred stock. We used the proceeds of our series A
preferred stock offering to redeem some of our series B preferred stock.



3



---

##### Table of Contents

##### Index to Financial Statements

Our credit facility prohibits us from paying the cash portion of the preferred stock dividend until
expiration or further amendment of our credit facility. Under the terms of our preferred stock, if cash dividends are in arrears and unpaid for a period of 60 days or more, an additional amount of dividends accrue at a rate per annum of 2.0% of the
stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until all cash dividends in arrears have been paid in full. Such additional dividends are cumulative and
payable in additional shares of preferred stock. As of December 31, 2004, we had issued additional stock dividends of 936,073 shares of series A and series B preferred stock with a value of $93.6 million because cash dividends totaling $102.3
million on the preferred stock had been in arrears and unpaid for a period of more than 60 days.



Over the past several years we have sold, and we currently intend to sell, our non-strategic, non-convertible assets. These are properties that did not
fit our proprietary brand profile because of the quality of the assets or the fact that they were encumbered by long-term licensing agreements with non-Wyndham brands. By disposing of these assets, we will be able to focus solely on being a branded
operating company, as well as reducing our debt with the majority of the net proceeds from these asset sales. On December 30, 2004, we entered into a definitive agreement to sell the 25 remaining non-strategic properties in our planned disposition
program. We also entered into an agreement to sell an additional property in a separate transaction. Since implementing this plan in June of 1999, we have sold approximately 185 non-strategic properties with gross proceeds of over $2.7 billion.



In 2002, we sold the following assets:



| |  |  | seven hotels and an investment in a restaurant venture in separate transactions for aggregate net cash proceeds of approximately $60.1 million after we repaid approximately $65.7
million of debt. Also, we used $38.7 million of the net cash proceeds from the sales of the assets to pay down a portion of our senior credit facility and increasing rate loans facility; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | thirteen hotels in a single transaction for net cash proceeds of approximately $202.5 million, after we repaid approximately $224.1 million of debt and placed $36.1 million in
escrow under the terms of our senior credit facility for application by us in the future to make payments on existing mortgage indebtedness. Also, we used $127.6 million of the net cash proceeds from the sale of the assets to pay down a portion of
our senior credit facility and increasing rate loans facility. As of December 31, 2004, all of the $36.1 million placed in escrow has been applied in payment of existing mortgage indebtedness.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In 2003, we sold or terminated leases for the following assets:



| |  |  | eighteen hotels, two parcels of undeveloped land and a golf venture were sold in separate transactions for aggregate net cash proceeds of approximately $107.4 million, after the
repayment of mortgage debt of approximately $114.9 million. Also, we used $68.3 million of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loans facility, and we retained the rest of the net cash
proceeds in accordance with the terms of the senior credit facilities; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Hospitality Properties Trust (HPT) terminated leases on 27 hotel properties (15 Summerfield Suites by Wyndham and 12 Wyndham Hotels and Wyndham Garden Hotels) operated by two of our subsidiaries.
HPT subsequently rebranded the hotel properties to third-party brands.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In 2004, we sold or terminated leases for the following assets:



| |  |  | investments in 39 hotels and certain undeveloped land were sold in separate transactions for net cash proceeds of $308.7 million after payment of $313.2 million of mortgage debt. We
used $297.4 million of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loan facility, and retained the rest of the net cash proceeds in accordance with the terms of the senior credit facilities.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



4



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | the leases on six Summerfield Suites by Wyndham properties were terminated and the properties were converted to long-term franchises on April 1, 2004. Approximately $22 million, which represented the
leases remaining book value, was considered impaired and written-off as of December 31, 2003.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



On December 22, 2004, we formed a joint venture with LBREP to expand and develop Summerfield Suites by Wyndham, Wyndhams upscale, extended-stay brand. The transaction included the sale of six
Summerfield Suites by Wyndham and the sale of an
equity interest in the entity that owns our Summerfield brand to LBREP.



On December 30, 2004, we entered into an agreement to sell 25 non-strategic hotels to a partnership comprised of a private investment fund managed by Goldman Sachs and affiliates of Highgate Holdings. The purchase price of the transaction
is $366 million. As part of the agreement, the 15 Wyndham-branded assets included in the sale will remain in the brands portfolio pursuant to new franchise agreements. Impairments totaling $333.5 million were recorded on certain of these 25
properties during 2004. Upon the close of the transaction in 2005, a gain of approximately $33.9 million will be recorded on the remainder of the assets in the portfolio. The sale is expected to close in the first quarter of 2005. We also entered
into an agreement to sell an additional property in a separate transaction. These transactions will complete our planned disposition program, which began in June 1999.



On January 3, 2005, we completed the sale of the Doubletree Glenview to Lone Star Funds. The property has been converted to
a Wyndham hotel and will be operated by us under a long-term management agreement.



On March 10, 2005, we completed the sale of the Wyndham Riverfront in New Orleans. All net proceeds were used to pay down debt.



Our Business Strengths



| |  |  | Strong Brand Name. Our proprietary brands all have at least a 20-year history and our Wyndham brand is highly recognized in our industry. Our Wyndham brand, including
Summerfield Suites by Wyndham, serves to identify
high quality assets with a consistent and high level of customer service and reliability.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Geographically Diverse Portfolio. To help mitigate the effects of regional downturns in the hotel industry, we have assembled a geographically diverse portfolio of hotels and
resorts.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Personalized Guest Experience. Through our innovative brand-enhancing program, Wyndham ByRequest®, we are able to provide each ByRequest member a personalized stay experience. Based on the members personal
ByRequest profile, we arrange their guest room amenities before check-in. In addition, Wyndham ByRequest® allows us to customize on-going communications with members and tailor future travel benefits to our members ByRequest profile. At December 31, 2004, the program had over 2.1
million members.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our Business Strategy



We have been building our brand by growing our management and franchise
business and implementing innovative programs. Additionally, we have created brand operating efficiencies with revenue generation and cost containment programs.



| |  |  | Dispose of non-strategic assets. Over the past several years we have sold, and we currently intend to sell, our non-strategic, non-convertible assets. These
are properties that do not fit our proprietary brand profile because of the quality of the assets or the fact that they were encumbered by long-term licensing agreements with non-Wyndham brands. By disposing of these assets, we will be able to focus
solely on being a branded operating company, as well as reduce our debt with the majority of the net proceeds from these asset sales. On December 30, 2004, we entered into a definitive agreement to sell the 25 remaining non-strategic properties in
our planned disposition program. We also entered into an
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



5



---

##### Table of Contents

##### Index to Financial Statements

| | agreement to sell an additional property in a separate transaction. These transactions will successfully complete our planned disposition program. Since
implementing this plan in June of 1999, we have sold approximately 185 non-strategic properties with gross proceeds of over $2.7 billion.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Grow our management and franchise business. We have and will continue to focus our growth efforts in the area of new management and franchise contracts. This growth will
enable us to expand our brand distribution and increase our revenues through the fee income associated with these contracts. At December 31, 2004, we had 42 management contracts, 48 franchise agreements and six hotels under a strategic alliance. We
are aggressively pursuing new management and franchise opportunities and will continue to geographically target major metropolitan areas and resort destinations. We have extensive experience in the lodging industry and we believe our industry
knowledge, relationships and access to market information provide us a competitive edge with respect to identifying, evaluating and signing new hotel assets to the Wyndham brand.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Build the Wyndham brand. We continue to support and implement programs to differentiate the Wyndham brand from our competitors.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



| |  |  | Wyndham ByRequest®. Our innovative guest recognition program allows our guests to personalize their stay at any of our branded properties. We customize on-going communication and future travel benefits to
our members profiles, which we believe builds loyalty to the Wyndham brand. We will apply this successful model to other areas of the Companys business to provide customers with an even more personalized and meaningful hotel experience.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Golden Door. Owned by Wyndham, the worlds premier spa brand will continue to expand at select Wyndham resort properties. Additionally, we plan to launch a secondary spa
brand, tied to the Golden Door name, as well as expand our exclusive Golden Door Skin Care product line in high-end retail outlets.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Summerfield Suites by Wyndham. The RevPAR leader in the extended-stay hotel segment, Summerfield Suites by Wyndham is expected to grow substantially in the next 10 years, thereby expanding Wyndhams
fee-based income.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Women On Their Way. Wyndham was the first hotel brand to dedicate an entire program to the emerging female business travel market. Wyndham has focused on women business
travelers as a business opportunity since 1995 through its Women On Their Way initiative. The program has facilitated proprietary relationships with leading women business organizations and through these driven revenues for the brand. In celebration
of the programs 10th anniversary, Wyndham will launch various promotions throughout 2005 to reinforce the Companys long-standing commitment.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Technology. Wyndham will continue to make advancements in its technology, whether through the addition of Wi-Fi in every Wyndham guestroom; cutting-edge casino technology in
its Puerto Rican resorts; or continued enhancements to wyndham.com, making it easier to book a reservation while offering more personalized features.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Operate efficiently. From a revenue generation standpoint, we have continued to streamline our sales and booking efforts. All of our branded assets are under one global
distribution code WY. This has enabled our central reservations office to efficiently cross-sell our properties and, thus, achieve a greater maximization of revenues. We have continued our cost containment programs. The programs include,
among other things, a permanent reduction in our workforce at both our corporate office and our properties; and the renegotiation of service agreements and trade contracts.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our Proprietary Brands



We market all of our proprietary products under the Wyndham brand umbrella, which includes four-star, upper upscale hotels that offer full-service
accommodations to business and leisure travelers, and a five-star luxury resort brand. With hotels in major urban, suburban and resort markets, our Wyndham brand offers products geared to the specific needs of travelers based on their location,
facilities and travel purpose.



6



---

##### Table of Contents

##### Index to Financial Statements

Wyndham Hotels & Resorts®. This brand includes our principal proprietary brand of hotels and resorts. Our hotel brand features upper upscale,
full-service hotels that contain an average of 300 hotel rooms, generally between 15,000 and 315,000 square feet of meeting space and a full range of guest services and amenities for business and leisure travelers as well as conferences and
conventions. These hotels, which are located primarily in the central business districts and dominant suburbs of major metropolitan markets, target business groups, meetings and individual business and leisure travelers. These hotels offer elegantly
appointed facilities and high levels of quality guest service.



Our distinctive, full-service Wyndham resorts contain an average of 470 rooms and a full range of guest services for leisure travelers and business groups. We are the largest owner/operator of resorts in the Caribbean and Florida.



Wyndham Luxury Resorts®. This brand includes five-star, luxury hotel properties featuring between 60
and 200 rooms, numerous fine dining options and other luxury and recreational amenities. These luxury resorts distinguish themselves by focusing on incorporating the local environment into every aspect of the property, from decor to cuisine to
recreation. Our luxury resort collection includes the Golden Door®, one of the worlds preeminent destination spas based in Escondido, California. Our luxury resorts are also located in Arizona, California, Massachusetts and Mexico.



Wyndham Garden Hotels®. This brand includes hotels that are located principally near major airports and
suburban business districts and serve individual business travelers and small business groups. These full-service hotels feature between 140 and 230 guest rooms, and include up to 6,500 square feet of meeting space. Their amenities and services
generally include a three-meal restaurant, signature Wyndham Garden® libraries, laundry and room service.



Summerfield Suites by Wyndham.
This brand offers guests one of the highest quality lodging experiences in the upper upscale, all-suites segment. Each suite contains a fully equipped kitchen, a spacious living room and a private bedroom. Many of the suites feature two bedroom, two
bath units. Each hotel also has a swimming pool, exercise room and other amenities to serve business and leisure travelers. Each hotel features 90 to 200 suites in either interior or exterior corridor design.



Our Non-Proprietary Brands



Among our non-proprietary branded hotels, we own and/or operate 19 hotels
aggregating over 5,100 rooms under franchise or brand affiliations with nationally recognized hotel companies, including Hilton®, Hyatt®, Radisson®, Holiday Inn®,
Doubletree® and Marriott®. The majority of our non-proprietary branded hotels are
full-service hotels that operate in the upscale and upper upscale segments of the hotel industry. Our full-service hotels generally offer a range of conference facilities and banquet space, food and beverage accommodations, gift shops and
recreational areas, including swimming pools. These hotels target both business and leisure travelers, including meetings, groups and individuals.



Certain Risk Factors



An investment in our class A common stock is subject to the significant risks inherent in our business. Readers should consider carefully the risks and
uncertainties described below and the other information included in this Annual Report on Form 10-K. The occurrence of any of the events described below could affect our business or cause our actual results to differ materially from those expressed
in any forward-looking statements made by us.



General
Business Risks



We may fail to compete effectively and
lose business. The profitability of our hotels is subject to general economic conditions, competition, the desirability of particular locations, the relationship between supply of and



7



---

##### Table of Contents

##### Index to Financial Statements

demand for hotel rooms, and other factors. We generally operate in markets that contain numerous competitors and our continued success will depend, in large
part, upon our ability to compete in areas such as access, location, quality of accommodations, amenities, specialized services, cost containment and, to a lesser extent, the quality and scope of food and beverage services and facilities. Our
operational and growth prospects also depend on the strength and desirability of our brands and our ability to maintain positive relations with our employees.



Changes in supply and demand, and other conditions, in our industry may adversely affect our revenues and profits. Our revenues and
profitability may be adversely affected by (1) supply additions, (2) international, national and regional economic conditions, (3) changes in travel patterns, (4) taxes and government regulations that influence or determine wages, prices, interest
rates, construction procedures and costs and (5) the availability of capital to allow us and potential hotel owners to fund investments. In particular, over-building in one or more sectors of our industry and/or in one or more geographic regions
could lead to excess supply compared to demand and a decrease in hotel occupancy and/or room rates.



A sluggish economy may adversely impact our financial results and growth. A sluggish economy, lack of consumer confidence in the stock market and
other national and world events, including acts of terrorism and/or war, have created a significant amount of uncertainty about future prospects of national and world economies. The overall long-term effect on us and the lodging industry is also
uncertain. In the face of such uncertainty, we developed and implemented a contingency plan focused particularly on cost management. We cannot predict either the severity or duration of such economic declines, but weaker hotel performance will, in
turn, have an adverse impact on our business, financial condition and results of operations.



We may be subject to risks related to internal control over financial reporting.Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also,
projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.



Industry Risks



Our business is subject to operating risks common to the hotel
industry. Our primary business is owning and managing hotels. This business is subject to operating risks common to the hotel industry, including:



| |  |  | competition for guests from other hotels, a number of which may have greater marketing and financial resources and experience than us and our hotel management companies;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | increases in operating costs due to inflation and other factors, which may not be offset by increased room rates;
| | - |  | -----------------------------------------------------------------------------------------------------------------



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



| |  |  | increases in energy costs and other travel expenses, which may deter travelers; and
| | - |  | -----------------------------------------------------------------------------------



| |  |  | adverse effects of general and local economic conditions.
| | - |  | ---------------------------------------------------------



These factors could adversely affect our ability to generate revenues, our financial condition and results of operations.



We may be unable to obtain or transfer necessary operating licenses in
hotel acquisitions. When we acquire hotels or hotel operating companies, we may be unable to transfer certain operating licenses or obtain new licenses in a timely manner, such as food and beverage licenses. Although hotels can sell alcoholic
beverages under interim licenses or licenses obtained before we acquire them, there can be no assurance that these licenses will remain in effect until we (or the hotel management companies) obtain new licenses. If a hotel fails to have a food and
beverage license or other operating licenses, this failure would adversely affect the hotels ability to generate revenues and could adversely affect our business, financial condition and results of operations.



8



---

##### Table of Contents

##### Index to Financial Statements

Consumers could develop brand loyalties to Internet based hotel reservation systems rather than to our
lodging brands. A percentage of our hotel rooms are booked through Internet travel intermediaries such as Expedia.com, Hotel.com, Travelocity.com, Hotwire.com, Priceline.com and Orbitz.com. If this percentage increases, these intermediaries may
be able to obtain higher commissions, reduced room rates or other significant contract concessions from us. Moreover, some of these Internet travel intermediaries are attempting to commoditize hotel rooms by increasing the importance of price and
general indicators of quality at the expense of brand identification. These agencies hope that consumers will eventually develop brand loyalties to their reservation systems rather than to lodging brands. If this occurs, it could adversely affect
our business, financial condition and results of operations.



Unexpected hotel renovation costs and capital expenditures could adversely affect our business. In general, hotels have an ongoing need for renovations and other capital improvements, particularly in older structures, including
periodically replacing or refurbishing furniture, fixtures and equipment. Under the terms of our leases with third parties and mortgages on owned hotels, we must establish a reserve to pay for certain capital expenditures and for periodically
replacing or refurbishing furniture, fixtures and equipment. If capital expenditures exceed our expectations, this excess would have an adverse effect on our available cash. In addition, we may acquire hotels that require significant renovation.
When we renovate hotels, we incur risks, including the risk of environmental problems, construction cost overruns and delays, uncertainties as to market demand after we renovate, market demand deterioration after we begin renovating, and
unanticipated competition emerging from other hotels.



We
face significant competition for hotel acquisition opportunities. We may be competing for hotel acquisition opportunities with entities that have substantially greater financial resources. These entities may generally be able to accept more risk
than we can prudently manage, including risks of a hotel operators creditworthiness or a target hotels geographic location. Competition may generally reduce the number of hotel acquisition opportunities that we believe are suitable,
which could adversely affect our ability to grow our business.



We face significant competition for the acquisition of management and franchise contracts. We may be competing for hotel management and franchise contracts with entities that have substantially greater financial resources.
Competition may generally reduce the number of hotel management and franchise contract opportunities that we believe are suitable, which could adversely affect our ability to grow our business.



Seasonality of the hotel industry could make it difficult to predict the
revenues of our various properties. The hotel industry is seasonal in nature; however, the periods during which our hotel properties experience higher revenues vary from property to property and depend predominantly on the propertys
location. Our revenues typically have been higher in the first and second quarters than in the third and fourth quarters.



Real Estate Risks



Changes in the real estate sector could adversely affect our operations. Our ability to generate revenues from our hotels may be adversely affected
by risks common to the ownership, leasing or operation of real property, including:



| |  |  | changes in national and international economic conditions;
| | - |  | ----------------------------------------------------------



| |  |  | changes in local market conditions due to changes in general or local economic conditions and neighborhood characteristics;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in interest rates;
| | - |  | --------------------------



| |  |  | changes in the availability, cost and terms of mortgage financing;
| | - |  | ------------------------------------------------------------------



| |  |  | the impact of present or future environmental legislation and compliance with environmental laws;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | the ongoing need for capital improvements, particularly in older structures;
| | - |  | ----------------------------------------------------------------------------



9



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | changes in real estate tax rates and other operating expenses;
| | - |  | --------------------------------------------------------------



| |  |  | adverse changes in governmental rules and fiscal policies;
| | - |  | ----------------------------------------------------------



| |  |  | adverse changes in zoning laws;
| | - |  | -------------------------------



| |  |  | civil unrest or war;
| | - |  | --------------------



| |  |  | the impact of terrorist activity, threats of terrorist activity and responses thereto;
| | - |  | --------------------------------------------------------------------------------------



| |  |  | acts of God, including earthquakes, hurricanes and other natural disasters (which may result in uninsured losses); and
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | other factors that are beyond our control.
| | - |  | ------------------------------------------



We may be unable to sell properties when we want to because real estate investments are illiquid. Real estate is a relatively illiquid asset.
Therefore, our ability to respond to changes in economic and other conditions will be limited. If we must sell a property, there can be no assurance that we will be able to dispose of it in the time period we desire or that the sales price of any
property will equal or exceed the amount of our initial investment in the property.



We would be adversely affected if our property taxes increase. Our properties are subject to real property taxes. The real property taxes on our properties may increase or decrease as property tax rates change
and as the value of the properties are assessed or reassessed by taxing authorities. Increases in property taxes may adversely affect our business, financial condition and results of operations.



We may be unable to obtain consents of ground lessors required for the
sale of certain hotels. Some of our properties are subject to ground leases with third party lessors. In addition, we may acquire properties in the future that are subject to ground leases. If we wish to sell a property that is subject to a
ground lease or wish to assign our leasehold interest in the ground lease, we may need the consent of third party lessors.



Environmental problems are possible and can be costly. Our operating costs may be affected by the cost of complying with existing and future
environmental laws, ordinances and regulations. Under various federal, state and local environmental laws, ordinances and regulations, we may be liable for the costs of removing or remediating hazardous or toxic substances on, under, or in real
property currently or previously owned or operated by us. These laws often impose liability whether or not we knew of, or were responsible for, the presence of hazardous or toxic substances. In addition, our ability to borrow by using real property
as collateral may be adversely affected by the presence of hazardous or toxic substances, or the failure to remediate the property properly. By arranging for the transportation, disposal or treatment of hazardous or toxic substances, we may also be
liable for the costs of removing or remediating these substances at the disposal or treatment facility, even if we never owned or operated the disposal or treatment facility. We could be held liable under environmental laws used to impose liability
for releases of hazardous materials, including asbestos-containing materials, into the environment. Third parties may seek recovery from us for personal injuries associated with exposure to hazardous materials on real property owned or operated by
us. Environmental laws may also impose restrictions on the manner in which we may use or transfer a property or in which we operate our business on a property. In connection with our hotels, we may be potentially liable for any environmental costs.
The cost of defending against claims of liability or remediating contaminated property and the cost of complying with environmental laws could materially adversely affect our business, financial condition and results of operations. Also, there may
be material environmental liabilities or compliance concerns of which we are currently unaware.



Some potential losses are not covered by insurance. We maintain insurance coverage on all of our hotels. Each of our leases with third parties and
mortgages on owned hotels requires comprehensive insurance to be maintained on each of the applicable hotels, including liability, fire and extended coverage. We believe this specified coverage is of the type and amount customarily obtained for
hotels. Leases or mortgages for subsequently acquired hotels will contain similar provisions. However, there are certain types of losses, generally



10



---

##### Table of Contents

##### Index to Financial Statements

of a catastrophic nature caused by events such as earthquakes, floods, terrorism or war that may be uninsurable or not economically insurable. We use our
discretion in determining amounts, coverage limits and deductibility provisions of insurance, with a view to maintaining appropriate insurance coverage on our investments at a reasonable cost and on suitable terms. This may result in insurance
coverage that, in the event of a substantial loss, would not be sufficient to pay the full current market value or current replacement cost of the lost investment. Inflation, changes in building codes and ordinances, environmental considerations and
other factors also might make it impractical to use insurance proceeds to replace the property after it has been damaged or destroyed. Under these circumstances, the insurance proceeds received might not be adequate to restore our economic position
with respect to the damaged property.



Hotels that we
acquire or develop may fail to perform according to our expectations. Under appropriate circumstances, we may pursue acquisitions of additional hotels and hotel operating companies and may pursue development opportunities. Acquisitions entail
risks that the acquired hotels or hotel operating companies will fail to perform according to our expectations or that our cost estimates to acquire, operate and market the acquired properties will prove inaccurate. In addition, hotel development is
subject to other risks, including risks of construction delays or cost overruns that may increase project costs, new project commencement risks such as receiving zoning, occupancy and other required governmental approvals and permits, and incurring
development costs for projects that are not pursued to completion.



Third party owners may terminate our management contracts. We manage hotels for third party owners pursuant to management contracts. These contracts may be acquired, terminated, renegotiated or converted to franchise agreements in
the ordinary course of our business. In addition, the hotel property owner may terminate these management contracts if we fail to meet certain performance standards, if the property is sold to a third party, if the owner defaults on indebtedness
encumbering the property, upon a foreclosure of the property, upon the closing of the property or upon certain business combinations involving us in which our name or current management team does not survive.



There can be no assurance that we will be able to replace terminated
management contracts, or that the terms of renegotiated or converted contracts will be as favorable as the terms that existed before such renegotiations or conversion. We also will be subject to the risk that a hotel property owner will be unable to
pay management fees to us. In addition, in certain circumstances, we may be required to make loans to or capital investments in hotel properties in connection with management contracts. If any of these hotel properties suffer poor operating results
or if we lose our management contract, we may not recover our loan or capital investment.



We could lose the right to operate hotels under franchise or brand affiliations. We operate some of our hotels under franchise or brand affiliations. In addition, we may acquire hotels in the future that are
operated under franchise or brand affiliations. Each franchised hotel must meet specified operating standards and other terms and conditions to continue its franchise license. The continued use of a brand generally depends upon the continuation of
the management agreement related to that hotel with the hotels management entity. Franchisors typically inspect licensed properties periodically to confirm adherence to operating standards. Actions by us, our affiliates or the hotel management
entities could cause a breach of these standards or other terms and conditions of a franchise license or the loss or cancellation of a franchise license. It is possible that a franchisor could condition the continuation of a franchise license on the
completion of capital improvements that we determine are too expensive or otherwise unwarranted in light of general economic conditions or the operating results or prospects of the affected hotel. In that event, we may elect to allow the franchise
license to lapse, which could result in our incurring significant termination costs. If a franchise or brand affiliation is terminated for any reason, we may try to obtain a suitable replacement franchise or brand affiliation, or to operate the
hotel independent of a franchise or brand affiliation. If we lose a franchise or brand affiliation, we will lose the associated name recognition, marketing support and centralized reservation systems provided by the franchisor or brand owner. This
loss could adversely affect the value of the hotel and our results of operations.



11



---

##### Table of Contents

##### Index to Financial Statements

Risks Relating to Gaming Operations



Our gaming operations depend on decisions by gaming authorities. We own and operate casino gaming facilities at El
San Juan, El Conquistador and Condado Plaza in Puerto Rico. Each of these gaming operations is subject to extensive licensing, permitting and regulatory requirements administered by various governmental entities.



Typically, gaming regulatory authorities have broad powers related to the
gaming operations licenses. They may revoke, suspend, condition or limit our gaming approvals and licenses, impose substantial fines and take other actions, any of which could have a material adverse effect on our business and the value of our
hotel/casinos. Our directors, officers and some key employees are subject to licensing or suitability determinations by various gaming authorities. If any of those gaming authorities were to find someone unsuitable, we would have to sever our
relationship with that person.



Volatility in the high-end
gaming business could adversely impact our financial condition. The high-end gaming business is more volatile than other forms of gaming. Fluctuations in customers high-end gaming activities could have an adverse impact on our business,
financial condition and results of operations. In addition, a significant portion of our table gaming is attributable to a relatively small number of international customers. If the most significant of these customers reduces or quits his or her
gaming, it could have an adverse effect on our business, financial condition and results of operations.



Casino renovations and capital improvements could adversely affect our gaming business. Renovations and improvements can be affected by time delays
in obtaining necessary governmental permits, legal challenges, shortage of materials and labor, work stoppages and unanticipated cost increases. We attempt to schedule renovations and improvements during traditionally lower occupancy periods in an
effort to minimize disruption to the casinos operations.



Risks Relating to Our Indebtedness



We are
substantially leveraged and have debt payments of approximately $144.8 million due in 2005 that cannot be extended at our option. In 2005, we can elect to extend $540.3 million ($358.8 million for three additional twelve-month periods and
$181.5 for one additional twelve-month period) provided that there is not a default under the loans and other minor conditions are met which are under our control. The remaining 2005 maturities represent $144.8 million related to separate loans
collateralized by the Wyndham El Conquistador and the Wyndham Reach and normal principal amortization. We believe we will be able to refinance these two loans prior to their maturities in 2005, however there can be no assurance that we will be able
to do so.



As of December 31, 2004, we had $2.2 billion of
total indebtedness; comprised of (i) $68.6 million of revolving credit availability under our revolving credit facility, (ii) $870.8 million of term loans I, (iii) $284.2 million of term loans II, (iv) $932.8 million of mortgage debt and (v) $41.1
million of capital lease obligations and other debt. In addition, we may incur additional indebtedness in the future, subject to certain limitations contained in the instruments and documents governing our indebtedness. Accordingly, we currently
have significant debt service obligations.



Our high degree of
leverage could have important consequences to stockholders including the following: (i) our ability to obtain additional financing for working capital, capital expenditures, future acquisitions, if any, and general corporate or other purposes may be
impaired, or any such financing may not be on terms favorable to us; (ii) a substantial portion of our cash flow available from operations and investments after satisfying certain liabilities arising in the ordinary course of business will be
dedicated to the payment of principal and interest on our indebtedness, thereby reducing funds that would otherwise be available to us; (iii) a substantial decrease in net operating cash flow or an increase in our expenses could make it difficult
for us to meet our debt service requirements or force us to modify our operations; (iv) high leverage may place us at a competitive disadvantage and may make us vulnerable to a downturn in our business or the economy generally; and (v) because a
portion



12



---

##### Table of Contents

##### Index to Financial Statements

of our borrowings may be at variable rates of interest, we may be exposed to risks inherent in interest rate fluctuations. As of December 31, 2004, $1.9
billion of our indebtedness was subject to variable interest rates.



Our ability to make scheduled payments of the principal of, or to pay interest on, or to refinance our indebtedness and to satisfy our other debt obligations will depend on our future performance, which to a certain extent will be subject
to economic, financial, competitive and other factors beyond our control. There can be no assurance that we will be able to meet our debt service obligations and, to the extent that we cannot, we may lose some or all of our assets, including hotel
properties. Adverse economic conditions could cause the terms on which we borrow to worsen. Those circumstances, if we are in need of funds to repay indebtedness, could force us to liquidate one or more investments in properties at times that may
not permit realization of the maximum return on those investments. The foregoing risks associated with our debt obligations may inhibit our ability to raise capital in both the public and private markets and may have a negative impact on our credit
rating.



Risks Relating to Dilution of Our Common Stock



The series A and series B preferred stock are ultimately
convertible, at the holders option, into a number of shares of Wyndham class A common stock equal to $100.00 divided by the conversion price, initially equal to $8.59 but subject to potential downward adjustments.



Our credit facility, as amended, prohibits us from paying the cash portion of
the preferred dividend until expiration or further amendment of our credit facility. Under the terms of our preferred stock, if cash dividends are in arrears and unpaid for a period of 60 days or more, then an additional amount of dividends accrue
at a rate per annum of 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until all cash dividends in arrears have been paid in full. Such additional
dividends are cumulative and payable in additional shares of preferred stock. During 2004, we issued an additional stock dividend of 936,073 shares of series A and series B preferred stock with a value of $93.6 million because cash dividends
totaling $102.3 million on the preferred stock had been in arrears and unpaid for a period of more than 60 days. As of December 31, 2004, the series A and series B preferred stock on an as converted basis would equate to 184.1 million
shares of class A common stock using an $8.59 conversion price. The non-payment of the cash portion of the series A and series B preferred stock dividend is dilutive to the current holders of class A common stock.



Employees



As of December 31, 2004, we employed approximately 18,500 employees. In our opinion, we have a good relationship with our
employees and we retain appropriate support personnel to manage our operations.



Available Information



We file annual,
quarterly and special reports, proxy statements and other information with the Securities and Exchange Commission (SEC). Our SEC filings are available to the public at the SECs web site at http://www.sec.gov. No information from
this web page is incorporated by reference herein. Our web site is http://www.wyndham.com. We make available free of charge on our website copies of our Annual Report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and
amendments to these reports as soon as reasonably practicable after we have filed or furnished them to the SEC.



|ITEM 2. | PROPERTIES
|------- | ----------



We consider our hotels and resorts to be premier establishments with respect to desirability of location, size, facilities, physical condition, quality
and the variety of services offered in most of the areas in which they are located. Although obsolescence arising from age and condition of facilities can adversely affect our properties, we spend substantial funds to renovate and maintain the
properties to remain competitive.



13



---

##### Table of Contents

##### Index to Financial Statements

The following table sets forth, for each of our owned and leased hotels as of December 31, 2004, the
hotels and number of rooms and, for the year ended December 31, 2004, total revenue, average daily rate, average occupancy rate and revenue per available room.



|                                              |  |                              |  |         |  |               |  |              |         |                  |   |           |  |      |                         |  |   |       
|--------------------------------------------- |  | ---------------------------- |  | ------- |  | ------------- |  | ------------ | ------- | ---------------- | - | --------- |  | ---- | ----------------------- |  | - | ------
|Property Name (1)                             |  | City                         |  | State   |  | NumberofRooms |  | TotalRevenue |         | AverageDailyRate |   | Occupancy |  |      | RevenueperAvailableRoom
|                                              |  | (Total Revenue in thousands)
|Wyndham Hotels & Resorts®                     |  |                              |  |         |  |               |  |              |         |                  |   |           |  |      |                         | 
|Wyndham Anatole                               |  | Dallas                       |  | TX      |  | 1,610         |  | $            | 100,948 |                  | $ | 125.06    |  | 57.3 | %                       |  | $ | 71.67 
|Wyndham Andover (2)                           |  | Andover                      |  | MA      |  | 293           |  | $            | 9,942   |                  | $ | 90.23     |  | 57.5 | %                       |  | $ | 51.87 
|Wyndham Arlington (2)                         |  | Arlington                    |  | TX      |  | 310           |  | $            | 11,964  |                  | $ | 96.62     |  | 63.1 | %                       |  | $ | 60.96 
|Wyndham Atlanta                               |  | Atlanta                      |  | GA      |  | 312           |  | $            | 11,569  |                  | $ | 107.68    |  | 66.7 | %                       |  | $ | 71.79 
|Wyndham Baltimore                             |  | Baltimore                    |  | MD      |  | 707           |  | $            | 33,437  |                  | $ | 121.04    |  | 69.2 | %                       |  | $ | 83.81 
|Wyndham Bel Age                               |  | West Hollywood               |  | CA      |  | 200           |  | $            | 15,952  |                  | $ | 157.05    |  | 86.6 | %                       |  | $ | 135.99
|Wyndham Billerica                             |  | Billerica                    |  | MA      |  | 210           |  | $            | 5,675   |                  | $ | 84.46     |  | 61.4 | %                       |  | $ | 51.89 
|Wyndham Boston                                |  | Boston                       |  | MA      |  | 362           |  | $            | 24,643  |                  | $ | 158.55    |  | 87.4 | %                       |  | $ | 138.56
|Wyndham Bristol Place                         |  | Toronto                      |  | Ontario |  | 287           |  | $            | 14,055  |                  | $ | 93.19     |  | 78.0 | %                       |  | $ | 72.66 
|Wyndham Burlington                            |  | Burlington                   |  | VT      |  | 256           |  | $            | 12,227  |                  | $ | 111.87    |  | 83.3 | %                       |  | $ | 93.23 
|Wyndham Buttes Resort                         |  | Tempe                        |  | AZ      |  | 353           |  | $            | 24,108  |                  | $ | 117.69    |  | 81.7 | %                       |  | $ | 96.16 
|Wyndham Casa Marina Resort & Beach House      |  | Key West                     |  | FL      |  | 311           |  | $            | 27,405  |                  | $ | 196.45    |  | 83.6 | %                       |  | $ | 164.17
|Wyndham Chicago                               |  | Chicago                      |  | IL      |  | 417           |  | $            | 27,118  |                  | $ | 140.15    |  | 85.1 | %                       |  | $ | 119.25
|Wyndham City Center (2)                       |  | Washington                   |  | DC      |  | 352           |  | $            | 18,783  |                  | $ | 118.93    |  | 82.6 | %                       |  | $ | 98.20 
|Wyndham Commerce (2)                          |  | Commerce                     |  | CA      |  | 201           |  | $            | 6,995   |                  | $ | 76.91     |  | 82.6 | %                       |  | $ | 63.54 
|Wyndham Condado Plaza                         |  | San Juan                     |  | PR      |  | 570           |  | $            | 65,028  |                  | $ | 152.60    |  | 85.2 | %                       |  | $ | 129.99
|Wyndham Dallas Market Center (2)              |  | Dallas                       |  | TX      |  | 228           |  | $            | 5,664   |                  | $ | 86.06     |  | 57.9 | %                       |  | $ | 49.83 
|Wyndham Denver Tech Center                    |  | Denver                       |  | CO      |  | 180           |  | $            | 4,171   |                  | $ | 70.28     |  | 60.1 | %                       |  | $ | 42.21 
|Wyndham El Conquistador Resort & Country Club |  | Fajardo                      |  | PR      |  | 750           |  | $            | 97,520  |                  | $ | 203.68    |  | 74.5 | %                       |  | $ | 151.82
|Wyndham El San Juan Hotel & Casino            |  | San Juan                     |  | PR      |  | 382           |  | $            | 65,642  |                  | $ | 221.83    |  | 86.1 | %                       |  | $ | 190.90
|Wyndham Emerald Plaza                         |  | San Diego                    |  | CA      |  | 436           |  | $            | 22,949  |                  | $ | 123.15    |  | 84.0 | %                       |  | $ | 103.40
|Wyndham Ft. Lauderdale Airport                |  | Dania                        |  | FL      |  | 383           |  | $            | 12,752  |                  | $ | 74.35     |  | 80.8 | %                       |  | $ | 60.07 
|Wyndham Grand BayCoconut Grove (2)           |  | Miami                        |  | FL      |  | 177           |  | $            | 9,790   |                  | $ | 114.98    |  | 79.9 | %                       |  | $ | 91.91 
|Wyndham Harbour Island                        |  | Tampa                        |  | FL      |  | 299           |  | $            | 16,345  |                  | $ | 124.28    |  | 74.7 | %                       |  | $ | 92.90 
|Wyndham Harrisburg Hershey (2)                |  | Harrisburg                   |  | PA      |  | 348           |  | $            | 13,437  |                  | $ | 97.24     |  | 65.9 | %                       |  | $ | 64.11 
|Wyndham Indianapolis (2)                      |  | Indianapolis                 |  | IN      |  | 171           |  | $            | 4,662   |                  | $ | 70.90     |  | 74.2 | %                       |  | $ | 52.59 
|Wyndham Miami Beach Resort                    |  | Miami                        |  | FL      |  | 424           |  | $            | 22,779  |                  | $ | 118.59    |  | 75.5 | %                       |  | $ | 89.54 
|Wyndham New Orleans                           |  | New Orleans                  |  | LA      |  | 438           |  | $            | 29,827  |                  | $ | 154.51    |  | 82.3 | %                       |  | $ | 127.11
|Wyndham Newark (2)                            |  | Newark                       |  | NJ      |  | 396           |  | $            | 14,202  |                  | $ | 78.13     |  | 75.4 | %                       |  | $ | 58.89 
|Wyndham Northwest Chicago                     |  | Itasca                       |  | IL      |  | 408           |  | $            | 24,203  |                  | $ | 103.00    |  | 59.9 | %                       |  | $ | 61.65 
|Wyndham Palace Resort & Spa                   |  | Lake Buena Vista             |  | FL      |  | 1,012         |  | $            | 67,954  |                  | $ | 126.90    |  | 83.3 | %                       |  | $ | 105.69
|Wyndham Peaks Resort & Golden Door Spa        |  | Telluride                    |  | CO      |  | 174           |  | $            | 14,348  |                  | $ | 207.44    |  | 60.2 | %                       |  | $ | 124.91
|Wyndham Philadelphia at Franklin Plaza        |  | Philadelphia                 |  | PA      |  | 757           |  | $            | 38,747  |                  | $ | 108.06    |  | 68.3 | %                       |  | $ | 73.80 
|Wyndham Pittsburgh Airport (2)                |  | Coraopolis                   |  | PA      |  | 314           |  | $            | 11,957  |                  | $ | 77.15     |  | 74.3 | %                       |  | $ | 57.34 
|Wyndham Reach Resort                          |  | Key West                     |  | FL      |  | 150           |  | $            | 13,456  |                  | $ | 198.77    |  | 84.4 | %                       |  | $ | 167.67
|Wyndham Richmond Airport                      |  | Richmond                     |  | VA      |  | 155           |  | $            | 4,500   |                  | $ | 65.87     |  | 78.7 | %                       |  | $ | 51.83 
|Wyndham Riverfront (3)                        |  | New Orleans                  |  | LA      |  | 202           |  | $            | 4,839   |                  | $ | 127.41    |  | 68.2 | %                       |  | $ | 86.85 
|Wyndham Rose Hall Resort & Country Club       |  | Montego Bay                  |  | Jamaica |  | 488           |  | $            | 29,480  |                  | $ | 105.63    |  | 86.3 | %                       |  | $ | 91.12 
|Wyndham Syracuse (2)                          |  | Syracuse                     |  | NY      |  | 250           |  | $            | 10,724  |                  | $ | 78.01     |  | 77.7 | %                       |  | $ | 60.62 
|Wyndham Toledo (2)                            |  | Toledo                       |  | OH      |  | 241           |  | $            | 7,494   |                  | $ | 72.51     |  | 67.7 | %                       |  | $ | 49.08 
|Wyndham Washington, D.C.                      |  | Washington                   |  | DC      |  | 400           |  | $            | 23,376  |                  | $ | 130.05    |  | 83.9 | %                       |  | $ | 109.07
|Wyndham Westborough (2)                       |  | Westborough                  |  | MA      |  | 223           |  | $            | 9,897   |                  | $ | 96.16     |  | 65.5 | %                       |  | $ | 62.95 
|Wyndham Westshore (2)                         |  | Tampa                        |  | FL      |  | 322           |  | $            | 15,616  |                  | $ | 88.36     |  | 81.6 | %                       |  | $ | 72.08 
|The Wyndham New York                          |  | New York                     |  | NY      |  | 132           |  | $            | 2,656   |                  | $ | 183.68    |  | 81.9 | %                       |  | $ | 150.51



14



---

##### Table of Contents

##### Index to Financial Statements

|                                            |  |                              |  |       |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       
|------------------------------------------- |  | ---------------------------- |  | ----- |  | ------------- |  | ------------ | ------ | ---------------- | - | --------- |  | ---- | ----------------------- |  | - | ------
|Property Name (1)                           |  | City                         |  | State |  | NumberofRooms |  | TotalRevenue |        | AverageDailyRate |   | Occupancy |  |      | RevenueperAvailableRoom
|                                            |  | (Total Revenue in thousands)
|                                            |  |                              |  |       |  |               | 
|Wyndham Luxury Resorts®                     |  |                              |  |       |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       
|Carmel Valley RanchA Wyndham Luxury Resort |  | Carmel Valley                |  | CA    |  | 144           |  | $            | 17,222 |                  | $ | 218.51    |  | 75.1 | %                       |  | $ | 164.08
|The BouldersA Wyndham Luxury Resort        |  | Carefree                     |  | AZ    |  | 160           |  | $            | 42,329 |                  | $ | 268.86    |  | 77.8 | %                       |  | $ | 209.27
|                                            |  |                              |  |       |  |               | 
|Wyndham Garden Hotels®                      |  |                              |  |       |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       
|Wyndham Garden Hotel LaGuardia             |  | East Elmhurst                |  | NY    |  | 229           |  | $            | 8,721  |                  | $ | 104.71    |  | 82.3 | %                       |  | $ | 86.15 
|Wyndham Garden HotelLas Colinas (2)        |  | Irving                       |  | TX    |  | 168           |  | $            | 3,846  |                  | $ | 75.08     |  | 68.3 | %                       |  | $ | 51.29 
|                                            |  |                              |  |       |  |               | 
|Non-Proprietary Branded Properties          |  |                              |  |       |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       
|Doubletree Des Plaines (2)                  |  | Des Plaines                  |  | IL    |  | 246           |  | $            | 5,386  |                  | $ | 75.14     |  | 64.6 | %                       |  | $ | 48.51 
|Doubletree Glenview                         |  | Glenview                     |  | IL    |  | 252           |  | $            | 7,510  |                  | $ | 85.94     |  | 65.2 | %                       |  | $ | 56.04 
|Doubletree Park Place (2)                   |  | Minneapolis                  |  | MN    |  | 297           |  | $            | 10,186 |                  | $ | 88.46     |  | 62.9 | %                       |  | $ | 55.68 
|Doubletree Tallahassee (2)                  |  | Tallahassee                  |  | FL    |  | 244           |  | $            | 8,649  |                  | $ | 102.43    |  | 70.1 | %                       |  | $ | 71.82 
|Hilton Cleveland (2)                        |  | Independence                 |  | OH    |  | 191           |  | $            | 8,391  |                  | $ | 87.22     |  | 59.0 | %                       |  | $ | 51.48 
|Hilton Denver (2)                           |  | Greenwood Village            |  | CO    |  | 305           |  | $            | 8,252  |                  | $ | 80.77     |  | 52.1 | %                       |  | $ | 42.12 
|Hilton Newark (2)                           |  | Newark                       |  | NJ    |  | 253           |  | $            | 11,792 |                  | $ | 129.22    |  | 69.9 | %                       |  | $ | 90.38 
|Holiday Inn Houston (2)                     |  | Houston                      |  | TX    |  | 193           |  | $            | 2,327  |                  | $ | 59.98     |  | 41.9 | %                       |  | $ | 25.15 
|Hyatt Lexington (2)                         |  | Lexington                    |  | KY    |  | 365           |  | $            | 12,652 |                  | $ | 92.62     |  | 53.8 | %                       |  | $ | 49.80 
|Marriott Atlanta North Central (2)          |  | Atlanta                      |  | GA    |  | 287           |  | $            | 9,627  |                  | $ | 92.84     |  | 59.4 | %                       |  | $ | 55.18 
|Park Shore                                  |  | Honolulu                     |  | HI    |  | 226           |  | $            | 6,725  |                  | $ | 86.17     |  | 77.5 | %                       |  | $ | 66.82 
|Park Plaza New Orleans                      |  | New Orleans                  |  | LA    |  | 759           |  | $            | 16,686 |                  | $ | 84.09     |  | 54.2 | %                       |  | $ | 45.59 
|Radisson Town & Country (2)                 |  | Houston                      |  | TX    |  | 173           |  | $            | 3,492  |                  | $ | 79.04     |  | 53.0 | %                       |  | $ | 41.86 
|                                            |  |                              |  |       |  |               | 
|Other                                       |  |                              |  |       |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       
|Golden Door Spa                             |  | Escondido                    |  | CA    |  |               |  |              |        |                  |   |           |  |      |                         |  |   |       

---

|(1) | See Schedule III-Real Estate and Accumulated Depreciation on page F-48 for encumbrances, if any, associated with these assets.
|--- | --------------------------------------------------------------------------------------------------------------------------------

|(2) | On December 30, 2004, we entered into a definitive agreement to sell these non-strategic hotels to a partnership comprised of a private investment fund managed by Goldman Sachs and
affiliates of Highgate Holdings. All 15 Wyndham-branded assets included in the transaction will remain in the brands portfolio pursuant to new franchise agreements. The transaction is expected to close during the first quarter of 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We have entered into an agreement to sell this property. The transaction is expected to close during the first quarter of 2005.
|--- | -------------------------------------------------------------------------------------------------------------------------------



Total Portfolio



|                                    |  |       |  |        |  |         |  |            |  |                   |  |      
|----------------------------------- |  | ----- |  | ------ |  | ------- |  | ---------- |  | ----------------- |  | -----
|                                    |  | Owned |  | Leased |  | Managed |  | Franchised |  | StrategicAlliance |  | Total
|Wyndham Hotels & Resorts®           |  | 38    |  | 5      |  | 25      |  | 16         |  | 6                 |  | 90   
|Wyndham Luxury Resorts®             |  | 2     |  |       |  | 3       |  |           |  |                  |  | 5    
|Wyndham Garden Hotels®              |  | 2     |  |       |  | 2       |  | 14         |  |                  |  | 18   
|Summerfield Suites by Wyndham      |  |      |  |       |  | 6       |  | 18         |  |                  |  | 24   
|                                    |  |       |  |        |  |         |  |            |  |                   |  |      
|Proprietary Branded HotelsSubtotal |  | 42    |  | 5      |  | 36      |  | 48         |  | 6                 |  | 137  
|Non-Proprietary Branded Hotels      |  | 13    |  |       |  | 6       |  |           |  |                  |  | 19   
|                                    |  |       |  |        |  |         |  |            |  |                   |  |      
|Total                               |  | 55    |  | 5      |  | 42      |  | 48         |  | 6                 |  | 156  
|                                    |  |       |  |        |  |         |  |            |  |                   |  |      



15



---

##### Table of Contents

##### Index to Financial Statements

Franchise and Brand Affiliations



As of December 31, 2004, all but two of our owned hotels are operated under franchise or brand affiliations with nationally
recognized hotel companies. Franchisors and brand operators provide a variety of benefits for our hotels, including national advertising, publicity and other marketing programs designed to increase brand awareness, training of personnel, continuous
review of quality standards and centralized reservation systems. We generally are the licensee under the franchise agreements related to such hotels. Under these franchise agreements, franchise royalties and fees generally range up to approximately
10% of room revenue. The duration of these franchise agreements vary, but generally may be terminated upon prior notice or upon payment of certain specified fees.



Management of Hotels



As of December 31, 2004, we managed 42 hotels for third party owners pursuant to management agreements under which we are responsible for the day-to-day
operations of these hotels. Of these managed hotels, we managed 36 hotels under our proprietary brands and six hotels under non-proprietary brands. The day-to-day operations of these hotels include managing hotel accommodations, meeting rooms and
food and beverage services as well as hiring and training staff, planning and providing sales and marketing services, purchasing operating supplies, inventories and furniture, fixtures and equipment, providing routine repairs and maintenance, and
performing hotel accounting functions, including the preparation of monthly financial statements. Management fees generally range up to approximately 5% of total revenue per managed hotel. The terms of the management agreements vary from hotel to
hotel, but range from five to 20 years. As of December 31, 2004, the average remaining term for the management agreements was approximately 6.6 years.



Strategic Alliance



On December 1, 2003, we entered into a strategic alliance agreement with Viva Resorts. The 10-year agreement encompasses six Viva Wyndham Resorts located
in the Bahamas, Mexico and the Dominican Republic. Viva Wyndham Caribbean properties consist of the 276-room Viva Wyndham Fortuna BeachGrand Bahama Island, The Bahamas; the 500-room Viva Wyndham Dominicus BeachLa Romana, Dominican
Republic; the 330-room Viva Wyndham Dominicus PalaceLa Romana, Dominican Republic; and the 223-room Viva Wyndham TangerineCabarete, Dominican Republic. The Viva Wyndham Mexican properties include the 400-room Viva Wyndham MayaPlaya
del Carmen, Mexico and the 234-room Viva Wyndham AztecaPlaya del Carmen, Mexico. The Viva Wyndham properties incorporate Wyndham brand standards and our guest recognition program, Wyndham ByRequest®.



|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------



On May 7, 1999, Doris Johnson and Charles Dougherty filed a lawsuit in the Northern District of California against Patriot, Wyndham, their respective
operating partnerships and PaineWebber Group, Inc. This action, Johnson v. Patriot American Hospitality, Inc., et al., No. C-99-2153, was commenced on behalf of all former holders of Bay Meadows stock during a class period from June 2, 1997 to the
date of filing. The action asserts securities fraud claims and alleges that the purported class members were wrongfully induced to tender their shares as part of the Patriot/Bay Meadows merger based on a fraudulent prospectus. The action seeks
unspecified damages and further alleges that defendants continued to defraud shareholders about their intentions to acquire numerous hotels and saddle the company with massive debt during the class period. Three other actions against the same
defendants subsequently were filed in the Northern District of California: (i) Ansell v. Patriot American Hospitality, Inc., et al., No. C-99-2239 (filed May 14, 1999), (ii) Sola v. PaineWebber Group, Inc., et al., No. C-99-2770 (filed June 11,
1999), and (iii) Gunderson v. Patriot American Hospitality, Inc., et al., No. C 99-3040 (filed June 23, 1999). Another action with substantially identical allegations, Susnow v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1354-T (filed
June 15, 1999) also subsequently was filed in the Northern District of Texas. By order of the Judicial Panel on Multidistrict Litigation, these actions along with certain actions identified below have been consolidated in the Northern District of
California for consolidated pretrial



16



---

##### Table of Contents

##### Index to Financial Statements

purposes. On or about October 13, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the Court granted Defendants motions
to dismiss the action, dismissing some of the claims with prejudice and granting leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in
the original complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On or about September 3, 2002, the Court granted in part and denied in part Defendants motion to dismiss. The Court did not dismiss
certain of Plaintiffs claims under Section 11 of the Securities Act of 1933 and Section 12(b) of the Securities Exchange Act of 1934. An answer to the complaint has been filed and the parties have been exchanging discovery. The Court has not
yet certified a class. On or about February 28, 2005, the parties entered into a stipulation of settlement. Pursuant to the stipulation of settlement, we shall issue 11 million shares of Wyndham common stock to the proposed settlement class. We also
have agreed to contribute a maximum amount of $1 million to the settlement class, only in the event that the trading price of Wyndham common stock falls below a certain threshold for a defined period of time. Furthermore, we have agreed to allow the
settlement class to participate in a rights offering under certain limited circumstances. The stipulation of settlement is subject to Court approval. As of December 31, 2004, we have recorded a reserve of $11.2 million to cover the cost of the
settlement.



On or about June 22, 1999, a lawsuit captioned
Levitch v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1416-D, was filed in the Northern District of Texas against Patriot, Wyndham, James D. Carreker and Paul A. Nussbaum. This action asserts securities fraud claims and alleges that,
during the period from January 5, 1998 to December 17, 1998, the defendants defrauded shareholders by issuing false statements about the company. The complaint sought unspecified damages and was filed on behalf of all shareholders who purchased
Patriot American and Wyndham stock during that period. Three other actions, Gallagher v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1429-L, filed on June 23, 1999, David Lee Meisenburg, et al. v. Patriot American Hospitality, Inc.,
Wyndham International, Inc., James D. Carreker, and Paul A. Nussbaum Case No. 3-99-CV1686-X, filed July 27, 1999 and Deborah Szekely v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1866-D, filed on or about August 27, 1999, allege
substantially the same allegations. By orders of the Judicial Panel on Multidistrict Litigation, these actions have been consolidated with certain other shareholder actions and transferred to the Northern District of California for consolidated
pretrial purposes. On or about October 20, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the Court granted Defendants motions to dismiss the action, dismissing some of the claims with prejudice and granting
leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in the original complaint. On or about December 20, 2001, the defendants moved to
dismiss the amended complaint. On or about September 3, 2002, the Court dismissed in its entirety the complaint and granted plaintiffs leave to amend. On or about December 2, 2002, plaintiffs filed an amended complaint. The Court has not yet
certified a class. On or about September 30, 2004, the parties entered into a stipulation of settlement with class counsel to settle the litigation. The stipulation of settlement is subject to Court approval. Pursuant to the stipulation of
settlement, we shall pay $2.5 million in cash when an order is entered by the Court preliminarily approving the proposed settlement and an additional $2.5 million on or before the second anniversary of the final Court approval. As of December 31,
2004, we have recorded an adequate reserve to cover the cost of the settlement.



On May 29, 2002, the State of Florida Office of the Attorney General Department of Legal Affairs filed a lawsuit in Leon County, Florida (Case No. 02-CA-1296) naming us, Patriot, and four current or former Wyndham
employees as defendants. In this case, the Attorney General alleged that the imposition of energy surcharges, resort fees and automatic service fees violates the States Deceptive and Unfair Trade Practices Act. We filed a motion to dismiss
this suit, which was granted in part, and two of the individual defendants have been dismissed. The Attorney General seeks damages, penalties and attorneys fees from the remaining defendants. We intend to vigorously defend this lawsuit.
Discovery is on-going. This suit may not be resolved for a number of years and it is not possible to predict the ultimate cost to us. However, the Court has stated its preliminary interpretation of the applicable penalty statute. The Attorney
General has argued that the statute should be construed such that the maximum penalty would be $10,000 each time a consumer was allegedly deceived. Pursuant to the Courts construction, if the Attorney Generals Office fully prevails on
its claims that Wyndham willfully engaged in a deceptive trade practice by charging energy fees, the maximum penalty that could be



17



---

##### Table of Contents

##### Index to Financial Statements

imposed is $10,000 (exclusive of actual damages or attorneys fees). In the event a final judgment is entered in favor of Wyndham, the Attorney General
will likely appeal.



On June 20, 2002, plaintiffs in the case
entitled Roller-Edelstein, et al. v. Wyndham International, Inc., et al., filed an amended complaint in Dallas County District Court (case no. 02-04946-A) alleging that supplemental fees charged to hotel guests constituted common law fraud, breach
of contract and violated Texas Deceptive Trade Practices Act. The plaintiffs claim to represent a nationwide class and have estimated damages in excess of $10 million. We have answered this complaint, but little formal discovery has been taken
and the Court has not yet certified a class. We have tentatively agreed to settle this case, without admitting liability. Under the proposed settlement, we would (i) provide a coupon for discounts at our properties to affected class members, (ii)
make a $50,000 charitable donation, (iii) pay attorneys fees in an amount up to $240,000, and (iv) agree to make changes in our disclosures regarding resort fees. The Court has not yet held a hearing on the joint motion to preliminarily
approved the settlement and certify a settlement class. As of December 31, 2004, we have recorded an adequate reserve to cover the cost of the settlement.



On or about June 8, 2003, the Massachusetts Office of the Attorney General notified Wyndham that a complaint had been filed with its Fair Labor and
Practices Division against Wyndhams Westborough, Massachusetts location. According to the Office of the Attorney General, the complaint alleged that Wyndham-Westborough had violated certain provisions of Massachusetts wage payment laws
(Massachusetts General Statutes c. 149, § 152A) by failing to remit to its employees all amounts owed by statute. On or about January 2, 2004, Wyndham received notice of a second Attorney General complaint also alleging a violation of c. 149,
§ 152A, this time with respect to all of Wyndhams Massachusetts hotels. Although we intend to vigorously defend against these complaints, we have nevertheless fully cooperated with the Attorney Generals office by providing it with
documents and other information in hopes of quickly resolving these matters. Because the Office of the Attorney General does not disclose the names of complainants, it is unclear who the complainants are, and how many are involved. The focus of the
investigation has been distribution of service charges to service employees. Wyndham Westboroughs Massachusetts counsel and counsel for seven Wyndham Westborough employees have settled all charges involving service
charge issues and we are in receipt of settlement agreements signed by all seven potential plaintiffs and their attorney. A number of Wyndham Westborough employees and ex-employees who are not represented by counsel have also sought payment of
service charges collected by the hotel. In each instance in which the subject has been raised, Wyndham Westborough has made distributions to these individuals in return for their execution of a settlement agreement.



We are a party to a number of other claims and lawsuits arising out of the
normal course of business. However, we do not consider the ultimate liability with respect to these other claims and lawsuits to be material in relation to our consolidated financial condition or operations.



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



No matters were submitted during the fourth quarter of 2004 to a vote of our stockholders, through the solicitation of proxies or otherwise.



18



---

##### Table of Contents

##### Index to Financial Statements

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------



Market Information



The following table sets forth the quarterly high and low sale prices per share of our class A common stock as reported on
the American Stock Exchange (symbol WBR) from January 1, 2003 to December 31, 2004.



|               |  |      |      |     |   |                   |  |  
|-------------- |  | ---- | ---- | --- | - | ----------------- |  | -
|               |  | High |      | Low |   | Per ShareDividend
|2003:          |  |      |      |     |   |                   |  |  
|First Quarter  |  | $    | .30  |     | $ | .15               |  | 
|Second Quarter |  | $    | .76  |     | $ | .17               |  | 
|Third Quarter  |  | $    | .75  |     | $ | .35               |  | 
|Fourth Quarter |  | $    | .87  |     | $ | .54               |  | 
|2004:          |  |      |      |     |   |                   |  |  
|First Quarter  |  | $    | 1.54 |     | $ | .66               |  | 
|Second Quarter |  | $    | 1.26 |     | $ | .81               |  | 
|Third Quarter  |  | $    | 1.05 |     | $ | .70               |  | 
|Fourth Quarter |  | $    | 1.28 |     | $ | .62               |  | 



Holders



As of March 8, 2005, there were 2,089 record holders of our class A common
stock, including shares held in street name by nominees who are record holders, and approximately 24,000 stockholders.



Dividends



We do not anticipate paying a dividend to our common stockholders and we are prohibited under the terms of our credit facilities from paying dividends on
our class A common stock. For the six year period beginning September 30, 1999, dividends on our series A and series B preferred stock are payable partly in cash and partly in additional shares of our series A and series B preferred stock, with the
cash portion aggregating $29.25 million per year, so long as there is no redemption or conversion of our series A and series B preferred stock. For the following four years, dividends are payable in cash or additional shares of our series A or
series B preferred stock, as the case may be, as determined by our board of directors. After year ten, dividends are payable solely in cash.



We are prohibited under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans facility from paying cash
dividends on the series A and series B preferred stock. As of December 31, 2004, we have deferred payments of the cash portion of the preferred stock dividend totaling approximately $102.3 million. This amount is shown as dividends payable in the
balance sheet as of December 31, 2004. In addition, according to the terms of our series A and series B preferred stock, if the cash dividends on the preferred stock are in arrears and unpaid for at least 60 days, then an additional amount of
dividends will accrue at an annual rate of 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until the cash dividends in arrears have been paid in
full. These additional dividends are cumulative and payable in additional shares of preferred stock. As of December 31, 2004, we have issued an additional stock dividend of 936,073 shares of series A and series B preferred stock with a value of
$93.6 million.



Shares Authorized for Issuance Under Equity Compensation
Plans



Please see Security Ownership of Certain
Beneficial Owners and Management under Item 12 of this Form 10-K for information regarding shares authorized for issuance under our equity compensation plans.



19



---

##### Table of Contents

##### Index to Financial Statements

Recent Sales of Unregistered Securities



None



Purchases of Equity Securities by the Issuer and Affiliated Purchasers



We did not have any issuer purchases of equity securities for the quarter ended December 31, 2004.



|ITEM 6. | SELECTED FINANCIAL DATA
|------- | -----------------------



The following tables set forth selected condensed consolidated historical financial information. This financial information should be read in conjunction
with, and is qualified in its entirety by, our historical financial statements and notes thereto included elsewhere in this Annual Report on Form 10-K. Our selected financial and other data for 2004, 2003, 2002, 2001 and 2000 have been derived from
our consolidated financial statements. Certain prior year balances have been reclassified to reflect discontinued operations to conform to the current year presentation with no effect on previously reported amounts of net income or retained
earnings.



WYNDHAM INTERNATIONAL, INC.



Selected Condensed Consolidated Historical Financial Data



|                                                                          |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|------------------------------------------------------------------------- |  | ----------------------- | --------- | - | ------------------------------------- | - | --------- | ---- |  | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                                                          |  | Year Ended December 31, |          
|                                                                          |  | 2004(1)                 |           |   | 2003                                  |   |           | 2002 |  |   | 2001      |   |  | 2000 |          
|                                                                          |  | (Restated)              |           |   | (in thousands, except per share data) |   |           |      | 
|Operating Data:                                                           |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Total revenue                                                             |  | $                       | 965,514   |   |                                       | $ | 825,757   |      |  | $ | 837,025   |   |  | $    | 861,253   |   |  | $ | 985,361   |  
|Loss from continuing operations before income taxes and minority interest |  |                         | (117,357  | ) |                                       |   | (139,462  | )    |  |   | (236,290  | ) |  |      | (244,313  | ) |  |   | (173,030  | )
|Loss from continuing operations                                           |  |                         | (127,089  | ) |                                       |   | (90,700   | )    |  |   | (144,490  | ) |  |      | (135,733  | ) |  |   | (146,435  | )
|(Loss) income from discontinued operations                                |  |                         | (385,827  | ) |                                       |   | (298,912  | )    |  |   | (53,834   | ) |  |      | 7,158     |   |  |   | (178,236  | )
|Loss before accounting change                                             |  |                         | (512,916  | ) |                                       |   | (389,612  | )    |  |   | (198,324  | ) |  |      | (128,575  | ) |  |   | (324,671  | )
|Net loss                                                                  |  | $                       | (512,916  | ) |                                       | $ | (389,612  | )    |  | $ | (522,426  | ) |  | $    | (138,940  | ) |  | $ | (324,671  | )
|Per Share Data:                                                           |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Basic and diluted loss per common share:                                  |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Loss from continuing operations                                           |  | $                       | (1.75     | ) |                                       | $ | (1.46     | )    |  | $ | (1.72     | ) |  | $    | (1.54     | ) |  | $ | (1.49     | )
|(Loss) income from discontinued operations, net of taxes                  |  |                         | (2.28     | ) |                                       |   | (1.78     | )    |  |   | (0.32     | ) |  |      | 0.04      |   |  |   | (1.07     | )
|Accounting change, net of taxes                                           |  |                         |          |   |                                       |   |          |      |  |   | (1.93     | ) |  |      | (0.06     | ) |  |   |          |  
|                                                                          |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Net loss per common share (2) (3)                                         |  | $                       | (4.03     | ) |                                       | $ | (3.24     | )    |  | $ | (3.97     | ) |  | $    | (1.56     | ) |  | $ | (2.56     | )
|                                                                          |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Cash Flow Data:                                                           |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Cash provided by operating activities                                     |  | $                       | 45,445    |   |                                       | $ | 62,609    |      |  | $ | 76,508    |   |  | $    | 158,359   |   |  | $ | 246,838   |  
|Cash provided by (used in) investing activities                           |  |                         | 585,558   |   |                                       |   | 137,197   |      |  |   | 425,692   |   |  |      | (63,427   | ) |  |   | 37,272    |  
|Cash (used in) provided by financing activities                           |  |                         | (669,302  | ) |                                       |   | (174,601  | )    |  |   | (630,972  | ) |  |      | 18,134    |   |  |   | (383,397  | )
|                                                                          | 
|                                                                          |  | As of December 31,      |          
|                                                                          |  | 2004(1)                 |           |   | 2003                                  |   |           | 2002 |  |   | 2001      |   |  | 2000 |          
|                                                                          |  | (Restated)              |           |   | (in thousands)                        |  
|Balance Sheet Data:                                                       |  |                         |           |   |                                       |   |           |      |  |   |           |   |  |      |           |   |  |   |           |  
|Investment in real estate and related improvements at cost, net           |  | $                       | 2,032,965 |   |                                       | $ | 2,938,808 |      |  | $ | 3,611,456 |   |  | $    | 4,399,256 |   |  | $ | 3,515,223 |  
|Total assets                                                              |  |                         | 2,790,489 |   |                                       |   | 3,800,252 |      |  |   | 4,473,458 |   |  |      | 5,769,953 |   |  |   | 6,066,899 |  
|Total debt                                                                |  |                         | 2,197,486 |   |                                       |   | 2,681,959 |      |  |   | 2,826,543 |   |  |      | 3,445,995 |   |  |   | 3,398,950 |  
|Minority interest in Operating Partnerships                               |  |                         | 20,559    |   |                                       |   | 21,289    |      |  |   | 21,368    |   |  |      | 21,416    |   |  |   | 21,416    |  
|Minority interest in other consolidated subsidiaries                      |  |                         | 63,001    |   |                                       |   | 39,981    |      |  |   | 38,518    |   |  |      | 91,657    |   |  |   | 164,906   |  
|Shareholders equity                                                      |  |                         | 115,887   |   |                                       |   | 650,073   |      |  |   | 1,062,379 |   |  |      | 1,588,221 |   |  |   | 1,794,187 |  



20



---

##### Table of Contents

##### Index to Financial Statements

|                                                     |  |                         |         |                               |   |         |  |   |         |   |      |   |         |  |   |        
|---------------------------------------------------- |  | ----------------------- | ------- | ----------------------------- | - | ------- |  | - | ------- | - | ---- | - | ------- |  | - | -------
|                                                     |  | Year Ended December 31,
|                                                     |  | 2004                    |         | 2003                          |   | 2002    |  |   | 2001    |   | 2000
|                                                     |  | (Restated)              |         | (in thousands, except ratios) |   |        
|Other Data:                                          |  |                         |         |                               |   |         |  |   |         |   |      |   |         |  |   |        
|Weighted average number of common shares outstanding |  |                         | 169,128 |                               |   | 168,128 |  |   | 167,943 |   |      |   | 167,698 |  |   | 167,308
|Ratio of earnings (losses) to fixed charges          |  |                         | 0.39    |                               |   | 0.17    |  |   | (0.21   | ) |      |   | 0.08    |  |   | 0.43   
|Deficiency of earnings to fixed charges              |  | $                       | 117,357 |                               | $ | 139,462 |  | $ | 236,290 |   |      | $ | 244,313 |  | $ | 173,030



Notes to Selected Financial
Information



|(1) | The information contained in the selected financial data has been restated for 2004. As discussed in Note 2b of the notes to the consolidated financial statements appearing
elsewhere herein, the restatement reflects adjustments to correct certain errors in the Companys accounting for income taxes as well as other miscellaneous adjustments. The restatement resulted in the Company adjusting its previously reported
2004 net loss of $509,446 ($4.01 per share) to net loss of $512,916 ($4.03 per share).
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | For 2004, we did not include in our computation of diluted earnings per share the effect of unvested stock grants of 11,307,186 and 184,077,753 shares of our series A and series B
preferred stock because they are anti-dilutive. For 2003, we did not include in our computation of diluted earnings per share the effect of unvested stock grants of 13,241,106 and 167,906,293 shares of our series A and series B preferred stock
because they are anti-dilutive. For 2002, we did not include in our computation of diluted earnings per share the effect of unvested stock grants of 13,708,395 and 153,325,020 shares of our series A and series B preferred stock because they are
anti-dilutive. For 2001, we did not include in our computation of diluted earnings per share the dilutive effect of unvested stock grants of 4,613,000 and 138,592,000 shares of our series A and series B preferred stock because they are
anti-dilutive. For 2000, we did not include in our computation of diluted earnings per share the dilutive effect of unvested stock grants of 645,000, the option to purchase 104,000 shares of our class A common stock and 129,073,000 shares of our
series A and series B preferred stock because they are anti-dilutive.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | For 2004, we did not include in our computation of diluted earnings per share outstanding options to purchase 7,148,568 shares of our class A common stock at prices ranging from
$0.95 to $30.40 because the options exercise prices were greater than the average market price of our class A common shares and, therefore, the effect would be anti-dilutive. For 2003, we did not include in our computation of diluted earnings
per share outstanding options to purchase 8,214,628 shares of our class A common stock at prices ranging from $0.48 to $30.40 because they are anti-dilutive. For 2002, we did not include in our computation of diluted earnings per share outstanding
options to purchase 9,683,681 shares of our class A common stock at prices ranging from $0.85 to $30.40 because they are anti-dilutive. For 2001, we did not include in our computation of diluted earnings per share outstanding options to purchase
10,853,511 shares of our class A common stock at prices ranging from $1.75 to $30.40 because they are anti-dilutive. For 2000, we did not include in our computation of diluted earnings per share outstanding options to purchase 10,639,174 shares of
our class A common stock at prices ranging from $2.0625 to $30.40 because they are anti-dilutive.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



As discussed in Note 2b of the notes to the consolidated financial statements, the following information has been restated
to reflect adjustments to correct certain errors in the Companys accounting for income taxes as well as other miscellaneous adjustments. The restatement resulted in the Company adjusting its previously reported 2004 net loss of $509,446 ($4.01
per share) to net loss of $512,916 ($4.03 per share).



Background



Organization



Patriot American Hospitality, Inc. (Patriot) was formed on April
17, 1995 as a self-administered real estate investment trust (REIT) to acquire equity interests in hotel properties. On October 2, 1995, Patriot completed an initial public offering of its common stock and commenced its operations.



21



---

##### Table of Contents

##### Index to Financial Statements

On July 1, 1997, Patriot merged into California Jockey Club (Cal Jockey). As part of this
merger, Cal Jockey and Bay Meadows Operating Company (Bay Meadows) entered into a paired share arrangement under which both of their common stocks were paired and traded together. Also, Cal Jockey changed its name to Patriot, and Bay
Meadows changed its name to Patriot American Hospitality Operating Company.



In January 1998, Wyndham Hotel Corporation merged into Patriot and, as part of that merger, Patriot American Hospitality Operating Company changed its name to Wyndham International, Inc. We will refer to
Wyndham International, Inc. as it existed before June 30, 1999 as old Wyndham. Patriot and old Wyndham grew primarily by acquiring hotels and other related businesses. They financed these acquisitions with funds drawn on their revolving
credit facilities and capital raised by issuing paired shares and by having their two operating partnerships issue limited partnership interests.



On June 30, 1999, we restructured our organization. As part of this restructuring:



| |  |  | Patriot became a wholly-owned subsidiary of ours;
| | - |  | -------------------------------------------------



| |  |  | we and Patriot terminated the paired share arrangement;
| | - |  | -------------------------------------------------------



| |  |  | each outstanding paired share was converted into one share of our class A common stock; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | Patriot terminated its status as a REIT effective January 1, 1999 and became a taxable corporation as of that date.
| | - |  | -------------------------------------------------------------------------------------------------------------------



Also on June 30, 1999, we completed a $1 billion series B preferred stock
equity investment, closed a new credit facility (comprised of a senior credit facility and an increasing rate loan facility), which has since been amended and restated, and closed on additional mortgage debt. Holders of our series B preferred stock
are entitled to a quarterly dividend on a cumulative basis at a rate of 9.75% per year of which a portion is payable in additional shares of our series B preferred stock. Our series B preferred stock is convertible, at the holders option, into
shares of our class B common stock. Also in 1999, we completed a rights offering of our series A preferred stock, which, except for voting rights, has substantially similar terms to our series B preferred stock. We used the proceeds of our series A
preferred stock offering to redeem some of our series B preferred stock.



Our credit facility prohibits us from paying the cash portion of the preferred dividend until expiration or further amendment of our credit facility. Under the terms of our preferred stock, if cash dividends are in
arrears and unpaid for a period of 60 days or more, an additional amount of dividends accrue at a rate per annum of 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were
to be paid in full until all cash dividends in arrears have been paid in full. Such additional dividends are cumulative and payable in additional shares of preferred stock. As of December 31, 2004, we had issued an additional stock dividend of
936,073 shares of series A and series B preferred stock with a value of $93.6 million because cash dividends totaling $102.3 million on the preferred stock had been in arrears and unpaid for a period of more than 60 days.



On January 28, 2005, Mercury Special Situations Fund LP and Equity Resource
Dover Fund LP issued a tender offer to purchase all outstanding shares of our series A preferred stock. The offer was amended on February 28, 2005 to extend the expiration date to March 14, 2005.



Asset Dispositions and Lease Terminations



Over the past several years we have sold, and we currently intend to sell,
our non-strategic, non-convertible assets. These are properties that did not fit our proprietary brand profile because of the quality of the assets or the fact that they were encumbered by long-term licensing agreements with non-Wyndham brands. By
disposing of these assets, we will be able to focus solely on being a branded operating company, as well as reducing our debt with the majority of the net proceeds from these asset sales. On December 30, 2004, we entered into a definitive agreement
to sell the 25 remaining non-strategic properties in our planned disposition program. Since



22



---

##### Table of Contents

##### Index to Financial Statements

implementing this plan in June of 1999, we have sold approximately 185 non-strategic properties with gross proceeds of over $2.7 billion.



In 2002, we sold the following assets:



| |  |  | seven hotels and an investment in a restaurant venture in separate transactions for aggregate net cash proceeds of approximately $60.1 million after we repaid approximately $65.7
million of debt. Also, we used $38.7 million of the net cash proceeds from the sales of the assets to pay down a portion of our senior credit facility and increasing rate loans facility; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | thirteen hotels in a single transaction for net cash proceeds of approximately $202.5 million, after we repaid approximately $224.1 million of debt and placed $36.1 million in
escrow under the terms of our senior credit facility for application by us in the future to make payments on existing mortgage indebtedness. Also, we used $127.6 million of the net cash proceeds from the sale of the assets to pay down a portion of
our senior credit facility and increasing rate loans facility. As of December 31, 2004, all of the $36.1 million placed in escrow has been applied in payment of existing mortgage indebtedness.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In 2003, we sold or terminated leases for the following assets:



| |  |  | eighteen hotels, two parcels of undeveloped land and a golf venture were sold in separate transactions for aggregate net cash proceeds of approximately $107.4 million, after the
repayment of mortgage debt of approximately $114.9 million. Also, we used $68.3 million of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loans facility, and we retained the rest of the net cash
proceeds in accordance with the terms of the senior credit facilities; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Hospitality Properties Trust (HPT) terminated leases on 27 hotel properties (15 Summerfield Suites by Wyndham and 12 Wyndham Hotels and Wyndham Garden Hotels) operated by two of our subsidiaries.
HPT subsequently rebranded the hotel properties to third-party brands.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



In 2004, we sold or terminated leases for the following assets:



| |  |  | investments in 39 hotels and certain undeveloped land were sold in separate transactions for net cash proceeds of $308.7 million after payment of $313.2 million of mortgage debt. We
used $297.4 million of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loan facility, and retained the rest of the net cash proceeds in accordance with the terms of the senior credit facilities.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the leases on six Summerfield Suites by Wyndhamproperties were terminated and the properties were converted to long-term franchises on April 1, 2004. Approximately $22 million, which represented the leases remaining book value, were
considered impaired and written-off as of December 31, 2003.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



On December 30, 2004, we entered into an agreement to sell 25 non-strategic hotels to a partnership comprised of a private investment fund managed by Goldman Sachs and affiliates of Highgate Holdings. The purchase
price of the transaction is $366 million. As part of the agreement, the 15 Wyndham-branded assets included in the sale will remain in the brands portfolio pursuant to new franchise agreements. Impairments totaling $333.5 million were recorded
on these 25 properties during 2004. Upon the close of the transaction in 2005, a gain of approximately $33.9 million will be recorded on the remainder of the assets in the portfolio. The sale is expected to close in the first quarter of 2005. We
also entered into an agreement to sell an additional property in a separate transaction. These transactions will complete our planned disposition program, which began in June 1999.



At December 31, 2004, including the 25 non-strategic hotels, we had approximately $361.5 million of assets classified as
held for sale, net of impairment. We classify certain assets as held for sale based on our management having the authority and intent of entering into commitments for sale transactions expected to close in the next twelve months.



On January 3, 2005, we completed the sale of the Doubletree Glenview to Lone
Star Funds. The property has been converted to a Wyndham hotel and will be operated by us under a long-term management agreement.



23



---

##### Table of Contents

##### Index to Financial Statements

On March 10, 2005, we completed the sale of the Wyndham Riverfront in New Orleans. All net proceeds were
used to pay down debt.



We adopted Interpretation 46(R)
(FIN 46R), Consolidation of Variable Interest Entities, as of January 1, 2004. Pursuant to the adoption of FIN 46R, we evaluated our joint ventures, management and franchise contracts to determine whether any agreements qualify as
a variable interest entity (VIE) and whether, as such, we meet the criteria of a primary beneficiary. We identified the Wyndham Anatole management contract as a VIE where we were identified as the primary beneficiary. Therefore, the
Wyndham Anatole has been included in our consolidated financial statements. The Wyndham Anatole management contract met the FIN 46R criteria for consolidation into our financial statements due to the requirement that we reimburse the owner for any
shortfall in the payment of mortgage debt and the owners preferred return prior to payment of management fees. This reimbursement is limited to $21 million and is backed by a letter of credit. This $21 million letter of credit triggers
consolidation due to our exposure to the majority of the risks of loss. In 2004, $4.7 million was drawn against this letter of credit. Even though our risk of loss is limited solely to the $21 million, our projections indicated that there is a
remote possibility that the property will not be able to generate sufficient cash flow to cover debt service during the term of the management contract and, therefore, the owner has no risk of loss. The consolidation results in an increase of $310.2
million in our consolidated assets at December 31, 2004. Our balance sheet also reflects the Wyndham Anatole mortgage debt and capital lease obligations of $168.9 million, even though we are not a party to nor guarantor of this debt. Our net loss
does not change as a result of the consolidation of the Wyndham Anatole as profit is 100% attributable to the owner and recorded as minority interest.



On December 22, 2004, we formed a joint venture with Lehman Brothers Real Estate Partners (LBREP) to expand and develop Summerfield Suites by
Wyndham, Wyndhams upscale, extended-stay
brand. The transaction included the sale of six Summerfield Suites by Wyndham and the sale of an equity interest in the entity that owns our Summerfield brand to LBREP. Under the terms of the joint venture agreement with LBREP, we initially hold a 66.67% ownership interest in the joint venture,
however, we have 50% voting rights. In addition, LBREP has a priority return. Therefore, in accordance with FIN 46R, our joint venture with LBREP is consolidated in our financial statements at December 31, 2004.



Indebtedness



On April 30, 2004, we extended an $18 million mortgage secured by one hotel,
after paydown of $6.3 million. The loan bears interest at LIBOR plus 4.5% and has a maturity date of May 1, 2006.



Also, on June 22, 2004, we completed a $35 million mortgage financing secured by four hotel properties with Credit Suisse First Boston Inc. The loan bears
interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. We may extend the maturity date of the loan for three additional twelve month periods, provided that there is not a default under the loan and other minor conditions are
met which are within our control.



There can be no assurance
that we will be able to continue to meet our debt service obligations and, to the extent that we cannot, we may lose some or all of our assets, including hotel properties. Adverse economic conditions could cause the terms on which we borrow to
worsen. Those circumstances, if we are in need of funds to repay indebtedness, could force us to liquidate one or more investments in properties at times that may not permit realization of the maximum return on those investments. The foregoing risks
associated with our debt obligations may inhibit our ability to raise capital in both the public and private markets and may have a negative impact on our credit rating.



During 2005, we have scheduled principal payments and debt maturities of approximately $685.1 million. Of that amount, we
can elect to extend $540.3 million ($358.8 million for three additional twelve-month periods and $181.5 million for one additional twelve-month period). The remaining 2005 maturities represent $144.8 million related to separate loans collateralized
by the Wyndham El Conquistador and the Wyndham Reach and normal principal amortization. We believe we will be able to refinance these two loans prior to their maturities in 2005, however there can be no assurance that we will be able to do so.



24



---

##### Table of Contents

##### Index to Financial Statements

Results of Operations: Year Ended December 31, 2004 Compared with Year Ended December 31, 2003



Our room revenues were $491.6 million and $419.7 million for the years ended
December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our room revenues during the year ended December 31, 2004 was $42.3 million. Excluding the Wyndham Anatole, our room revenues increased by approximately $29.6 million.
Occupancy, average daily rate (ADR) and revenue per available room (RevPAR) increased 1.8%, 3.4% and 6%, respectively, for the year ended December 31, 2004 as compared to the same period in 2003. The increases in occupancy,
ADR and RevPAR can be attributed to an increasing demand in the leisure group, corporate and Wyndham brand internet segments of our business as a result of the recovering economy, as well as the strategies implemented regarding Wyndham brand direct
bookings through Wyndham.com, which increased to 387,800 reservations in 2004 from 291,623 reservations in 2003.



Our food and beverage revenues were $301.2 million and $236.1 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole
portion of our food and beverage revenues during the year ended December 31, 2004 was $52.6 million. Excluding the Wyndham Anatole, our food and beverage revenues increased by approximately $12.5 million. The increase is primarily attributable to
increased occupancy, stronger outlet results and an increasing banquet and catering business.



Our other hotel revenues were $151 million and $146.1 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our other hotel revenues during the year ended December 31,
2004 was approximately $6.1 million. Excluding the Wyndham Anatole, our other hotel revenues decreased approximately $1.2 million for the year ended December 31, 2004 as compared to the same period in 2003. The decrease is primarily due to decreases
in casino revenue, which was unfavorably impacted by hurricanes in the third quarter of 2004, and communications revenue.



Our room expenses were $118.4 million and $102.9 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our
room expense during the year ended December 31, 2004 was $9.8 million. Excluding the Wyndham Anatole, our room expenses increased by approximately $5.7 million due primarily to increased costs associated with increased occupancy and higher labors
costs for the year ended December 31, 2004 as compared to the same period of 2003.



Our food and beverage expenses were $198.8 million and $163.5 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our food and beverage expenses during the year ended
December 31, 2004 was $29.1 million. Excluding the Wyndham Anatole, our food and beverage expenses increased by approximately $6.2 million for the year ended December 31, 2004 as compared to the same period in 2003. The increase consists of
increases in food and beverage product costs and labor costs.



Our other hotel expenses were $377.7 million and $334.1 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our other hotel expenses during the year ended December 31, 2004 was $31.8 million.
Excluding the Wyndham Anatole, our other hotel expenses increased by approximately $11.8 million for the year ended December 31, 2004 as compared to the same period in 2003. The increase is primarily due to higher utility costs, sales and promotion
expenses and other minor operating expenses.



Our management
fee and service fee income was $18.1 million and $17.5 million for the years ended December 31, 2004 and 2003, respectively, representing an increase of 3.4% in 2004. The increase in our management fee and service fee income is primarily due to
increases in hotel revenues upon which the fees are based and an increase in the number of managed hotels.



Our interest and other income was $3.6 million and $6.3 million for the years ended December 31, 2004 and 2003, respectively. The decrease is mainly
attributable to the elimination of interest income on our notes receivable from the Wyndham Anatole subsequent to December 31, 2003 due to the consolidation of the Wyndham Anatole.



25



---

##### Table of Contents

##### Index to Financial Statements

Our general and administrative expenses were $87.4 million and $62.2 million for the years ended December
31, 2004 and 2003, respectively. The increase for the year ended December 31, 2004 when compared to the year ended December 31, 2003 is primarily a result of the following: increases in severance expenses of $7.8 million associated with staff
reductions at our corporate office; increases in litigation settlement expenses of $7.6 million primarily associated with the Johnson v Patriot American Hospitality, Inc. et al. settlement; increases in incentive bonus accruals of $3.7 million;
expenses related to hurricane damage of $2.6 million in 2004; increases in salaries and wages of $2.4 million and expenses of $1.4 million in 2004 for fees related to compliance with the provisions of the Sarbanes-Oxley Act. These increases were
partially offset by a decrease in bad debt expense of $3.6 million.



Our interest expense was $192.3 million and $169 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of the interest expense during the year ended December 31, 2004 was approximately $12.8
million. Excluding the Wyndham Anatole, our interest expense increased approximately $10.5 million for the year ended December 31, 2004 as compared to the same period of 2003. While our total debt has decreased, interest rates on certain debt have
increased due to recent amendments and refinancings. At December 31, 2004 and 2003, we had approximately $2.2 billion (this includes $168.9 million in Wyndham Anatole debt) and $2.68 billion of debt, respectively. Also, the one-month LIBOR rate was
2.4% and 1.12% as of December 31, 2004 and 2003, respectively, and the weighted average interest rate excluding hedges was 6.51% for the year ended December 31, 2004 as compared to 5.92% for 2003.



Our depreciation and amortization expense was $100.8 million and $107 million
for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of the depreciation and amortization expense during the year ended December 31, 2004 was approximately $10.8 million. Excluding the Wyndham Anatole, our
depreciation and amortization expense decreased approximately $17 million for the year ended December 31, 2004 as compared to the same period of 2003. This decrease in depreciation and amortization expense is due to certain assets becoming fully
depreciated subsequent to the year ended December 31, 2003 and the elimination of the amortization of management contract costs in 2004 related to the consolidation of the Wyndham Anatole.



The income tax (provision) benefit from continuing operations was a provision
of $143,000 for the year ended December 31, 2004 and a benefit of $50.2 million for the year ended December 31, 2003. The decrease in the income tax benefit is due to the recording of a valuation allowance against our deferred tax assets during the
year ended December 31, 2004 as compared to the same period of 2003. We provide a valuation allowance for deferred tax assets when it is more likely than not that some portion or all of our deferred tax assets will not be realized. The decrease in
our net deferred tax asset is primarily due to the recording of a valuation allowance against our deferred tax assets. In addition, during 2004, we recorded net income tax benefits from continuing operations totaling $22 million primarily related to
favorable adjustments and settlements of various tax matters. This was offset by the write-off of $3.5 million in income taxes receivable.



Minority interests share of operations from consolidated subsidiaries was $9.6 million and $1.5 million for the years ended December 31, 2004 and
2003, respectively. The primary reason for the increase in minority interest is the consolidation of the Wyndham Anatole during the year ended December 31, 2004.



For the year ended December 31, 2004, we recorded a gain of $48.4 million as compared to a gain of $33.3 million for the
year ended December 31, 2003, for the change in the fair market value of the ineffective interest rate hedge contracts. Also, during the years ended December 31, 2004 and 2003, we paid $47.5 million and $49.2 million respectively, in settlement
payments for ineffective hedges. In addition, we recorded amortization of $3.6 million (net of taxes of $2.4 million) and $3.8 million (net of taxes of $2.5 million) for the years ended December 31, 2004 and 2003, respectively, to earnings as a
reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.



The loss from discontinued operations was $385.8 million and $298.9 million for the years ended December 31, 2004 and 2003, respectively. The increase in
loss is attributable to the increase in impairment charges of



26



---

##### Table of Contents

##### Index to Financial Statements

$260.6 million due to our strategic plan to sell our non-strategic assets and to use the proceeds of the sales to reduce debt and overall leverage. The
increase in loss was also impacted by a decrease in the income tax benefit associated with the loss from discontinued operations. These loss increases were partially offset by a decrease of $153.9 million related to the write-off of the remaining
book value of the terminated HPT leases in 2003 and an increase in the gain on sale of assets of $31.3 million.



Our resulting net loss for the year ended December 31, 2004 was $512.9 million compared to a net loss of $389.6 million for the year ended December 31,
2003.



Results of Operations: Year Ended December 31, 2003 Compared with
Year Ended December 31, 2002



Our room revenues were
$419.7 million and $420.3 million for the years ended December 31, 2003 and 2002, respectively. Our room revenues were flat for the year ended December 31, 2003 compared to the year ended December 31, 2002. While occupancy increased 2.8%, ADR and
RevPAR decreased 3.8% and 0.2%, respectively, for the year ended December 31, 2003 as compared to the same period in 2002. The declines in ADR and RevPAR can be attributed to a reduced demand in the corporate group and commercial retail segments of
our business as a result of the sluggish economy, travelers fears of exposure to contagious diseases and the effects of Operation Iraqi Freedom, offset by increased Wyndham.com bookings and leisure and corporate internet business.



Our food and beverage revenues were $236.1 million and $231.6 million for
the years ended December 31, 2003 and 2002, respectively. The increase in our food and beverage revenues is primarily attributable to the 3.4% increase in occupancy.



Our other hotel revenues were $146.1 million and $160.4 million for the years ended December 31, 2003 and 2002,
respectively. The decrease is primarily attributable to the decline in communications revenue, change in customer mix which produced less ancillary revenue, other minor operating revenues and reduced group cancellation revenues throughout our owned
and leased hotel portfolio for the year ended December 31, 2003 as compared to the same period in 2002.



Our room expenses were $102.9 million and $100.9 million for the years ended December 31, 2003 and 2002, respectively. The increase in room expenses was
primarily due to increases in our labor, benefit and distribution costs attributable to the 2.8% increase in occupancy for the year ended December 31, 2003 as compared to the same period in 2002.



Our food and beverage expenses were $163.5 million and $163 million for the
years ended December 31, 2003 and 2002, respectively. The increase is primarily attributable to an increase in food and beverage product costs associated with the 2.8% increase in occupancy.



Our other hotel expenses were $334.1 million and $343.1 million for the years
ended December 31, 2003 and 2002, respectively. The decrease is due primarily to reduced expenses consisting of lower insurance costs and other minor operating expenses.



Our management fee and service fee income was $17.5 million and $17.6 million for the years ended December 31, 2003 and
2002, respectively. While our management fee and service fee income was flat, fees decreased primarily as a result of reductions in hotel revenue upon which the fees are based and the termination of ten contracts subsequent to 2002. The decrease in
fees was offset in part by 27 new management and franchise contracts acquired subsequent to December 31, 2002.



Our interest and other income was $6.3 million and $7.1 million for the years ended December 31, 2003 and 2002, respectively. The decrease is mainly
attributable to the reductions of our notes receivable in 2003 as compared to the same period in 2002.



27



---

##### Table of Contents

##### Index to Financial Statements

Our general and administrative expenses were $62.2 million and $72.7 million for the years ended December
31, 2003 and 2002, respectively. The decrease is primarily a result of the following: reductions in bonus expenses of $8.2 million, reductions in payroll costs of $3.1 million, reductions in severance costs of $2.9 million and reductions in
development and acquisition costs of $2.6 million. These reductions in general and administrative costs were offset by litigation settlement accruals of $6.8 million, increases in office equipment maintenance and supply costs of $1.7 million and
increases in directors and officers insurance of $1.6 million.



During the year ended December 31, 2002, our bond offering cancellation costs were $3.8 million. We withdrew the offering of the proposed debt securities due to unfavorable market conditions.



Our interest expense was $169 million and $194.9 million for the years ended
December 31, 2003 and 2002, respectively. This decrease is a result of a reduction in the amount of our total debt and lower interest rates. At December 31, 2003 and 2002, we had approximately $2.68 billion and $2.83 billion of debt, respectively.
Also, the one-month LIBOR rate was 1.12% and 1.38% as of December 31, 2003 and 2002, respectively, and our weighted average interest rate excluding hedges for the year ended December 31, 2003 was 5.92% as compared to 6.17% for the year ended
December 31, 2002.



Our depreciation and amortization expense
was $107 million and $104.7 million for the years ended December 31, 2003 and 2002, respectively. The increase in depreciation expense is primarily due to depreciation of assets placed in service subsequent to December 31, 2002.



The income tax benefit from continuing operations was $50.2 million and $91.7
million for the years ended December 31, 2003 and 2002, respectively. The decrease in the tax benefit is due to the recording of a valuation allowance against our deferred tax assets during the year ended December 31, 2003 as compared to same period
in 2002. We provide a valuation allowance for deferred tax assets when it is more likely than not that some portion or all of our deferred tax assets will not be realized. The decrease in our net deferred tax liability is primarily due to operating
losses, impairment of assets, sale of assets and termination of leasehold interests.



Minority interest in consolidated subsidiaries was a loss of $1.5 million and income of $51,000 for the years ended December 31, 2003 and 2002, respectively. The increase in loss is attributable primarily to lower
operating results due to lower hotel revenues.



For the year
ended December 31, 2003, we recorded a gain of $33.3 million as compared to a loss of $27.2 million for the year ended December 31, 2002 for the change in the fair value of the ineffective interest rate hedge contracts. In addition, reductions of
$1.2 million (net of taxes of $1.1 million) and $4.8 million (net of taxes of $3.2 million) were recorded against other comprehensive income for the years ended December 31, 2003 and 2002, respectively, for the change in the fair value of the
effective derivatives. Also, during the years ended December 31, 2003 and 2002, we paid $49.2 million and $41.7 million, respectively, in settlement payments for ineffective hedges. In addition, we recorded amortization of $3.8 million (net of taxes
of $2.5 million) and $9.5 million (net of taxes of $6.3 million) for the years ended December 31, 2003 and 2002, respectively, to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.



Loss from discontinued operations was $298.9 million and $53.8
million for the years ended December 31, 2003 and 2002, respectively. The increase in loss is attributable to the increase in impairment charges of $127.4 million; and the write-off of the remaining book value of the terminated HPT leases of $153.9
million. The loss from discontinued operations was offset, in part, by an increase in the gain on sale of assets of $16.1 million and the increase in tax benefits of $28.4 million.



During the year ended December 31, 2002, we recorded a cumulative effect of an accounting change of $324.1 million to
reflect a write-off of goodwill upon adoption of Statement of Financial Accounting Standards (SFAS) 142.



28



---

##### Table of Contents

##### Index to Financial Statements

Our resulting net loss for the year ended December 31, 2003 was $389.6 million as compared to a net loss
of $522.4 million for the year ended December 31, 2002.



Results of
Reporting Segments



Our results of operations are
classified into three reportable segments: (1) Wyndham branded hotel properties, (2) non-proprietary branded hotel properties and (3) other.



For the year ended December 31, 2004 compared with the year ended December 31, 2003



Wyndham branded properties include Wyndham Hotels & Resorts®, Wyndham Luxury Resorts®, Wyndham Garden Hotels® and Summerfield Suites by Wyndham. This segment represented approximately 95.5% and 94.7% of our total revenues for the
years ended December 31, 2004 and 2003, respectively. Total revenue for this segment was $922.5 million compared to $782.2 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of our total revenues during
the year ended December 31, 2004 was $100.9 million. Depreciation and amortization expense for this segment was $99.1 million compared to $102.2 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole portion of
depreciation and amortization during the year ended December 31, 2004 was $10.8 million. Operating income for this segment was $141.6 million compared to $92.1 million for the years ended December 31, 2004 and 2003, respectively. The Wyndham Anatole
portion of the operating income during the year ended December 31, 2004 was approximately $19.5 million. Excluding the Wyndham Anatole, our revenue for this segment increased approximately $39.3 million, depreciation and amortization expense
decreased $14 million and operating income increased approximately $30 million for the year ended December 31, 2004 compared to the same period of 2003. Increases in revenue and operating income for this segment can be primarily attributed to
increases in occupancy, ADR and RevPAR of 2.4%, 3.7% and 7%, respectively, as demand increased in the corporate group and commercial retail segments of our business as a result of the recovering economy. The decrease in depreciation and amortization
expense is due primarily to certain assets becoming fully depreciated subsequent to the year ended December 31, 2003.



Non-proprietary branded properties consists of the operations of the Park Shore Hotel as the operations of our other non-proprietary branded properties
are classified as discontinued operations. This segment represented less than one percent of our total revenues for the years ended December 31, 2004 and 2003. Total revenue for this segment was $6.7 million compared to $6.4 million for the years
ended December 31, 2004 and 2003, respectively. Depreciation and amortization expense for this segment was $1.2 million for the year ended December 31, 2004 compared with $1.3 million for the year ended December 31, 2003. Operating income for this
segment was $2.3 million and $1.7 million for the years ended December 31, 2004 and 2003, respectively. The increases in revenue and operating income for this segment can be primarily attributed to increases in ADR of 13.6% and RevPAR of 6.2% for
the Park Shore Hotel, offset somewhat by a decrease of 5.5% in occupancy. Depreciation and amortization expense decreased primarily due to certain assets becoming fully depreciated subsequent to the year ended December 31, 2003.



Other represents revenue from various operating businesses, including
management and other service companies and the Golden Door Spa. Expenses in this segment are primarily interest and corporate general and administrative expenses. Total revenue for the segment was $36.3 million and $37.2 million for the years ended
December 31, 2004 and 2003, respectively. The decrease in this segments revenue was primarily the result of reductions in notes receivable from the Wyndham Anatole subsequent to December 31, 2003 due to the consolidation of the Wyndham
Anatole, partially offset by an increase in revenue for the Golden Door Spa and higher management fee and service fee income. Depreciation and amortization expense for this segment was $533,000 compared to $3.4 million for the years ended December
31, 2004 and 2003, respectively. The decrease in depreciation and amortization expense can be primarily attributed to the elimination of amortization of management contract costs in 2004 related to the consolidation of the Wyndham Anatole. Operating
losses for this segment were $263.5 million and $235.8 million for the years ended December 31, 2004 and 2003,



29



---

##### Table of Contents

##### Index to Financial Statements

respectively. The increase in operating losses was primarily due to the following: an increase in interest expense of $23.3 million ($12.8 million associated
with consolidating the Wyndham Anatole and $10.5 million due to interest rate increases), an increase in severance expenses of $7.8 million, an increase in litigation settlement expense of $7.6 million, an increase in incentive bonus accruals of
$3.7 million and an increase in management contract termination costs of $2.7 million. The increases were partially offset by a reduction in losses from derivative instruments of $17.2 million and a reduction in losses from the sale of assets of
$4.9 million.



For the year ended December 31, 2003 compared
with the year ended December 31, 2002



Wyndham branded
properties represented approximately 94.7% and 94.9% of our total revenues for the years ended December 31, 2003 and 2002, respectively. Total revenue for this segment was $782.2 million compared to $794.2 million for the years ended December 31,
2003 and 2002, respectively. Depreciation and amortization expense for this segment was $102.3 million compared to $103 million for the years ended December 31, 2003 and 2002, respectively. Operating income for this segment was $92.1 million
compared to $96.6 million for the years ended December 31, 2003 and 2002, respectively. Decreases in revenue and operating income for this segment can be primarily attributed to a decline in ADR of 3.7% in the year ended December 31, 2003 as a
result of the sluggish economy, travelers fears of exposure to contagious diseases and the effects of Operation Iraqi Freedom. The decrease in ADR was partially offset by an increase in occupancy of 2.3% for the year ended December 31, 2003
when compared to the year ended December 31, 2002. RevPAR remained flat in 2003 when compared to 2002 for the Wyndham branded properties. The decrease in depreciation and amortization expense is due primarily to certain assets becoming fully
depreciated subsequent to the year ended December 31, 2002.



Non-proprietary branded properties represented less than one percent of our total revenues for each of the years ended December 31, 2003 and 2002. Total revenue for this segment was $6.4 million compared to $4.5 million for the years ended
December 31, 2003 and 2002, respectively. Depreciation and amortization expense for this segment remained constant at $1.3 million for the years ended December 31, 2003 and 2002. Operating income for this segment was $1.7 million and $487,000 for
the years ended December 31, 2003 and 2002, respectively. The increases in revenue and operating income for this segment can be primarily attributed to increases in occupancy, ADR and RevPAR of 23.4%, 7.2% and 49.3%, respectively, for the Park Shore
Hotel.



Other represents revenue from various operating
businesses, including management and other service companies and the Golden Door Spa. Expenses in this segment are primarily interest and corporate general and administrative expenses. Total revenue for the segment was $37.2 million and $38.3
million for the years ended December 31, 2003 and 2002, respectively. The decrease in this segments revenue was primarily the result of a reduction in dividend and interest income from investments that were sold subsequent to December 31,
2002. Depreciation and amortization expense for this segment was $3.4 million for the year ended December 31, 2003 compared with $480,000 for the year ended December 31, 2002. The increase in depreciation and amortization expense was primarily due
to an increase in the amortization of management contract costs and trade names. Operating losses for this segment were $235.8 million and $334.4 million for the years ended December 31, 2003 and 2002, respectively. The decrease in operating losses
was primarily due to the following: reductions in losses from derivative instruments of $62.7 million, reductions in interest expense of $26 million, reductions in bonus expenses of $8.2 million, reductions in management, leasehold and license
agreement costs of $4.5 million, reductions in bond cancellation costs of $3.8 million, reductions in payroll costs of $3.1 million, reductions in severance costs of $2.9 million and reductions in development and acquisition costs of $2.6 million.
The reductions were offset by a litigation settlement accrual of $6.8 million, increases in losses on the sale of assets of $4.9 million, increases in office equipment maintenance and supply costs of $1.7 million and increases in directors and
officers insurance of $1.6 million.



Subsequent Events



On December 30, 2004, we entered into an agreement to sell 25
non-strategic hotels to a partnership comprised of a private investment fund managed by Goldman Sachs and affiliates of Highgate Holdings. The



30



---

##### Table of Contents

##### Index to Financial Statements

purchase price of the transaction is $366 million. As part of the agreement, the 15 Wyndham-branded assets included in the sale will remain in the
brands portfolio pursuant to new franchise agreements. Impairments totaling $333.5 million were recorded on certain of these 25 properties during 2004. Upon the close of the transaction in 2005, a gain of approximately $33.9 million will be
recorded on the remainder of the assets in the portfolio. The sale is expected to close in the first quarter of 2005. We also entered into an agreement to sell an additional property in a separate transaction. These transactions will complete our
planned disposition program, which began in June 1999.



On
January 3, 2005, we sold the Doubletree Glenview to Lone Star Funds. The property has been converted to a Wyndham hotel and will be operated by us under a long-term management agreement.



On January 28, 2005, Mercury Special Situations Fund LP and Equity Resource Dover Fund LP issued a tender offer to purchase
all outstanding shares of our series A preferred stock at a price of $30 per share. The offer was amended on February 28, 2005 to extend the expiration date to March 14, 2005.



On or about February 28, 2005, we entered into a stipulation of settlement with regard to the legal proceeding entitled
Johnson v. Patriot American Hospitality, Inc. et al., and discussed under Item 3. Legal Proceedings on page 17. Pursuant to the stipulation of settlement, we shall issue 11 million shares of Wyndham common stock to the proposed
settlement class. We also have agreed to contribute a maximum amount of $1 million to the settlement class, only in the event that the trading price of Wyndham common stock falls below a certain threshold for a defined period of time. Furthermore,
we have agreed to allow the settlement class to participate in a rights offering under certain limited circumstances. The stipulation of settlement is subject to Court approval. An accrual of $11.2 million was recorded as of December 31, 2004
related to the settlement.



On March 10, 2005, we completed the
sale of the Wyndham Riverfront in New Orleans. All net proceeds were used to pay down debt.



On March 11, 2005, we announced we have arranged to refinance our corporate credit facility and the majority of our outstanding mortgage debt. We will refinance approximately $1.65 billion of our outstanding debt. The
refinancing, which is expected to close early in the second quarter 2005, provides an extension of corporate debt maturity to 2011. Additionally, the debt pre-funds up to $100 million of capital to invest in our owned properties.



Statistical Information



During 2004, our portfolio of owned and leased hotels experienced increases in occupancy, ADR and RevPAR of approximately
1.8%, 3.4% and 6%, respectively, as compared to 2003. We attribute the increases in occupancy, ADR and RevPAR primarily to improved brand performance resulting from our efforts to build our brand through innovative programs and increased demand in
the lodging industry as a result of the recovering economy. The following table sets forth certain statistical information for 2003 and 2004 for the 67 hotels we owned and leased during 2004 including the hotels we sold in December 2004.



|                               |  |           |   |  |      |   |        |      |        |      |   |        |  |      |        |  |   |       
|------------------------------ |  | --------- | - |  | ---- | - | ------ | ---- | ------ | ---- | - | ------ |  | ---- | ------ |  | - | ------
|                               |  | Occupancy |   |  | ADR  |   | RevPAR
|                               |  | 2004      |   |  | 2003 |   |        | 2004 |        | 2003 |   | 2004   |  | 2003
|Wyndham Hotels & Resorts®      |  | 76.1      | % |  | 74.1 | % |        | $    | 123.34 |      | $ | 119.65 |  | $    | 93.80  |  | $ | 88.54 
|Wyndham Luxury Resorts®        |  | 76.5      |   |  | 75.6 |   |        |      | 245.46 |      |   | 232.18 |  |      | 187.56 |  |   | 175.53
|Wyndham Garden Hotels®         |  | 76.4      |   |  | 75.4 |   |        |      | 93.50  |      |   | 90.79  |  |      | 71.40  |  |   | 68.42 
|Summerfield Suites by Wyndham |  | 85.5      |   |  | 83.1 |   |        |      | 97.84  |      |   | 94.75  |  |      | 83.68  |  |   | 78.79 
|Non-proprietary brands         |  | 59.7      |   |  | 58.5 |   |        |      | 91.01  |      |   | 86.68  |  |      | 54.32  |  |   | 50.68 
|                               |  |           |   |  |      |   |        |      |        |      |   |        |  |      |        |  |   |       
|Weighted average               |  | 73.3      | % |  | 71.5 | % |        | $    | 118.23 |      | $ | 114.38 |  | $    | 86.67  |  | $ | 81.74 
|                               |  |           |   |  |      |   |        |      |        |      |   |        |  |      |        |  |   |       



31



---

##### Table of Contents

##### Index to Financial Statements

Liquidity and Capital Resources



Our cash and cash equivalents as of December 31, 2004 were $24.3 million, inclusive of $1.1 million of Wyndham Anatole cash
and cash equivalents. Our restricted cash was $77.8 million, inclusive of $4.8 million of Wyndham Anatole restricted cash. At December 31, 2003, our cash and cash equivalents were $62.4 million and our restricted cash was $130.5 million. Restricted
cash is comprised of furniture, fixture and equipment reserves, tax and insurance escrows, derivative collateral, escrows required under our credit facility, deferred maintenance reserves and ground rent reserves.



Cash Flow Provided by Operating Activities



Our principal source of cash flow is from the operations of the hotels that
we own, lease and manage. Cash flows from operating activities were $45.4 million, $62.6 million and $76.5 million for the years ended December 31, 2004, 2003 and 2002, respectively. Operational cash flows declined in 2004 primarily due to a
reduction in cash generated from hotel operations as a result of the hotels sold.



Cash Flows from Investing and Financing Activities



Cash flows provided by our investing activities were $585.6 million for the year ended December 31, 2004 resulting primarily from proceeds received from the sale of assets during 2004 and the change in restricted
cash, partially offset by renovation expenditures at certain hotels. Cash flows used in financing activities of $669.3 million for the year ended December 31, 2004 were primarily related to principal repayments made on our debt as a result of asset
sales.



Cash flows provided by our investing activities were
$137.2 million for the year ended December 31, 2003, resulting primarily from proceeds received from the sale of assets during 2003. This was offset by renovation expenditures at certain hotels, the acquisition of a hotel property and changes in our
restricted cash reserves during the period. Cash flows used in financing activities of $174.6 million for the year ended December 31, 2003 were primarily related to principal repayments made on our debt.



Cash flows provided by our investing activities were $425.7 million for the
year ended December 31, 2002, resulting primarily from asset sales during 2002. This was partially offset by renovation expenditures at certain hotels. Cash flows used by our financing activities of $631 million for the year ended December 31, 2002
were primarily related to the net principal repayments made on our debt as a result of asset sales.



Debt



As of December 31, 2004, we had approximately $68.6 million outstanding under our revolving credit facility, $870.8 million outstanding on term loans I
and $284.2 million outstanding on term loans II. Additionally, we had outstanding letters of credit totaling $65.5 million. Also, as of December 31, 2004, we had $932.8 million of mortgage debt outstanding that encumbered 30 hotels and capital
leases and other debt of $41.1 million, resulting in total indebtedness of approximately $2.2 billion. We have one covenant under our senior credit facility and increasing rate loans facility. The interest coverage ratio requirement is 1.25x to
1.0x. Our interest coverage ratio as of December 31, 2004 was 1.38x to 1.0x. Included in the total indebtedness is approximately $114.3 million of debt associated with assets held for sale and $168.9 million in mortgage debt and capital lease
obligations associated with the Wyndham Anatole of which we are not a party to nor guarantor of the debt or capital lease obligation. (See Note 4 to the Consolidated Financial Statements). We are seeking to refinance the remaining scheduled
principal payments prior to their maturities; however, there can be no assurance that we will be able to do so. As of December 31, 2004, we had approximately $190 million in liquidity. Our liquidity is defined as revolver availability ($179.7
million) plus cash in our overnight accounts ($10.3 million).



On April 30, 2004, we extended an $18 million mortgage secured by one hotel, after paydown of $6.3 million. The loan bears interest at LIBOR plus 4.5% and has a maturity date of May 1, 2006.



32



---

##### Table of Contents

##### Index to Financial Statements

Also, on June 22, 2004, we completed a $35 million mortgage financing secured by four hotel properties
with Credit Suisse First Boston Inc. The loan bears interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. We may extend the maturity date of the loan for three additional twelve month periods, provided that there is not a
default under the loan and other minor conditions are met which are completely within our control.



We have considered our short-term liquidity needs and the adequacy of adjusted estimated cash flows and other expected liquidity sources to meet these
needs. We believe that our principal short-term liquidity needs are to fund our normal recurring expenses and our debt service requirements. We anticipate that these needs will be fully funded from our cash flows provided by operating activities
and, when necessary, from our revolving credit facility. In the past, we have generally met our long-term liquidity requirements for the funding of activities, such as development and scheduled debt maturities, major renovations, expansions and
other non-recurring capital improvements, through long-term secured and unsecured indebtedness and the proceeds from the sale of our assets. In the future, we may seek to increase our capital resources through similar activities or, subject to
limitations imposed by the terms of our credit agreements and preferred stock, through offerings of debt or equity securities, including convertible notes and preferred or common stock.



As of December 31, 2004, under the terms of the applicable credit facilities, loan agreements and lease agreements, our
principal amortization and balloon payment requirements and our future five-year minimum lease payments are summarized as follows:



|                            |  |                      |           |     |      |   |         |      |  |   |           |     |      |   |        |  |                    |        |  |   |        |  |   |        
|--------------------------- |  | -------------------- | --------- | --- | ---- | - | ------- | ---- |  | - | --------- | --- | ---- | - | ------ |  | ------------------ | ------ |  | - | ------ |  | - | -------
|                            |  | Payments due by year
|                            |  | Total                |           |     | 2005 |   |         | 2006 |  |   | 2007      |     | 2008 |   | 2009   |  | 2010 andthereafter
|                            |  | (in thousands)      
|Debt (4)                    |  | $                    | 2,157,909 | (1) |      | $ | 682,517 | (2)  |  | $ | 1,264,270 | (3) |      | $ | 19,293 |  | $                  | 6,676  |  | $ | 7,241  |  | $ | 177,912
|Capital leases obligations  |  |                      | 39,577    | (1) |      |   | 2,628   | (2)  |  |   | 2,623     |     |      |   | 2,382  |  |                    | 1,294  |  |   | 1,373  |  |   | 29,277 
|Office leases (5)           |  |                      | 8,037     |     |      |   | 2,763   |      |  |   | 2,490     |     |      |   | 2,016  |  |                    | 492    |  |   | 276    |  |   |       
|Hotel and ground leases (5) |  |                      | 161,256   |     |      |   | 8,470   |      |  |   | 8,470     |     |      |   | 8,444  |  |                    | 8,450  |  |   | 8,407  |  |   | 119,015
|                            |  |                      |           |     |      |   |         |      |  |   |           |     |      |   |        |  |                    |        |  |   |        |  |   |        
|Total                       |  | $                    | 2,366,779 |     |      | $ | 696,378 |      |  | $ | 1,277,853 |     |      | $ | 32,135 |  | $                  | 16,912 |  | $ | 17,297 |  | $ | 326,204
|                            |  |                      |           |     |      |   |         |      |  |   |           |     |      |   |        |  |                    |        |  |   |        |  |   |        

---

|(1) | The Wyndham Anatole debt and capital lease obligations of $168.9 million are included, however, we are not a party to nor guarantor of this debt (see Note 4 to the Consolidated
Financial Statements).
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | We can elect to extend $540.3 million ($358.8 million for three additional twelve-month periods and $181.5 million for one additional twelve month period) provided that there is not
a default under the loans and other minor conditions are met which are within our control. The remaining maturities represent $144.8 million related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham Reach and normal
principal amortization. We believe we will be able to refinance these two loans prior to maturity; however, there can be no assurance that we will be able to do so.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | We can elect to extend $28 million for three additional twelve-month periods provided that there is not a default under the loan and other minor conditions are met which are within
our control.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Subsequent to December 31, 2004, mortgage debt was paid down by $9.7 million due to asset sales.
|--- | ------------------------------------------------------------------------------------------------

|(5) | Office, hotel and ground leases are operating leases and are included in operating expenses.
|--- | --------------------------------------------------------------------------------------------



During 2005, we have scheduled principal payments and debt maturities of approximately $685.1 million. Of that amount, we
can elect to extend $540.3 million ($358.8 million for three additional twelve-month periods and $181.5 million for one additional twelve-month period) provided that there is not a default under the loans and other minor conditions are met which are
within our control. The remaining maturities represent $144.8 million related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham Reach and normal principal amortization. We believe we will be able to refinance these two
loans prior to their maturities; however, there can be no assurance that we will be able to do so. During 2006, we have scheduled principal



33



---

##### Table of Contents

##### Index to Financial Statements

payments and debt maturities of approximately $1.3 billion. Of that amount, we can elect to extend $28 million for three additional twelve-month periods. Of
the remaining 2006 maturities, we are seeking to extend or refinance these debt maturities, however, there can be no assurance that we will be able to do so.



Dividends



We do not anticipate paying a dividend to our common stockholders and we are prohibited under the terms of our credit facilities from paying dividends on
our class A common stock. For the six year period beginning September 30, 1999, dividends on our series A and series B preferred stock are payable partly in cash and partly in additional shares of our series A and series B preferred stock, with the
cash portion aggregating $29.25 million per year, so long as there is no redemption or conversion of our series A and series B preferred stock. For the following four years, dividends are payable in cash or additional shares of our series A or
series B preferred stock, as the case may be, as determined by our board of directors. After year ten, dividends are payable solely in cash.



We are prohibited under the terms of the January 24, 2002 amendments to our senior credit facility and increasing rate loans facility from paying cash
dividends on the series A and series B preferred stock. As of December 31, 2004, we have deferred payments of the cash portion of the preferred stock dividend totaling approximately $102.3 million. This amount is shown in the balance sheet as
dividends payable as of December 31, 2004. In addition, according to the terms of our series A and series B preferred stock, if the cash dividends on the preferred stock are in arrears and unpaid for at least 60 days, then an additional amount of
dividends will accrue at an annual rate of 2.0% of the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until the cash dividends in arrears have been paid in
full. These additional dividends are cumulative and payable in additional shares of preferred stock. As of December 31, 2004, we have issued an additional stock dividend of 936,073 shares of series A and series B preferred stock with a value of
$93.6 million.



Renovations and Capital Improvements



During 2004, we invested approximately $92.1 million in capital improvements
and renovations. These capital expenditures included (i) costs related to enhancing the revenue-producing capabilities of our hotels and (ii) costs related to recurring maintenance. During 2005, we anticipate spending approximately $75 million in
capital expenditures. We are limited to capital expenditures of $125 million per year, plus $25 million per year for emergency capital expenditures under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate
loans facility.



We attempt to schedule renovations and
improvements during traditionally lower occupancy periods in an effort to minimize disruption to the hotels operations. Therefore, we do not believe such renovations and capital improvements will have a material effect on the results of
operations of the hotels. Capital expenditures will be financed through capital expenditure reserves or with working capital.



Inflation



Operators of hotels in general possess the ability to adjust room rates quickly. However, competitive pressures may limit our ability to raise room rates
in the face of inflation.



Seasonality



The hotel industry is seasonal in nature; however, the periods during which
our hotel properties experience higher revenues vary from property to property and depend predominantly on the propertys location. Our revenues typically have been higher in the first and second quarters than in the third or fourth quarters.



34



---

##### Table of Contents

##### Index to Financial Statements

Critical Accounting Policies and Estimates



The preparation of our consolidated financial statements requires us to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to: impairment of assets; assets held for sale; bad
debts; income taxes; insurance reserves; derivatives; and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which
form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.



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



We periodically review the carrying value of our assets, including intangible assets, to determine if events and circumstances exist indicating that
assets might be impaired. If facts and circumstances support this possibility of impairment, our management will prepare probability weighted undiscounted and discounted cash flow projections which require judgments that are both subjective and
complex.



Our management uses its judgment in projecting which
assets will be sold by us within the next twelve months. These judgments are based on our managements knowledge of the current market and the status of current negotiations with third parties. If assets are expected to be sold within 12
months, they are reclassified as assets held for sale on the balance sheet.



We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. If the financial condition of our customers were to deteriorate resulting in
an impairment of their ability to make payments, additional allowances may be required.



We record a valuation allowance to reduce our deferred tax assets to the amount that is more likely than not to be realized. While we have considered ongoing prudent and feasible tax planning strategies in assessing
the need for the valuation allowance, should we determine that we would be able to realize our deferred tax assets in the future in excess of its net recorded amount, an adjustment to the deferred tax asset would increase income in the period such
determination was made.



We have reserves for taxes and
associated interest that may become payable in future years as a result of audits by tax authorities. Although we believe that the positions taken on previously filed tax returns are reasonable, we nevertheless have established tax and interest
reserves in recognition that various taxing authorities may challenge the positions taken by us resulting in additional liabilities for taxes and interest. The tax reserves are reviewed as circumstances warrant and adjusted as events occur that
affect our potential liability for additional taxes, such as lapsing of applicable statutes of limitations, conclusion of tax audits, additional or reduced exposure based on current calculations, identification of new issues, release of
administrative guidance, or rendering of a court decision affecting a particular tax issue.



We maintain a paid loss deductible insurance plan for commercial general liability, automobile liability and workers compensation loss exposures related to our hotel operations. The primary loss deductible
retention limit is currently $1 million per occurrence for general liability, $250,000 per occurrence for automobile liability and $500,000 per occurrence for workers compensation loss, in most jurisdictions. The estimates of the ultimate
liability for losses and associated expenses are based upon a third party actuarial analysis and projection of actual historical development trends of loss frequency, severity and incurred but not reported claims as well as traditional issues that
affect loss cost such as medical and statutory benefit inflation. In addition, the actuarial analysis compares our trends against general insurance industry development trends to develop an estimate of ultimate costs within the deductible retention.
Large claims or incidents that could potentially involve material amounts are also monitored closely on a case-by-case basis. As of December 31, 2004, our balance sheet included an estimated liability with respect to this self-insurance program of
$29.7 million.



35



---

##### Table of Contents

##### Index to Financial Statements

Our objective in using derivatives is to add stability to interest expense and to manage our exposure to
interest rate movements. During the year ended December 31, 2004, such derivatives were used to hedge the variable cash flows associated with a portion of our variable-rate debt. As of December 31, 2004, we did not have any derivatives designated as
fair value hedges. Additionally, we do not use derivatives for trading or speculative purposes. We use a variety of methods and assumptions that are based on market conditions and risks existing at each balance sheet date to determine the fair value
of our derivative instruments. For the majority of financial instruments including most derivatives, standard market conventions and techniques such as discounted cash flow analyses, option pricing models, replacement cost and termination cost are
used to determine fair value. All methods of assessing fair value result in a general approximation of value and such value may never actually be realized. Future cash inflows or outflows from our derivative instruments depend upon future borrowing
rates. If assumptions about future borrowing rates prove to be materially incorrect, the recorded value of these agreements could also prove to be materially incorrect. Because we use the derivative instruments to reduce our exposure to increases in
variable interest rates, thus effectively fixing a portion of our variable interest rates, the impact of changes in future borrowing rates could result in our interest expense being either higher or lower than might otherwise have been incurred on
our variable-rate borrowings had the rates not been fixed. A reduction in interest rates could result in a competitive advantage for companies in a position to take advantage of a lower cost of capital.



We are defendants in lawsuits that arise out of, and are incidental to, the
conduct of our business. Our management uses its judgment, with the aid of legal counsel, to record accruals for losses that we consider to be probable and that can be reasonably estimated as a result of any pending actions against us.



Recently Issued Accounting Standards



In December 2003, the FASB issued FIN 46R, Consolidation of Variable
Interest Entities. The objective of FIN 46R is to provide guidance on how to identify a variable interest entity (VIE) and determine when the assets, liabilities, non-controlling interest, and results of operations of a VIE need to
be included in a companys consolidated financial statements. A company that holds a variable interest in an entity will need to consolidate the entity if the companys interest in the VIE is such that the company will absorb a majority of
the VIEs expected losses and/or receive a majority of the entitys expected residual returns, if they occur. FIN 46R also requires additional disclosure by primary beneficiaries and other significant variable interest holders. The
disclosure provisions of FIN 46R became effective upon issuance. The consolidation requirements of FIN 46R apply immediately to VIEs created after January 31, 2003 and in the first fiscal year or interim period ending after March 15, 2004 to
existing VIEs. We adopted FIN 46R during the first quarter ended March 31, 2004. We believe that our interest in one management contract (Wyndham Anatole) is a VIE where we are the primary beneficiary, which requires consolidation under FIN
46R as of January 1, 2004. In the unlikely event that we terminate the management contract and all of the underlying assets related to this contract had no value, we estimate that the maximum exposure to loss would approximate $88.9 million,
primarily representing the net carrying value at December 31, 2004 of our investment in the management contract and the two previously issued notes receivable. However, we expect to recover the recorded amount of our investment in the Wyndham
Anatole. See Note 4 to the Consolidated Financial Statements on page F-19 for the condensed financial information of the Wyndham Anatole as of December 31, 2004.



On December 22, 2004, we formed a joint venture with LBREP to expand and develop Summerfield Suites by Wyndham, Wyndhams upscale, extended-stay brand. The
transaction included the sale of six Summerfield Suites by Wyndham and the sale of an equity interest in the entity that owns our Summerfield brand to LBREP. Under the terms of the joint venture agreement with LBREP, we initially hold a 66.67% ownership interest in the joint venture,
however, we have 50% voting rights. In addition, LBREP has a priority return. Therefore, in accordance with FIN 46R, our joint venture with LBREP is also included in our consolidated financial statements at December 31, 2004.



36



---

##### Table of Contents

##### Index to Financial Statements

In May 2003, the FASB issued SFAS 150, Accounting for Certain Financial Instruments with
Characteristics of Both Liabilities and Equity. SFAS 150 specifies that instruments within its scope embody obligations of the issuer and that, therefore, the issuer must classify them as liabilities. SFAS 150 is effective immediately for all
financial instruments entered into or modified after May 31, 2003. For all other instruments, SFAS 150 goes into effect at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial
instruments of a non-public entity. For contracts that were created or modified before May 31, 2003 and still exist at the beginning of the first interim period beginning after June 15, 2003, entities should record the transition to SFAS 150 by
reporting the cumulative effect of a change in an accounting principle. SFAS 150 prohibits entities from restating financial statements for earlier years presented. On October 29, 2003, the FASB deferred the provisions of paragraphs 9 and 10 of SFAS
150 as they apply to mandatorily redeemable noncontrolling interests. Those provisions require that mandatorily redeemable minority interests within the scope of SFAS 150 be classified as a liability on a parent companys financial statement in
certain situations, including when a finite-lived entity is consolidated. The deferral of those provisions is expected to remain in effect while these interests are addressed in either Phase II of the FASBs Liabilities and Equity project or
Phase II of the FASBs Business Combinations Project. However, the FASB did not defer the disclosure provisions relating to mandatorily redeemable noncontrolling interests. Therefore, in accordance with SFAS 150, if we liquidate the
consolidated subsidiaries in which there exists a minority interest, we would be required to pay approximately $22.6 million in cash. Such amount is lower than the carrying amount of the minority interest in consolidated subsidiaries by $1.4
million.



In December 2004, the FASB issued SFAS 123 (Revised
2004), Shared-Based Payment. SFAS 123R is a revision of SFAS 123, Accounting for Stock Based Compensation, and supersedes Accounting Principles Board Opinion No. 25 (APB 25), Accounting for Stock Issued to
Employees. Among other items, SFAS 123R eliminates the use of the intrinsic value method of accounting permitted under APB 25, and requires companies to expense the fair value of employee stock options and similar share-based payment awards.
Under SFAS 123R, share-based payment awards are expensed based on the fair value of the awards on their grant dates and the estimated number of awards that are expected to vest. The fair values of the share-based payment awards are estimated using
an option-pricing model that appropriately reflects a companys specific circumstances and the economics of the companys share-based payment transactions. Compensation expense for share-based payment awards, along with the related tax
effects, is recognized as the awards vest. SFAS 123R also requires the tax benefit associated with these share-based payment awards be classified as financing activities in the statement of cash flow rather than operating activities as currently
permitted. We will be required to adopt SFAS 123R in the third quarter of 2005. The provisions of SFAS 123R apply to all outstanding and unvested share-based payment awards at the companys adoption date. SFAS 123R offers alternative transition
methods of adopting this final rule. At the present time, we have not determined which alternative method we will use.



|ITEM 7A.    QUANTITATIVE | AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------------------------ | ---------------------------------------------



Our primary market risk exposure is to future changes in interest rates related to our derivative financial instruments and other financial instruments,
including debt obligations, interest rate swaps, interest rate caps and future debt commitments.



We manage our debt portfolio by periodically entering into interest rate swaps and caps to achieve an overall desired position of fixed and floating rates
or to limit our exposure to rising interest rates.



The
following table provides information about our derivative and other financial instruments that are sensitive to changes in interest rates.



| |  |  | For fixed rate debt obligations, the table presents principal cash flows and related weighted-average interest rates by expected maturity date and contracted interest rates at
December 31, 2004. For variable rate debt obligations, the table presents principal cash flows by expected maturity date and contracted interest rates at December 31, 2004.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



37



---

##### Table of Contents

##### Index to Financial Statements

| |  |  | For interest rate swaps and caps, the table presents notional amounts and weighted-average interest rates or strike rates by expected (contractual) maturity dates. Notional amounts
are used to calculate the contractual cash flows to be exchanged under the contract. Weighted average variable rates are based on implied forward rates in the yield curve at December 31, 2004.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                               |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|-------------------------------------------------------------- |  | ---------------------- | ------- | --- | ---- | - | --------- | ---- |  | - | ------ | - |  | ---- | ----- | - | ---------- | - | ----- | ---------- |  | - | ---------- | - |  | - | --------- | --- |  | - | --------- | -
|                                                               |  | 2005                   |         |     | 2006 |   |           | 2007 |  |   | 2008   |   |  | 2009 |       |   | Thereafter |   |       | Face Value |  |   | Fair Value |  
|                                                               |  | (dollars in thousands) |         |     |      |  
|Debt                                                           |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Long-term debt obligations including current portion           |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Fixed Rate                                                     |  | $                      | 21,461  | (1) |      | $ | 9,809     |      |  | $ | 8,538  |   |  | $    | 7,970 |   |            | $ | 8,614 |            |  | $ | 207,189    |   |  | $ | 263,581   |     |  | $ | 264,197   |  
|Average Interest Rate                                          |  |                        | 8.82    | %   |      |   | 8.70      | %    |  |   | 8.35   | % |  |      | 8.25  | % |            |   | 8.26  | %          |  |   | 7.91       | % |  |   |           |     |  |   |           |  
|Variable Rate                                                  |  | $                      | 663,684 | (1) |      | $ | 1,257,084 |      |  | $ | 13,137 |   |  | $    |      |   |            | $ |      |            |  | $ |           |   |  | $ | 1,933,905 | (2) |  | $ | 1,933,905 |  
|Average Interest Rate                                          |  |                        | 6.88    | %   |      |   | 8.76      | %    |  |   | 6.67   | % |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Interest Rate Derivative Financial Instruments Related to Debt |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Interest Rate Swaps (based on British LIBOR)                   |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Pay Fixed/Receive Variable                                     |  | $                      | 57,063  |     |      | $ |          |      |  | $ |       |   |  | $    |      |   |            | $ |      |            |  | $ |           |   |  | $ | 57,063    |     |  | $ | 38        |  
|Average Pay Rate                                               |  |                        | 4.62    | %   |      |   |          |      |  |   |       |   |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Average Receive Rate                                           |  |                        | 4.84    | %   |      |   |          |      |  |   |       |   |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Interest Rate Swaps (based on U.S. LIBOR)                      |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Pay Fixed/Receive Variable                                     |  | $                      | 742,188 |     |      | $ |          |      |  | $ | 12,987 |   |  | $    |      |   |            | $ |      |            |  | $ |           |   |  | $ | 755,175   |     |  | $ | (8,675    | )
|Average Pay Rate                                               |  |                        | 6.62    | %   |      |   |          |      |  |   | 4.24   | % |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Average Receive Rate                                           |  |                        | 3.11    | %   |      |   |          |      |  |   | 4.11   | % |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Interest Rate Caps                                             |  |                        |         |     |      |   |           |      |  |   |        |   |  |      |       |   |            |   |       |            |  |   |            |   |  |   |           |     |  |   |           |  
|Notional Amount                                                |  | $                      | 818,166 |     |      | $ | 35,000    |      |  | $ |       |   |  | $    |      |   |            | $ |      |            |  | $ |           |   |  | $ | 853,166   |     |  | $ |          |  
|Strike Rate                                                    |  |                        | 5.92    | %   |      |   | 7.00      | %    |  |   |       |   |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  
|Forward Rate                                                   |  |                        | 3.11    | %   |      |   | 3.76      | %    |  |   |       |   |  |      |      |   |            |   |      |            |  |   |           |   |  |   |           |     |  |   |           |  

---

|(1) | We can elect to extend $540.3 million ($358.8 million for three additional twelve-month periods and $181.5 million for one additional twelve-month period) provided that there is not
a default under the loans and other minor conditions are met which are within our control. The remaining maturities represent $144.8 million related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham Reach and normal
principal amortization. We believe we will be able to refinance these two loans prior to maturity; however, there can be no assurance that we will be able to do so.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The Wyndham Anatole debt of $168.9 million is included, however, we are not a party to nor guarantor of this debt (see Note 4 to the Consolidated Financial Statements).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



38



---

##### Table of Contents

##### Index to Financial Statements

The debt portfolio as of December 31, 2003 was as follows:



|                                                               |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|-------------------------------------------------------------- |  | ---------------------- | ------- | - | ---- | - | ------- | ---- |  | - | --------- | - |  | ---- | ------ | - | ---------- | - | ----- | ---------- |  | ---------- | ------ | - |  | - | --------- |  | - | --------- | -
|                                                               |  | 2004                   |         |   | 2005 |   |         | 2006 |  |   | 2007      |   |  | 2008 |        |   | Thereafter |   |       | Face Value |  | Fair Value |       
|                                                               |  | (dollars in thousands) |        
|Debt                                                           |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Long-term debt obligations including current portion           |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Fixed Rate                                                     |  | $                      | 5,508   |   |      | $ | 19,033  |      |  | $ | 7,167     |   |  | $    | 92,291 |   |            | $ | 3,539 |            |  | $          | 60,720 |   |  | $ | 188,258   |  | $ | 201,501   |  
|Average Interest Rate                                          |  |                        | 8.75    | % |      |   | 8.98    | %    |  |   | 9.09      | % |  |      | 8.12   | % |            |   | 9.05  | %          |  |            | 9.00   | % |  |   |           |  |   |           |  
|Variable Rate                                                  |  | $                      | 287,153 |   |      | $ | 664,906 |      |  | $ | 1,528,387 |   |  | $    | 535    |   |            | $ | 605   |            |  | $          | 12,115 |   |  | $ | 2,493,701 |  | $ | 2,493,701 |  
|Average Interest Rate                                          |  |                        | 5.02    | % |      |   | 7.63    | %    |  |   | 9.87      | % |  |      | 4.81   | % |            |   | 4.65  | %          |  |            | 4.87   | % |  |   |           |  |   |           |  
|Interest Rate Derivative Financial Instruments Related to Debt |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Interest Rate Swaps (based on British LIBOR)                   |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Pay Fixed/Receive Variable                                     |  | $                      |        |   |      | $ | 53,128  |      |  | $ |          |   |  | $    |       |   |            | $ |      |            |  | $          |       |   |  | $ | 53,128    |  | $ | (109      | )
|Average Pay Rate                                               |  |                        | 4.62    | % |      |   | 4.62    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  
|Average Receive Rate                                           |  |                        | 4.52    | % |      |   | 4.94    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  
|Interest Rate Swaps                                            |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Pay Fixed/Receive Variable                                     |  | $                      |        |   |      | $ | 755,978 |      |  | $ |          |   |  | $    |       |   |            | $ |      |            |  | $          |       |   |  | $ | 755,978   |  | $ | (49,148   | )
|Average Pay Rate                                               |  |                        | 6.63    | % |      |   | 6.63    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  
|Average Receive Rate                                           |  |                        | 1.50    | % |      |   | 2.94    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  
|Interest Rate Caps                                             |  |                        |         |   |      |   |         |      |  |   |           |   |  |      |        |   |            |   |       |            |  |            |        |   |  |   |           |  |   |           |  
|Notional Amount                                                |  | $                      | 377,465 |   |      | $ | 688,515 |      |  | $ |           |   |  | $    |       |   |            | $ |      |            |  | $          |       |   |  | $ | 1,065,980 |  | $ | (7,503    | )
|Strike Rate                                                    |  |                        | 6.21    | % |      |   | 5.83    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  
|Forward Rate                                                   |  |                        | 1.50    | % |      |   | 2.94    | %    |  |   |          |   |  |      |       |   |            |   |      |            |  |            |       |   |  |   |           |  |   |           |  



From December 31, 2003
to December 31, 2004, the liability for derivative instruments decreased by $48.1 million. Our derivative portfolio consists entirely of interest rate protection agreements, which are valued based on the present value of future expected hedge
payments over the remaining term of each interest rate hedge. Since the hedges have moved closer to their maturity date, the present value of future expected hedge payments has decreased. Consequently, the negative market value on the hedges has
decreased which resulted in a decrease to the liability for derivative instruments.



|ITEM 8. | FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | -------------------------------------------



The Independent Registered Public Accounting Firm report and our financial statements, notes thereto and financial statement schedules listed in the
accompanying index are filed as part of this Annual Report on Form 10-K. See Index to Financial Statements and Financial Statement Schedules on page F-1.



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------



None



|ITEM 9A.  CONTROLS | AND PROCEDURES
|------------------ | --------------



Evaluation of Disclosure Controls and Procedures



As of December 31, 2004, management, under the supervision and with the participation of our Chairman, President and Chief Executive Officer (our principal executive officer) and our Chief Financial Officer (our
principal financial officer), evaluated the effectiveness of our disclosure controls and procedures (as defined under Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended (the Exchange Act)). Based on this
evaluation, our Chairman, President and Chief Executive Officer and our Chief Financial Officer



39



---

##### Table of Contents

##### Index to Financial Statements

concluded that our disclosure controls and procedures were not effective in ensuring that information required to be disclosed by us in the reports that we
file or submit to the Securities and Exchange Commission (the SEC) under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms and include controls and
procedures designed to insure the information required to be disclosed by us in such reports is accumulated and communicated to our management, including our Chairman, President and Chief Executive Officer and our Chief Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure.



Managements Report On Internal Control Over Financial Reporting



Management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Exchange Act Rules 13a-15(f) and 15d-15(f). The Companys internal control
over financial reporting is a process designed under the supervision of the principal executive and financial officers, and effected by the board of directors and management, to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of consolidated financial statements for external purposes in accordance with generally accepted accounting principles in the United States of America. Internal control over financial reporting cannot provide absolute
assurance of achieving financial reporting objectives because of its inherent limitations. Internal control over financial reporting is a process that involves human diligence and compliance and is subject to lapses in judgment and breakdowns
resulting from human failures. Internal control over financial reporting also can be circumvented by collusion or improper management override. Because of its inherent limitations, there is a risk that material misstatements may not be prevented or
detected on a timely basis by internal control over financial reporting. However, these inherent limitations are known features of the financial reporting process. Therefore, it is possible to design into the process safeguards to reduce, though not
eliminate, the risk. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.



We performed an assessment of the
effectiveness of the Companys internal control over financial reporting as of December 31, 2004 using the criteria described in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the
Treadway Commission.



A material weakness is a control
deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected. Management is not permitted to conclude
that the Companys internal control over financial reporting is effective if there are one or more material weaknesses in internal control over financial reporting. As of December 31, 2004, the Company did not maintain effective controls over
the accounting and review of income taxes and the determination of deferred income taxes and the related valuation allowance. Specifically, the Company did not maintain effective controls over the reconciliation of its income tax assets and
liabilities to the underlying differences between the tax basis and accounting basis of each component of the Companys balance sheet. In addition, the related income tax asset valuation allowance was not reconciled to the underlying supporting
detail. This control deficiency resulted in an audit adjustment to the fourth quarter 2004 consolidated financial statements. During the quarter ended March 31, 2005, the Company identified an additional adjustment of a write-off of income tax
receivable related to 2004, which resulted in the restatement of the 2004 financial statements described in Note 2b. Additionally, this control deficiency could result in a misstatement of income taxes payable, deferred income tax assets and
liabilities and the related income tax provision that could result in a material misstatement to the annual or interim financial statements that would not be prevented or detected. Accordingly, management determined that this control deficiency
constitutes a material weakness. Because of this material weakness, we have concluded that the Company did not maintain effective internal control over financial reporting as of December 31, 2004, based on criteria in Internal
ControlIntegrated Framework.



Management had
previously concluded that the Company did not maintain effective internal control over financial reporting because of the material weakness described above. In connection with the restatement



40



---

##### Table of Contents

##### Index to Financial Statements

described in Note 2b to the consolidated financial statements related to the accounting for income taxes, management has determined that the material
weakness described above also affected this restatement. Accordingly, the restatement did not have an effect on managements assessment.



Our managements assessment of the effectiveness of the Companys internal control over financial reporting as of December 31, 2004 has been
audited by PricewaterhouseCoopers LLP, an independent registered public accounting firm, as stated in their report, which appears herein and which expressed an unqualified opinion on managements assessment and an adverse opinion on the
effectiveness of the Companys internal control over financial reporting as of December 31, 2004.



Managements Consideration of the Restatement



In coming to the conclusion that our disclosure controls and procedures and our internal control over financial reporting were not effective as of December 31, 2004, our management considered, among other things, the
control deficiency related to the accounting for income taxes, which previously resulted in a material adjustment to the December 31, 2004 consolidated financial statements. In May 2005, an additional adjustment related to the accounting for income
taxes, as well as other adjustments, resulted in the need to restate our previously issued 2004 consolidated financial statements as disclosed in Note 2b of the Notes to Consolidated Financial Statements included in Item 8 of this Annual Report on
Form 10-K/A. After reviewing and analyzing the Securities and Exchange Commissions Staff Accounting Bulletin (SAB) No. 99, Materiality, Accounting Principles Board Opinion No. 28, Interim Financial Reporting
paragraph 29 and SAB Topic 5-F, Accounting Changes Not Retroactively Applied Due to Immateriality, and taking into consideration (i) that the restatement adjustments did not have a material impact on the financial statements of prior
interim or annual periods taken as a whole; (ii) that the cumulative impact of the restatement adjustments on stockholders equity was not material to the financial statements of prior interim or annual periods; and (iii) that we have restated
our previously issued financial statements solely because the cumulative impact of the error, if recorded in the March 31, 2005 interim consolidated financial statements, would have been material to the March 31, 2005 interim consolidated financial
statementss reported net income. Our management has concluded that the adjustment related to accounting for income taxes provides further evidence of the previously disclosed material weakness. Furthermore, our management has concluded that
the other control deficiencies related to the other adjustments did not constitute a material weakness, individually or when aggregated.



Remediation of Material Weakness



As discussed in Managements Report on Internal Control Over Financial Reporting, as of December 31, 2004, there was a material weakness in our
internal control over financial reporting. In 2005, we plan to implement improved monitoring controls over the income tax account balance sheet review process and will engage a third party consultant to assist our personnel in conducting a
comprehensive and detailed review of our tax reporting and accounting. Once fully implemented, management believes that these new policies and procedures will be effective at remediating this material weakness.



Changes in Internal Control over Financial Reporting



Other than the matters discussed above, during the three-month period ended
December 31, 2004, there were no changes in our internal control over financial reporting that materially affected or are reasonably likely to materially affect our internal control over financial reporting.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------



None



41



---

##### Table of Contents

##### Index to Financial Statements

PART III



|ITEM 10.    DIRECTORS | AND EXECUTIVE OFFICERS OF THE REGISTRANT
|--------------------- | ----------------------------------------



The information required by Item 10 of this Annual Report on Form 10-K (other than the information required by Item 401 of Regulation S-K with respect to
executive officers, which appears under the heading Executive Officers of the Registrant below) is incorporated by reference from our Amendment No. 2 on Form 10-K/A to the 2004 Annual Report filed with the SEC on April 29, 2005.



EXECUTIVE OFFICERS OF THE REGISTRANT



Set forth below are the names, ages and certain other information concerning
our executive officers:



Fred J. Kleisner is the
Chairman, President and Chief Executive Officer. He has served as Chairman of the Board since October 13, 2000 and as Chief Executive Officer since March 27, 2000. From July 1999 to October 2000, Mr. Kleisner served as President. From July 1999 to
March 2000, Mr. Kleisner also served as Chief Operating Officer. From March 1998 to August 1999, he was President and Chief Operating Officer of The Americas, for Starwood Hotels & Resorts Worldwide, Inc. Hotel Group. His experience in the
industry also includes senior positions with Westin Hotels and Resorts, where he was President and Chief Operating Officer from 1995 to 1998; Interstate Hotels, where he was Executive Vice President and Group President of Operations from 1990 to
1995; The Sheraton Corporation, where he was Senior Vice President, Director of Operations, North America Division-East from 1985 to 1990; and Hilton Hotels, where for 16 years he served as General Manager of several landmark hotels, including The
Waldorf Astoria and The Waldorf Towers in New York, The Capital Hilton in Washington, D.C. and The Hilton Hawaiian Village in Honolulu. Mr. Kleisner, who holds a B.A. degree in Hotel Management from Michigan State University, completed advanced
studies at the University of Virginia and Catholic University of America. Mr. Kleisner is 60 years old.



Mark A. Solls became our Executive Vice President, General Counsel and Secretary in September 2002. He previously served as Vice President, General
Counsel and Secretary with Dal-Tile International, Inc. from 1998 to 2002. Prior to Dal-Tile, Mr. Solls served as Vice President, General Counsel and Secretary for Pronet Inc. from 1993 to 1997. Mr. Solls obtained his B.A. in Finance from the
University of Illinois and his law degree from Southern Illinois University. Mr. Solls is 48 years old.



Judy Hendrick was named our Executive Vice President and Chief Investment Officer in October 2004. Ms. Hendrick previously served as Senior Vice
President of Finance and Treasurer. She joined us in 1993 as Finance Manager. Prior to joining Wyndham, Ms. Hendrick held commercial lending positions with InterFirst Bank Dallas where she was Vice President of Real Estate Lending. Ms. Hendrick
holds a B.S. degree from Kansas State University and a masters in business administration from the University of Texas at Dallas. Ms. Hendrick is 51 years old.



Elizabeth Schroeder became our Executive Vice President and Chief Financial Officer in October 2004 and is
responsible for finance strategy and operations. Ms. Schroeder joined us in August 1998 as Vice President of Finance. She previously held executive positions in financial reporting, planning and analysis with American General Hospitality
Corporation, where she was the Corporate Controller. Ms. Schroeder earned her bachelors degree from Louisiana State University and is a certified public accountant. Ms. Schroeder is 39 years old.



Timothy L. Fielding was named Executive Vice President and Chief
Accounting Officer in October 2004. Mr. Fielding joined us in July 1995 as Director of Corporate Finance. Prior to joining Wyndham, Mr. Fielding served two years as the Director of Corporate Finance with Medical Care America and ten years with KPMG
Peat Marwick working with public and private companies in the real estate, broker/dealer, banking and manufacturing industries. Mr. Fielding received bachelors and masters degrees in accounting from Sam Houston State University and is a
certified public accountant. Mr. Fielding is 44 years old.



42



---

##### Table of Contents

##### Index to Financial Statements

Andrew Jordan became our Executive Vice President, Chief Marketing Officer in April 2003 and
oversees the operations of the sales, revenue management, marketing and corporate communications departments. Mr. Jordan joined Wyndham in 1998 as Senior Vice President of Marketing, responsible for positioning Wyndham as a leading, upscale hotel
brand in North America. He previously served as President of U.S. Sales and Marketing for Club Med. Prior to that, he was part of the global marketing team for The Coca-Cola Company in Atlanta, and spent the prior ten years with major advertising
agencies in New York, including Lowe & Partners, Wells Rich Green and Ogilvy & Mather. Mr. Jordan received his masters degree from New York University and undergraduate degree from the University of Texas in Austin. Mr. Jordan is 42
years old.



Michael A. Grossman became our Executive
Vice President, Asset Management/Owned Assets in October 2004 and is responsible for the asset management function related to our owned properties. Additionally, he has oversight of our hotel management services division, where he leads the team
that manages non-proprietary branded properties owned by Wyndham and third party owners. He had previously served as Executive Vice President and divisional President of the management services division since January 1998. From 1977 to 1993, Mr.
Grossman owned and operated Grossman and Associates, a hotel management company. Mr. Grossman joined Patriot American Hospitality L.P. in August 1993 as a Senior Vice President heading up its hotel division. Mr. Grossman was subsequently appointed
Chief Operating Officer of Gencom American Hospitality, which initially served as a third party manager for Patriot and was subsequently acquired by Patriot. Mr. Grossman holds a B.B.A. from the University of Texas and a J.D. from Southern Methodist
University. Mr. Grossman is 52 years old.



Mark Hedleywas named Executive Vice President and Chief Information Officer in January 2005 and is responsible for driving strategic technology initiatives throughout the company and overseeing casino gaming operations in Puerto Rico. Mr. Hedley was
formerly our Senior Vice President and Chief Technology Officer. Prior to joining Wyndham in 2000, Mr. Hedley served as vice president, information technology for Sun International, North America. He was previously vice president and chief
information officer of Caesars World, Inc. and held other senior technology and information systems positions with Caesars World, Inc. and ITT Sheraton organizations. Mr. Hedley received a B.A. in hotel, restaurant and institutional management from
Michigan State University. Mr. Hedley is 41 years old.



We have
a Code of Business Conduct and Ethics that applies to all our directors, officers and employees, which can be found at our Web site, www.wyndham.com. We will post any amendments to the Code of Business Conduct and Ethics, as well as any waivers that
are required to be disclosed by the rules of the SEC on our Web site. Information on Wyndhams Web site is not incorporated by reference into this Annual Report on Form 10-K.



|ITEM 11.    EXECUTIVE | COMPENSATION
|--------------------- | ------------



The information required by Item 11 of this Annual Report on Form 10-K is incorporated by reference from our Amendment No. 2 on Form 10-K/A to the 2004
Annual Report filed with the SEC on April 29, 2005.



|ITEM 12.    SECURITY | OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|-------------------- | -----------------------------------------------------



With the exception of the equity compensation plan table presented below, the information required by Item 12 of this Annual Report on Form 10-K is
incorporated by reference from our Amendment No. 2 on Form 10-K/A to the 2004 Annual Report filed with the SEC on April 29, 2005.



43



---

##### Table of Contents

##### Index to Financial Statements

Equity Compensation Plan Information



|                                                           |  |                                                                                          |     |  |                                                                          |      |     |                                                                                                                                        |            |    
|---------------------------------------------------------- |  | ---------------------------------------------------------------------------------------- | --- |  | ------------------------------------------------------------------------ | ---- | --- | -------------------------------------------------------------------------------------------------------------------------------------- | ---------- | ---
|Plan category                                              |  | Number of securitiesto be issued upon exercise ofoutstanding options,warrants and rights |     |  | Weighted-averageexercise price ofoutstanding options,warrants and rights |      |     | Number of securitiesremaining available forfuture issuance underequity compensation plans(excluding securitiesreflected in
column (a)) |           
|                                                           |  | (a)                                                                                      |     |  | (b)                                                                      |      |     | (c)                                                                                                                                    |           
|Equity compensation plans approved by security holders     |  | 15,815,904                                                                               | (1) |  | $                                                                        | 4.96 | (2) |                                                                                                                                        | 15,230,877 | (3)
|Equity compensation plans not approved by security holders |  |                                                                                         |     |  |                                                                          |     |     |                                                                                                                                        |           |    
|                                                           |  |                                                                                          |     |  |                                                                          |      |     |                                                                                                                                        |            |    
|Total                                                      |  | 15,815,904                                                                               | (1) |  | $                                                                        | 4.96 | (2) |                                                                                                                                        | 15,230,877 | (3)
|                                                           |  |                                                                                          |     |  |                                                                          |      |     |                                                                                                                                        |            |    

---

|(1) | The 15,815,904 consists of 8,694,785 of stock options outstanding and 7,121,119 of restricted unit awards outstanding at December 31, 2004.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The figure set forth in column (b) reflects the weighted average exercise price for the 8,694,785 stock options outstanding under our equity compensation plans as of December 31,
2004. In addition to such stock options, 7,121,119 restricted unit awards were also outstanding under our equity compensation plans as of December 31, 2004. These restricted unit awards entitle the recipients to receive shares of our class A common
stock upon the satisfaction of certain terms and conditions, including the satisfaction of certain vesting requirements. Since no exercise price is payable with respect to the restricted unit awards, such restricted unit awards were excluded from
the calculation of the weighted average exercise price.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The figure set forth in column (c) reflects the number of securities available for issuance under our equity compensation plans as of December 31, 2004. Under the Second Amendment
and Restatement of our 1997 Incentive Plan, the number of shares available for grant is equal to 10% of the outstanding shares of our class A common stock on a fully diluted basis. For purposes of this plan, fully diluted basis means the
assumed conversion of all outstanding shares of our series A and series B convertible preferred stock, the assumed exercise of all outstanding stock options and the assumed conversion of all units of partnership interest in Patriot American
Hospitality Partnership, L.P. and Wyndham International Operating Partnership, L.P.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 13.    CERTAIN | RELATIONSHIPS AND RELATED TRANSACTIONS
|------------------- | --------------------------------------



The information required by Item 13 of this Annual Report on 10-K is incorporated by reference from our Amendment No. 2 on Form 10-K/A to the 2004 Annual
Report filed with the SEC on April 29, 2005.



|ITEM 14.    PRINCIPAL | ACCOUNTANT FEES AND SERVICES
|--------------------- | ----------------------------



The information required by Item 14 of this Annual Report on 10-K is incorporated by reference from our Amendment No. 2 on Form 10-K/A to the 2004 Annual
Report filed with the SEC on April 29, 2005.



44



---

##### Table of Contents

##### Index to Financial Statements

PART IV



|ITEM 15.    EXHIBITS, | FINANCIAL STATEMENT SCHEDULES
|--------------------- | -----------------------------



|(a) | The index to the audited financial statements and the notes thereto, and financial statement schedules is included on page F-1 of this Annual Report on Form 10-K. The financial
statements are included herein at pages F-4 through F-46. The following financial statement schedules are included herein at pages F-47 through F-52:
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | Schedule IIValuation and Qualifying Accounts
| | ---------------------------------------------



| | Schedule IIIReal Estate and Accumulated Depreciation
| | -----------------------------------------------------



| | All other schedules for which provision is made in Regulation S-X are either not required to be included herein under the related instructions or are inapplicable or the related
information is included in the footnotes to the applicable financial statement and, therefore, have been omitted.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(b) | Exhibits:
|--- | ---------



|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                               
|-------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                   
|               | 
|2.1            |  | Securities Purchase Agreement, dated as of February 18, 1999, by and among Patriot American Hospitality, Inc. (Patriot), Wyndham International, Inc. (Wyndham), Patriot
American Hospitality Partnership, L.P., Wyndham International Operating Partnership, L.P. and the Investors named therein, incorporated by reference to Exhibit 2.1 to Wyndhams Registration Statement on Form S-4/A (SEC file no. 333-79527) filed
June 1, 1999.
|               | 
|2.2            |  | Amendment to Securities Purchase Agreement, dated as of June 28, 1999, by and among Patriot, Wyndham, Patriot American Hospitality Partnership, L.P., Wyndham International Operating
Partnership, L.P. and the parties identified on the signature page as the Original Investors, incorporated by reference to Exhibit 2.2 to Wyndhams Current Report on Form 8-K (SEC file no. 001-09320) filed July 13, 1999.                            
|               | 
|2.3            |  | Restructuring Plan, incorporated by reference to Exhibit 2.2 to Wyndhams Registration Statement on Form S-4/A (SEC file no. 333-79527) filed June 1, 1999.                                                                                                                                                                                                                                                                                   
|               | 
|2.4            |  | Agreement and Plan of Merger, dated as of March 26, 1999, by and among Wyndham, Wyndham International Acquisition Subsidiary, Inc. and Patriot, incorporated by reference to Exhibit 2.3 to
Wyndhams Registration Statement on Form S-4/A (SEC file no. 333-79527) filed June 1, 1999.                                                                                                                                                       
|               | 
|3.1            |  | Amended and Restated Certificate of Incorporation of Wyndham, incorporated by reference to Exhibit 3.1 to Wyndhams Registration Statement on Form S-8 (SEC file no. 333-82325) filed July
2, 1999.                                                                                                                                                                                                                                           
|               | 
|3.2            |  | Amended and Restated Bylaws of Wyndham, incorporated by reference to Exhibit 3.2 to Wyndhams Registration Statement on Form S-8 (SEC file no. 333-82325) filed July 2,
1999.                                                                                                                                                                                                                                                                 
|               | 
|3.3            |  | Amendment No. 1 to Amended and Restated Bylaws of Wyndham, incorporated by reference to Exhibit 2.1 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended March 31,
2000.                                                                                                                                                                                                                                                 
|               | 
|4.1            |  | Certificate of Designation of Series A Convertible Preferred Stock of Wyndham, incorporated by reference to Exhibit 99.5 to Wyndhams and Patriots Current Report on Form 8-K (SEC
file no. 001-09320) filed March 2, 1999.                                                                                                                                                                                                                  
|               | 
|4.2            |  | Certificate of Designation of Series B Convertible Preferred Stock of Wyndham, incorporated by reference to Exhibit 4.2 to Wyndhams Registration Statement on Form S-4/A (SEC file
no.333-79527) filed June 1, 1999.                                                                                                                                                                                                                         



45



---

##### Table of Contents

##### Index to Financial Statements

|               |  |                                                                                                                                                                                                                                                                                                                      
|-------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                          
|               | 
|4.3            |  | Certificate of Designation of Series C Junior Participating Cumulative Preferred Stock of Wyndham, incorporated by reference to Exhibit 3.1 to Wyndhams Current Report on Form 8-K (SEC
file no. 001-09320) filed July 12, 1999.                                                                                    
|               | 
|4.4            |  | Registration Rights Agreement, dated as of February 18, 1999, by and among Wyndham and the holders of Series B Convertible Preferred Stock of Wyndham party thereto, incorporated by reference
to Exhibit 4.1 to Wyndhams Quarterly Report on Form 10-Q for the quarter endedJune 30, 1999 (SEC file no. 001-09320).
|               | 
|4.5            |  | Registration Rights Agreement, dated as of June 30, 1999, by and among Wyndham and former Operating Partnership unitholders party thereto, incorporated by reference to Exhibit 10.1 to
Wyndhams Registration Statement on Form S-3 (SEC file no. 333-86189) filed August 30, 1999.                                 
|               | 
|4.6            |  | Shareholder Rights Agreement, dated as of June 29, 1999, between Wyndham and American Stock Transfer and Trust Company, as Rights Agent, incorporated by reference to Exhibit 4.1 to
Wyndhams Current Report on Form 8-K (SEC file no. 001-09320) filed July 12, 1999.                                              
|               | 
|4.7            |  | Amendment No. 1 to the Shareholder Rights Agreement, dated May 12, 2000, by and between Wyndham and American Stock Transfer and Trust Company, incorporated by reference to Exhibit 4.2 to
Wyndhams Registration Statement on Form 8-A filed May 30, 2000.                                                          
|               | 
|4.8            |  | Amendment No. 2 to the Shareholder Rights Agreement, dated April 24, 2002, by and between Wyndham and American Stock Transfer and Trust Company, incorporated by reference to Exhibit 4.8 to
Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                              
|               | 
|10.1           |  | Credit Agreement, dated as of June 30, 1999, by and among Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.1 to Wyndhams Annual Report on Form 10-K for the
year ended December 31, 1999.                                                                                             
|               | 
|10.2           |  | Increasing Rate Note Purchase and Loan Agreement, dated as of June 30, 1999, by and among Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.2 to Wyndhams
Annual Report on Form 10-K for the year ended December 31, 1999.                                                             
|               | 
|10.3           |  | Executive Employment Agreement as Amended and Restated, dated as of April 19, 1999, between Wyndham and Michael A. Grossman, incorporated by reference to Exhibit 10.5 to Wyndhams Annual
Report on Form 10-K for the year ended December 31, 1999.                                                                 
|               | 
|10.4           |  | Executive Employment Agreement, dated as of March 27, 2000, between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.4 to Wyndhams Annual Report on Form 10-K for
the year ended December 31, 2000.                                                                                            
|               | 
|10.5           |  | Letter Agreement, dated July 7, 1999, between Wyndham and Karim Alibhai, incorporated by reference to Exhibit 10.4 to Wyndhams Quarterly Report on Form 10-Q for the quarter ended
September 30, 1999 (SEC file no. 001-09320).                                                                                     
|               | 
|10.6           |  | Second Amendment and Restatement of the Wyndham 1997 Incentive Plan, incorporated by reference to Exhibit 4.1 to Wyndhams Registration Statement on Form S-8 filed on September 6,
2001.                                                                                                                            
|               | 
|10.7           |  | Letter Agreement, dated March 1, 2001, between James D. Carreker and Wyndham, incorporated by reference to Exhibit 10.16 to Wyndhams Annual Report on Form 10-K for the year ended
December 31, 2000.                                                                                                               
|               | 
|10.8           |  | Amendment and Restatement to the Credit Agreement, dated September 25, 2000, by Wyndham and the lenders named therein incorporated by reference to Exhibit 10.2 to Wyndhams Quarterly
Report on Form 10-Q for the quarterly period ended September 30, 2000.                                                        



46



---

##### Table of Contents

##### Index to Financial Statements

|               |  |                                                                                                                                                                                                                                                                                                                                                                                          
|-------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                              
|               | 
|10.9           |  | Amendment and Restatement to the Increasing Rate Note Purchase and Loan Agreement, dated September 25, 2000, by Wyndham and the lenders named therein, incorporated by reference to Exhibit
10.18 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2000.                                                                                                          
|               | 
|10.10          |  | Loan Agreement, dated as of July 18, 2001, by and among W-Baltimore, LLC, Posadas De San Juan Associates, W-Atlanta, LLC, W-Boston LLC and Travis Real Estate Group Joint Venture (wholly-owned
subsidiaries of Wyndham) and Lehman Brothers Bank FSB, incorporated by reference to Exhibit 10.1 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2001.
|               | 
|10.11          |  | Form of Restricted Unit Award Agreement, incorporated by reference to Exhibit 10.2 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended June 30,
2001.                                                                                                                                                                                                              
|               | 
|10.12          |  | Waiver to the Credit Agreement, dated as of September 25, 2001, by Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.1 to Wyndhams Quarterly Report on Form
10-Q for the quarterly period ended September 30, 2001.                                                                                                                                        
|               | 
|10.13          |  | Addendum to Employment Agreement, effective as of July 13, 2001, between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.17 to Wyndhams Annual Report on Form 10-K
for the year ended December 31, 2001.                                                                                                                                                          
|               | 
|10.14          |  | Addendum No. 2 to Employment Agreement, effective as of November 14, 2001, between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.18 to Wyndhams Annual Report on
Form 10-K for the year ended December 31, 2001.                                                                                                                                                
|               | 
|10.15          |  | Second Amendment and Restatement to the Credit Agreement, dated as of January 16, 2002, by Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.19 to Wyndhams
Annual Report on Form 10-K for the year ended December 31, 2001.                                                                                                                               
|               | 
|10.16          |  | Second Amendment and Restatement to the Increasing Note Purchase and Loan Agreement, dated as of January 16, 2002, by Wyndham and the lenders named therein, incorporated by reference to
Exhibit 10.20 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2001                                                                                                     
|               | 
|10.17          |  | Addendum to Employment Agreement, effective as of August 10, 2001, between Wyndham and Michael Grossman, incorporated by reference to Exhibit 10.23 to Wyndhams Annual Report on Form
10-K for the year ended December 31, 2001.                                                                                                                                                        
|               | 
|10.18          |  | Addendum No. 2 to Employment Agreement, effective as of December 21, 2001, between Wyndham and Michael Grossman, incorporated by reference to Exhibit 10.24 to Wyndhams Annual Report on
Form 10-K for the year ended December 31, 2001.                                                                                                                                                
|               | 
|10.19          |  | Form of Third Amendment and Restatement to the Credit Agreement, dated as of April 22, 2002, by Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.1 to
Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2002.                                                                                                               
|               | 
|10.20          |  | Amendment No. 1 to the Second Amendment and Restatement of Wyndhams 1997 Incentive Plan, incorporated by reference to Exhibit 10.2 to Wyndhams Quarterly Report on Form 10-Q for
the quarterly period ended March 31, 2002.                                                                                                                                                            
|               | 
|10.21          |  | Addendum No. 3 to Employment Agreement, effective as of January 7, 2002, between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.3 to Wyndhams Quarterly Report on
Form 10-Q for the quarterly period ended March 31, 2002.                                                                                                                                       
|               | 
|10.22          |  | Addendum No. 4 to Employment Agreement, effective as of January 28, 2002, between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.4 to Wyndhams Quarterly Report on
Form 10-Q for the quarterly period ended March 31, 2002.                                                                                                                                      



47



---

##### Table of Contents

##### Index to Financial Statements

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|               | 
|10.23          |  | Employment Agreement, dated September 17, 2002, between Wyndham and Mark A. Solls, incorporated by reference to Exhibit 10.1 to Wyndhams Quarterly Report on Form 10-Q for the quarterly
period ended September 30, 2002.                                                                                                                                                                                                                                                                 
|               | 
|10.24          |  | Loan Agreement, dated as of June 28, 1999, between Lehman Brothers Holdings Inc. and W-Brookfield, LLC, DT Glenview, LLC, R-Lisle, LLC, Rad-Burl, LLC, Parsippany, LLC, Rad-Jose, LLC, WCHNW,
LLC, W-Garden Atlanta, LLC, W-Charlotte, LLC, and H-Melbourne, L.P, incorporated by reference to Exhibit 10.38 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                                                                                 
|               | 
|10.25          |  | First Amendment to Loan Agreement, dated as of June 29, 2001, between W-Brookfield, LLC, DT Glenview, LLC, R-Lisle, LLC, Rad-Burl, LLC, Parsippany, LLC, Rad-Jose, LLC, WCHNW, LLC, W-Garden
Atlanta, LLC, W-Charlotte, LLC and H-Melbourne, L.P. and Sasco Floating Rate Commercial Mortgage Trust 1999-C3, Multiclass Pass-Through Certificates, Series 1999-C3, incorporated by reference to Exhibit 10.39 to Wyndhams Annual Report on Form
10-K for the year ended December 31, 2002.
|               | 
|10.26          |  | Amended and Restated Loan Agreement, dated as of November 5, 1999, between Bear, Stearns Funding, Inc. and the other parties signatory thereto, incorporated by reference to Exhibit 10.40 to
Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                                                                                                                                                                                                   
|               | 
|10.27          |  | First Amendment and Supplement to Amended and Restated Loan Agreement, dated as of September 6, 2002 between LaSalle Bank National Association, as Trustee for Bear Stearns Commercial Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 1999-WYN1 and the other parties
signatory thereto, incorporated by reference to Exhibit 10.41 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                           
|               | 
|10.28          |  | Second Amendment and Supplement to Amended and Restated Loan Agreement, dated as of October 11, 2002, between LaSalle Bank National Association, as Trustee for Bear Stearns Commercial
Mortgage Securities Inc. Commercial Mortgage Pass-Through Certificates Series 1999-WYN1 and the other parties signatory thereto, incorporated by reference to Exhibit 10.42 to Wyndhams Annual Report on Form 10-K for the year ended December 31,
2002.                                          
|               | 
|10.29          |  | Third Amendment and Supplement to Amended and Restated Loan Agreement, dated as of November 15, 2002, between LaSalle National Bank, as Trustee for the Registered Holders of Bear Stearns
Commercial Mortgage Securities, Inc., Commercial Mortgage Pass-Through Certificates, Series 1999-WYN1 and the other parties signatory thereto, incorporated by reference to Exhibit 10.43 to Wyndhams Annual Report on Form 10-K for the year ended
December 31, 2002.                         
|               | 
|10.30          |  | Promissory Note, dated September 4, 1997, by Patriot American Hospitality Partnership, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $13,467,000,
incorporated by reference to Exhibit 10.44 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                                                                                                                                                      
|               | 
|10.31          |  | Promissory Note, dated September 4, 1997, by PAH-DT Allen Partners, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $29,748,000, incorporated by
reference to Exhibit 10.45 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                                                                                                                                                                         
|               | 
|10.32          |  | Promissory Note, dated September 4, 1997, by PAH-DT Allen Partners, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $11,155,500, incorporated by
reference to Exhibit 10.46 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.                                                                                                                                                                                         



48



---

##### Table of Contents

##### Index to Financial Statements

|               |  |                                                                                                                                                                                                                                                                                                        
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                            
|               | 
|10.33          |  | Promissory Note, dated September 4, 1997, by PAH-DT Allen Partners, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $9,246,000, incorporated by
reference to Exhibit 10.47 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.      
|               | 
|10.34          |  | Promissory Note, dated September 4, 1997, by PAH-DT Allen Partners, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $21,909,000, incorporated by
reference to Exhibit 10.48 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.     
|               | 
|10.35          |  | Promissory Note, dated September 4, 1997, by PAH-DT Allen Partners, L.P. in favor of Metropolitan Life Insurance Company in the original principal amount of $13,366,500, incorporated by
reference to Exhibit 10.49 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2002.     
|               | 
|10.36          |  | Promissory Note, dated February 13, 2001, by Fred J. Kleisner in favor of Wyndham, incorporated by reference to Exhibit 10.50 to Wyndhams Annual Report on Form 10-K for the year ended
December 31, 2002.                                                                                            
|               | 
|10.37          |  | Addendum No. 5 to Employment Agreement, effective as of January 6, 2003, by and between Wyndham and Fred J. Kleisner, incorporated by reference to Exhibit 10.51 to Wyndhams Annual
Report on Form 10-K for the year ended December 31, 2002.                                                         
|               | 
|10.38          |  | Fourth Amendment and Restatement to the Credit Agreement, dated as of March 4, 2003, by Wyndham and the lenders named therein, incorporated by reference to Exhibit 10.1 to Wyndhams
Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003.                                     
|               | 
|10.39          |  | Third Amendment and Restatement to the Increasing Rate Note Purchase and Loan Agreement, dated March 4, 2003, by Wyndham and the lenders named therein, incorporated by reference to Exhibit
10.2 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2003.            
|               | 
|10.40          |  | Fifth Amendment and Restatement to the Credit Agreement, dated as of May 29, 2003, among the Company and the lenders named therein, incorporated by reference to Exhibit 10.1 to Wyndhams
Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003.                                 
|               | 
|10.41          |  | Fourth Amendment and Restatement to the Increasing Rate Note Loan and Purchase Agreement, dated as of May 29, 2003, among the Company and the lenders named therein, incorporated by reference
to Exhibit 10.2 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2003.
|               | 
|10.42          |  | Employment Agreement, dated May 21, 2003, between Wyndham and Andrew Jordan, incorporated by reference to Exhibit 10.3 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period
ended June 30, 2003.                                                                                        
|               | 
|10.43          |  | Mortgage Loan Agreement, dated June 11, 2003, between Lehman ALI, Inc. and the Companys subsidiaries that are party thereto, incorporated by reference to Exhibit 99.2 to Wyndhams
Current Report on Form 8-K filed on July 18, 2003.                                                                
|               | 
|10.44          |  | Mezzanine Loan Agreement, dated June 11, 2003, between Lehman ALI, Inc. and the Companys subsidiaries that are party thereto, incorporated by reference to Exhibit 99.3 to Wyndhams
Current Report on Form 8-K filed on July 18, 2003.                                                               
|               | 
|10.45          |  | Mortgage Loan Agreement, dated October 28, 2003, between Lehman Brothers Holdings, Inc. D/B/A Lehman Capital and Posadas De Puerto Rico Associates, Inc., incorporated by reference to Exhibit
10.59 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2003                      



49



---

##### Table of Contents

##### Index to Financial Statements

|               |  |                                                                                                                                                                                                                                                                                                                                                                                                  
|-------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  | Description                                                                                                                                                                                                                                                                                                                                                                                      
|               | 
|10.46          |  | Mezzanine Loan Agreement, dated October 28, 2003, between Lehman Brothers Holdings, Inc. and PPRA Mezz Borrower, Inc., incorporated by reference to Exhibit 10.60 to Wyndhams Annual
Report on Form 10-K for the year ended December 31, 2003.                                                                                                                                                  
|               | 
|10.47          |  | Mortgage Loan Agreement, dated April 30, 2004, between GMAC Commercial Mortgage Corporation, Inc. and the Companys subsidiaries that are party thereto, incorporated by reference to
Exhibit 10.1 to Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2004.                                                                                                      
|               | 
|10.48          |  | Mortgage Loan Agreement, dated June 22, 2004, between Credit Suisse First Boston, Inc. and the Companys subsidiaries that are party thereto, incorporated by reference to Exhibit 10.2 to
Wyndhams Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2004.                                                                                                                 
|               | 
|10.49          |  | Employment Agreement, dated January 4, 2005, between Wyndham and Timothy L. Fielding, incorporated by reference to Exhibit 99.1 to Wyndhams Current Report on Form 8-K/A dated October
12, 2004 and filed January 6, 2005.                                                                                                                                                                      
|               | 
|10.50          |  | Employment Agreement, dated January 4, 2005, between Wyndham and Judy L. Hendrick, incorporated by reference to Exhibit 99.2 to Wyndhams Current Report on Form 8-K/A dated October 12,
2004 and filed January 6, 2005.                                                                                                                                                                         
|               | 
|10.51          |  | Employment Agreement, dated January 4, 2005, between Wyndham and Elizabeth Schroeder, incorporated by reference to Exhibit 99.3 to Wyndhams Current Report on Form 8-K/A dated October
12, 2004 and filed January 6, 2005.                                                                                                                                                                      
|               | 
|10.51          |  | Employment Agreement, dated January 5, 2005, between Wyndham and Mark Hedley, incorporated by reference to Exhibit 99.1 to Wyndhams Current Report on Form 8-K dated January 12, 2005,
incorporated by reference to Exhibit 10.51 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2004.                                                                                 
|               | 
|10.52          |  | Agreement of Purchase and Sale, dated December 22, 2004, by and among Sum Business Holdings, LLC, and Sum Mezz, LLC, and Wyndham, Summerfield Hotel Company, L.P., Summerfield Hanover Owner,
LLC and S-Seattle, LLC, and Patriot American Hospitality Partnership, L.P. incorporated by reference to Exhibit 10.52 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2004.
|               | 
|10.53          |  | Purchase and Sale Agreement, dated December 30, 2004, by and among Wyndham, the Owners, and W2005 WYN Realty, L.L.C. and Halifax Holdings, Inc. incorporated by reference to Exhibit 10.53 to
Wyndhams Annual Report on Form 10-K for the year ended December 31, 2004.                                                                                                                         
|               | 
|12.1*          |  | Statement Regarding Computation of Ratios.                                                                                                                                                                                                                                                                                                                                                       
|               | 
|21.1           |  | Significant Subsidiaries of Wyndham, incorporated by reference to Exhibit 10.51 to Wyndhams Annual Report on Form 10-K for the year ended December 31, 2004.                                                                                                                                                                                                                                    
|               | 
|23.1*          |  | Consent of PricewaterhouseCoopers LLP.                                                                                                                                                                                                                                                                                                                                                           
|               | 
|31.1*          |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                              
|               | 
|31.2*          |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                              
|               | 
|32.1*          |  | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                              
|               | 
|32.2*          |  | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                                                              

---

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



50



---

##### Table of Contents

##### Index to Financial Statements

SIGNATURES



Pursuant to the
requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Form 10-K/A to be signed on its behalf by the undersigned, thereunto duly authorized.



WYNDHAM INTERNATIONAL, INC.By:

/S/    FRED J.
KLEISNERFred J. Kleisner Chairman of the Board, President and Chief Executive Officer




Dated: May 16, 2005



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



|                                              |  |                                                                                            |  |             
|--------------------------------------------- |  | ------------------------------------------------------------------------------------------ |  | ------------
|Signature                                     |  | Capacities in which signed                                                                 |  | Date        
|                                              |  |                                                                                           
|/S/    FRED J.
KLEISNERFred J.
Kleisner       |  | Chairman of the Board, President and Chief Executive Officer (principal executive officer) |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    ELIZABETH
SCHROEDERElizabeth
Schroeder |  | Executive Vice President and Chief Financial Officer (principal financial officer)         |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    TIMOTHY L.
FIELDINGTimothy L.
Fielding |  | Executive Vice President and Chief Accounting Officer (principal accounting officer)       |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    KARIM
ALIBHAI*Karim
Alibhai            |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    MARC A.
BEILINSON*Marc A.
Beilinson    |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    LEON D.
BLACK*Leon D.
Black            |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    LEONARD
BOXER*Leonard
Boxer            |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    ADELA
CEPEDA*Adela
Cepeda              |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    MILTON
FINE*Milton Fine                |  | Director                                                                                   |  | May 16, 2005
|                                              |  |                                                                                           
|/S/    LEE
HILLMAN*Lee
Hillman                |  | Director                                                                                   |  | May 16, 2005



51



---

##### Table of Contents

##### Index to Financial Statements

|                                             |  |                            |  |             
|-------------------------------------------- |  | -------------------------- |  | ------------
|Signature                                    |  | Capacities in which signed |  | Date        
|                                             |  |                           
|/S/    THOMAS H.
LEE*Thomas H. Lee           |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    ALAN M.
LEVENTHAL*Alan M.
Leventhal   |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    WILLIAM
MACK*William Mack             |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    LEE S.
NEIBART*Lee S.
Neibart         |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    MARC J.
ROWAN*Marc J.
Rowan           |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    ROLF E.
RUHFUS*Rolf E.
Ruhfus         |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    LAWRENCE J.
RUISI*Lawrence J.
Ruisi   |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    SCOTT A.
SCHOEN*Scott A.
Schoen       |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    SCOTT M.
SPERLING*Scott M.
Sperling   |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    LYNN C.
SWANN*Lynn C.
Swann           |  | Director                   |  | May 16, 2005
|                                             |  |                           
|/S/    SHERWOOD M.
WEISER*Sherwood M.
Weiser |  | Director                   |  | May 16, 2005



---

|* | By Fred J. Kleisner, Attorney-in-Fact
|- | -------------------------------------



52



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



INDEX TO
FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES



HISTORICAL FINANCIAL INFORMATION



|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                     |  | Page
|Wyndham International, Inc.:                                                                         |  |     
|Report of Independent Registered Public Accounting FirmPricewaterhouseCoopers LLP                   |  | F-2 
|Consolidated Balance Sheets as of December 31, 2004 and 2003                                         |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2004, 2003 and 2002           |  | F-5 
|Consolidated Statements of Shareholders Equity for the years ended December 31, 2004, 2003 and 2002 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2004, 2003 and 2002           |  | F-7 
|Notes to Consolidated Financial Statements                                                           |  | F-8 
|Financial Statement Schedules:                                                                       |  |     
|Schedule IIValuation and Qualifying Accounts                                                        |  | F-47
|Schedule IIIReal Estate and Accumulated Depreciation                                                |  | F-48



F-1



---

##### Table of Contents

##### Index to Financial Statements

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Shareholders

Wyndham International, Inc.:



We have completed an integrated audit of Wyndham International Inc.s 2004 consolidated financial statements and of its internal control over financial reporting as of December 31, 2004 and audits of its 2003 and 2002 consolidated
financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.



Consolidated financial statements and financial statement schedules



In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material
respects, the financial position of Wyndham International Inc. and its subsidiaries at December 31, 2004 and 2003, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2004 in
conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedules listed in the accompanying index present fairly, in all material respects, the information set
forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedules are the responsibility of the Companys management. Our responsibility is to express an
opinion on these financial statements and financial statement schedules based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.



As described in Note 2b to
the consolidated financial statements, the Company has restated its 2004 consolidated financial statements.



Internal control over financial reporting



Also, we have audited managements assessment, included in Managements Report on Internal Control Over Financial Reporting appearing under Item 9A, that Wyndham International Inc. did not maintain effective
internal control over financial reporting as of December 31, 2004, because Wyndham International, Inc. did not maintain effective controls over the accounting and review of income taxes and the determination of deferred income taxes and the related
valuation allowance, based on criteria established in Internal Control  Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Companys management is responsible for maintaining
effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on managements assessment and on the effectiveness of the
Companys internal control over financial reporting based on our audit.



We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform
the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal
control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We
believe that our audit provides a reasonable basis for our opinions.



F-2



---

##### Table of Contents

##### Index to Financial Statements

A companys internal control over financial reporting is a process designed to provide reasonable
assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting
includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations
of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the
financial statements.



Because of its inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions,
or that the degree of compliance with the policies or procedures may deteriorate.



A material weakness is a control deficiency, or combination of control deficiencies, that results in more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be
prevented or detected. The following material weakness has been identified and included in managements assessment. As of December 31, 2004, Wyndham International, Inc. did not maintain effective controls over the accounting and review of
income taxes and the determination of deferred income taxes and the related valuation allowance. Specifically, the Company did not maintain effective controls over the reconciliation of its income tax assets and liabilities to the underlying
differences between the tax basis and accounting basis of each component of the Companys balance sheet. In addition, the related deferred income tax asset valuation allowance was not reconciled to the underlying supporting detail. This control
deficiency resulted in an audit adjustment to the fourth quarter 2004 consolidated financial statements, which resulted in the restatement of the 2004 financial statements described in Note 2b. Additionally, this control deficiency could result in a
misstatement of income taxes payable, deferred income tax assets and liabilities and the related income tax provision that could result in a material misstatement to the annual or interim financial statements that would not be prevented or detected.
Accordingly, management determined that this control deficiency constitutes a material weakness. This material weakness was considered in determining the nature, timing, and extent of audit tests applied in our audit of the December 31, 2004
consolidated financial statements, and our opinion regarding the effectiveness of the Companys internal control over financial reporting does not affect our opinion on those consolidated financial statements.



In our opinion, managements assessment that Wyndham International Inc.
did not maintain effective internal control over financial reporting as of December 31, 2004, is fairly stated, in all material respects, based on criteria established in Internal Control  Integrated Framework issued by the COSO. Also, in our
opinion, because of the effect of the material weakness described above on the achievement of the objectives of the control criteria, Wyndham International Inc. has not maintained effective internal control over financial reporting as of December
31, 2004, based on criteria established in Internal Control  Integrated Framework issued by the COSO.



Management and we previously concluded that the Company did not maintain effective internal control over financial reporting as of December 31, 2004
because of the material weakness described above. In connection with the restatement of the Companys consolidated financial statements described in Note 2b to the consolidated financial statements related to accounting for income taxes,
management has determined that the material weakness described above resulted in this restatement. Accordingly, this restatement did not affect managements assessment or our opinions on internal control over financial reporting.



/s/ PricewaterhouseCoopers LLP

Dallas, Texas



March 15, 2005 with respect to our opinion relating to the consolidated financial statements and financial statement schedules, except for Note 2b to the consolidated
financial statements related to accounting for income taxes, as to which the date is May 16, 2005, and April 8, 2005 with respect to our opinions relating to internal control over financial reporting, except for the penultimate paragraph of
Managements Report on Internal Control Over Financial Reporting, as to which the date is May 16, 2005.



F-3



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)



|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | ---------- | - | ---------------- | - | ---------- | -
|                                                                                                                                           |  | December 31,2004 |            |   | December 31,2003 |  
|                                                                                                                                           |  | (Restated)       |            |   |                  |  
|ASSETS                                                                                                                                     |  |                  |            |   |                  |   |            |  
|Current assets:                                                                                                                            |  |                  |            |   |                  |   |            |  
|Cash and cash equivalents                                                                                                                  |  | $                | 24,338     |   |                  | $ | 62,441     |  
|Restricted cash                                                                                                                            |  |                  | 77,812     |   |                  |   | 130,457    |  
|Accounts receivable, net of allowance for doubtful accounts of $4,115 in 2004 and $4,489 in 2003                                           |  |                  | 70,129     |   |                  |   | 71,077     |  
|Inventories                                                                                                                                |  |                  | 12,818     |   |                  |   | 13,680     |  
|Prepaid expenses and other assets                                                                                                          |  |                  | 10,389     |   |                  |   | 10,564     |  
|Assets held for sale, net of accumulated depreciation of $178,085 in 2004 and $119,868 in 2003                                             |  |                  | 361,504    |   |                  |   | 238,330    |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Total current assets                                                                                                                       |  |                  | 556,990    |   |                  |   | 526,549    |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Investment in real estate and related improvements, net of accumulated depreciation of $576,686 in 2004 and $901,779 in 2003               |  |                  | 2,032,965  |   |                  |   | 2,938,808  |  
|Investment in unconsolidated subsidiaries                                                                                                  |  |                  | 51,149     |   |                  |   | 48,252     |  
|Notes and other receivables                                                                                                                |  |                  | 23,686     |   |                  |   | 43,320     |  
|Management contract costs, net of accumulated amortization $7,128 in 2004 and $20,204 in 2003                                              |  |                  | 4,826      |   |                  |   | 79,014     |  
|Leasehold costs, net of accumulated amortization of $186 in 2004 and $32 in 2003                                                           |  |                  | 6,537      |   |                  |   | 572        |  
|Trade names, net of accumulated amortization of $42,739 in 2004 and $37,123 in 2003                                                        |  |                  | 83,612     |   |                  |   | 86,743     |  
|Deferred income taxes                                                                                                                      |  |                  |           |   |                  |   | 17,125     |  
|Deferred acquisition costs                                                                                                                 |  |                  | 4,335      |   |                  |   | 4,459      |  
|Deferred expenses, net of accumulated amortization of $62,123 in 2004 and $73,758 in 2003                                                  |  |                  | 21,803     |   |                  |   | 49,267     |  
|Other assets                                                                                                                               |  |                  | 4,586      |   |                  |   | 6,143      |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Total assets                                                                                                                               |  | $                | 2,790,489  |   |                  | $ | 3,800,252  |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                                       |  |                  |            |   |                  |   |            |  
|Current liabilities:                                                                                                                       |  |                  |            |   |                  |   |            |  
|Trade accounts payable                                                                                                                     |  | $                | 17,891     |   |                  | $ | 28,609     |  
|Accrued payroll costs                                                                                                                      |  |                  | 49,138     |   |                  |   | 45,866     |  
|Dividends payable                                                                                                                          |  |                  | 102,322    |   |                  |   | 73,100     |  
|Accrued insurance and property taxes                                                                                                       |  |                  | 41,884     |   |                  |   | 40,559     |  
|Other accrued expenses                                                                                                                     |  |                  | 94,494     |   |                  |   | 61,875     |  
|Advance deposits                                                                                                                           |  |                  | 36,637     |   |                  |   | 33,006     |  
|Borrowings associated with assets held for sale                                                                                            |  |                  | 114,251    |   |                  |   | 118,133    |  
|Current portion of borrowings under credit facility, term loans, mortgage notes and capital lease obligations                              |  |                  | 685,145    |   |                  |   | 292,661    |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Total current liabilities                                                                                                                  |  |                  | 1,141,762  |   |                  |   | 693,809    |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Borrowings under credit facility, term loans, mortgage notes and capital lease obligations                                                 |  |                  | 1,398,090  |   |                  |   | 2,271,165  |  
|Derivative financial instruments                                                                                                           |  |                  | 8,637      |   |                  |   | 56,760     |  
|Income taxes payable                                                                                                                       |  |                  | 33,107     |   |                  |   | 57,124     |  
|Deferred income                                                                                                                            |  |                  | 9,446      |   |                  |   | 10,051     |  
|Minority interest in the Operating Partnerships                                                                                            |  |                  | 20,559     |   |                  |   | 21,289     |  
|Minority interest in other consolidated subsidiaries                                                                                       |  |                  | 63,001     |   |                  |   | 39,981     |  
|Commitments and contingencies                                                                                                              |  |                  |            |   |                  |   |            |  
|Shareholders equity:                                                                                                                      |  |                  |            |   |                  |   |            |  
|Preferred stock, $0.01 par value; authorized: 150,000,000 shares; shares issued and outstanding: 15,812,279 in 2004 and 14,423,151 in
2003 |  |                  | 158        |   |                  |   | 144        |  
|Common stock, $0.01 par value; authorized: 750,000,000 shares; shares issued and outstanding: 171,386,918 in 2004 and 168,238,102 in
2003  |  |                  | 1,714      |   |                  |   | 1,682      |  
|Additional paid in capital                                                                                                                 |  |                  | 4,298,445  |   |                  |   | 4,166,227  |  
|Receivables from shareholders and affiliates                                                                                               |  |                  | (6,855     | ) |                  |   | (18,121    | )
|Accumulated other comprehensive income                                                                                                     |  |                  | (5,560     | ) |                  |   | (8,918     | )
|Accumulated deficit                                                                                                                        |  |                  | (4,172,015 | ) |                  |   | (3,490,941 | )
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Total shareholders equity                                                                                                                 |  |                  | 115,887    |   |                  |   | 650,073    |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  
|Total liabilities and shareholders equity                                                                                                 |  | $                | 2,790,489  |   |                  | $ | 3,800,252  |  
|                                                                                                                                           |  |                  |            |   |                  |   |            |  



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



F-4



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)



|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|-------------------------------------------------------------------------- |  | ------------------------ | --------- | - | ---- | - | -------- | ---- |  | - | --------- | -
|                                                                           |  | Years Ended December 31, |          
|                                                                           |  | 2004                     |           |   | 2003 |   |          | 2002 | 
|                                                                           |  | (Restated)               |           |   |      |   |          |      | 
|Revenues:                                                                  |  |                          |           |   |      |   |          |      |  |   |           |  
|Room revenues                                                              |  | $                        | 491,564   |   |      | $ | 419,718  |      |  | $ | 420,275   |  
|Food and beverage revenues                                                 |  |                          | 301,246   |   |      |   | 236,086  |      |  |   | 231,640   |  
|Other hotel revenues                                                       |  |                          | 150,979   |   |      |   | 146,139  |      |  |   | 160,415   |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Total hotel revenues                                                       |  |                          | 943,789   |   |      |   | 801,943  |      |  |   | 812,330   |  
|Management fee and service fee income                                      |  |                          | 18,084    |   |      |   | 17,479   |      |  |   | 17,639    |  
|Interest and other income                                                  |  |                          | 3,641     |   |      |   | 6,335    |      |  |   | 7,056     |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Total revenues                                                             |  |                          | 965,514   |   |      |   | 825,757  |      |  |   | 837,025   |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Expenses:                                                                  |  |                          |           |   |      |   |          |      |  |   |           |  
|Room expenses                                                              |  |                          | 118,366   |   |      |   | 102,872  |      |  |   | 100,938   |  
|Food and beverage expenses                                                 |  |                          | 198,750   |   |      |   | 163,468  |      |  |   | 162,985   |  
|Other hotel expenses                                                       |  |                          | 377,732   |   |      |   | 334,076  |      |  |   | 343,069   |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Total hotel expenses                                                       |  |                          | 694,848   |   |      |   | 600,416  |      |  |   | 606,992   |  
|General and administrative                                                 |  |                          | 87,441    |   |      |   | 62,237   |      |  |   | 72,711    |  
|Bond offering cancellation costs                                           |  |                          |          |   |      |   |         |      |  |   | 3,750     |  
|Interest expense                                                           |  |                          | 192,281   |   |      |   | 168,968  |      |  |   | 194,933   |  
|Management, leasehold and license agreement costs                          |  |                          | 4,667     |   |      |   | 1,946    |      |  |   | 6,445     |  
|Loss (gain) on sale of assets                                              |  |                          |          |   |      |   | 4,937    |      |  |   | (11       | )
|Loss on derivative financial instruments                                   |  |                          | 4,983     |   |      |   | 22,193   |      |  |   | 84,844    |  
|Depreciation and amortization                                              |  |                          | 100,834   |   |      |   | 107,008  |      |  |   | 104,690   |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Total expenses                                                             |  |                          | 1,085,054 |   |      |   | 967,705  |      |  |   | 1,074,354 |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Operating loss from continuing operations                                  |  |                          | (119,540  | ) |      |   | (141,948 | )    |  |   | (237,329  | )
|Equity in earnings of unconsolidated subsidiaries                          |  |                          | 2,183     |   |      |   | 2,486    |      |  |   | 1,039     |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from continuing operations before income taxes and minority interests |  |                          | (117,357  | ) |      |   | (139,462 | )    |  |   | (236,290  | )
|Income tax (provision) benefit                                             |  |                          | (143      | ) |      |   | 50,232   |      |  |   | 91,749    |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from continuing operations before minority interests                  |  |                          | (117,500  | ) |      |   | (89,230  | )    |  |   | (144,541  | )
|Minority interest in consolidated subsidiaries                             |  |                          | (9,589    | ) |      |   | (1,470   | )    |  |   | 51        |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from continuing operations                                            |  |                          | (127,089  | ) |      |   | (90,700  | )    |  |   | (144,490  | )
|Discontinued operations:                                                   |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from operations of discontinued hotels                                |  |                          | (624      | ) |      |   | (54,897  | )    |  |   | (46,567   | )
|Impairment loss                                                            |  |                          | (426,034  | ) |      |   | (165,403 | )    |  |   | (38,013   | )
|HPT leasehold termination                                                  |  |                          |          |   |      |   | (153,909 | )    |  |   |          |  
|Gain (loss) on sale of assets                                              |  |                          | 40,831    |   |      |   | 9,489    |      |  |   | (6,652    | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from discontinued operations before income taxes                      |  |                          | (385,827  | ) |      |   | (364,720 | )    |  |   | (91,232   | )
|Income tax benefit from discontinued operations                            |  |                          |          |   |      |   | 65,808   |      |  |   | 37,398    |  
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from discontinued operations                                          |  |                          | (385,827  | ) |      |   | (298,912 | )    |  |   | (53,834   | )
|Loss before accounting change                                              |  |                          | (512,916  | ) |      |   | (389,612 | )    |  |   | (198,324  | )
|Cumulative effect of change in accounting principle, net of taxes          |  |                          |          |   |      |   |         |      |  |   | (324,102  | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Net loss                                                                   |  | $                        | (512,916  | ) |      | $ | (389,612 | )    |  | $ | (522,426  | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Net loss attributable to common shareholders:                              |  |                          |           |   |      |   |          |      |  |   |           |  
|Net loss                                                                   |  | $                        | (512,916  | ) |      | $ | (389,612 | )    |  | $ | (522,426  | )
|Preferred stock dividends                                                  |  |                          | (168,158  | ) |      |   | (155,583 | )    |  |   | (144,217  | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Net loss attributable to common shareholders                               |  | $                        | (681,074  | ) |      | $ | (545,195 | )    |  | $ | (666,643  | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Basic and diluted loss per common share:                                   |  |                          |           |   |      |   |          |      |  |   |           |  
|Loss from continuing operations                                            |  | $                        | (1.75     | ) |      | $ | (1.46    | )    |  | $ | (1.72     | )
|Loss from discontinued operations, net of taxes                            |  |                          | (2.28     | ) |      |   | (1.78    | )    |  |   | (0.32     | )
|Cumulative effect of change in accounting principle, net of taxes          |  |                          |          |   |      |   |         |      |  |   | (1.93     | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  
|Net loss per common share                                                  |  | $                        | (4.03     | ) |      | $ | (3.24    | )    |  | $ | (3.97     | )
|                                                                           |  |                          |           |   |      |   |          |      |  |   |           |  



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



F-5



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY

(in thousands, except share amounts)



|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|--------------------------------------------------------------------- |  | --------------- | - | ------------ | -------- | --- | --------------- | ----------- | - | ----------------------- | - | ----- | --------------------------------------------- |  | - | ------------------------------------------------ | - |  | ------------------------------------------- | ------- | - | -------------------------------------- | - | ---------- | - |  | - | ---- | - |  | - | ------- | - |  | - | ------ | - |  | - | --------- | -
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       | AdditionalPaid inCapital                      |  |   | ReceivablesFromShareholdersandAffiliates         |   |  | AccumulatedDeficit andDividendDistributions |         |   | Accumulated Other Comprehensive Income |  
|                                                                      |  | Preferred Stock |   | Common Stock |          |     |                 |             |   | ForeignCurrencyExchange |   |       | Unrealized(Loss) Gainon DerivativeInstruments |  |   | Unrealized(Loss) Gain onSecurities Held for Sale |   |  | Total                                       |        
|                                                                      |  | Number ofShares |   |              | ParValue |     | Number ofShares |             |   | ParValue                |   |       |                                               |  |   |                                                  |   | 
|Balance as of December 31, 2001                                       |  | 11,905,060      |   |              | $        | 119 |                 | 167,847,940 |   |                         | $ | 1,678 |                                               |  | $ | 3,912,656                                        |   |  | $                                           | (18,121 | ) |                                        | $ | (2,279,104 | ) |  | $ | 34   |   |  | $ | (28,337 | ) |  | $ | (704   | ) |  | $ | 1,588,221 |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Issuance of shares net of offering expenses                           |  |                |   |              |          |    |                 | 150,858     |   |                         |   | 2     |                                               |  |   | 454                                              |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   | 456       |  
|Redemption of Preferred A stock                                       |  | (28             | ) |              |          |    |                 | 328         |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|Net loss                                                              |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (522,426   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (522,426  | )
|Foreign currency translation adjustment                               |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   | (93  | ) |  |   |        |   |  |   |       |   |  |   | (93       | )
|Unrealized gain on derivative instruments                             |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   | 14,315  |   |  |   |       |   |  |   | 14,315    |  
|Unrealized loss on securities held for sale                           |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   | (436   | ) |  |   | (436      | )
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Comprehensive income                                                  |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   | (508,640  | )
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Cash dividends                                                        |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (17,658    | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (17,658   | )
|Stock dividends                                                       |  | 1,265,588       |   |              |          | 13  |                 |            |   |                         |   |      |                                               |  |   | 126,546                                          |   |  |                                             |        |   |                                        |   | (126,559   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Balance as of December 31, 2002                                       |  | 13,170,620      |   |              | $        | 132 |                 | 167,999,126 |   |                         | $ | 1,680 |                                               |  | $ | 4,039,656                                        |   |  | $                                           | (18,121 | ) |                                        | $ | (2,945,747 | ) |  | $ | (59  | ) |  | $ | (14,022 | ) |  | $ | (1,140 | ) |  | $ | 1,062,379 |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Issuance of shares net of offering expenses                           |  |                |   |              |          |    |                 | 110,425     |   |                         |   | 2     |                                               |  |   | 228                                              |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   | 230       |  
|Redemption of Preferred A stock                                       |  | (11,025         | ) |              |          |    |                 | 128,551     |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|Net loss                                                              |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (389,612   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (389,612  | )
|Foreign currency translation adjustment                               |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   | (34  | ) |  |   |        |   |  |   |       |   |  |   | (34       | )
|Unrealized gain on derivative instruments                             |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   | 5,118   |   |  |   |       |   |  |   | 5,118     |  
|Transfer unrealized loss on securities held for sale to realized loss |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   | 1,219  |   |  |   | 1,219     |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Comprehensive income                                                  |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   | (383,309  | )
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Cash dividends                                                        |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (29,227    | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (29,227   | )
|Stock dividends                                                       |  | 1,263,556       |   |              |          | 12  |                 |            |   |                         |   |      |                                               |  |   | 126,343                                          |   |  |                                             |        |   |                                        |   | (126,355   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Balance as of December 31, 2003                                       |  | 14,423,151      |   |              | $        | 144 |                 | 168,238,102 |   |                         | $ | 1,682 |                                               |  | $ | 4,166,227                                        |   |  | $                                           | (18,121 | ) |                                        | $ | (3,490,941 | ) |  | $ | (93  | ) |  | $ | (8,904  | ) |  | $ | 79     |   |  | $ | 650,073   |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Issuance of shares net of offering expenses                           |  |                |   |              |          |    |                 | 3,382,064   |   |                         |   | 34    |                                               |  |   | 4,560                                            |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   | 4,594     |  
|Redemption of Preferred A stock                                       |  | (230            | ) |              |          |    |                 | 2,711       |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|Retirement of former executive shares                                 |  |                |   |              |          |    |                 | (235,959    | ) |                         |   | (2    | )                                             |  |   | (11,264                                          | ) |  |                                             | 11,266  |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|Net loss (restated)                                                   |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (512,916   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (512,916  | )
|Foreign currency translation adjustment                               |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   | (12  | ) |  |   |        |   |  |   |       |   |  |   | (12       | )
|Unrealized gain on derivative instruments                             |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   | 3,265   |   |  |   |       |   |  |   | 3,265     |  
|Unrealized gain on securities held for sale                           |  |                |   |              |          |    |                 |            |   |                         |   |      |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   |           |   |  |   |     |   |  |   |        |   |  |   | 105    |   |  |   | 105       |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Comprehensive income (restated)                                       |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   | (509,558  | )
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Cash dividends                                                        |  |                |   |              |          |    |                 |            |   |                         |   |       |                                               |  |   |                                                 |   |  |                                             |        |   |                                        |   | (29,222    | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   | (29,222   | )
|Stock dividends                                                       |  | 1,389,358       |   |              |          | 14  |                 |            |   |                         |   |       |                                               |  |   | 138,922                                          |   |  |                                             |        |   |                                        |   | (138,936   | ) |  |   |     |   |  |   |        |   |  |   |       |   |  |   |          |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  
|Balance as of December 31, 2004 (restated)                            |  | 15,812,279      |   |              | $        | 158 |                 | 171,386,918 |   |                         | $ | 1,714 |                                               |  | $ | 4,298,445                                        |   |  | $                                           | (6,855  | ) |                                        | $ | (4,172,015 | ) |  | $ | (105 | ) |  | $ | (5,639  | ) |  | $ | 184    |   |  | $ | 115,887   |  
|                                                                      |  |                 |   |              |          |     |                 |             |   |                         |   |       |                                               |  |   |                                                  |   |  |                                             |         |   |                                        |   |            |   |  |   |      |   |  |   |         |   |  |   |        |   |  |   |           |  



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





F-6



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)



|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|---------------------------------------------------------------------------------------- |  | ------------------------ | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                         |  | Years Ended December 31, |         
|                                                                                         |  | 2004                     |          |   | 2003 |   |          | 2002 | 
|                                                                                         |  | (Restated)               |          |   |      |   |          |      | 
|Cash flows from operating activities:                                                    |  |                          |          |   |      |   |          |      |  |   |          |  
|Net loss                                                                                 |  | $                        | (512,916 | ) |      | $ | (389,612 | )    |  | $ | (522,426 | )
|Adjustments to reconcile net loss to net cash provided by operating activities:          |  |                          |          |   |      |   |          |      |  |   |          |  
|Depreciation and amortization                                                            |  |                          | 159,049  |   |      |   | 225,713  |      |  |   | 288,150  |  
|Amortization of deferred compensation                                                    |  |                          | 2,753    |   |      |   | 2,480    |      |  |   | 3,363    |  
|Amortization of deferred loan costs                                                      |  |                          | 26,304   |   |      |   | 31,247   |      |  |   | 25,522   |  
|(Gain) loss on sale of assets                                                            |  |                          | (40,831  | ) |      |   | (4,552   | )    |  |   | 6,641    |  
|Impairment loss on assets                                                                |  |                          | 426,034  |   |      |   | 165,403  |      |  |   | 38,013   |  
|Write-off of intangible assets                                                           |  |                          | (202     | ) |      |   | 156,377  |      |  |   | 6,445    |  
|Write-off of deferred acquisition costs                                                  |  |                          | 1,585    |   |      |   | 335      |      |  |   | 2,574    |  
|Provision for bad debt expense                                                           |  |                          | 885      |   |      |   | 6,453    |      |  |   | 6,539    |  
|(Gain) loss on derivative financial instruments                                          |  |                          | (42,482  | ) |      |   | (26,970  | )    |  |   | 43,182   |  
|Equity in earnings of unconsolidated subsidiaries                                        |  |                          | (2,183   | ) |      |   | (2,486   | )    |  |   | (1,039   | )
|Minority interest in consolidated subsidiaries                                           |  |                          | 9,920    |   |      |   | 3,040    |      |  |   | 955      |  
|Deferred income taxes                                                                    |  |                          | (9,139   | ) |      |   | (120,505 | )    |  |   | (143,581 | )
|Cumulative effect of change in accounting principle                                      |  |                          |         |   |      |   |         |      |  |   | 324,102  |  
|Changes in assets and liabilities:                                                       |  |                          |          |   |      |   |          |      |  |   |          |  
|Accounts receivable                                                                      |  |                          | 4,589    |   |      |   | 24,587   |      |  |   | 18,225   |  
|Prepaid expenses and other assets                                                        |  |                          | 4,361    |   |      |   | 1,220    |      |  |   | 7,291    |  
|Deferred income                                                                          |  |                          | (186     | ) |      |   | 818      |      |  |   | 787      |  
|Accounts payable and accrued expenses                                                    |  |                          | 17,904   |   |      |   | (10,939  | )    |  |   | (28,235  | )
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Net cash provided by operating activities                                                |  |                          | 45,445   |   |      |   | 62,609   |      |  |   | 76,508   |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Cash flows from investing activities:                                                    |  |                          |          |   |      |   |          |      |  |   |          |  
|Acquisition of hotel properties and related working capital assets, net of cash acquired |  |                          |         |   |      |   | (19,993  | )    |  |   |         |  
|Improvements and additions to hotel properties                                           |  |                          | (92,139  | ) |      |   | (59,591  | )    |  |   | (79,916  | )
|Proceeds from sale of assets                                                             |  |                          | 628,208  |   |      |   | 223,760  |      |  |   | 555,604  |  
|Acquisition of management contracts                                                      |  |                          | (951     | ) |      |   | (3,793   | )    |  |   | (497     | )
|Acquisition of intangible asset                                                          |  |                          | (4,500   | ) |      |   |         |      |  |   |         |  
|Change in restricted cash accounts                                                       |  |                          | 64,020   |   |      |   | 6,295    |      |  |   | (57,907  | )
|Change in other assets                                                                   |  |                          | (6,500   | ) |      |   | (90      | )    |  |   |         |  
|Collection on other notes receivable                                                     |  |                          | 698      |   |      |   | 522      |      |  |   | 6,603    |  
|Advances on other notes receivable                                                       |  |                          | (47      | ) |      |   | (8,424   | )    |  |   | (2,518   | )
|Deferred acquisition costs                                                               |  |                          | (1,799   | ) |      |   | (2,136   | )    |  |   | (1,252   | )
|Investment in unconsolidated subsidiaries                                                |  |                          | (1,432   | ) |      |   | (3       | )    |  |   | (361     | )
|Distributions from unconsolidated subsidiaries                                           |  |                          |         |   |      |   | 650      |      |  |   | 5,936    |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Net cash provided by investing activities                                                |  |                          | 585,558  |   |      |   | 137,197  |      |  |   | 425,692  |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Cash flows from financing activities:                                                    |  |                          |          |   |      |   |          |      |  |   |          |  
|Borrowings under line of credit facility and other debt                                  |  |                          | 90,000   |   |      |   | 554,500  |      |  |   | 82,000   |  
|Repayments of borrowings under credit facility and other debt                            |  |                          | (750,261 | ) |      |   | (700,244 | )    |  |   | (689,090 | )
|Payment of deferred loan costs                                                           |  |                          | (2,610   | ) |      |   | (27,891  | )    |  |   | (15,743  | )
|Contributions received from minority interest in consolidated subsidiaries               |  |                          |         |   |      |   |         |      |  |   | 1,601    |  
|Distribution made to minority interest in other partnerships                             |  |                          | (6,443   | ) |      |   | (899     | )    |  |   | (9,667   | )
|Other, net                                                                               |  |                          | 12       |   |      |   | (67      | )    |  |   | (73      | )
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Net cash used in financing activities                                                    |  |                          | (669,302 | ) |      |   | (174,601 | )    |  |   | (630,972 | )
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Effect of exchange rate on cash and cash equivalents                                     |  |                          | 196      |   |      |   | (3       | )    |  |   | 309      |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Net (decrease) increase in cash and cash equivalents                                     |  |                          | (38,103  | ) |      |   | 25,202   |      |  |   | (128,463 | )
|Cash and cash equivalents at beginning of year                                           |  |                          | 62,441   |   |      |   | 37,239   |      |  |   | 165,702  |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Cash and cash equivalents at end of year                                                 |  | $                        | 24,338   |   |      | $ | 62,441   |      |  | $ | 37,239   |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Supplemental disclosure of cash flow information:                                        |  |                          |          |   |      |   |          |      |  |   |          |  
|Cash paid during the year for interest                                                   |  | $                        | 176,774  |   |      | $ | 169,615  |      |  | $ | 216,981  |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  
|Cash paid during the year for income taxes, net of refunds received                      |  | $                        | 3,864    |   |      | $ | 6,623    |      |  | $ | 14,462   |  
|                                                                                         |  |                          |          |   |      |   |          |      |  |   |          |  



See Note 16 for
additional supplemental disclosure of cash flow information.



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



F-7



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(dollars in thousands, except per share amounts)



1. Organization:



Wyndham International, Inc. (together with its consolidated subsidiaries, we, us,
Wyndham, or the Company) is a fully integrated and multi-branded hotel enterprise that operates primarily in the upper upscale and luxury segments. As of December 31, 2004, we owned interests in 55 hotels with over 18,400
guestrooms and leased 5 hotels from third parties with over 900 guestrooms. In addition, we managed 42 hotels for third party owners with over 11,100 guestrooms, franchised 48 hotels with over 9,900 guestrooms and had a strategic alliance with a
third party for 6 hotels with over 1,900 rooms.



Wyndham as
currently constituted, was formed through the June 30, 1999 restructuring and reorganization of Patriot American Hospitality, Inc. (collectively with its subsidiaries, Patriot) and Wyndham International, Inc. (collectively with its
subsidiaries, Old Wyndham). Prior to June 30, 1999, the shares of common stock of Patriot were paired and traded together with the shares of Old Wyndham, on a one for one basis, as a single unit pursuant to a stock pairing arrangement,
and were referred to as paired shares.



2a. Summary of Significant
Accounting Policies:



Principles of
ConsolidationThe consolidated financial statements include the accounts of Wyndham, our wholly-owned subsidiaries, and the partnerships, corporations and limited liability companies in which we own a controlling interest, after the
elimination of all significant intercompany accounts and transactions.



Partnerships, Corporations and Limited Liability CompaniesIn December 2003, the Financial Accounting Standards Board (FASB) issued Interpretation No. 46(R), Consolidation of Variable Interest Entities
(FIN 46R) which requires a variable interest entity to be consolidated by a company if that company is subject to a majority of the risk of loss from the variable interest entitys activities or entitled to receive a majority of the
entitys residual returns or both. We adopted FIN 46R as of January 1, 2004.



Critical Accounting Policies and EstimatesThe preparation of consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues
and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to: impairment of assets; assets held for sale; bad debts; income taxes; insurance reserves;
derivatives; and contingencies and litigation. We base our estimates on historical experience and on various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about
the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.



The following critical accounting policies affect our more significant judgments and estimates used in the preparation of
our consolidated financial statements.



We periodically review
the carrying value of our assets, including intangible assets, to determine if events and circumstances exist indicating that assets might be impaired. If facts and circumstances support this possibility of impairment, management will prepare
undiscounted and discounted cash flow projections, which require judgments that are both subjective and complex.



Our management uses its judgment in projecting which assets we will sell within the next twelve months. These judgments are based on managements
knowledge of the current market and the status of current negotiations with third parties. If assets are expected to be sold within 12 months, they are reclassified as assets held for sale on the balance sheet.



F-8



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our
customers to make required payments. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.



We record a valuation allowance to reduce our deferred tax assets to the
amount that is more likely than not to be realized. While we have considered ongoing prudent and feasible tax planning strategies in assessing the need for the valuation allowance, in the event we were to determine that we would be able to realize
our deferred tax assets in the future in excess of their net recorded amount, an adjustment to the deferred tax asset would increase income in the period such determination was made.



We have reserves for taxes and associated interest that may become payable in future years as a result of audits by tax
authorities. Although we believe that the positions taken on previously filed tax returns are reasonable, we nevertheless have established tax and interest reserves in recognition that various taxing authorities may challenge the positions taken by
us resulting in additional liabilities for taxes and interest. The tax reserves are reviewed as circumstances warrant and adjusted as events occur that affect our potential liability for additional taxes, such as lapsing of applicable statutes of
limitations, conclusion of tax audits, additional or reduced exposure based on current calculations, identification of new issues, release of administrative guidance, or rendering of a court decision affecting a particular tax issue.



We maintain a paid loss deductible insurance plan for commercial general
liability, automobile liability and workers compensation loss exposures related to the hotel operations. The primary loss deductible retention limit is currently $1,000 per occurrence for general liability, $250 per occurrence for automobile
liability and $500 per occurrence for workers compensation loss, in most jurisdictions. The estimates of the ultimate liability for losses and associated expenses are based upon a third party actuarial analysis and projection of actual
historical development trends of loss frequency, severity and incurred but not reported claims as well as traditional issues that affect loss cost such as medical and statutory benefit inflation. In addition, the actuarial analysis compares our
trends against general insurance industry development trends to develop an estimate of ultimate costs within the deductible retention. Large claims or incidents that could potentially involve material amounts are also monitored closely on a
case-by-case basis. As of December 31, 2004, our balance sheet included an estimated liability with respect to this self-insurance program of $29,656.



Our objective in using derivatives is to add stability to interest expense and to manage our exposure to interest rate movements. During the year ended
December 31, 2004, such derivatives were used to hedge the variable cash flows associated with a portion of our variable-rate debt. As of December 31, 2004, we did not have any derivatives designated as fair value hedges. Additionally, we do not use
derivatives for trading or speculative purposes. We use a variety of methods and assumptions that are based on market conditions and risks existing at each balance sheet date to determine the fair value of the derivative instruments. For the
majority of financial instruments including most derivatives, standard market conventions and techniques such as discounted cash flow analyses, option pricing models, replacement cost and termination cost are used to determine fair value. All
methods of assessing fair value result in a general approximation of value, and such value may never actually be realized. Future cash inflows or outflows from the derivative instruments depend upon future borrowing rates. If assumptions about
future borrowing rates prove to be materially incorrect, the recorded value of these agreements could also prove to be materially incorrect. Because we use the derivative instruments to reduce our exposure to increases in variable interest rates,
thus effectively fixing a portion of our variable interest rates, the impact of changes in future borrowing rates could result in interest expense being either higher or lower than might otherwise have been incurred on the variable-rate borrowings
had the rates not been fixed. A reduction in interest rates could result in a competitive advantage for companies in a position to take advantage of a lower cost of capital.



F-9



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



We are defendants in lawsuits that arise out of, and are incidental to, the conduct of our business.
Management uses judgment, with the aid of legal counsel, to record accruals for losses that we consider to be probable and that can be reasonably estimated, as a result of any pending actions against us.



Investment in Real Estate and Related Improvements



The hotel properties are stated at cost. Depreciation is computed using the
straight-line method based upon estimated useful lives of the assets of 35 to 40 years for the hotel buildings and improvements and 3 to 7 years for furniture, fixtures and equipment. These estimated useful lives are based on managements
knowledge of the properties and the industry in general.



Maintenance and repairs are charged to operations as incurred; major renewals and betterments are capitalized. Upon the sale or disposition of a fixed asset, the asset and the related accumulated depreciation are removed from the accounts
and the gain or loss is included in operations.



Interest
associated with borrowings used to finance substantial hotel renovations is capitalized and amortized over the estimated useful life of the assets. No interest was capitalized in 2004, 2003 and 2002, as there were no substantial hotel renovations.



We periodically review the carrying value of each property to
determine if events and circumstances exist indicating that the assets might be impaired. If facts or circumstances support the possibility of impairment, we will prepare projections of undiscounted cash flows, without interest charges, of the
specific property, to determine if the amounts estimated to be generated by those assets are less than the carrying amounts of those assets. If impairment is indicated, an adjustment will be made to the carrying amount based on the difference
between the fair value and the carrying amount of the asset. When we identify an asset held for sale, we estimate the net selling price of such asset. If the net selling price of the asset is less than the carrying amount of the asset, a reserve for
loss is established. Depreciation is no longer recorded once we identify an asset as held for sale. Net selling price is estimated as the amount at which the asset could be bought or sold (fair value) less costs to sell. Fair value is determined at
prevailing market conditions, appraisals or current estimated net sales proceeds from pending offers, if appropriate. We recorded impairment of $426,034, $165,403 and $38,013 for the years ended December 31, 2004, 2003 and 2002, respectively.



Cash and Cash Equivalents



We consider all highly liquid investments with an original maturity date of
three months or less when purchased to be cash equivalents.



Restricted Cash



Restricted cash is comprised
of furniture, fixture and equipment reserves, tax and insurance escrows, derivative collateral, deferred maintenance reserves and ground rent reserves.



Inventories



Inventories consist of food, beverages, china, linen, glassware and silverware and are stated at cost, which approximates market.





F-10



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Investment in Unconsolidated Subsidiaries



Our investment in unconsolidated subsidiaries includes investments in five
entities ranging from approximately 1% to 50%. Investments in partnerships and joint ventures are accounted for using the equity method of accounting when we have a 20% or more ownership interest or exercise significant influence over the venture.
If our ownership is less than 20% and we do not exercise significant influence, the investment is accounted for under the cost method.



We review our investment in unconsolidated subsidiaries periodically for other than temporary declines in market value. For any decline that is considered
other than temporary, we record an impairment as a reduction in the carrying value of the investment. Estimated fair values are based on projections of cash flows and market capitalization rates.



Notes and Other Receivables



Notes and other receivables are carried at their estimated collectible
amounts. Interest income on notes and other receivables is recognized as earned. Receivables are periodically evaluated for collectibility based on adequacy of collateral and/or creditworthiness of borrower. Impairments are recorded as necessary.



Intangibles



Goodwill was recognized in connection with the acquisition of certain
businesses and was amortized utilizing the straight-line method over a period of 10 to 40 years. However, on January 1, 2002, we completed the two-step process prescribed by Statement of Financial Accounting Standard (SFAS) 142
Goodwill and Other Intangible Assets for (1) testing for impairment and (2) determining the amount of impairment loss related to goodwill associated with the reporting unit. Accordingly, in January 2002, we recorded an impairment charge
of $324,102 as a cumulative effect of a change in accounting principle. In connection with the adoption of SFAS 142, we did not record $12,136 of amortization in 2002, and will not be recording $12,136 of amortization annually going forward. Upon
implementation of SFAS 142, we identified finite lived intangible assets related to our trade names and determined that there was no indication of impairment on these finite lived intangible assets.



The costs associated with the acquisition of management contracts and trade
names have been recorded as deferred costs. Amortization of management contracts is computed using the straight-line method over the term of the related management agreements. No charges were recognized in 2004 for the remaining unamortized cost of
management contracts lost. During 2003 and 2002, we recognized charges for the remaining unamortized cost of management contracts lost of $1,946 and $6,445, respectively. Amortization of trade names costs is computed using the straight-line method
over the estimated useful life of 20 years.



The costs
associated with the acquisition of leaseholds for hotel properties leased from third party owners have been recorded as deferred costs. Leasehold costs are amortized using the straight-line method over the terms of the related leasehold agreement.
During 2003, we recognized a charge for the remaining unamortized cost of leasehold contracts lost of $153,909.



F-11



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Our intangible assets are as follows:



|                                    |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|----------------------------------- |  | ----------------------- | ------- | ----------------------- | ----------------------- | ------- | -------------------- |  | ----------------------- | ------- |  | - | ------- | -
|                                    |  | As of December 31, 2004 |         |                         | As of December 31, 2003 |        
|                                    |  | Gross CarryingAmount    |         | AccumulatedAmortization |                         |         | Gross CarryingAmount |  | AccumulatedAmortization |        
|Amortized intangible assets         |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|Management contract costs           |  | $                       | 11,954  |                         | $                       | (7,128  | )                    |  | $                       | 99,218  |  | $ | (20,204 | )
|Leasehold costs                     |  |                         | 6,723   |                         |                         | (186    | )                    |  |                         | 604     |  |   | (32     | )
|Trade name costs                    |  |                         | 121,851 |                         |                         | (42,739 | )                    |  |                         | 123,866 |  |   | (37,123 | )
|                                    |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|Total amortized intangible assets   |  | $                       | 140,528 |                         | $                       | (50,053 | )                    |  | $                       | 223,688 |  | $ | (57,359 | )
|                                    |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|Unamortized intangible assets       |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|Goodwill                            |  | $                       | 391     |                         |                         |         |                      |  | $                       | 391     |  |   |         |  
|Trade name costs                    |  |                         | 4,500   |                         |                         |         |                      |  |                         |        |  |   |         |  
|                                    |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  
|Total unamortized intangible assets |  | $                       | 4,891   |                         |                         |         |                      |  | $                       | 391     |  |   |         |  
|                                    |  |                         |         |                         |                         |         |                      |  |                         |         |  |   |         |  



The aggregate
amortization expense for the years ended December 31, 2004, 2003 and 2002 was $12,902 $16,523 and $23,160, respectively.



The estimated amortization expense for the following five years is as follows:



|     |  |   |      
|---- |  | - | -----
|2005 |  | $ | 9,362
|2006 |  | $ | 9,396
|2007 |  | $ | 8,647
|2008 |  | $ | 8,578
|2009 |  | $ | 8,376



We review the carrying
value of our intangible assets with finite lives including management contracts and leasehold costs whenever events or changes in circumstances arise that indicate the carrying amount of the asset may not be recoverable. If circumstances indicate
that the carrying amount of an asset that we expect to hold and use may not be recoverable, we estimate the future cash flows expected to result from the use of the asset and its eventual disposition. Future cash flows are the future cash inflows
expected to be generated by an asset less the future cash outflows expected to be necessary to obtain those inflows. If the sum of the expected future cash flows (undiscounted and without interest charges) is less than the carrying amount of the
asset, we recognize an impairment loss as the amount by which the carrying amount of the asset exceeds its fair value. In addition, we periodically evaluate the remaining useful lives of our intangible assets to determine whether events or
circumstances indicate that a revision of the remaining amortization period is warranted.





F-12



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Deferred Expenses



Deferred expenses consist of the following:



|                               |  |              |         |   |      |   |         |  
|------------------------------ |  | ------------ | ------- | - | ---- | - | ------- | -
|                               |  | December 31, |        
|                               |  | 2004         |         |   | 2003 |  
|Deferred loan costs            |  | $            | 80,500  |   |      | $ | 118,991 |  
|Franchise fees                 |  |              | 566     |   |      |   | 865     |  
|Other                          |  |              | 2,860   |   |      |   | 3,169   |  
|                               |  |              |         |   |      |   |         |  
|                               |  |              | 83,926  |   |      |   | 123,025 |  
|Less: accumulated amortization |  |              | (62,123 | ) |      |   | (73,758 | )
|                               |  |              |         |   |      |   |         |  
|                               |  | $            | 21,803  |   |      | $ | 49,267  |  
|                               |  |              |         |   |      |   |         |  



Deferred loan costs
are amortized to interest expense on a straight-line basis (which approximates the interest method) over the terms of the related loans, which range from one to ten years. Franchise costs are amortized using the straight-line method over the terms
of the related franchise agreements.



Income Taxes



We record our provision for income taxes in accordance
with SFAS 109, Accounting for Income Taxes. Under the liability method of SFAS 109, deferred taxes are determined based on the difference between the financial statements and tax bases of assets and liabilities using enacted tax rates in
effect in the years the differences are expected to reverse (see Note 12).



Minority Interest in the Operating Partnerships



Minority interest in the Operating Partnerships (OP) includes adjustments for the minority partners share of the net income (loss) as defined by the partnership agreement and certain other
adjustments for the issuance or redemption of OP units.



Minority Interest in Other Consolidated Subsidiaries



We have entered into a number of joint ventures in which a third party owns a minority interest. For financial reporting purposes, the financial position and results of operations for each joint venture are included in our consolidated
financial statements. In addition, the Wyndham Anatole is included in our consolidated financial statements pursuant to FIN 46R.



Earnings (Loss) per Share



Earnings per share disclosures for all periods presented have been calculated in accordance with requirements of SFAS 128, Earnings per Share.
We compute basic earnings per share based upon the weighted average number of shares of common stock outstanding during the period presented. We include shares of common stock granted to our officers and employees in the computation only after the
shares become fully vested. We compute diluted earnings per share based upon the weighted average number of shares of common stock and dilutive common stock equivalents outstanding during the periods presented. The diluted earnings per share
computations include the dilutive impact of options to purchase common stock which were outstanding during the period calculated by the treasury stock method, unvested stock grants and other restricted awards to officers and employees
and convertible preferred shares (see Note 7).



F-13



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Stock Compensation



We account for our stock compensation arrangements under the provisions of Accounting Principles Board Opinion No. 25,
Accounting for Stock Issued to Employees (APB 25), and we intend to continue to do so until we are required to expense stock-based employee compensation in compliance with the requirements of SFAS 123R, Share-Based
Payment, which becomes effective for us in the third quarter of 2005. At December 31, 2004, no stock-based employee compensation cost has been charged to earnings for options, as all options granted under those plans had an exercise price
equal to the market value of the underlying common stock on the date of grant. Had compensation cost for our stock option-based compensation plans been determined based on the fair value at the grant dates for awards under the plans consistent with
the method pursuant to SFAS 123, Accounting for Stock-Based Compensation, our net loss and loss per common share would have increased to the pro forma amounts indicated below:



|                                                                                                                                            |  |              |          |   |      |   |          |      |  |   |          |  
|------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------ | -------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                                                                                                            |  | December 31, |         
|                                                                                                                                            |  | 2004         |          |   | 2003 |   |          | 2002 | 
|                                                                                                                                            |  | (Restated)   |          |   |      |   |          |      | 
|Net loss attributable to common shareholders, as reported                                                                                   |  | $            | (681,074 | ) |      | $ | (545,195 | )    |  | $ | (666,643 | )
|Deduct: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax
effects |  |              | (704     | ) |      |   | (355     | )    |  |   | (525     | )
|                                                                                                                                            |  |              |          |   |      |   |          |      |  |   |          |  
|Pro forma net loss attributable to common shareholders                                                                                      |  | $            | (681,778 | ) |      | $ | (545,550 | )    |  | $ | (667,168 | )
|                                                                                                                                            |  |              |          |   |      |   |          |      |  |   |          |  
|Earnings per share:                                                                                                                         |  |              |          |   |      |   |          |      |  |   |          |  
|Basic and diluted loss per common shareas reported                                                                                         |  | $            | (4.03    | ) |      | $ | (3.24    | )    |  | $ | (3.97    | )
|Basic and diluted loss per common sharepro forma                                                                                           |  | $            | (4.03    | ) |      | $ | (3.24    | )    |  | $ | (3.98    | )



Revenue Recognition



We primarily own, operate, manage and franchise hotel
properties. Revenue is generally recognized when rooms are occupied and as services are performed. Hotel revenue consists primarily of room rentals, food and beverage sales and other activities from owned and leased hotels. Management and service
fees primarily represent management and franchise fees earned from third-party owned hotels we manage. Management fees include a base fee, which is generally a percentage of hotel revenue, and an incentive fee, which is generally based on the
hotels profitability. We recognize base fees as revenue when earned in accordance with the terms of the contract. Incentive fees are not recognized until the end of the year based on the hotels annual profitability. Franchise fees
represent fees in connection with the franchise of our brand from third-party owners. We recognize franchise fee revenue in accordance with SFAS 45, Accounting for Franchise Fee Revenue. Initial franchise fees are recognized when
substantially all of the initial services or conditions relating to the franchise contract have been performed or satisfied. Continuing franchise fees are recognized as the fees are earned and become receivable from the franchise. Payments received
in advance of revenue being earned under the franchise agreements are deferred and classified in accrued expenses.



Foreign Currency Translation



Financial statements of foreign subsidiaries not maintained using U.S. dollars are remeasured into the U.S. dollar functional currency for consolidation
and reporting purposes. Assets and liabilities of non-U.S. operations are translated into U.S. dollars at the exchange rate in effect at the balance sheet date. Revenues and expenses of non-U.S. operations are translated at the weighted average
exchange rate during the year. Resulting translation adjustments are reflected in shareholders equity. Realized foreign currency gains and losses are included in results of operations.



F-14



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Advertising Costs



We participate in various advertising and marketing programs. Production costs of commercials are charged to operations in
the period during which the commercial is first aired. The costs of other advertising, promotion and marketing programs are expensed in the period incurred. We have recognized advertising expenses of $27,094, $28,995 and $37,201 for 2004, 2003 and
2002, respectively.



Self Insurance



We are self-insured for various levels of general liability, automobile
liability, workers compensation and employee medical coverage up to certain levels. Accrued expenses include the estimated cost from unpaid incurred claims of $29,656 and $26,617 at December 31, 2004 and 2003, respectively. We base our accrual
on a range of estimates of unpaid incurred claims provided by a third party actuary.



Use of Estimates



The
preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results
could differ from those estimates.



Concentrations



We currently invest primarily in hotel properties. The
hotel industry is highly competitive and our hotel investments are subject to competition from other hotels for guests. Each of our hotels competes for guests primarily with other similar hotels in its immediate vicinity and other similar hotels in
its geographic market. We believe that brand recognition, location, quality of the hotel, services provided and price are the principal competitive factors affecting our hotel investments.



Our financial instrument exposure to concentration of credit risk consists
primarily of cash and cash equivalents. Our funds are deposited with high-credit-quality financial institutions and at times, these funds may be in excess of the federal depository insurance limit.



Fair Value of Financial Instruments



SFAS 107, Disclosures about Fair Value of Financial Instruments,
requires disclosures about the fair value for all financial instruments, whether or not recognized, for financial statement purposes. Disclosures about fair value of financial instruments are based on pertinent information available to management as
of December 31, 2004 and 2003. Considerable judgment is necessary to interpret market data and develop estimated fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that could be realized on
disposition of the financial instruments. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.



Management estimates the fair values of (i) accounts receivable, accounts payable and accrued expenses approximate the
carrying value due to the relatively short maturity of these instruments; (ii) the notes receivable approximate carrying value based upon effective borrowing rates for issuance of debt with similar terms and remaining maturities; and (iii) the
borrowings under the revolving credit facility, term loan and various other mortgage notes approximate carrying value because these borrowings accrue interest at floating interest rates based on market. We estimate the fair value of our fixed rate
debt generally using discounted cash flow analysis



F-15



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



based on our current borrowing rates for debt with similar maturities. The estimated fair value of the fixed rate debt at December 31, 2004 was approximately
$264,197 compared to a book value of $263,581.



Accounting
for Derivative Instruments and Hedging Activities



We
account for our derivative instruments in accordance with SFAS 133, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS 137 and SFAS 138.



On the date we enter into a derivative contract, we designate the derivative as a hedge of (a) a forecasted transaction or
(b) the variability of cash flows that are to be received or paid in connection with a recognized asset or liability (a cash flow hedge). Currently, we have only entered into derivative contracts designated as cash flow hedges. Changes
in the fair value of a derivative that is highly effective and that is designated and qualifies as a cash flow hedge, to the extent that the hedge is effective, are recorded in other comprehensive income until earnings are affected by the
variability of cash flows of the hedged transaction (e.g., until periodic settlements of a variable-rate asset or liability are recorded in earnings). Any hedge ineffectiveness (which represents the amount by which the changes in the fair value of
the derivative exceed the variability in the cash flows of the forecasted transaction) is recorded in current-period earnings. Changes in the fair value of non-hedging instruments are reported in current-period earnings.



We formally document all relationships between hedging instruments and hedged
items, as well as our risk-management objective and strategy for undertaking various hedge transactions. This process includes linking all derivatives that are designated as cash flow hedges to (1) specific assets and liabilities on the balance
sheet or (2) specific firm commitments or forecasted transactions. We also formally assess (both at the hedges inception and on an ongoing basis) whether the derivatives that are used in hedging transactions have been highly effective in
offsetting changes in the cash flows of hedged items and whether those derivatives may be expected to remain highly effective in future periods.



We discontinue hedge accounting prospectively when (1) we determine that the derivative is no longer effective in offsetting changes in the cash flows of
a hedged item (including hedged items such as firm commitments or forecasted transactions); (2) the derivative expires or is sold, terminated, or exercised; (3) it is no longer probable that the forecasted transaction will occur; (4) a hedged firm
commitment no longer meets the definition of a firm commitment; or (5) management determines that designating the derivative as a hedging instrument is no longer appropriate.



When we discontinue hedge accounting because it is no longer probable that the forecasted transaction will occur in the
originally expected period, the gain or loss on the derivative remains in accumulated other comprehensive income and is reclassified into earnings when the forecasted transaction affects earnings. However, if it is probable that a forecasted
transaction will not occur by the end of the originally specified time period or within an additional two-month period of time thereafter, the gains and losses that were accumulated in other comprehensive income will be recognized immediately in
earnings. In all situations in which hedge accounting is discontinued and the derivative remains outstanding, we will carry the derivative at its fair value on the balance sheet, recognizing changes in the fair value in current-period earnings.



Seasonality



The hotel industry is seasonal in nature; however, the periods during which
our hotel properties experience higher revenues vary from property to property and depend predominantly on the propertys location. Our revenues typically have been higher in the first and second quarters than in the third and fourth quarters.



F-16



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Recent Pronouncements



In December 2003, the FASB issued FIN 46R, Consolidation of Variable Interest Entities to provide guidance on
how to identify a variable interest entity (VIE) and determine when the assets, liabilities, non-controlling interest, and results of operations of a VIE need to be included in a companys consolidated financial statements. A
company that holds a variable interest in an entity will need to consolidate the entity if the companys interest in the VIE is such that the company will absorb a majority of the VIEs expected losses and/or receive a majority of the
entitys expected residual returns, if they occur. FIN 46R also requires additional disclosure by primary beneficiaries and other significant variable interest holders. The disclosure provisions of FIN 46R became effective upon issuance. The
consolidation requirements of FIN 46R apply immediately to VIEs created after January 31, 2003 and in the first fiscal year or interim period ending after March 15, 2004 to existing VIEs. We adopted FIN 46R during the first quarter ended
March 31, 2004. We believe that our interest in one management contract (Wyndham Anatole) is a VIE where we are the primary beneficiary, which requires consolidation under FIN 46R as of January 1, 2004. In the unlikely event that we terminate the
management contract and all of the underlying assets related to this contract had no value, we estimate that the maximum exposure to loss would approximate $88,852, primarily representing the net carrying value at December 31, 2004 of our investment
in the management contract and the two previously issued notes receivable. See Note 4 to the Consolidated Financial Statements for the condensed financial information of the Wyndham Anatole as of December 31, 2004.



On December 22, 2004, we formed a joint venture with Lehman Brothers Real
Estate Partners (LBREP) to expand and develop Summerfield Suites by Wyndham,
Wyndhams upscale, extended-stay brand. The transaction included the sale of six Summerfield Suites by Wyndhamand the sale of an equity interest in the entity that owns our Summerfield brand to LBREP. Under the terms of the joint venture agreement with LBREP, we initially hold a 66.67% ownership interest in
the joint venture however, we have 50% voting rights. In addition, LBREP has a priority return. Therefore, in accordance with FIN 46R, our joint venture with LBREP is also included in our consolidated financial statements at December 31, 2004.



In May 2003, the FASB issued SFAS 150, Accounting for
Certain Financial Instruments with Characteristics of Both Liabilities and Equity. SFAS 150 specifies that instruments within its scope embody obligations of the issuer and that, therefore, the issuer must classify them as liabilities. For
calendar-year-end companies, SFAS 150 became effective at the beginning of their third quarters. SFAS 150 was effective immediately for all financial instruments entered into or modified after May 31, 2003. For all other instruments, SFAS 150 went
into effect at the beginning of the first interim period beginning after June 15, 2003, except for mandatorily redeemable financial instruments of a non-public entity. For contracts that were created or modified before May 31, 2003 and still exist
at the beginning of the first interim period beginning after June 15, 2003, entities should record the transition to SFAS 150 by reporting the cumulative effect of a change in an accounting principle. SFAS 150 prohibits entities from restating
financial statements for earlier years presented. On October 29, 2003, the FASB deferred the provisions of paragraphs 9 and 10 of SFAS 150 as they apply to mandatorily redeemable noncontrolling interests. Those provisions require that mandatorily
redeemable minority interests within the scope of SFAS 150 be classified as a liability on a parent companys financial statement in certain situations, including when a finite-lived entity is consolidated. The deferral of those provisions is
expected to remain in effect while these interests are addressed in either Phase II of the FASBs Liabilities and Equity project or Phase II of the FASBs Business Combinations Project. However, the FASB did not defer the disclosure
provisions relating to mandatorily redeemable noncontrolling interests. Therefore, in accordance with SFAS 150, if we liquidate the consolidated subsidiaries in which there exists a minority interest, we would be required to pay approximately
$22,646 in cash. Such amount is lower than the carrying amount of the minority interest in consolidated subsidiaries by $1,390.



F-17



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



In December 2004, the FASB issued SFAS 123R, Shared-Based Payment. SFAS 123R requires
companies to expense the fair value of employee stock options and similar share-based payment awards. Under SFAS 123R, share-based payment awards are expensed based on the fair value of the awards on their grant dates and the estimated number of
awards that are expected to vest. The fair values of the share-based payment awards are estimated using an option-pricing model that appropriately reflects a companys specific circumstances and the economics of the companys share-based
payment transactions. Compensation expense for share-based payment awards, along with the related tax effects, is recognized as the awards vest. SFAS 123R also requires the tax benefit associated with these share-based payment awards be classified
as financing activities in the statement of cash flow rather than operating activities as currently permitted. Public companies with calendar year-ends will be required to adopt SFAS 123R in the third quarter of 2005. The provisions of SFAS 123R
apply to all outstanding and unvested share-based payment awards at the companys adoption date. SFAS 123R offers alternative transition methods of adopting this final rule. At the present time, we have not determined which alternative method
we will use.



Reclassification



Certain prior year balances have been reclassified to conform to the current
year presentation with no effect on previously reported amounts of income or retained earnings.



2b. Restatement



The
Company restated its consolidated financial statements as of and for the year ended December 31, 2004. In addition, the Company restated its quarterly consolidated financial statements for the fourth quarter of 2004. The restatement reflects
adjustments to correct certain errors in the Companys accounting for income taxes as well as other miscellaneous adjustments. The restatement resulted in the Company adjusting its previously reported 2004 net loss of $509,446 ($4.01 per share)
to net loss of $512,916 ($4.03 per share). The nature and impact of these adjustments are described below.



Income Taxes



During the quarter ended March 31, 2005, as the Company was continuing to remediate internal controls over income tax accounting previously disclosed in
its December 31, 2004 Annual Report on Form 10K, the Company identified an additional income tax charge of $1,678 related to 2004. The charge increased the other accrued expenses liability, increased the accumulated deficit in shareholders
equity and decreased total shareholders equity by $1,678. The charge increased the income tax provision thus resulting in increased loss from continuing operations and net loss by $1,678 ($(0.01) per share).



Other Adjustments



Other accounting adjustments relate primarily to accruals of unbilled legal
and consulting fees aggregating $1,792 previously identified but deemed immaterial and recorded in a subsequent period. The impact of these adjustments was an increase in net loss of $1,792 ($(0.01) per share) in 2004.



All previously reported amounts affected by the restatement that appear
elsewhere in these notes to the consolidated financial statements have also been restated.



F-18



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



The following table reflects the effects of the restatement on the 2004 Consolidated Balance Sheet
(in thousands):



|                                                                                                                    |  |                      |            |   |          |   |            |  
|------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ---------- | - | -------- | - | ---------- | -
|                                                                                                                    |  | ASPREVIOUSLYREPORTED |            |   | RESTATED |  
|ASSETS                                                                                                              |  |                      |            |   |          |   |            |  
|Current assets:                                                                                                     |  |                      |            |   |          |   |            |  
|Cash and cash equivalents                                                                                           |  | $                    | 24,338     |   |          | $ | 24,338     |  
|Restricted cash                                                                                                     |  |                      | 77,812     |   |          |   | 77,812     |  
|Accounts receivable, net of allowance for doubtful accounts of $4,115 in 2004                                       |  |                      | 70,438     |   |          |   | 70,129     |  
|Inventories                                                                                                         |  |                      | 12,818     |   |          |   | 12,818     |  
|Prepaid expenses and other assets                                                                                   |  |                      | 10,389     |   |          |   | 10,389     |  
|Assets held for sale, net of accumulated depreciation of $178,085 in 2004                                           |  |                      | 361,504    |   |          |   | 361,504    |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Total current assets                                                                                                |  |                      | 557,299    |   |          |   | 556,990    |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Investment in real estate and related improvements, net of accumulated depreciation of $576,686 in 2004             |  |                      | 2,032,965  |   |          |   | 2,032,965  |  
|Investment in unconsolidated subsidiaries                                                                           |  |                      | 51,149     |   |          |   | 51,149     |  
|Notes and other receivables                                                                                         |  |                      | 24,366     |   |          |   | 23,686     |  
|Management contract costs, net of accumulated amortization $7,128 in 2004                                           |  |                      | 4,826      |   |          |   | 4,826      |  
|Leasehold costs, net of accumulated amortization of $186 in 2004                                                    |  |                      | 6,537      |   |          |   | 6,537      |  
|Trade names, net of accumulated amortization of $42,739 in 2004                                                     |  |                      | 83,612     |   |          |   | 83,612     |  
|Deferred income taxes                                                                                               |  |                      |           |   |          |   |           |  
|Deferred acquisition costs                                                                                          |  |                      | 4,335      |   |          |   | 4,335      |  
|Deferred expenses, net of accumulated amortization of $62,123 in 2004                                               |  |                      | 21,803     |   |          |   | 21,803     |  
|Other assets                                                                                                        |  |                      | 4,586      |   |          |   | 4,586      |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Total assets                                                                                                        |  | $                    | 2,791,478  |   |          | $ | 2,790,489  |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                                |  |                      |            |   |          |   |            |  
|Current liabilities:                                                                                                |  |                      |            |   |          |   |            |  
|Trade accounts payable                                                                                              |  | $                    | 17,186     |   |          | $ | 17,891     |  
|Accrued payroll costs                                                                                               |  |                      | 49,928     |   |          |   | 49,138     |  
|Dividends payable                                                                                                   |  |                      | 102,322    |   |          |   | 102,322    |  
|Accrued insurance and property taxes                                                                                |  |                      | 41,884     |   |          |   | 41,884     |  
|Other accrued expenses                                                                                              |  |                      | 91,928     |   |          |   | 94,494     |  
|Advance deposits                                                                                                    |  |                      | 36,637     |   |          |   | 36,637     |  
|Borrowings associated with assets held for sale                                                                     |  |                      | 114,251    |   |          |   | 114,251    |  
|Current portion of borrowings under credit facility, term loans, mortgage notes and capital lease obligations       |  |                      | 685,145    |   |          |   | 685,145    |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Total current liabilities                                                                                           |  |                      | 1,139,281  |   |          |   | 1,141,762  |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Borrowings under credit facility, term loans, mortgage notes and capital lease obligations                          |  |                      | 1,398,090  |   |          |   | 1,398,090  |  
|Derivative financial instruments                                                                                    |  |                      | 8,637      |   |          |   | 8,637      |  
|Income taxes payable                                                                                                |  |                      | 33,107     |   |          |   | 33,107     |  
|Deferred income                                                                                                     |  |                      | 9,446      |   |          |   | 9,446      |  
|Minority interest in the Operating Partnerships                                                                     |  |                      | 20,559     |   |          |   | 20,559     |  
|Minority interest in other consolidated subsidiaries                                                                |  |                      | 63,001     |   |          |   | 63,001     |  
|Commitments and contingencies                                                                                       |  |                      |            |   |          |   |            |  
|Shareholders equity:                                                                                               |  |                      |            |   |          |   |            |  
|Preferred stock, $0.01 par value; authorized: 150,000,000 shares; shares issued and outstanding: 15,812,279 in 2004 |  |                      | 158        |   |          |   | 158        |  
|Common stock, $0.01 par value; authorized: 750,000,000 shares; shares issued and outstanding: 171,386,918 in 2004   |  |                      | 1,714      |   |          |   | 1,714      |  
|Additional paid in capital                                                                                          |  |                      | 4,298,445  |   |          |   | 4,298,445  |  
|Receivables from shareholders and affiliates                                                                        |  |                      | (6,855     | ) |          |   | (6,855     | )
|Accumulated other comprehensive income                                                                              |  |                      | (5,560     | ) |          |   | (5,560     | )
|Accumulated deficit                                                                                                 |  |                      | (4,168,545 | ) |          |   | (4,172,015 | )
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Total shareholders equity                                                                                          |  |                      | 119,357    |   |          |   | 115,887    |  
|                                                                                                                    |  |                      |            |   |          |   |            |  
|Total liabilities and shareholders equity                                                                          |  | $                    | 2,791,478  |   |          | $ | 2,790,489  |  
|                                                                                                                    |  |                      |            |   |          |   |            |  



F-19



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



The following table reflects the effects of the restatement on the 2004 Consolidated Statement of
Operations (in thousands, except per share amounts):



|                                                                           |  |                      |           |   |          |   |           |  
|-------------------------------------------------------------------------- |  | -------------------- | --------- | - | -------- | - | --------- | -
|                                                                           |  | ASPREVIOUSLYREPORTED |           |   | RESTATED |  
|Revenues:                                                                  |  |                      |           |   |          |   |           |  
|Room revenues                                                              |  | $                    | 491,564   |   |          | $ | 491,564   |  
|Food and beverage revenues                                                 |  |                      | 301,246   |   |          |   | 301,246   |  
|Other hotel revenues                                                       |  |                      | 150,979   |   |          |   | 150,979   |  
|                                                                           |  |                      |           |   |          |   |           |  
|Total hotel revenues                                                       |  |                      | 943,789   |   |          |   | 943,789   |  
|Management fee and service fee income                                      |  |                      | 18,084    |   |          |   | 18,084    |  
|Interest and other income                                                  |  |                      | 3,641     |   |          |   | 3,641     |  
|                                                                           |  |                      |           |   |          |   |           |  
|Total revenues                                                             |  |                      | 965,514   |   |          |   | 965,514   |  
|                                                                           |  |                      |           |   |          |   |           |  
|Expenses:                                                                  |  |                      |           |   |          |   |           |  
|Room expenses                                                              |  |                      | 118,366   |   |          |   | 118,366   |  
|Food and beverage expenses                                                 |  |                      | 198,750   |   |          |   | 198,750   |  
|Other hotel expenses                                                       |  |                      | 377,732   |   |          |   | 377,732   |  
|                                                                           |  |                      |           |   |          |   |           |  
|Total hotel expenses                                                       |  |                      | 694,848   |   |          |   | 694,848   |  
|General and administrative                                                 |  |                      | 85,958    |   |          |   | 87,441    |  
|Bond offering cancellation costs                                           |  |                      |          |   |          |   |          |  
|Interest expense                                                           |  |                      | 192,281   |   |          |   | 192,281   |  
|Management, leasehold and license agreement costs                          |  |                      | 4,667     |   |          |   | 4,667     |  
|Loss (gain) on sale of assets                                              |  |                      |          |   |          |   |          |  
|Loss on derivative financial instruments                                   |  |                      | 4,983     |   |          |   | 4,983     |  
|Depreciation and amortization                                              |  |                      | 100,834   |   |          |   | 100,834   |  
|                                                                           |  |                      |           |   |          |   |           |  
|Total expenses                                                             |  |                      | 1,083,571 |   |          |   | 1,085,054 |  
|                                                                           |  |                      |           |   |          |   |           |  
|Operating loss from continuing operations                                  |  |                      | (118,057  | ) |          |   | (119,540  | )
|Equity in earnings of unconsolidated subsidiaries                          |  |                      | 2,183     |   |          |   | 2,183     |  
|                                                                           |  |                      |           |   |          |   |           |  
|Loss from continuing operations before income taxes and minority interests |  |                      | (115,874  | ) |          |   | (117,357  | )
|Income tax benefit                                                         |  |                      | 1,535     |   |          |   | (143      | )
|                                                                           |  |                      |           |   |          |   |           |  
|Loss from continuing operations before minority interests                  |  |                      | (114,339  | ) |          |   | (117,500  | )
|Minority interest in consolidated subsidiaries                             |  |                      | (9,589    | ) |          |   | (9,589    | )
|                                                                           |  |                      |           |   |          |   |           |  
|Loss from continuing operations                                            |  |                      | (123,928  | ) |          |   | (127,089  | )
|Discontinued operations:                                                   |  |                      |           |   |          |   |           |  
|Loss from operations of discontinued hotels                                |  |                      | (315      | ) |          |   | (624      | )
|Impairment loss                                                            |  |                      | (426,034  | ) |          |   | (426,034  | )
|HPT leasehold termination                                                  |  |                      |          |   |          |   |          |  
|Gain (loss) on sale of assets                                              |  |                      | 40,831    |   |          |   | 40,831    |  
|                                                                           |  |                      |           |   |          |   |           |  
|Loss from discontinued operations before income taxes                      |  |                      | (385,518  | ) |          |   | (385,827  | )
|Income tax benefit from discontinued operations                            |  |                      |          |   |          |   |          |  
|                                                                           |  |                      |           |   |          |   |           |  
|Loss from discontinued operations                                          |  |                      | (385,518  | ) |          |   | (385,827  | )
|                                                                           |  |                      |           |   |          |   |           |  
|Loss before accounting change                                              |  |                      | (509,446  | ) |          |   | (512,916  | )
|Cumulative effect of change in accounting principle, net of taxes          |  |                      |          |   |          |   |          |  
|                                                                           |  |                      |           |   |          |   |           |  
|Net loss                                                                   |  | $                    | (509,446  | ) |          | $ | (512,916  | )
|                                                                           |  |                      |           |   |          |   |           |  
|Net loss attributable to common shareholders:                              |  |                      |           |   |          |   |           |  
|Net loss                                                                   |  | $                    | (509,446  | ) |          | $ | (512,916  | )
|Preferred stock dividends                                                  |  |                      | (168,158  | ) |          |   | (168,158  | )
|                                                                           |  |                      |           |   |          |   |           |  
|Net loss attributable to common shareholders                               |  | $                    | (677,604  | ) |          | $ | (681,074  | )
|                                                                           |  |                      |           |   |          |   |           |  
|Basic and diluted loss per common share:                                   |  |                      |           |   |          |   |           |  
|Loss from continuing operations                                            |  | $                    | (1.73     | ) |          | $ | (1.75     | )
|Loss from discontinued operations, net of taxes                            |  |                      | (2.28     | ) |          |   | (2.28     | )
|Cumulative effect of change in accounting principle, net of taxes          |  |                      |          |   |          |   |          |  
|                                                                           |  |                      |           |   |          |   |           |  
|Net loss per common share                                                  |  | $                    | (4.01     | ) |          | $ | (4.03     | )
|                                                                           |  |                      |           |   |          |   |           |  



The impact of the
above adjustments on the Consolidated Statement of Cash Flows is not presented as it is immaterial and the net cash provided by operating activities remained unchanged.



F-20



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



3. Investment in Real Estate and Related Improvements and Assets Held for Sale:



Investment in real estate and related improvements and assets held for sale
consists of the following:



|                                  |  |                                      |           |   |                     |   |          |       |  |   |                                      |   |  |                     |           |   |       |   |          |   |  |   |            |  
|--------------------------------- |  | ------------------------------------ | --------- | - | ------------------- | - | -------- | ----- |  | - | ------------------------------------ | - |  | ------------------- | --------- | - | ----- | - | -------- | - |  | - | ---------- | -
|                                  |  | December 31, 2004                    |           |   | December 31, 2003   |  
|                                  |  | Investment inReal EstateHeld for Use |           |   | Assets Heldfor Sale |   |          | Total |  |   | Investment inReal EstateHeld for Use |   |  | Assets Heldfor Sale |           |   | Total |  
|Land                              |  | $                                    | 208,261   |   |                     | $ | 58,317   |       |  | $ | 266,578                              |   |  | $                   | 288,106   |   |       | $ | 38,521   |   |  | $ | 326,627    |  
|Land held for development         |  |                                      | 19,927    |   |                     |   |         |       |  |   | 19,927                               |   |  |                     | 28,647    |   |       |   |         |   |  |   | 28,647     |  
|Buildings and improvements        |  |                                      | 1,931,199 |   |                     |   | 458,209  |       |  |   | 2,389,408                            |   |  |                     | 2,867,596 |   |       |   | 252,538  |   |  |   | 3,120,134  |  
|Furniture, fixtures and equipment |  |                                      | 423,497   |   |                     |   | 92,815   |       |  |   | 516,312                              |   |  |                     | 641,294   |   |       |   | 77,777   |   |  |   | 719,071    |  
|Renovations in progress           |  |                                      | 26,767    |   |                     |   | 2,561    |       |  |   | 29,328                               |   |  |                     | 14,944    |   |       |   | 767      |   |  |   | 15,711     |  
|                                  |  |                                      |           |   |                     |   |          |       |  |   |                                      |   |  |                     |           |   |       |   |          |   |  |   |            |  
|                                  |  |                                      | 2,609,651 |   |                     |   | 611,902  |       |  |   | 3,221,553                            |   |  |                     | 3,840,587 |   |       |   | 369,603  |   |  |   | 4,210,190  |  
|Less: impairment                  |  |                                      |          |   |                     |   | (72,313  | )     |  |   | (72,313                              | ) |  |                     |          |   |       |   | (11,405  | ) |  |   | (11,405    | )
|Less: accumulated depreciation    |  |                                      | (576,686  | ) |                     |   | (178,085 | )     |  |   | (754,771                             | ) |  |                     | (901,779  | ) |       |   | (119,868 | ) |  |   | (1,021,647 | )
|                                  |  |                                      |           |   |                     |   |          |       |  |   |                                      |   |  |                     |           |   |       |   |          |   |  |   |            |  
|                                  |  | $                                    | 2,032,965 |   |                     | $ | 361,504  |       |  | $ | 2,394,469                            |   |  | $                   | 2,938,808 |   |       | $ | 238,330  |   |  | $ | 3,177,138  |  
|                                  |  |                                      |           |   |                     |   |          |       |  |   |                                      |   |  |                     |           |   |       |   |          |   |  |   |            |  



We classify certain
assets as held for sale based on having the authority and intent of entering into commitments for sale transactions expected to close in the next twelve months. At December 31, 2004, certain assets were classified as held for sale. At December 31,
2004 and 2003, the impairment for assets held for sale totaled $72,313 and $11,405, respectively. The assets held for sale had income from operations of $42,413 and $8,824 for the years ended December 31, 2004 and 2003, respectively, net of amounts
owned by third party limited partners.



We continue to evaluate
the assets in our total portfolio and to pursue an orderly disposition of our held for sale assets. There can be no assurance if or when sales will be completed or whether such sales will be completed on terms that will enable us to realize the full
carrying value of such assets.



Asset Sales



During the year ended December 31, 2004, we sold our investments in 39
hotels and certain undeveloped land in separate transactions. We received net cash proceeds of approximately $308,676, after the repayment of mortgage debt of approximately $313,248. We recorded a net gain of $40,831 as a result of these asset
sales. Also, we used $297,407 of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loan facility, and we retained the rest of the net cash proceeds in accordance with the terms of the senior credit
facilities.



During the year ended December 31, 2003, we sold
our investments in eighteen hotels, certain undeveloped land and a golf venture in separate transactions. We received net cash proceeds of approximately $107,386, after the repayment of mortgage debt of approximately $114,878. We recorded a net gain
of $4,552 as a result of these asset sales. Also, we used $68,282 of the net cash proceeds to pay down a portion of the senior credit facility and increasing rate loan facility, and we retained the rest of the net cash proceeds in accordance with
the terms of the senior credit facilities.



F-21



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



During the year ended December 31, 2003, leases on 27 hotel properties (15 Summerfield
Suites®by Wyndham and 12 Wyndham Hotels and Wyndham Garden Hotels) operated by two
subsidiaries of Wyndham were terminated by Hospitality Properties Trust (HPT). HPT subsequently rebranded these hotel properties to third-party brands.



During 2002, we sold seven hotels and an investment in a restaurant venture, in separate transactions, for aggregate net
cash proceeds of approximately $60,125, after repayment of approximately $65,659 of mortgage debt. In addition, we sold thirteen hotels in a single transaction for net cash proceeds of approximately $202,467 after repayment of approximately $224,113
of mortgage debt. As a result of asset sales, we recorded a net loss of $3,699. Also, we used $166,254 of the net cash proceeds from the asset sales to pay down a portion of our senior credit facility and increasing rate loan facility and placed
$36,141 in escrow under the terms of the senior credit facility for future application to payments on our existing mortgage indebtedness. As of December 31, 2004, all of the escrowed cash proceeds have been applied in payment of existing mortgage
indebtedness.



Interstate



During 2000, Wyndham agreed to the redemption of its aggregate 55%
non-voting economic interest (the Wyndham Interest) in Interstate Hotels, LLC (IH LLC), a principal operating subsidiary of Interstate Hotel Company (IHC). IH LLC transferred to us a management agreement for one
hotel owned by us and amended management agreements with respect to six other hotels owned by us to reduce the management fees and to permit termination by the owner upon 30 days notice. In addition, IH LLC redeemed approximately 9% of the Wyndham
Interest and substantially all of the remainder was converted into a preferred membership interest in IH LLC. As additional consideration for the redemption and conversion of the Wyndham Interest, we caused our representative on IHCs Board of
Directors to resign and relinquished our right to appoint a member to IHCs Board of Directors in the future. In addition, we granted IHC an option exercisable within 90 days of October 20, 2000, to acquire all of IHCs stock we owned at a
weighted average trading price per share, provided that the purchase price not be less than $3.00 per share nor more than $4.00 per share. On December 3, 2000, the common stock was acquired for approximately $597. On July 12, 2001, IH LLC, pursuant
to a redemption agreement, called for the redemption of our preferred interest in IH LLC. In consideration for the redemption, we received $8,250 in cash and two promissory notes in the amounts of $750 and $3,682, respectively. The notes were repaid
in May 2002 and June 2002, respectively, by IHC. We recorded a gain of $2,003, net of previously recorded impairment of $16,499. The portion of the Wyndham Interest that was not converted into a preferred membership interest will remain outstanding.
Thereafter, at any time on or after July 1, 2004, both IH LLC and Wyndham had the right to require that IH LLC redeem the remaining 1% non-controlling common interest at an amount that is the lesser of (a) the product of (i) five times IH LLCs
EBITDA as of December 31, 2003 and (ii) the percentage of total equity interest in IH LLC which is represented by the remaining 1% non-controlling common interest, or (b) approximately $433. The redemption of the remaining 1% non-controlling common
interest under the agreement occurred in November 2004.



4. Investment in
Wyndham Anatole:



We adopted FIN 46R as of January 1,
2004. Pursuant to the adoption of FIN 46R, we evaluated our joint ventures, management and franchise contracts to determine whether any agreements qualify as a VIE and whether, as such, we meet the criteria of a primary beneficiary. We identified
the Wyndham Anatole as a VIE due to the management contract and Wyndham was identified as the primary beneficiary. Therefore, the Wyndham Anatole has been included in our consolidated financial statements. The Wyndham Anatole management contract has
the following provisions:



| |  |  | Wyndham will secure a letter of credit in the amount of $21,000 which can be drawn by the owner if net operating income (NOI) generated by the hotel is
insufficient to pay the primary debt service and first
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-22



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



| | portion of the owners priority return. This letter of credit will be renewed annually, but if there are any amounts drawn against the letter of credit,
only the remaining balance will be renewed.
| | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | NOI will be distributed as follows:
| | - |  | -----------------------------------



| |  |  | First, to the payment of debt service on the hotels first mortgage;
| | - |  | --------------------------------------------------------------------



| |  |  | Second, to pay a preferred return to the owner (the amounts due under the debt service and owner return shall not exceed $28,000);
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | Third, to the payment of current and accrued interest on the Wyndham loans;
| | - |  | ---------------------------------------------------------------------------



| |  |  | Fourth, to pay Wyndham a base management fee in an amount equal to 2% of gross revenues;
| | - |  | ----------------------------------------------------------------------------------------



| |  |  | Fifth, to pay any owner accrued amount (as defined in the management agreement);
| | - |  | --------------------------------------------------------------------------------



| |  |  | Sixth, to pay Wyndham an incentive management fee equal to 40% of NOI; and,
| | - |  | ---------------------------------------------------------------------------



| |  |  | Seventh, any remaining NOI shall be distributed 50% to the owner and 50% to Wyndham.
| | - |  | ------------------------------------------------------------------------------------



| |  |  | If the hotel is sold during the 11thto
20thyear of the contract, the sales proceeds (after the payment of closing costs and expenses) will be distributed
as follows:
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | First, $330,000 would be paid to the hotels lender to satisfy the repayment of mortgage debt and as a priority return to the owner;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Second, to the payment of accrued and unpaid interest on, and the principal of, the Wyndham loans;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | Third, to the payment of any unpaid owner accrued amount;
| | - |  | ---------------------------------------------------------



| |  |  | Fourth, to the payment to Wyndham of the unamortized portion of 50% of $67,000 (the amount paid to the owner at the inception of the agreement); and,
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fifth, 50% to the owner and 50% to Wyndham.
| | - |  | -------------------------------------------



The Wyndham Anatole management contract met the FIN 46R criteria for consolidation into our financial statements due to the requirement that we reimburse
the owner for any shortfall in the payment of mortgage debt and the owners preferred return prior to payment of management fees. This reimbursement is limited to $21,000 and is backed by a letter of credit. This $21,000 letter of credit
triggers consolidation due to Wyndham being exposed to the majority of the risks of loss. As of December 31, 2004, $4,667 had been drawn against this letter of credit. Even though our risk of loss is limited solely to the $21,000, our projections
indicate that there is a remote possibility that the property will not be able to generate sufficient cash flow to cover debt service during the term of the management contract and therefore the owner has no risk of loss.



We consolidated the Wyndham Anatole as of and for the twelve months ended
December 31, 2004. This consolidation results in an increase of $310,172 in consolidated Wyndham assets. Our balance sheet also reflects the Wyndham Anatole mortgage debt and capital lease obligations of $168,891, even though we are not a party to
nor guarantor of this debt or capital lease obligations. Our net loss does not change as a result of the consolidation of the Wyndham Anatole as profit is 100% attributable to the owner and recorded as minority interest.



F-23



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Condensed financial information of the Wyndham Anatole is set forth below:



Condensed Balance Sheet



|                                                                                               |  |                  |        
|---------------------------------------------------------------------------------------------- |  | ---------------- | -------
|                                                                                               |  | December 31,2004
|ASSETS                                                                                         |  |                  |        
|Cash and cash equivalents                                                                      |  | $                | 1,141  
|Restricted cash                                                                                |  |                  | 4,785  
|Accounts receivable, net of allowance for doubtful accounts of $368                            |  |                  | 8,952  
|Investment in real estate and related improvements, net of accumulated depreciation of $32,354 |  |                  | 293,745
|Other assets                                                                                   |  |                  | 1,549  
|                                                                                               |  |                  |        
|Total assets                                                                                   |  | $                | 310,172
|                                                                                               |  |                  |        
|LIABILITIES AND SHAREHOLDERS EQUITY                                                           |  |                  |        
|Trade accounts payable                                                                         |  | $                | 2,198  
|Accrued payroll costs                                                                          |  |                  | 3,164  
|Accrued insurance and property taxes                                                           |  |                  | 3,086  
|Other liabilities                                                                              |  |                  | 3,344  
|Advance deposits                                                                               |  |                  | 1,672  
|Intercompany items with Wyndham                                                                |  |                  | 88,852 
|Mortgage debt and capital lease obligations                                                    |  |                  | 168,891
|Minority interest                                                                              |  |                  | 38,965 
|Wyndham equity                                                                                 |  |                  |       
|                                                                                               |  |                  |        
|Total liabilities and shareholders equity                                                     |  | $                | 310,172
|                                                                                               |  |                  |        



Condensed Statement of Operations:



|                                                       |  |                            |         |  
|------------------------------------------------------ |  | -------------------------- | ------- | -
|                                                       |  | Year EndedDecember 31,2004 |        
|Revenues:                                              |  |                            |         |  
|Room revenues                                          |  | $                          | 42,266  |  
|Food and beverage revenues                             |  |                            | 52,568  |  
|Other hotel revenues                                   |  |                            | 6,114   |  
|                                                       |  |                            |         |  
|Total revenues                                         |  |                            | 100,948 |  
|Expenses:                                              |  |                            |         |  
|Room expenses                                          |  |                            | 9,828   |  
|Food and beverage expenses                             |  |                            | 29,062  |  
|Other hotel expenses                                   |  |                            | 31,817  |  
|                                                       |  |                            |         |  
|Total hotel expenses                                   |  |                            | 70,707  |  
|Interest expense                                       |  |                            | 12,756  |  
|Depreciation and amortization                          |  |                            | 10,756  |  
|                                                       |  |                            |         |  
|Total expenses                                         |  |                            | 94,219  |  
|                                                       |  |                            |         |  
|Income before intercompany items and minority interest |  |                            | 6,729   |  
|Intercompany items with Wyndham                        |  |                            | 2,854   |  
|Minority interest                                      |  |                            | (9,583  | )
|                                                       |  |                            |         |  
|Net income attributable to Wyndham equity              |  | $                          |        |  
|                                                       |  |                            |         |  





F-24



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



5. Line of Credit Facility, Term Loans, Mortgage and Other Notes and Capital Lease Obligations:



Outstanding borrowings as of December 31, 2004 and 2003 under the line of
credit, term loans, mortgage and other notes and capital lease obligations consist of the following:



|                                            |  |                  |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|------------------------------------------- |  | ---------------- | --------- | - | ---------------- | - | --------- | ------------ |  | ------- | ------------- |  | ---------------- |  | ------------------
|Description                                 |  | December 31,2004 |           |   | December 31,2003 |   |           | Amortization |  |         | Interest Rate |  | Maturity        
|Revolving credit facility I                 |  | $                |          |   |                  | $ | 4,081     |              |  | None    |               |  | LIBOR + 3.75%    |  | June 30, 2004(1)  
|Revolving credit facility III               |  |                  |          |   |                  |   |          |              |  | None    |               |  | LIBOR + 4.75%    |  | April 1, 2006(1)  
|Revolving credit facility IV                |  |                  | 68,589    |   |                  |   | 160,051   |              |  | None    |               |  | LIBOR + 5.75%    |  | April 1, 2006(1)  
|Term loans I                                |  |                  | 870,794   |   |                  |   | 1,051,369 |              |  | (2      | )             |  | LIBOR + 5.75%(3) |  | June 30, 2006     
|Term loans II                               |  |                  | 284,196   |   |                  |   | 343,284   |              |  | (4      | )             |  | LIBOR + 5.75%    |  | April 1, 2006     
|Increasing rate loans                       |  |                  |          |   |                  |   | 15,165    |              |  | None    |               |  | LIBOR + 4.75%    |  | June 30, 2004(1)  
|Lehman Brothers Holdings Inc. II            |  |                  | 128,015   |   |                  |   | 175,184   |              |  | (5      | )             |  | LIBOR + 1.8%     |  | August 10, 2005   
|Lehman Brothers Holdings Inc. III           |  |                  | 10,735    |   |                  |   | 39,339    |              |  | (6      | )             |  | 8.0%(6)          |  | September 10, 2005
|Lehman Brothers Holdings Inc. IV            |  |                  | 266,094   |   |                  |   | 397,353   |              |  | (7      | )             |  | 7.49%(7)         |  | July 8, 2005      
|Lehman Brothers Holdings Inc. (Condado)     |  |                  | 92,740    |   |                  |   | 94,369    |              |  | (8      | )             |  | LIBOR + 4.25%(8) |  | November 6, 2005  
|CSFB Pool                                   |  |                  | 28,040    |   |                  |   |          |              |  | None    |               |  | LIBOR + 1.2%     |  | July 9, 2006(9)   
|Metropolitan Life Insurance                 |  |                  |          |   |                  |   | 93,492    |              |  | (10     | )             |  | 8.08%            |  | October 1, 2007   
|Other mortgage notes payable(11)            |  |                  | 238,926   |   |                  |   | 269,885   |              |  | Various |               |  | (12)             |  | (12)              
|Unsecured financing                         |  |                  | 1,510     |   |                  |   | 1,509     |              |  | None    |               |  | 10.5%            |  | May 15, 2006      
|Capital lease obligations                   |  |                  | 38,956    |   |                  |   | 36,878    |              |  |         |               |  |                  |  |                   
|Capital lease obligations (Wyndham Anatole) |  |                  | 621       |   |                  |   |          |              |  |         |               |  |                  |  |                   
|Cigna Insurance (Wyndham Anatole)           |  |                  | 168,270   |   |                  |   |          |              |  | (13     | )             |  | 7.48%            |  | August 1, 2011    
|                                            |  |                  |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|                                            |  | $                | 2,197,486 |   |                  | $ | 2,681,959 |              |  |         |               |  | (14)             |  |                   
|Less current portion:                       |  |                  |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|Mortgage debt-assets held for sale          |  |                  | (114,251  | ) |                  |   | (118,133  | )            |  |         |               |  |                  |  |                   
|Current portion of borrowings               |  |                  | (685,145  | ) |                  |   | (292,661  | )            |  |         |               |  |                  |  |                   
|                                            |  |                  |           |   |                  |   |           |              |  |         |               |  |                  |  |                   
|Long term debt                              |  | $                | 1,398,090 |   |                  | $ | 2,271,165 |              |  |         |               |  |                  |  |                   
|                                            |  |                  |           |   |                  |   |           |              |  |         |               |  |                  |  |                   

---

|(1) | We entered into amendments and restatements of our senior credit facilities. The consenting lenders maturity dates for the revolving credit facility and the term loans II were
extended to April 1, 2006. The non-consenting lenders debt of approximately $19,000, which was due on June 30, 2004, was repaid on May 12, 2004.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | A principal payment of $5,000 is to be paid each six months until the final payment of principal, which is due on June 30, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------

|(3) | 1% of the interest rate spread is paid-in-kind and is payable at maturity.
|--- | --------------------------------------------------------------------------

|(4) | A principal payment of 0.5% of the outstanding principal balance is to be paid each six months until the final payment of the principal, which is due on April 1, 2006.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | The loan is collateralized by three hotel properties with a net book value of $185,952 as of December 31, 2004. We must make scheduled amortization payments as set forth in the loan
agreement. The loan agreement provides that we can elect to extend the term of the loan for one additional twelve-month period, provided that there is not a default under the loan and other minor conditions are met which are within our control.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) | The loan is collateralized by two hotel properties with a net book value of $32,745 as of December 31, 2004. We must make scheduled amortization payments as set forth in the loan
agreement. The loan agreement provides that we can elect to extend the term of the loan for one additional twelve-month period, provided that there is not a default under the loan and other minor conditions are met which are within our control. As
of December 31, 2004, LIBOR is below the minimum interest rate pursuant to the agreement, therefore, the rate is fixed at 8% until such time as the LIBOR rate rises above the minimum of 3%.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(7) | The loan is collateralized by 14 hotel properties with a net book value of $357,262 as of December 31, 2004. We must make scheduled amortization payments as set forth in the loan
agreement. The loan agreement provides that we can elect to extend the term of the loan for three additional twelve-month periods, provided that there is not a default under the loan and other minor conditions are met which are within our control.
The interest rate is the sum of (x) the greater of (i) LIBOR or (ii) 2.5% plus (y) the then effective spread as set forth in the loan agreement. As of December 31, 2004, the spread is 4.99% and LIBOR is less than 2.5%, which results in a current
interest rate of 7.49%. The interest rate is adjustable as LIBOR and the spread changes over the life of the loan. Over the life of the loan, the average spread is 5%.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) | The loan is collateralized by one hotel with a net book value of $95,659 as of December 31, 2004. The interest rate has a 2% LIBOR floor. The loan agreement provides that we can
elect to extend the term of the loan for three additional twelve-month periods, provided that there is not a default under the loan and other minor conditions are met which are within our control.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-25



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



|(9) | The loan is collateralized by three hotel properties with a net book value of $74,710 as of December 31, 2004. The loan agreement provides that we can elect to extend the term of
the loan for three additional twelve-month periods, provided that there is not a default under the loan and other minor conditions are met which are within our control.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | The hotels were sold on January 30, 2004 and the debt was assumed in full by the purchaser.
|---- | -------------------------------------------------------------------------------------------

|(11) | The loans are collateralized by six hotel properties and a parcel of land with a net book value of $525,672 as of December 31, 2004.
|---- | ------------------------------------------------------------------------------------------------------------------------------------

|(12) | Interest rates range from fixed rates of 9.08% to 9.11% and variable rates of LIBOR plus 1.5% to LIBOR plus 4.5%. The mortgages have a weighted average interest rate as of December
31, 2004 of 5.85%. Maturity dates range from 2005 through 2016.
|---- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(13) | The loan is collateralized by the Anatole hotel with a net book value of $293,745 as of December 31, 2004. We are not party to nor guarantor of this loan. (See note 4 to the
Consolidated Financial Statements).
|---- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(14) | The weighted average interest rate was 6.51% and 5.92% for the years ended December 31, 2004 and 2003, respectively.
|---- | --------------------------------------------------------------------------------------------------------------------



Under the terms of the related loan agreements and capital lease obligations,
principal amortization and balloon payment requirements at December 31, 2004 are as follows for each of the next five years:



|                    |  |        |           |    
|------------------- |  | ------ | --------- | ---
|Year                |  | Amount |          
|2005                |  | $      | 685,145   | (1)
|2006                |  |        | 1,266,893 | (2)
|2007                |  |        | 21,675    |    
|2008                |  |        | 7,970     |    
|2009                |  |        | 8,614     |    
|2010 and thereafter |  |        | 207,189   |    
|                    |  |        |           |    
|                    |  | $      | 2,197,486 | (3)
|                    |  |        |           |    

---

|(1) | We can elect to extend $540,334 ($358,834 for three additional twelve-month periods and $181,500 for one additional twelve-month period) provided that there is not a default under
the loans and other minor conditions are met which are within our control. The remaining maturities represent $144,811 related to separate loans collateralized by the Wyndham El Conquistador and the Wyndham Reach and normal principal amortization.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | We can elect to extend $28,040 for three additional twelve-month periods, provided that there is not a default under the loan and other minor conditions are met which are within our
control.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The Wyndham Anatole debt and capital leases of $168,891 are included, however, we are not a party to nor guarantor of this debt (see note 4 to the Consolidated Financial
Statements).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



On April 30, 2004, we extended an
$18,000 mortgage secured by one hotel, after paydown of $6,300. The loan bears interest at LIBOR plus 4.5% and has a maturity date of May 1, 2006.



One June 22, 2004, we completed a $35,000 mortgage financing secured by four hotel properties. The loan, which was made by Credit Suisse First Boston
Inc., bears interest at LIBOR plus 1.2% and has an initial maturity date of July 9, 2006. We may extend the maturity date of the loan for three additional twelve-month periods, provided that there is not a default under the loan and other minor
conditions are met which are within our control.



6. Derivatives:



We manage our debt portfolio by using interest rate caps
and swaps to achieve an overall desired position of fixed and floating rates. The fair value of interest rate hedge contracts is estimated based on quotes from the market makers of these instruments and represents the estimated amounts we would
expect to receive or pay to terminate the contracts. Credit and market risk exposures are limited to the net interest differentials and counterparty risk. At December 31, 2004, the estimated fair value of the interest rate hedges represented a



F-26



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



liability of $8,637. We estimate that the majority of the $8,637 liability at December 31, 2004 will be charged to earnings during 2005 as all of the
interest rate swaps except one will mature in 2005. We have no embedded derivatives under SFAS 133, as amended, at December 31, 2004.



The following table represents the derivatives in place as of December 31, 2004:



|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|---------------------- |  | -------------- | --------- | ------------ | -------- | --------- | ----------- | ------- | ----- | - | --------- | --- | ------------- | ----------- | --------- | - | ------ | -
|                       |  | NotionalAmount |           | MaturityDate |          | Swap Rate |             | CapRate |       |   | FloorRate |     | Trigger Level |             | FairValue |  
|Type of Hedge:         |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|Interest Rate Cap (1)  |  | $              | 269,396   |              | 7/9/05   |           | n/a         |         | 4.25% |   |           | n/a |               | n/a         |           | $ |       |  
|Interest Rate Cap (1)  |  |                | 146,943   |              | 7/9/05   |           | n/a         |         | 4.25% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 112       |              | 7/1/05   |           | n/a         |         | 9.75% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 105,441   |              | 7/1/05   |           | n/a         |         | 9.75% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 172,783   |              | 8/10/05  |           | n/a         |         | 7.25% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 92,740    |              | 11/15/05 |           | n/a         |         | 5.75% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (2)  |  |                | 3,900     |              | 9/2/06   |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (2)  |  |                | 5,800     |              | 9/2/06   |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (2)  |  |                | 12,000    |              | 9/2/06   |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (2)  |  |                | 13,300    |              | 9/2/06   |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 6,783     |              | 9/10/05  |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 12,597    |              | 9/10/05  |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|Interest Rate Cap (1)  |  |                | 19,380    |              | 9/10/05  |           | n/a         |         | 7.00% |   |           | n/a |               | n/a         |           |   |       |  
|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|                       |  | $              | 861,175   |              |          |           |             |         |       |   |           |     |               |             |           | $ |       |  
|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|Interest Rate Swap (2) |  | $              | 28,771    |              | 9/30/05  |           | 4.62%       |         | n/a   |   |           | n/a |               | n/a         |           | $ | 44     |  
|Interest Rate Swap (2) |  |                | 28,292    |              | 12/30/05 |           | 7.00%       |         | n/a   |   |           | n/a |               | 5.61%       |           |   | (6     | )
|Interest Rate Swap (2) |  |                | 42,750    |              | 8/1/05   |           | 4.36%-5.25% |         | 7.85  | % |           | n/a |               | 5.75%       |           |   | (777   | )
|Interest Rate Swap (2) |  |                | 13,737    |              | 4/30/07  |           | 3.92%-4.73% |         | 6.50  | % |           | n/a |               | 5.50%       |           |   | (298   | )
|Interest Rate Swap (2) |  |                | 550,000   |              | 3/7/05   |           | 6.10%-6.75% |         | n/a   |   |           | n/a |               | 7.00%-8.50% |           |   | (5,975 | )
|Interest Rate Swap (2) |  |                | 150,000   |              | 3/7/05   |           | 6.10%-6.75% |         | n/a   |   |           | n/a |               | 7.00%-8.50% |           |   | (1,625 | )
|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|                       |  | $              | 813,550   |              |          |           |             |         |       |   |           |     |               |             |           | $ | (8,637 | )
|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  
|Total Caps and Swaps   |  | $              | 1,674,725 |              |          |           |             |         |       |   |           |     |               |             |           | $ | (8,637 | )
|                       |  |                |           |              |          |           |             |         |       |   |           |     |               |             |           |   |        |  

---

|(1) | Effective derivatives (See paragraph Accounting for Derivative Instruments and Hedging Activities in Note 2 to the Consolidated Financial Statements).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Ineffective derivatives (See paragraph Accounting for Derivative Instruments and Hedging Activities in Note 2 to the Consolidated Financial Statements).
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------



For the year ended December 31, 2004, we
recorded a gain of $48,418 for the change in the fair market value of the ineffective interest rate hedge contracts through earnings, and a charge of $298 (net of taxes of $198) to other comprehensive income for the change in the fair market value
of the effective interest rate hedge contracts. Also, during 2004, we recorded amortization of $3,563 (net of taxes of $2,374) to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001.
Additionally, we paid $47,466 in settlement payments for the ineffective hedges during the year ended December 31, 2004.



For the year ended December 31, 2003, we recorded a gain of $33,331 for the change in the fair market value of the ineffective interest rate hedge
contracts through earnings, and a reduction of $1,220 (net of taxes of $1,077) to other comprehensive income for the change in the fair market value of the effective interest rate hedge contracts. Also, during 2003, we recorded amortization of
$3,817 (net of taxes of $2,544) to earnings as a



F-27



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



reduction of the transitional adjustment that was recorded in other comprehensive income in 2001. Additionally, we paid $49,163 in settlement payments for
the ineffective hedges during the year ended December 31, 2003.



For the year ended December 31, 2002, we recorded a loss of $27,181 for the change in the fair market value of the ineffective interest rate hedge contracts through earnings, and a reduction of $4,797 (net of taxes of $3,197) to other
comprehensive income for the change in the fair market value of the effective interest rate hedge contracts. Also, during 2002, we recorded amortization of $9,601 (net of taxes of $6,400) to earnings as a reduction of the transitional adjustment
that was recorded in other comprehensive income in 2001. Additionally, we paid $41,662 in settlement payments for the ineffective hedges during the year ended December 31, 2002.



7. Computation of Earnings (Loss) Per Share:



Basic and diluted earnings per share have been computed as follows:



|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|-------------------------------------------------------------------------------------- |  | ----------------------- | -------- | - | ------- | - | -------- | ------- |  | - | -------- | -
|                                                                                       |  | Year Ended December 31, |         
|                                                                                       |  | 2004(1)                 |          |   | 2003(1) |   |          | 2002(1) | 
|                                                                                       |  | (Restated)              |          |   |         |   |          |         | 
|Loss from continuing operations                                                        |  | $                       | (127,089 | ) |         | $ | (90,700  | )       |  | $ | (144,490 | )
|Loss from discontinued operations                                                      |  |                         | (385,827 | ) |         |   | (298,912 | )       |  |   | (53,834  | )
|Preferred stock dividends                                                              |  |                         | (168,158 | ) |         |   | (155,583 | )       |  |   | (144,217 | )
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|Loss attributable to common shareholders before cumulative effect of accounting change |  |                         | (681,074 | ) |         |   | (545,195 | )       |  |   | (342,541 | )
|Cumulative effect of accounting change                                                 |  |                         |         |   |         |   |         |         |  |   | (324,102 | )
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|Net loss attributable to common shareholders                                           |  | $                       | (681,074 | ) |         | $ | (545,195 | )       |  | $ | (666,643 | )
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|Weighted average number of shares outstanding                                          |  |                         | 169,128  |   |         |   | 168,128  |         |  |   | 167,943  |  
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|Loss per common share:                                                                 |  |                         |          |   |         |   |          |         |  |   |          |  
|Loss from continuing operations                                                        |  | $                       | (1.75    | ) |         | $ | (1.46    | )       |  | $ | (1.72    | )
|Loss from discontinued operations                                                      |  |                         | (2.28    | ) |         |   | (1.78    | )       |  |   | (0.32    | )
|Accounting change                                                                      |  |                         |         |   |         |   |         |         |  |   | (1.93    | )
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  
|Net loss per common share                                                              |  | $                       | (4.03    | ) |         | $ | (3.24    | )       |  | $ | (3.97    | )
|                                                                                       |  |                         |          |   |         |   |          |         |  |   |          |  

---

|(1) | For 2004, the dilutive effect of unvested stock grants of 11,307, options to purchase 7,149 shares of common stock at prices ranging from $0.95 to $30.40 and 184,078 shares of
preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive. For 2003, the dilutive effect of unvested stock grants of 13,241, options to purchase 8,215 shares of common stock at prices ranging
from $0.48 to $30.40 and 167,906 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive. For 2002, the dilutive effect of unvested stock grants of 13,708, options to purchase 9,684
shares of common stock at prices ranging from $0.85 to $30.40 and 153,325 shares of preferred stock were not included in the computation of diluted earnings per share because they are anti-dilutive.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-28



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



8. Commitments and Contingencies:



Office Lease



We have entered into agreements to lease office space for our corporate headquarters and other regional offices. In general, the agreements provide for
monthly payments of rent plus reimbursement for certain other costs as specified per each agreement and are accounted for as operating leases for financial reporting purposes. The leases have terms from five to 10 years. Annual rental payments of
$3,823, $3,667 and $4,414 for 2004, 2003 and 2002, respectively, are reflected in general and administrative expense in the accompanying financial statements. Future five-year minimum lease payments under these lease agreements are as follows:



|                    |  |            |      
|------------------- |  | ---------- | -----
|Year                |  | RentAmount
|2005                |  | $          | 2,763
|2006                |  |            | 2,490
|2007                |  |            | 2,016
|2008                |  |            | 492  
|2009                |  |            | 276  
|2010 and thereafter |  |            |     
|                    |  |            |      
|                    |  | $          | 8,037
|                    |  |            |      



Hotel and Ground
Leases



We lease both land and hotels under agreements
with terms ranging from five to 100 years. In general, the agreements provide for monthly payments of rent and are accounted for as operating leases for financial reporting purposes. We have incurred rent expense totaling $17,085, $39,976 and
$73,774 for 2004, 2003 and 2002, respectively. Future five-year minimum lease payments under these lease agreements are as follows:



|                    |  |            |        
|------------------- |  | ---------- | -------
|Year                |  | RentAmount
|2005                |  | $          | 8,470  
|2006                |  |            | 8,470  
|2007                |  |            | 8,444  
|2008                |  |            | 8,450  
|2009                |  |            | 8,407  
|2010 and thereafter |  |            | 119,015
|                    |  |            |        
|                    |  | $          | 161,256
|                    |  |            |        



Employment
AgreementsExecutive Officers



We have entered into
employment agreements with each of our executive officers. Generally, the agreements provide for annual base compensation with any increases during the terms of the agreements to be approved by the Compensation Committee of the Board of Directors,
as applicable.



Employee Separation Agreements



During 2004, we implemented organizational changes to
better align our costs with our revenue structure upon the completion of our plan to sell our non-strategic assets. These organizational changes included a



F-29



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



reduction in our workforce. We entered into separation agreements with certain employees which require them to render services until their termination date
in order to receive termination benefits. The liability related to these termination benefits is being recognized ratably over the employees service periods in accordance with the provisions of SFAS 146, Accounting for Costs Associated
with Exit or Disposal Activities. We estimate that $8,000 will be paid in 2005 related to these separation agreements, of which $6,864 has been accrued and is included in accrued payroll costs in the consolidated balance sheet as of December
31, 2004, with the remainder to be expensed ratably over the 2005 service period.



Notes Receivable From Former Senior Executives Officers



Patriot assumed note receivables from four former senior executive officers. As a part of these senior executive officers amended employment
contracts and separation agreements, the maturity dates of these notes were extended to dates ranging from July 2004 through April 2006. Three notes came due during 2004 and were foreclosed upon and written-off and the associated shares of the
Companys class A common stock used as collateral for the notes were cancelled. The notes and related accrued interest were previously included in shareholders equity. As of December 31, 2004, there is one remaining promissory note with
an outstanding balance of $6,855 including accrued interest maturing in 2006. This note and the related accrued interest are classified as receivables from shareholders in the statement of shareholders equity.



As part of a separation agreement, we assumed a note receivable of $7,846
from a former senior executive officer. The note bears interest at 5.5% per annum and matures on August 13, 2005. The note is a full recourse note and is secured by the pledge of 449,818 Wyndham shares held by the former senior executive officer.
The note receivable is included in the notes and other receivables on the consolidated balance sheet. As of December 31, 2004, principal and accrued interest in the amount of $9,739 remained outstanding on the loan. As of December 31, 2004, we had a
reserve of $2,680 against the note.



Management
AgreementWyndham Anatole Hotel



In August 2000, we
amended the Wyndham Anatole Hotel management agreement. This amendment, among other things, extended the term of the management agreement to August 31, 2020. Under the terms of this amendment, we have a contingent obligation to pay the hotel owners
a maximum of $21,000 over the term of the management agreement if yearly operating income, as defined, is not sufficient to pay the primary debt service and an owner preferred return. This contingent obligation is supported by a $21,000 letter of
credit issued by us. Payments totaling $4,667 were drawn against the letter of credit in 2004 resulting in a contingent obligation of $16,333 as of December 31, 2004.



Contingencies



On May 7, 1999, Doris Johnson and Charles Dougherty filed a lawsuit in the Northern District of California against Patriot, Wyndham, their respective
operating partnerships and PaineWebber Group, Inc. This action, Johnson v. Patriot American Hospitality, Inc., et al., No. C-99-2153, was commenced on behalf of all former holders of Bay Meadows stock during a class period from June 2, 1997 to the
date of filing. The action asserts securities fraud claims and alleges that the purported class members were wrongfully induced to tender their shares as part of the Patriot/Bay Meadows merger based on a fraudulent prospectus. The action seeks
unspecified damages and further alleges that defendants continued to defraud shareholders about their intentions to acquire numerous hotels and saddle the company with massive debt during the class period. Three other actions against the same
defendants subsequently were filed in the Northern District of California: (i) Ansell v. Patriot American



F-30



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Hospitality, Inc., et al., No. C-99-2239 (filed May 14, 1999), (ii) Sola v. PaineWebber Group, Inc., et al., No. C-99-2770 (filed June 11, 1999), and (iii)
Gunderson v. Patriot American Hospitality, Inc., et al., No. C 99-3040 (filed June 23, 1999). Another action with substantially identical allegations, Susnow v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1354-T (filed June 15, 1999) also
subsequently was filed in the Northern District of Texas. By order of the Judicial Panel on Multidistrict Litigation, these actions along with certain actions identified below have been consolidated in the Northern District of California for
consolidated pretrial purposes. On or about October 13, 2000, the defendants moved to dismiss the actions. On or about August 15, 2001, the Court granted Defendants motions to dismiss the action, dismissing some of the claims with prejudice
and granting leave to replead certain other claims in the Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in the original complaint. On or about December 20, 2001, the defendants
moved to dismiss the amended complaint. On or about September 3, 2002, the Court granted in part and denied in part Defendants motion to dismiss. The Court did not dismiss certain of Plaintiffs claims under Section 11 of the Securities
Act of 1933 and Section 12(b) of the Securities Exchange Act of 1934. An answer to the complaint has been filed and the parties have been exchanging discovery. The Court has not yet certified a class. On or about February 28, 2005, the parties
entered into a stipulation of settlement. Pursuant to the stipulation of settlement, we shall issue 11 million shares of Wyndham common stock to the proposed settlement class. We also have agreed to contribute a maximum amount of $1,000 to the
settlement class, only in the event that the trading price of Wyndham common stock falls below a certain threshold for a defined period of time. Furthermore, we have agreed to allow the settlement class to participate in a rights offering under
certain limited circumstances. The stipulation of settlement is subject to Court approval. As of December 31, 2004, we have recorded a reserve of $11,200 to cover the cost of the settlement.



On or about June 22, 1999, a lawsuit captioned Levitch v. Patriot American
Hospitality, Inc., et al., No. 3-99-CV1416-D, was filed in the Northern District of Texas against Patriot, Wyndham, James D. Carreker and Paul A. Nussbaum. This action asserts securities fraud claims and alleges that, during the period from January
5, 1998 to December 17, 1998, the defendants defrauded shareholders by issuing false statements about the company. The complaint sought unspecified damages and was filed on behalf of all shareholders who purchased Patriot American and Wyndham stock
during that period. Three other actions, Gallagher v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1429-L, filed on June 23, 1999, David Lee Meisenburg, et al. v. Patriot American Hospitality, Inc., Wyndham International, Inc., James D.
Carreker, and Paul A. Nussbaum Case No. 3-99-CV1686-X, filed July 27, 1999 and Deborah Szekely v. Patriot American Hospitality, Inc., et al., No. 3-99-CV1866-D, filed on or about August 27, 1999, allege substantially the same allegations. By orders
of the Judicial Panel on Multidistrict Litigation, these actions have been consolidated with certain other shareholder actions and transferred to the Northern District of California for consolidated pretrial purposes. On or about October 20, 2000,
the defendants moved to dismiss the actions. On or about August 15, 2001, the Court granted Defendants motions to dismiss the action, dismissing some of the claims with prejudice and granting leave to replead certain other claims in the
Complaint. On or about October 15, 2001, plaintiff filed an amended complaint seeking substantially the same relief as in the original complaint. On or about December 20, 2001, the defendants moved to dismiss the amended complaint. On or about
September 3, 2002, the Court dismissed in its entirety the complaint and granted plaintiffs leave to amend. On or about December 2, 2002, plaintiffs filed an amended complaint. The Court has not yet certified a class. On or about September 30, 2004,
the parties entered into a stipulation of settlement with class counsel to settle the litigation. The stipulation of settlement is subject to Court approval. Pursuant to the stipulation of settlement, we shall pay $2,500 in cash when an order is
entered by the Court preliminarily approving the proposed settlement and an additional $2,500 on or before the second anniversary of the final Court approval. As of December 31, 2004, we have recorded an adequate reserve to cover the cost of the
settlement.



F-31



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



On May 29, 2002, the State of Florida Office of the Attorney General Department of Legal Affairs
filed a lawsuit in Leon County, Florida (Case No. 02-CA-1296) naming us, Patriot, and four current or former Wyndham employees as defendants. In this case, the Attorney General alleged that the imposition of energy surcharges, resort fees and
automatic service fees violates the States Deceptive and Unfair Trade Practices Act. We filed a motion to dismiss this suit, which was granted in part, and two of the individual defendants have been dismissed. The Attorney General seeks
damages, penalties and attorneys fees from the remaining defendants. We intend to vigorously defend this lawsuit. Discovery is on-going. This suit may not be resolved for a number of years and it is not possible to predict the ultimate cost to
us. However, the Court has stated its preliminary interpretation of the applicable penalty statute. The Attorney General has argued that the statute should be construed such that the maximum penalty would be $10 each time a consumer was allegedly
deceived. Pursuant to the Courts construction, if the Attorney Generals Office fully prevails on its claims that Wyndham willfully engaged in a deceptive trade practice by charging energy fees, the maximum penalty that could be imposed
is $10 (exclusive of actual damages or attorneys fees).



On June 20, 2002, plaintiffs in the case entitled Roller-Edelstein, et al. v. Wyndham International, Inc., et al., filed an amended complaint in Dallas County District Court (case no. 02-04946-A) alleging that supplemental fees charged to
hotel guests constituted common law fraud, breach of contract and violated Texas Deceptive Trade Practices Act. The plaintiffs claim to represent a nationwide class and have estimated damages in excess of $10 million. We have answered this
complaint, but little formal discovery has been taken and the Court has not yet certified a class. We have tentatively agreed to settle this case, without admitting liability. Under the proposed settlement, we would (i) provide a coupon for
discounts at our properties to affected class members, (ii) make a $50 charitable donation, (iii) pay attorneys fees in an amount up to $240, and (iv) agree to make changes in our disclosures regarding resort fees. The Court has not yet held a
hearing on the joint motion to preliminarily approved the settlement and certify a settlement class. As of December 31, 2004, we have recorded an adequate reserve to cover the cost of the settlement.



On or about June 8, 2003, the Massachusetts Office of the Attorney General
notified Wyndham that a complaint had been filed with its Fair Labor and Practices Division against Wyndhams Westborough, Massachusetts location. According to the Office of the Attorney General, the complaint alleged that Wyndham-Westborough
had violated certain provisions of Massachusetts wage payment laws (Massachusetts General Statutes c. 149, § 152A) by failing to remit to its employees all amounts owed by statute. On or about January 2, 2004, Wyndham received notice of a
second Attorney General complaint also alleging a violation of c. 149, § 152A, this time with respect to all of Wyndhams Massachusetts hotels. Although we intend to vigorously defend against these complaints, we have nevertheless fully
cooperated with the Attorney Generals office by providing it with documents and other information in hopes of quickly resolving these matters. Because the Office of the Attorney General does not disclose the names of complainants, it is
unclear who the complainants are, and how many are involved. The focus of the investigation has been distribution of service charges to service employees. Wyndham Westboroughs Massachusetts counsel and counsel for seven Wyndham
Westborough employees have settled all charges involving service charge issues and we are in receipt of settlement agreements signed by all seven potential plaintiffs and their attorney. A number of Wyndham Westborough employees and
ex-employees who are not represented by counsel have also sought payment of service charges collected by the hotel. In each instance in which the subject has been raised, Wyndham Westborough has made distributions to these individuals in
return for their execution of a settlement agreement.



We are a
party to a number of other claims and lawsuits arising out of the normal course of business. However, we do not consider the ultimate liability with respect to these other claims and lawsuits to be material in relation to our consolidated financial
condition or operations.





F-32



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



9. Related Party Transactions:



Summerfield Transaction



On December 22, 2004, we sold six Summerfield Suites hotels and a 33.3% interest in the Summerfield brand to various limited liability companies
affiliated with Lehman Brothers Real Estate Partners, L.P. The hotels sold included the Summerfield Suites Denver Tech Center, Summerfield Suites Miami Airport, Summerfield Suites Morristown (New Jersey), Summerfield Suites Parsippany-Whippany (New
Jersey), Summerfield Suites Seattle Downtown and Summerfield Suites Waltham (Massachusetts).



The total purchase price was $104,300, with $96,000 of that amount being allocated to the purchase price for the six hotels and with the $8,300 balance being allocated to the purchase price of the interest in the
Summerfield brand. In connection with the closing, the six limited liability companies that acquired ownership of the hotels also deposited $4,000 in reserve accounts and agreed to use those funds to perform certain replacement and capital
improvement work at the hotels within two years after the closing date.



Pursuant to the sale of the interest in the brand, Sum Business Holdings, LLC, which is indirectly owned 85% by a Lehman Brothers partnership and 15% by Gencom American Hospitality, Inc., acquired a 33.3% interest in Summerfield Hotel
Holding Company, L.L.C., which indirectly owns all of the partnership interests in Summerfield Hotel Company, L.P., which in turn owns the Summerfield Suites brand and franchises and manages Summerfield Suites hotels. Gencom American Hospitality,
Inc. is controlled by Karim Alibhai, who is a director of the Company, and other members of his family. The remaining 66.7% interest in Summerfield Hotel Holding Company, L.L.C. is held by our wholly-owned subsidiary Patriot American Hospitality
Partnership, L.P. Pursuant to the terms of the limited liability company agreement of Summerfield Hotel Holding Company, L.L.C., Sum Business Holdings, LLC can increase its interest in Summerfield Hotel Holding Company, L.L.C. to 50% by committing
equity capital to develop seven additional Summerfield Suites hotels. However, if Sum Business Holdings, LLC does not develop at least seven hotels before December 22, 2009, then, so long as there has not been a change in control of Patriot American
Hospitality Partnership, L.P., Patriot American Hospitality Partnership, L.P. may buy out Sum Business Holdings, LLCs interest in the limited liability company. Summerfield Hotel Holding Company, L.L.C. is to be managed by a management
committee consisting of at least four members, two of whom are appointed by Sum Business Holdings, LLC, and two of whom are appointed by Patriot American Hospitality Partnership, L.P.



Under the limited liability company agreement, Sum Business Holdings, LLC agreed to provide or to cause one of its
affiliates to provide, by December 22, 2009, mezzanine financing in the aggregate amount of $50,000 for the development of Summerfield Suites hotels. In addition, the parties agreed to buy-sell provisions that may be exercised under certain
circumstances, including without limitation the occurrence of a deadlock with respect to certain fundamental major decisions, to permit one party to acquire the other partys interest in Summerfield Hotel Holding Company, L.L.C. The agreement
also permits either party, at any time after June 22, 2006 but subject to certain right of first offer provisions, to initiate and complete procedures for the sale of the business. Further, except for certain exempted transactions, the agreement
permits Sum Business Holdings, LLC to invoke the buy-sell procedures in the event of a change in control of Wyndham.



Following the closing, each of the six hotels was leased to six separate limited liability companies, which also are owned indirectly by the Lehman
Brothers partnership and Gencom American Hospitality, Inc., and continue to be operated by Summerfield Hotel Company, L.P. under the Summerfield Suites brand pursuant to a hotel management agreement. Each of the hotel management agreements has a ten
year term and may be renewed by the hotel lessee for two additional periods of five years each. Each hotel lessee has the right to terminate the management agreement for its hotel (1) pursuant to an annual performance test, (2) under certain



F-33



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



circumstances if the hotel brand name is changed, (3) if there is a deadlock buy-sell event under the limited liability company agreement for Summerfield
Hotel Holding Company, L.L.C. or (4) if the hotel is sold to an independent third party. Following termination of the hotel management agreement, the hotels may continue to be operated as Summerfield Suites hotels pursuant to franchise agreements
that were executed at closing but become effective when the management agreements terminate. In addition to the management and franchise agreements, the parties also entered into service agreements, pursuant to which the responsibility for providing
management services for a temporary period of time was delegated to our wholly-owned subsidiary Wyndham Management Corporation, and pursuant to which Summerfield Hotel Company, L.P. may obtain certain centralized services for Summerfield Suites
Hotels.



Transactions with Certain Wyndham Directors



During 2004, 2003 and 2002, we received market rate hotel
management and service fees in the aggregate amount of approximately $1,967, $4,000 and $4,242, respectively, from the owners of hotels in which Karim Alibhai, Rolf Ruhfus, Sherwood Weiser or Milton Fine holds an ownership interest.



In connection with the merger of IHC and Patriot, IHC, Patriot, Mr. Fine and
certain other parties entered into a shareholders agreement, dated December 2, 1997. Pursuant to the terms of the shareholders agreement, Patriot must indemnify Mr. Fine for certain tax liabilities until December 2, 2007 or Mr. Fines death,
whichever occurs first. The amounts to be paid, if any, cannot be estimated at this time.



In connection with the sale on August 16, 1996 of certain property to us from an entity affiliated with Mr. Alibhai, we granted the entity affiliated with Mr. Alibhai a profit participation interest. If we sell,
exchange or enter into a similar transaction with respect to the property and receive the minimum return set forth in the governing agreement, the entity affiliated with Mr. Alibhai will be entitled to receive 25% of the proceeds in excess of the
minimum return. The amounts to be paid, if any, cannot be estimated at this time.



In September 2003, we entered into a consulting agreement, which has a term of two years, with Lynn Swann. Pursuant to the terms of the consulting agreement, Mr. Swann agreed to, among other things, make a certain
number of personal appearances on our behalf as well as make himself available for a certain number of advertisements in order to promote Wyndham. In return for his services, we must pay Mr. Swann $250 per year. In addition, on September 1, 2003, we
granted Mr. Swann 100,000 restricted shares of our class A common stock. The restricted shares vest in two equal installments on the first and second anniversaries of the date of grant.



Leonard Boxer, one of our directors, is a partner with Strook & Strook & Lavan, a law firm that has advised us on
certain matters related to property transactions. During 2004, we paid Strook & Strook & Lavan approximately $352 in legal fees.



Loans to Certain Wyndham Executive Officers



In 1999, in connection with his employment agreement, we loaned Mr. Kleisner $500 pursuant to a recourse note for use in purchasing a residence in Dallas,
Texas. The note bears no interest. In 1999 and 2001, in connection with his employment agreement, we also loaned Mr. Kleisner $850 and $665, respectively, pursuant to non-recourse notes. The notes bear interest at a rate equal to the rate on our
senior credit facility. Despite the fact that the $850 note is non-recourse and has no personal liability to Mr. Kleisner, he repaid the $850 note in full (principal plus accrued interest) on December 31, 2002 solely from his personal funds. As of
December 31, 2004, principal and accrued interest in the amount of $1,219 was outstanding on the remaining notes.



F-34



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Apollo Investors



During 2004, 2003 and 2002, we recognized hotel management, service and franchise fees in the aggregate amount of $2,954,
$2,083 and $2,196, respectively, from hotels in which certain entities affiliated with the Apollo Investors hold an ownership interest.



In 2000, we entered into a timeshare agreement with Tempus Resorts International, Ltd. (Tempus), an entity affiliated with the Apollo
Investors. The timeshare operates under the name Wyndham Vacation Club. During 2004, 2003 and 2002, we recognized fees from Tempus in the aggregate amount of $782, $470 and $32, respectively.



10. Minority Interest in the Operating Partnerships:



Pursuant to the Operating Partnerships respective limited partnership
agreements, the common limited partners of the Operating Partnerships, including certain affiliates of Patriot, received rights (the Redemption Rights) that enable them to cause the Operating Partnerships to redeem each pair of OP units
(consisting of one OP unit of the Patriot Partnership and the one OP unit of the Wyndham Partnership) in exchange for cash equal to the value of a paired share (or, at our election, we may purchase each pair of OP units offered for redemption for
one share of common stock). In the case of the Wyndham Partnerships Class A preferred OP units and Class C preferred OP units described below, each of these preferred OP units may be redeemed for cash equal to the value of a share (or, at
Wyndhams election, Wyndham may purchase each preferred OP unit offered for redemption for one share of common stock). The Redemption Rights generally may be exercised at any time after one year following the issuance of the OP units. The
number of shares of common stock issuable upon exercise of the Redemption Rights will be adjusted for share splits, mergers, consolidations or similar pro rata transactions which would have the effect of diluting the ownership interests of the
limited partners of the Operating Partnerships or the shareholders of the Company.



During 2004, 2003 and 2002, 622,095, 145,293 and 50,949 OP units, respectively, in the Patriot Partnership and Wyndham Partnership were redeemed for cash of $730, $79 and $48, respectively. As of December 31, 2004,
the Patriot Partnership and Wyndham Partnership had 320,910 OP units that were held by minority partners, which represent the minority interest in the operating partnerships.



11. Shareholders Equity:



Capital Stock



We have the authority to issue 750,000,000 shares of class A common stock, 750,000,000 shares of class B common stock, par value $0.01 per share and
150,000,000 shares of series A and series B preferred stock, par value $0.01.



The series B preferred stock has the following terms, among others:



| |  |  | dividends payable quarterly, on a cumulative basis, at a rate of 9.75% per year;
| | - |  | --------------------------------------------------------------------------------



| |  |  | for the first six years, the dividends are structured to ensure an aggregate fixed cash dividend payment of $29,250 per year, so long as there is no redemption or conversion of the
investors series B preferred stock; therefore, for that period, dividends are payable partly in cash and partly in additional shares of series B preferred stock, with the cash component initially equal to 30% for the first dividend and
declining over the period to approximately 19.8% for the final dividend in year six;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-35



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



| |  |  | for the next four years, dividends are payable in cash or additional shares of series B preferred stock as determined by the Board of Directors; and, after year 10, dividends are
payable solely in cash;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | if any dividends are paid on the Wyndham class A common stock, additional dividends will be paid in the amount that would have been paid on the shares of Wyndham class A common
stock into which the series B preferred stock is then convertible;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | if a change in control or a liquidation of Wyndham occurs within six years following the investment, any dividends remaining for the six years will be accelerated and paid;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | not redeemable by Wyndham for six years, except that up to $300 million of the series B preferred stock may be redeemed during the 170 day period following the closing of the
investment;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | voting with the Wyndham common stock on an as-converted basis on matters submitted to the common stockholders and voting as a separate class on specified matters, with special rules
applying to the election of directors; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | convertible, at the holders option, into a number of shares of Wyndham class A common stock equal to $100.00 divided by the conversion price, initially equal to $8.59 but
subject to potential downward adjustments.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



The
investors will also have preemptive rights for the first five years following their investment as long as they own more than 15% of the Wyndham common stock.



For a period of 170 days following the completion of the investment, Wyndham was entitled to redeem up to $300 million of the series B preferred stock at
a redemption price of $102.00 per share (102% of the stated amount) plus all accrued dividends, with the proceeds from a rights offering. The rights offering was completed with the issuance by Wyndham of 55,992 shares of series A preferred stock.
Wyndham redeemed 55,992 shares of series B preferred stock. The series A preferred stock generally has the same economic terms as the series B preferred stock but has no voting rights, except as required by law and except for a limited right to
elect two directors if dividends are in arrears for six quarterly periods.



On January 28, 2005, Mercury Special Situations Fund LP and Equity Resource Dover Fund LP issued a tender offer to purchase all outstanding shares of our series A preferred stock at a price of $30 per share. The offer
was amended on February 28, 2005 to extend the expiration date to March 14, 2005.



Shareholder Rights Agreement



Wyndham is party to a Shareholder Rights Agreement dated as of June 29, 1999 (the Rights Agreement). Pursuant to the Rights Agreement, the Board of Directors of Wyndham declared (a) for each outstanding share of common stock of
Wyndham outstanding on July 9, 1999 (the Record Date), a dividend distribution of one preferred stock purchase right (a Right), and (b) for each outstanding share of Wyndham series A or series B preferred stock outstanding on
the Record Date, a dividend distribution of a number of Rights equal to the number of shares of common stock into which each such share is convertible. In addition, Rights will automatically attach to each share of common stock, series A preferred
stock and series B preferred stock issued between the Record Date and the Distribution Date (as defined in the Rights Agreement). Each Right entitles the registered holder thereof to purchase from Wyndham one one-thousandth of a share of series C
participating preferred stock, par value $0.01 per share, at a cash exercise price of $35.00, subject to adjustment. The Rights may only become exercisable under certain circumstances involving actual or potential acquisitions of beneficial
ownership of 15% or more of the class A common stock, subject to certain exceptions. The Rights will expire in June 2009 unless earlier exercised or redeemed.





F-36



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Dividends and Stock Splits



We do not anticipate paying a dividend to the common shareholders and are prohibited from paying dividends on the class A
common stock under the terms of our credit facilities. Also, we are prohibited under the terms of the January 24, 2002 amendments to the senior credit facility and increasing rate loans facility from paying the cash portion of any dividends on the
preferred stock. However, the holders of the preferred stock are entitled to receive on a quarterly basis a dividend equal to 9.75% per annum on a cumulative basis payable in cash and additional shares of preferred stock. In addition, according to
the terms of the series A and series B preferred stock, if the cash dividends on the preferred stock are in arrears and unpaid for a period of 60 days or more, then an additional amount of dividends shall accrue at a rate per annum equal to 2.0% of
the stated amount of each share of preferred stock then outstanding from the last payment date on which cash dividends were to be paid in full until such time as all cash dividends in arrears have been paid in full. Such additional dividends shall
be cumulative and payable in additional shares of preferred stock.



During the year ended December 31, 2004, we issued stock dividends of approximately 1,090,938 shares of series A and series B preferred stock with a value of $109,094. We deferred payment of the cash portion of the dividends of
approximately $29,222. In addition, we issued a stock dividend of 298,421 shares of series A and series B preferred stock with a value of $29,842 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock
were in arrears for at least 60 days as of December 31, 2004.



During the year ended December 31, 2003, we issued stock dividends of approximately 990,964 shares of series A and series B preferred stock with a value of $99,096. We deferred payment of the cash portion of the dividends of approximately
$29,227. In addition, we issued an additional stock dividend of 272,592 shares of series A and series B preferred stock with a value of $27,259 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock
were in arrears for at least 60 days as of December 31, 2003.



During the year ended December 31, 2002, we issued stock dividends of approximately 900,529 shares of series A and series B preferred stock with a value of $90,053. We deferred payment of the cash portion of the dividends of approximately
$17,658. In addition, we issued an additional stock dividend of 365,059 shares of series A and series B preferred stock with a value of $36,506 in payment of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock
were in arrears for at least 60 days as of December 31, 2002.



As of December 31, 2004, the deferred payments of the cash portion of the preferred stock dividend totaled approximately $102,322 and are included in dividends payable in the accompanying consolidated balance sheet.



Stock Incentive Plans



We have adopted certain employee incentive programs for the purpose of (i)
attracting and retaining employees, directors and others, (ii) providing incentives to those deemed important to the success of Wyndham and (iii) associating the interests of these individuals with the interests of Wyndham and its shareholders
through opportunities for increased stock ownership. Certain of the stock options and restricted stock grants issued under the incentive stock programs vested and became non-forfeitable with consummation of the $1 billion equity investment.



The 1997 Incentive Plans. Prior to their amendment in
1999, the 1997 Incentive Plans provided for the award of stock options, stock awards or performance shares to each eligible employee and director of Patriot and Old Wyndham. Under each 1997 Incentive Plan, the aggregate number of paired shares
available for grants of awards was the sum of (i) 3,000,000 paired shares plus (ii) 10% of any future net increase in the total number of shares of paired common stock.



F-37



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Under the 1997 Incentive Plans, each independent director could elect to take all or a portion of
his/her fees in the form of deferred paired share units. Prior to the amendment in 1999, the independent directors of Patriot and Old Wyndham were automatically granted a non-qualified stock option, immediately exercisable in full, to acquire 10,000
paired shares at an exercise price per paired share equal to the fair market value of a paired share on the date of grant. Option terms were fixed by the Compensation Committees of Patriot and Old Wyndham and may not exceed ten years from the date
of grant.



On June 29, 1999, the 1997 Incentive Plans were
amended, as a result of Patriots merger into Wyndham. As part of the merger, Wyndham assumed Patriots obligations under each existing option to purchase shares of Patriot common stock that was outstanding immediately prior to the merger.
The assumed options did not terminate in connection with the merger and continue to have, and be subject to, the same terms and conditions set forth in the stock option plans and agreements in effect immediately prior to the merger. All references
to Patriot in the assumed options are now deemed to be references to Wyndham and each option is exercisable for one share of Wyndham class A common stock.



On May 24, 2001, the stockholders approved the Second Amendment and Restatement of Wyndham International, Inc. 1997 Incentive Plan (the Amended
Plan). Among other things, the amendment increases the number of shares available for grant under the Amended Plan to an amount equal to 10.0% of the outstanding shares of class A common stock on a fully diluted basis. Under the Amended Plan,
fully diluted basis means the assumed conversion of all outstanding shares of series A and B convertible preferred stock, the assumed exercise of all outstanding stock options and the assumed conversion of all units of partnership
interest in the Patriot Partnership and the Wyndham Partnership that are subject to redemption. The Amended Plan also permits the Compensation Committee to provide in the agreement governing a restricted unit award that following a change in control
in which the shares of class A common stock are changed into or exchanged for a different kind of stock or other securities or cash or other property, the unvested portion of a restricted unit award shall thereafter upon vesting be settled in stock,
other securities, cash or other property upon such terms and subject to such conditions as the Compensation Committee may determine.



The Amended Plan also (i) deleted certain provisions that by their terms are no longer applicable to Wyndham following the restructuring in June 1999,
(ii) added a provision requiring that the Compensation Committee, which administers the Amended Plan, have at least two members, and (iii) made certain other minor provisions to the Amended Plan.



Stock Grant Awards



During 2004, 2003 and 2002 pursuant to the Amended Plan, the Board of
Directors awarded 235,000, 500,000 and 3,351,250 restricted awards, respectively, to certain officers and employees of Wyndham. We have recorded $2,753, $2,480 and $3,365 in 2004, 2003 and 2002, respectively, related to the restricted awards and
such amount is included in general and administrative expense in the accompanying consolidated financial statements. The restricted stock grants do not carry voting or dividend rights until vested. Subject to continued employment, vesting is 33% per
year in years three, four and five and compensation expense is amortized ratably over five years.



Voluntary Exchange Program



In November 2001, we offered a voluntary exchange program for certain eligible employees of Wyndham. Eligible employees holding options granted on or
after January 1, 2000 under the Amended Plan were able to exchange those options for restricted unit awards. One restricted unit was granted for each share of class A common stock underlying the eligible options held by eligible employees. All
tendered eligible options were



F-38



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



cancelled upon the expiration of the offer on December 18, 2001. The restricted units were granted under the Amended Plan and will vest on the third, fourth
and fifth anniversaries of the date of grant. The total number of eligible options to be tendered was 5,598,326, of which 5,324,976 were tendered. Compensation expense of $2,343 was calculated as the product of the number of restricted stock grants
and the stock price on the date of grant. This amount is being amortized ratably over 5 years. The remaining 273,350 options that were not tendered are treated as variable awards following the accounting guidance provided by Emerging Issues Task
Force 00-23 paragraph 167. Variable accounting commences for all existing awards when the offer is made and, for those awards that are retained by employees because the offer is declined, variable accounting continues until the award is exercised,
is forfeited, or expires unexercised. We have recorded $324, $192 and $519 in 2004, 2003 and 2002, respectively, related to the restricted awards and such amount is included in general and administrative expense in the accompanying consolidated
financial statements. On December 18, 2004, 1,068,053 of the restricted stock units issued under the voluntary exchange program vested.



SFAS 123 Accounting for Stock-Based Compensation



Pro forma information regarding net income and earnings per share is required by SFAS 123, which also requires that the
information be determined as if we had accounted for our compensatory employee stock options under the fair value method. The fair value for these options was estimated at the date of grant using a Black-Scholes option pricing model with the
following weighted average assumptions for 2004, 2003 and 2002, respectively: risk-free interest rates of 3.87%, 3.53% and 4.30%; dividend yields of 0%; volatility factors of the expected market price of our common stock of 63.6%, 123.2% and 124.0%,
respectively, and a weighted average expected life of the options of 4 years.



The Black-Scholes option valuation model was developed for use in estimating the fair market value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models
require the input of highly subjective assumptions including the expected stock price volatility.



A summary of our stock option activity and related information for the years ended December 31, 2004, 2003 and 2002 is as follows:



|                               |  |                |   |      |                              |      |                |        |   |                              |   |                |  |        |                              |  |   |     
|------------------------------ |  | -------------- | - | ---- | ---------------------------- | ---- | -------------- | ------ | - | ---------------------------- | - | -------------- |  | ------ | ---------------------------- |  | - | ----
|                               |  | 2004           |   | 2003 |                              | 2002
|                               |  | Options(000s) |   |      | WeightedAverageExercisePrice |      | Options(000s) |        |   | WeightedAverageExercisePrice |   | Options(000s) |  |        | WeightedAverageExercisePrice
|Outstanding, beginning of year |  | 9,669          |   |      | $                            | 5.31 |                | 10,873 |   |                              | $ | 5.46           |  | 11,592 |                              |  | $ | 5.94
|Granted                        |  | 1,249          |   |      |                              | 1.13 |                | 475    |   |                              |   | 0.33           |  | 1,229  |                              |  |   | 0.33
|Exercised                      |  | (37            | ) |      |                              | 0.44 |                | (27    | ) |                              |   | 0.47           |  |       |                              |  |   |    
|Forfeited                      |  | (2,186         | ) |      |                              | 4.39 |                | (1,652 | ) |                              |   | 4.99           |  | (1,948 | )                            |  |   | 5.07
|                               |  |                |   |      |                              |      |                |        |   |                              |   |                |  |        |                              |  |   |     
|Outstanding, end of year       |  | 8,695          |   |      | $                            | 4.96 |                | 9,669  |   |                              | $ | 5.31           |  | 10,873 |                              |  | $ | 5.46
|                               |  |                |   |      |                              |      |                |        |   |                              |   |                |  |        |                              |  |   |     
|Exercisable at end of year     |  | 6,920          |   |      | $                            | 6.02 |                | 7,766  |   |                              | $ | 6.24           |  | 7,909  |                              |  | $ | 6.67
|                               |  |                |   |      |                              |      |                |        |   |                              |   |                |  |        |                              |  |   |     



Exercise prices for
options outstanding as of December 31, 2004, 2003 and 2002 ranged from $0.20 to $30.40. The weighted average remaining contractual life of those options was 4.9, 4.3 and 4.4 years, respectively.



F-39



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



The following table summarizes information about fixed stock options outstanding at December 31,
2004:



|                         |  |                          |  |                                           |  |                                |       |                          |       |                                |   |      
|------------------------ |  | ------------------------ |  | ----------------------------------------- |  | ------------------------------ | ----- | ------------------------ | ----- | ------------------------------ | - | -----
|                         |  | Options Outstanding      |  | Options Exercisable                      
|Range of exercise prices |  | NumberOutstanding(000s) |  | Weighted AverageRemainingContractual Life |  | Weighted AverageExercise Price |       | NumberExercisable(000s) |       | Weighted AverageExercise Price
|$0.00$3.04              |  | 3,477                    |  | 7.5                                       |  | $                              | 1.08  |                          | 1,702 |                                | $ | 1.34 
|$3.04$6.08              |  | 2,757                    |  | 4.2                                       |  |                                | 4.30  |                          | 2,757 |                                |   | 4.30 
|$6.08$9.12              |  | 1,320                    |  | 2.2                                       |  |                                | 6.36  |                          | 1,320 |                                |   | 6.36 
|$9.12$12.16             |  | 376                      |  | 0.8                                       |  |                                | 11.10 |                          | 376   |                                |   | 11.10
|$12.16$15.20            |  | 102                      |  | 1.5                                       |  |                                | 12.69 |                          | 102   |                                |   | 12.69
|$15.20$18.24            |  | 426                      |  | 2.0                                       |  |                                | 17.58 |                          | 426   |                                |   | 17.58
|$18.24$21.28            |  | 8                        |  | 3.3                                       |  |                                | 18.59 |                          | 8     |                                |   | 18.59
|$21.28$24.32            |  | 122                      |  | 3.4                                       |  |                                | 22.54 |                          | 122   |                                |   | 22.54
|$24.32$27.36            |  |                         |  |                                          |  |                                |      |                          |      |                                |   |     
|$27.36$30.40            |  | 107                      |  | 2.8                                       |  |                                | 30.40 |                          | 107   |                                |   | 30.40
|                         |  |                          |  |                                           |  |                                |       |                          |       |                                |   |      
|                         |  | 8,695                    |  | 4.9                                       |  | $                              | 4.96  |                          | 6,920 |                                | $ | 6.02 
|                         |  |                          |  |                                           |  |                                |       |                          |       |                                |   |      



Weighted average fair
values were calculated based on a theoretical pricing model. As our options are not traded on any exchange, employees receive no value from holding them without an increase in the stock price of the attached shares.



12. Income Taxes:



The income tax provision for the years ended December 31, 2004, 2003 and 2002, respectively, consists of the following:



|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|--------------------------------------------------------- |  | ---------- | ------- | - | ---- | - | -------- | ---- |  | - | -------- | -
|                                                          |  | 2004       |         |   | 2003 |   |          | 2002 | 
|                                                          |  | (Restated) |         |   |      |   |          |      | 
|Current:                                                  |  |            |         |   |      |   |          |      |  |   |          |  
|Federal                                                   |  | $          | 165     |   |      | $ | (81      | )    |  | $ | 2,935    |  
|State                                                     |  |            | 5,301   |   |      |   | 5,611    |      |  |   | 6,652    |  
|Foreign                                                   |  |            | 2,037   |   |      |   | 4,759    |      |  |   | 3,397    |  
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|Total current                                             |  |            | 7,503   |   |      |   | 10,289   |      |  |   | 12,984   |  
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|Deferred:                                                 |  |            |         |   |      |   |          |      |  |   |          |  
|Federal                                                   |  |            | 7,028   |   |      |   | (49,801  | )    |  |   | (90,577  | )
|State                                                     |  |            | 612     |   |      |   | (7,720   | )    |  |   | (14,156  | )
|Foreign                                                   |  |            | (15,000 | ) |      |   | (3,000   | )    |  |   |         |  
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|Total deferred                                            |  |            | (7,360  | ) |      |   | (60,521  | )    |  |   | (104,733 | )
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|Total income tax provision (benefit)                      |  | $          | 143     |   |      | $ | (50,232  | )    |  | $ | (91,749  | )
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|                                                          |  |            |        
|                                                          |  | 2004       |         |   | 2003 |   |          | 2002 | 
|                                                          |  | (Restated) |         |   |      |   |          |      | 
|Income tax provision (benefit) reconciliation:            |  |            |         |   |      |   |          |      |  |   |          |  
|Income tax provision (benefit) from continuing operations |  | $          | 143     |   |      | $ | (50,232  | )    |  | $ | (91,749  | )
|Income tax benefit from discontinued operations           |  |            |        |   |      |   | (65,808  | )    |  |   | (37,398  | )
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  
|Total income tax provision (benefit)                      |  | $          | 143     |   |      | $ | (116,040 | )    |  | $ | (129,147 | )
|                                                          |  |            |         |   |      |   |          |      |  |   |          |  



F-40



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



The reason for the difference between total tax expense and the amount computed by applying the
statutory Federal income tax rate of 35% to income before income taxes is as follows:



|                                                                |  |            |         |   |      |   |         |      |  |   |         |  
|--------------------------------------------------------------- |  | ---------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                |  | 2004       |         |   | 2003 |   |         | 2002 | 
|                                                                |  | (Restated) |         |   |      |   |         |      | 
|Tax at statutory rate                                           |  | $          | (41,075 | ) |      | $ | (48,812 | )    |  | $ | (82,701 | )
|State income taxes                                              |  |            | (1,365  | ) |      |   | (2,109  | )    |  |   | (7,504  | )
|Foreign taxes                                                   |  |            | 2,037   |   |      |   | 4,759   |      |  |   | 3,397   |  
|Valuation allowance                                             |  |            | 74,732  |   |      |   |        |      |  |   | 6,935   |  
|Release of income tax reserve                                   |  |            | (21,966 | ) |      |   | (3,000  | )    |  |   | (2,667  | )
|Minority interest and other                                     |  |            | (12,220 | ) |      |   | (1,070  | )    |  |   | (9,209  | )
|                                                                |  |            |         |   |      |   |         |      |  |   |         |  
|Total income tax provision (benefit) from continuing operations |  | $          | 143     |   |      | $ | (50,232 | )    |  | $ | (91,749 | )
|                                                                |  |            |         |   |      |   |         |      |  |   |         |  



During 2004, 2003 and
2002, we recorded net benefits to the provision for income taxes totaling $21,966, $3,000 and $2,667, respectively, related to favorable adjustments and settlements of various tax matters.



On December 31, 2003 and January 1, 2004, certain tax concession agreements
related to the operation of the two hotels in Puerto Rico expired. These concession agreements historically provided for the reduction of certain taxes, including income, property and volume of business taxes by as much as 90%. We have applied for
extension and renewal of these agreements and believe it is probable that the agreements will be extended retroactively to the date of expiration. If the agreements are not renewed and extended, we would be liable for additional taxes of
approximately $5,000 for the year ended December 31, 2004. A tax concession related to a third property in Puerto Rico is set to expire on December 31, 2005. We intend to file for the renewal and extension of this agreement.



Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Significant components of our deferred tax assets and liabilities for the years ended December 31, 2004 and 2003,
respectively, are as follows:



|                                     |  |            |          |   |      |   |          |  
|------------------------------------ |  | ---------- | -------- | - | ---- | - | -------- | -
|                                     |  | 2004       |          |   | 2003 |  
|                                     |  | (Restated) |          |   |      |  
|Deferred tax assets:                 |  |            |          |   |      |   |          |  
|Net operating losses                 |  | $          | 407,717  |   |      | $ | 311,352  |  
|Hedging instruments                  |  |            | 3,830    |   |      |   | 23,734   |  
|Other non-current assets             |  |            | 44,835   |   |      |   | 31,906   |  
|                                     |  |            |          |   |      |   |          |  
|Total deferred tax assets            |  |            | 456,382  |   |      |   | 366,992  |  
|Valuation allowance                  |  |            | (343,840 | ) |      |   | (105,449 | )
|                                     |  |            |          |   |      |   |          |  
|Net deferred asset                   |  | $          | 112,542  |   |      | $ | 261,543  |  
|                                     |  |            |          |   |      |   |          |  
|Deferred tax liabilities:            |  |            |          |   |      |   |          |  
|Depreciation                         |  |            | (80,145  | ) |      |   | (198,447 | )
|Management contracts and trade names |  |            | (26,123  | ) |      |   | (32,899  | )
|Other non-current liabilities        |  |            | (6,274   | ) |      |   | (13,072  | )
|                                     |  |            |          |   |      |   |          |  
|Total deferred tax liabilities       |  |            | (112,542 | ) |      |   | (244,418 | )
|                                     |  |            |          |   |      |   |          |  
|Net deferred income tax asset        |  | $          |         |   |      | $ | 17,125   |  
|                                     |  |            |          |   |      |   |          |  



F-41



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



As of December 31, 2004, Wyndham and certain affiliated subsidiaries have net operating loss
carryforwards for Federal income tax purposes of approximately $1,020,000 which are available to offset future taxable income, if any, through 2024 subject to certain limitations. Net operating losses generally have a carryforward period of 20
years. None of Wyndhams net operating loss carryforwards expire in 2005 to 2010, $5,588 expire in 2011 to 2012, $156,684 expire in 2013 to 2019 and $857,469 expire in 2020 to 2024. The utilization of $100,626 in net operating loss
carryforwards are subject to further limitations, including annual and separate company limitations, under federal income tax law. In addition, the Company has approximately $41,703 of foreign net operating loss carryforwards subject to relevant
country expiration and usage limitations.



SFAS 109 requires
that deferred tax assets be reduced by a valuation allowance if it is more likely than not that some portion or all of the deferred tax assets will not be realized. The valuation allowance relates to net operating losses and other deferred tax
assets for which we believe that realization is uncertain. The valuation allowance increased $238,391 and $81,132 for the years ended December 31, 2004 and 2003, respectively.



13. Employee Benefit Plans:



We sponsor 401(k) retirement savings plans. Employees who are over 21 years of age and have completed one year of service are eligible to participate in
the plans. The aggregate expense under the plans totaled $455, $258 and $216 for the years ended December 31, 2004, 2003 and 2002, respectively.



We maintain a self-insured group health plan through a Voluntary Employee Benefit Association. The plan is funded to the limits provided by the Internal
Revenue Service, and liabilities have been recorded for estimated incurred but unreported claims. Aggregate and stop loss insurance exists at amounts that limit our exposure. We have recognized expense related to the plan of $5,305, $5,921 and
$6,226 for the years ended December 31, 2004, 2003 and 2002, respectively.



14. Discontinued Operations:



The Company
accounts for certain revenues and expenses as originating from discontinued operations pursuant to SFAS 144, Accounting for the Impairment or Disposal of Long-Lived Assets. SFAS 144 requires that sales of long-lived assets, or the
identification of assets as held for sale, be treated as discontinued operations. Any gain or loss from the disposition, and any income or expenses associated with assets held for sale, are included in the accompanying consolidated statements of
operations as discontinued operations.



The financial results
for the assets we classify as held for sale are reflected as discontinued operations in the accompanying consolidated financial statements. The operating results of discontinued operations were as follows for the years ended December 31, 2004, 2003
and 2002:



|                                  |  |              |          |   |      |   |          |      |  |   |           |  
|--------------------------------- |  | ------------ | -------- | - | ---- | - | -------- | ---- |  | - | --------- | -
|                                  |  | December 31, |         
|                                  |  | 2004         |          |   | 2003 |   |          | 2002 | 
|                                  |  | (Restated)   |          |   |      |   |          |      | 
|Hotel revenues                    |  | $            | 442,147  |   |      | $ | 681,648  |      |  | $ | 1,065,678 |  
|Hotel expenses                    |  |              | (358,521 | ) |      |   | (581,656 | )    |  |   | (880,227  | )
|Interest expense                  |  |              | (25,090  | ) |      |   | (33,774  | )    |  |   | (46,541   | )
|Depreciation and amortization (1) |  |              | (58,214  | ) |      |   | (118,703 | )    |  |   | (183,460  | )
|Other expenses                    |  |              | (946     | ) |      |   | (2,412   | )    |  |   | (2,017    | )
|                                  |  |              |          |   |      |   |          |      |  |   |           |  
|Loss from discontinued operations |  | $            | (624     | ) |      | $ | (54,897  | )    |  | $ | (46,567   | )
|                                  |  |              |          |   |      |   |          |      |  |   |           |  



F-42



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



---

|(1) | In accordance with SFAS 144, we cease depreciation on properties after they have been identified as held for sale. The depreciation expense reflected above was recorded before the
assets were identified as held for sale.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



15. Segment
Reporting:



We classify our business into proprietary
branded hotels and non-proprietary branded hotel divisions, under which we manage the business.



Wyndham is the brand umbrella under which all of our proprietary products are marketed. It includes three four-star, upscale hotel brands that offer
full-service accommodations to business and leisure travelers, as well as the five-star luxury resort brand.



Description of reportable segments



Our three reportable segments are: Wyndham branded properties, non-proprietary branded hotel properties and other.



| |  |  | The Wyndham branded properties are: Wyndham Hotels & Resorts®, Wyndham Luxury Resorts®, Wyndham Garden Hotels® and Summerfield Suites by Wyndham. Wyndham Hotels & Resorts® are upper upscale, full-service hotel properties that contain an average of 300 hotel rooms, generally between 15,000 and 315,000 square feet of
meeting space and a full range of guest services and amenities for business and leisure travelers, as well as conferences and conventions. The hotels are located primarily in the central business districts and dominant suburbs of major metropolitan
markets and are targeted to business groups, meetings, and individual business and leisure travelers. These hotels offer elegantly appointed facilities and high levels of guest service. Wyndham Luxury Resorts® are five-star hotel properties that are distinguished by their focus on incorporating
the local environment into every aspect of the property, from decor to cuisine to recreation. Wyndham Garden Hotels® are full-service properties, which serve individual business travelers and are located principally near major airports and suburban business districts.
Amenities and services generally include a three-meal restaurant, signature Wyndham Garden Hotels® libraries, and laundry and room service. Summerfield Suites by Wyndham offers guests the highest quality lodging in the upper upscale all-suites segment. Each suite has a fully equipped kitchen, a spacious living room and
a private bedroom. Many suites feature two-bedroom, two-bath units. The hotels also have a swimming pool, exercise room and other amenities to serve business and leisure travelers.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Non-proprietary branded properties include all properties which are not Wyndham branded hotel properties. The properties consist of non-Wyndham branded assets, such as
Doubletree®, Hilton®, Holiday Inn®, Hyatt®, Marriott®, Radisson® and independents.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Other includes the Golden Door Spa, management fee and service fee income and interest and other income, general and administrative costs, interest expense and other charges.
General and administrative costs and interest expense are not allocated to each reportable segment; therefore, they are reported in the aggregate within this segment.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------





F-43



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



Measurement of segment profit or loss



We evaluate performance based on the operating income or loss from each
business segment. The accounting policies of the reportable segments are the same as those described in the summary of significant accounting policies.



|                                        |  |                |           |                       |   |          |  |   |          |   |  |   |           |  
|--------------------------------------- |  | -------------- | --------- | --------------------- | - | -------- |  | - | -------- | - |  | - | --------- | -
|Year ended December 31, 2004 (Restated) |  | Wyndhambranded |           | Nonproprietarybranded |   | Other(1) |  |   | Total    |  
|Total revenue                           |  | $              | 922,446   |                       | $ | 6,725    |  | $ | 36,343   |   |  | $ | 965,514   |  
|Depreciation and amortization expense   |  |                | 99,112    |                       |   | 1,189    |  |   | 533      |   |  |   | 100,834   |  
|Operating income (loss)                 |  |                | 141,592   |                       |   | 2,342    |  |   | (263,474 | ) |  |   | (119,540  | )
|Segment assets                          |  |                | 2,212,228 |                       |   | 144,974  |  |   | 433,287  |   |  |   | 2,790,489 |  
|Capital additions                       |  |                | 70,598    |                       |   | 14,304   |  |   | 7,237    |   |  |   | 92,139    |  

---

|(1) | Operating income (loss) for 2004 includes a $953 credit related to derivative instruments.
|--- | ------------------------------------------------------------------------------------------



|                                      |  |                |           |                       |   |          |  |   |          |   |  |   |           |  
|------------------------------------- |  | -------------- | --------- | --------------------- | - | -------- |  | - | -------- | - |  | - | --------- | -
|Year ended December 31, 2003          |  | Wyndhambranded |           | Nonproprietarybranded |   | Other(1) |  |   | Total    |  
|Total revenue                         |  | $              | 782,198   |                       | $ | 6,395    |  | $ | 37,164   |   |  | $ | 825,757   |  
|Depreciation and amortization expense |  |                | 102,311   |                       |   | 1,277    |  |   | 3,420    |   |  |   | 107,008   |  
|Operating income (loss)               |  |                | 92,062    |                       |   | 1,747    |  |   | (235,757 | ) |  |   | (141,948  | )
|Segment assets                        |  |                | 2,643,692 |                       |   | 341,490  |  |   | 815,070  |   |  |   | 3,800,252 |  
|Capital additions                     |  |                | 52,609    |                       |   | 6,717    |  |   | 265      |   |  |   | 59,591    |  

---

|(1) | Operating income (loss) for 2003 includes $15,832 of charges related to derivative instruments.
|--- | -----------------------------------------------------------------------------------------------



|                                      |  |                |           |                       |   |           |  |   |          |   |  |   |           |  
|------------------------------------- |  | -------------- | --------- | --------------------- | - | --------- |  | - | -------- | - |  | - | --------- | -
|Year ended December 31, 2002          |  | Wyndhambranded |           | Nonproprietarybranded |   | Other(1)  |  |   | Total    |  
|Total revenue                         |  | $              | 794,227   |                       | $ | 4,492     |  | $ | 38,306   |   |  | $ | 837,025   |  
|Depreciation and amortization expense |  |                | 102,960   |                       |   | 1,250     |  |   | 480      |   |  |   | 104,690   |  
|Operating income (loss)               |  |                | 96,561    |                       |   | 487       |  |   | (334,377 | ) |  |   | (237,329  | )
|Segment assets                        |  |                | 2,615,480 |                       |   | 1,054,631 |  |   | 803,347  |   |  |   | 4,473,458 |  
|Capital additions                     |  |                | 46,762    |                       |   | 28,633    |  |   | 4,521    |   |  |   | 79,916    |  

---

|(1) | Operating income (loss) for 2002 includes $68,843 of charges related to derivative instruments.
|--- | -----------------------------------------------------------------------------------------------



The following table represents revenue and long-lived asset information by geographic area for the years ended December 31,
2004, 2003 and 2002. Revenues are attributed to the United States and its territories and International based on the location of hotel properties.



|                |  |               |           |               |   |         |  |   |          
|--------------- |  | ------------- | --------- | ------------- | - | ------- |  | - | ---------
|2004 (Restated) |  | United States |           | International |   | Total  
|Revenues        |  | $             | 921,153   |               | $ | 44,361  |  | $ | 965,514  
|Segment assets  |  |               | 2,672,994 |               |   | 117,495 |  |   | 2,790,489
|                |  |               |          
|2003            |  | United States |           | International |   | Total  
|Revenues        |  | $             | 786,478   |               | $ | 39,279  |  | $ | 825,757  
|Segment assets  |  |               | 3,685,939 |               |   | 114,313 |  |   | 3,800,252
|                |  |               |          
|2002            |  | United States |           | International |   | Total  
|Revenues        |  | $             | 797,834   |               | $ | 39,191  |  | $ | 837,025  
|Segment assets  |  |               | 4,357,442 |               |   | 116,016 |  |   | 4,473,458



F-44



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



16. Supplemental Cash Flow Disclosure:



During 2004, 2003 and 2002, in connection with the termination of several contracts, we wrote off the unamortized balance of
trade names of $1,666 in 2004, wrote off the unamortized balance of management contract costs of $306 in 2003 and $6,445 in 2002 and wrote-off leasehold costs of $153,909 in 2003. Also in 2003, we impaired and wrote-off $22,000 of the remaining book
value of the lease on six Summerfield Suites by Wyndham.



During 2004, 2003 and 2002, we issued stock dividends of 1,090,938, 990,964
and 900,529 shares of series A and series B preferred stock with a value of $109,094, $99,096 and $90,053, respectively. We deferred payment of the cash portion of the 2004, 2003 and 2002 dividends and the 2001 third and fourth quarter dividends
totaling $102,322. In addition, during 2004, 2003 and 2002, we issued additional stock dividends of 298,421, 272,592 and 365,059 shares of series A and series B preferred stock with a value of $29,842, $27,259 and $36,506, respectively, in payment
of additional dividends at a rate of 2.0% per annum as cash dividends on the preferred stock were in arrears for at least 60 days as of December 31, 2004, 2003 and 2002.



A charge to other comprehensive income of $298 (net of taxes of $198), $1,220 (net of taxes of $1,077) and $4,797 (net of
taxes of $3,197) for years ended December 31, 2004, 2003 and 2002, respectively, were recorded for the change in the fair market value of the effective derivatives. Also, in 2004, 2003 and 2002, we recorded amortization of $3,563 (net of taxes of
$2,374), $3,817 (net of taxes of $2,544) and $9,601 (net of taxes of $6,400), respectively, to earnings as a reduction of the transitional adjustment that was recorded in other comprehensive income in 2001. Additionally, we paid $47,466, $49,163 and
$41,662 in settlement payments for the ineffective hedges during the years ended December 31, 2004, 2003 and 2002, respectively.



On August 15, 2003, we sold our 50 percent interest in a hotel for $2,000 in a non-cash transaction for the release of a mortgage debt obligation.



17. Quarterly Financial Information (unaudited):



|                                           |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   |             |  
|------------------------------------------ |  | ------------------ | ------------------ | - | ------- | - | -------- | ------------ |  | - | ------------ | - |  | - | ----------- | -
|                                           |  | Three Months Ended |                   
|                                           |  | March 31           |                    |   | June 30 |   |          | September 30 |  |   | December 31  |  
|2004                                       |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   | (Restated)  |  
|Total revenue                              |  | $                  | 274,655            |   |         | $ | 246,493  |              |  | $ | 204,467      |   |  | $ | 239,899     |  
|Loss from continuing operations            |  | $                  | (17,151            | ) |         | $ | (17,681  | )            |  | $ | (50,173      | ) |  | $ | (42,084     | )
|(Loss) income from discontinued operations |  | $                  | (12,284            | ) |         | $ | (335,552 | )            |  | $ | 34,537       |   |  | $ | (72,528     | )
|Net loss                                   |  | $                  | (29,435            | ) |         | $ | (353,233 | )            |  | $ | (15,636      | ) |  | $ | (114,612    | )
|Net loss per common share:                 |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   |             |  
|Basic                                      |  | $                  | (0.42              | ) |         | $ | (2.33    | )            |  | $ | (0.35        | ) |  | $ | (0.93       | )
|Diluted                                    |  | $                  | (0.42              | ) |         | $ | (2.33    | )            |  | $ | (0.35        | ) |  | $ | (0.93       | )
|                                           |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   |             |  
|                                           |  |                    | Three Months Ended |  
|                                           |  |                    | March 31           |   |         |   | June 30  |              |  |   | September 30 |   |  |   | December 31 |  
|2003                                       |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   |             |  
|Total revenue                              |  | $                  | 232,409            |   |         | $ | 209,329  |              |  | $ | 181,801      |   |  | $ | 202,218     |  
|Loss from continuing operations            |  | $                  | (17,812            | ) |         | $ | (21,673  | )            |  | $ | (29,717      | ) |  | $ | (21,498     | )
|Loss from discontinued operations          |  | $                  | (89,600            | ) |         | $ | (69,840  | )            |  | $ | (59,380      | ) |  | $ | (80,092     | )
|Net loss                                   |  | $                  | (107,412           | ) |         | $ | (91,513  | )            |  | $ | (89,097      | ) |  | $ | (101,590    | )
|Net loss per common share:                 |  |                    |                    |   |         |   |          |              |  |   |              |   |  |   |             |  
|Basic                                      |  | $                  | (0.87              | ) |         | $ | (0.77    | )            |  | $ | (0.76        | ) |  | $ | (0.84       | )
|Diluted                                    |  | $                  | (0.87              | ) |         | $ | (0.77    | )            |  | $ | (0.76        | ) |  | $ | (0.84       | )



F-45



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(dollars in thousands, except per share amounts)



18. Subsequent Events:



On December 30, 2004, we entered into an agreement to sell 25 non-strategic hotels to a partnership comprised of a private
investment fund managed by Goldman Sachs and affiliates of Highgate Holdings. The purchase price of the transaction is $366 million. The net cash proceeds from the sale will be used to pay down debt. As part of the agreement, the 15 Wyndham-branded
assets included in the sale will remain in the brands portfolio pursuant to new franchise agreements. Impairments totaling $333.5 million were recorded on these 25 properties during 2004. Upon the close of the transaction in 2005, a gain of
approximately $33.9 million will be recorded on the remainder of the assets in the portfolio. The sale is expected to close in the first quarter of 2005. We also entered into an agreement to sell an additional property in a separate transaction.
These transactions will complete our planned disposition program, which began in June 1999.



On January 3, 2005, we completed the sale of the Doubletree Glenview to Lone Star Funds. The property will be converted to a Wyndham hotel and will continue to be operated by us under a long-term management agreement.



On January 28, 2005, Mercury Special Situations Fund LP and
Equity Resource Dover Fund LP issued a tender offer to purchase all outstanding shares of our series A preferred stock at a price of $30 per share. The offer was amended on February 28, 2005 to extend the expiration date to March 14, 2005.



On or about February 28, 2005, we entered into a stipulation
of settlement with regard to the legal proceeding entitled Johnson v. Patriot American Hospitality, Inc., et al., and discussed under Commitments and Contingencies on page F-26. Pursuant to the stipulation of settlement, we shall issue
11 million shares of Wyndham common stock to the proposed settlement class. We also have agreed to contribute a maximum amount of $1,000 to the settlement class, only in the event that the trading price of Wyndham common stock falls below a certain
threshold for a defined period of time. Furthermore, we have agreed to allow the settlement class to participate in a rights offering under certain limited circumstances. The stipulation of settlement is subject to Court approval. An accrual of
$11,220 was recorded as of December 31, 2004 related to the settlement.



On March 10, 2005, we completed the sale of the Wyndham Riverfront in New Orleans. All net proceeds were used to pay down debt.



On March 11, 2005, we announced we had arranged to refinance our corporate credit facility and the majority of our outstanding mortgage debt. We will
refinance approximately $1.65 billion of our outstanding debt. The refinancing, which is expected to close early in the second quarter 2005, provides an extension of corporate debt maturity to 2011. Additionally, the debt pre-funds up to $100
million of capital to invest in our owned properties.



F-46



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



SCHEDULE IIVALUATION AND QUALIFYING ACCOUNTS



As of December 31, 2004, 2003 and 2002

(dollars in thousands)



|                                   |  |                              |         |                                           |   |                                  |  |            |   |                        |   |        |  |   |        
|---------------------------------- |  | ---------------------------- | ------- | ----------------------------------------- | - | -------------------------------- |  | ---------- | - | ---------------------- | - | ------ |  | - | -------
|                                   |  | Balance atBeginningof Period |         | AdditionsCharged toCost, Expenses,Revenue |   | AdditionsCharged toOtherAccounts |  | Deductions |   | Balance atEnd ofPeriod
|Allowance for doubtful accounts:   |  |                              |         |                                           |   |                                  |  |            |   |                        |   |        |  |   |        
|2004                               |  | $                            | 4,489   |                                           | $ | 9,777                            |  | $          |  |                        | $ | 10,151 |  | $ | 4,115  
|2003                               |  |                              | 5,172   |                                           |   | 15,625                           |  |            |  |                        |   | 16,308 |  |   | 4,489  
|2002                               |  |                              | 11,188  |                                           |   | 11,161                           |  |            |  |                        |   | 17,177 |  |   | 5,172  
|                                   |  |                              |         |                                           |  
|Allowance for deferred tax assets: |  |                              |         |                                           |   |                                  |  |            |   |                        |   |        |  |   |        
|2004 (Restated)                    |  | $                            | 105,449 |                                           | $ | 238,391                          |  | $          |  |                        | $ |       |  | $ | 343,840
|2003                               |  |                              | 24,317  |                                           |   | 81,132                           |  |            |  |                        |   |       |  |   | 105,449
|2002                               |  |                              | 17,382  |                                           |   | 6,935                            |  |            |  |                        |   |       |  |   | 24,317 



F-47



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION



As of December 31, 2004

(dollars in thousands)



|                                                                  |  |              |        |                           |   |                                           |  |                           |                                                       |  |                                |       |                           |           |         |                    |  |   |        |  |   |         |  |   |         |  |   |         |   |  |      |  |     
|----------------------------------------------------------------- |  | ------------ | ------ | ------------------------- | - | ----------------------------------------- |  | ------------------------- | ----------------------------------------------------- |  | ------------------------------ | ----- | ------------------------- | --------- | ------- | ------------------ |  | - | ------ |  | - | ------- |  | - | ------- |  | - | ------- | - |  | ---- |  | ----
|Description                                                       |  | Encumbrances |        | Initial Cost              |   | Costs CapitalizedSubsequent toAcquisition |  |                           | Gross Amounts at Which Carried at Close of Period (a) |  | AccumulatedDepreciation (b)(c) |       |                           | YearBuilt |         | Date ofAcquisition
|                                                                  |  | Land         |        | Buildings andImprovements |   | Land                                      |  | Buildings andImprovements |                                                       |  | Land                           |       | Buildings andImprovements |           | Total   |                    |  |  
|Wyndham Branded Hotels:                                           |  |              |        |                           |   |                                           |  |                           |                                                       |  |                                |       |                           |           |         |                    |  |   |        |  |   |         |  |   |         |  |   |         |   |  |      |  |     
|Wyndham AtlantaAtlanta, Georgia                                   |  | $            | 18,000 |                           | $ | 3,303                                     |  | $                         | 12,712                                                |  | $                              |      |                           | $         | 25,866  |                    |  | $ | 3,303  |  | $ | 38,578  |  | $ | 41,881  |  | $ | (5,843  | ) |  | 1999 |  | 1998
|Wyndham BaltimoreBaltimore, Maryland                              |  |              | 27,733 |                           |   | 1,129                                     |  |                           | 49,491                                                |  |                                |      |                           |           | (12,471 | )                  |  |   | 1,129  |  |   | 37,020  |  |   | 38,149  |  |   | (8,519  | ) |  | 1968 |  | 1997
|Wyndham Bel AgeHollywood, California                              |  |              | 8,738  |                           |   | 5,653                                     |  |                           | 32,212                                                |  |                                |      |                           |           | 3,848   |                    |  |   | 5,653  |  |   | 36,060  |  |   | 41,713  |  |   | (6,871  | ) |  | 1984 |  | 1997
|Wyndham Bristol Place HotelToronto, Canada                        |  |              |       |                           |   | 3,048                                     |  |                           | 15,503                                                |  |                                |      |                           |           | 979     |                    |  |   | 3,048  |  |   | 16,482  |  |   | 19,530  |  |   | (3,114  | ) |  | 1974 |  | 1998
|Wyndham BostonBoston, Massachusetts                               |  |              | 35,816 |                           |   |                                          |  |                           | 33,900                                                |  |                                | 7,458 |                           |           | 42,128  |                    |  |   | 7,458  |  |   | 76,028  |  |   | 83,486  |  |   | (11,543 | ) |  | 1999 |  | 1998
|Wyndham Palace Resort & Spa Lake Buena Vista, Florida             |  |              | 40,626 |                           |   |                                          |  |                           | 144,264                                               |  |                                |      |                           |           | 12,075  |                    |  |   |       |  |   | 156,339 |  |   | 156,339 |  |   | (29,413 | ) |  | 1977 |  | 1998
|Wyndham Buttes ResortTempe, Arizona                               |  |              | 35,051 |                           |   |                                          |  |                           | 55,297                                                |  |                                |      |                           |           | 1,599   |                    |  |   |       |  |   | 56,896  |  |   | 56,896  |  |   | (11,553 | ) |  | 1986 |  | 1997
|Wyndham New OrleansNew Orleans, Louisiana                         |  |              |       |                           |   | 12,750                                    |  |                           | 86,141                                                |  |                                |      |                           |           | 2,792   |                    |  |   | 12,750 |  |   | 88,933  |  |   | 101,683 |  |   | (12,634 | ) |  | 1984 |  | 1999
|Wyndham ChicagoChicago, Illinois                                  |  |              |       |                           |   | 4,963                                     |  |                           | 33,752                                                |  |                                |      |                           |           | 33,133  |                    |  |   | 4,963  |  |   | 66,885  |  |   | 71,848  |  |   | (9,479  | ) |  | 1999 |  | 2000
|Wyndham Emerald PlazaSan Diego, California                        |  |              | 36,567 |                           |   | 5,551                                     |  |                           | 60,462                                                |  |                                | 17    |                           |           | 1,705   |                    |  |   | 5,568  |  |   | 62,167  |  |   | 67,735  |  |   | (12,221 | ) |  | 1991 |  | 1997
|Wyndham Philadelphia at Franklin Plaza Philadelphia, Pennsylvania |  |              | 60,412 |                           |   | 4,878                                     |  |                           | 62,793                                                |  |                                |      |                           |           | 7,934   |                    |  |   | 4,878  |  |   | 70,727  |  |   | 75,605  |  |   | (13,316 | ) |  | 1979 |  | 1997
|Wyndham Harbour IslandTampa, Florida                              |  |              |       |                           |   |                                          |  |                           | 22,836                                                |  |                                |      |                           |           | 587     |                    |  |   |       |  |   | 23,423  |  |   | 23,423  |  |   | (7,487  | ) |  | 1986 |  | 1998
|Wyndham Miami Beach ResortMiami, Florida                          |  |              |       |                           |   | 13,000                                    |  |                           | 54,875                                                |  |                                |      |                           |           | 1,307   |                    |  |   | 13,000 |  |   | 56,182  |  |   | 69,182  |  |   | (10,202 | ) |  | 1962 |  | 1998
|Wyndham Northwest ChicagoItasca, Illinois                         |  |              | 22,952 |                           |   | 1,212                                     |  |                           | 52,025                                                |  |                                |      |                           |           | 3,538   |                    |  |   | 1,212  |  |   | 55,563  |  |   | 56,775  |  |   | (10,780 | ) |  | 1983 |  | 1997
|Wyndham Richmond AirportRichmond, Virginia                        |  |              |       |                           |   |                                          |  |                           | 4,262                                                 |  |                                |      |                           |           | 3,612   |                    |  |   |       |  |   | 7,874   |  |   | 7,874   |  |   | (2,301  | ) |  | 1997 |  | 1998
|Wyndham Washington D.C. Washington,District of Columbia           |  |              |       |                           |   | 4,750                                     |  |                           | 40,439                                                |  |                                |      |                           |           | 422     |                    |  |   | 4,750  |  |   | 40,861  |  |   | 45,611  |  |   | (7,526  | ) |  | 1983 |  | 1998
|Wyndham Rose Hall Resort and Country ClubMontego Bay, Jamaica     |  |              |       |                           |   | 5,610                                     |  |                           | 55,467                                                |  |                                |      |                           |           | 4,862   |                    |  |   | 5,610  |  |   | 60,329  |  |   | 65,939  |  |   | (11,294 | ) |  | 1972 |  | 1998
|Wyndham Condado PlazaSan Juan, Puerto Rico                        |  |              | 92,740 |                           |   | 5,700                                     |  |                           | 72,982                                                |  |                                | 4,263 |                           |           | 20,104  |                    |  |   | 9,963  |  |   | 93,086  |  |   | 103,049 |  |   | (16,213 | ) |  | 1959 |  | 1998



F-48



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION



As of December 31, 2004

(dollars in thousands)



|                                                                    |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|------------------------------------------------------------------- |  | ------------ |  | ------------------------- |  | ----------------------------------------- |  | ------ | ----------------------------------------------------- |  | ------------------------------ | ---- |  | ------------------------- |  | ------------------ |  | --------- |  | -------- | - |  | ---- |  | ----
|Description                                                         |  | Encumbrances |  | Initial Cost              |  | Costs CapitalizedSubsequent toAcquisition |  |        | Gross Amounts at Which Carried at Close of Period (a) |  | AccumulatedDepreciation (b)(c) |      |  | YearBuilt                 |  | Date ofAcquisition
|                                                                    |  | Land         |  | Buildings andImprovements |  | Land                                      |  |        | Buildings andImprovements                             |  |                                | Land |  | Buildings andImprovements |  | Total              |  |           | 
|Wyndham El San Juan Hotel and CasinoSan Juan, Puerto Rico           |  | 64,465       |  | 22,337                    |  | 34,244                                    |  | 1,825  |                                                       |  | 24,060                         |      |  | 24,162                    |  | 58,304             |  | 82,466    |  | (12,426  | ) |  | 1983 |  | 1998
|Wyndham El Conquistador Resort and Country ClubFajardo, Puerto Rico |  | 110,215      |  | 20,254                    |  | 190,607                                   |  | (529   | )                                                     |  | 14,945                         |      |  | 19,725                    |  | 205,552            |  | 225,277   |  | (39,796  | ) |  | 1993 |  | 1998
|Wyndham Casa Marina Resort and Beach HouseKey West, Florida         |  | 42,750       |  | 15,158                    |  | 85,078                                    |  |       |                                                       |  | 3,392                          |      |  | 15,158                    |  | 88,470             |  | 103,628   |  | (16,238  | ) |  | 1980 |  | 1998
|Wyndham Reach ResortKey West, Florida                               |  | 13,596       |  | 10,029                    |  | 24,947                                    |  |       |                                                       |  | 2,690                          |      |  | 10,029                    |  | 27,637             |  | 37,666    |  | (4,944   | ) |  | 1978 |  | 1998
|Wyndham GardenLaGuardia EastElmhurst, New York                     |  |             |  | 1,800                     |  | 16,443                                    |  |       |                                                       |  | 7,968                          |      |  | 1,800                     |  | 24,411             |  | 26,211    |  | (3,706   | ) |  | 1988 |  | 1997
|Wyndham Ft. Lauderdale AirportDania, Florida                        |  | 12,772       |  | 2,651                     |  | 24,748                                    |  |       |                                                       |  | 11,081                         |      |  | 2,651                     |  | 35,829             |  | 38,480    |  | (5,821   | ) |  | 1988 |  | 1998
|Wyndham Burlington Burlington, Vermont                              |  | 27,864       |  | 935                       |  | 28,453                                    |  |       |                                                       |  | (6,495                         | )    |  | 935                       |  | 21,958             |  | 22,893    |  | (3,821   | ) |  | 1975 |  | 1998
|Wyndham AnatoleDallas, Texas                                        |  |             |  | 20,000                    |  | 215,191                                   |  |       |                                                       |  |                               |      |  | 20,000                    |  | 215,191            |  | 235,191   |  | (14,766  | ) |  | 1978 |  | 2004
|Wyndham Peaks Resort & Golden Door SpaTelluride, Colorado           |  |             |  | 2,452                     |  | 13,997                                    |  | 2,489  |                                                       |  | 918                            |      |  | 4,941                     |  | 14,915             |  | 19,856    |  | (3,405   | ) |  | 1992 |  | 1997
|Wyndham Luxury Resorts:                                             |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|Carmel Valley RanchA Wyndham Luxury Resort Carmel, California      |  |             |  | 4,430                     |  | 14,704                                    |  | 4,739  |                                                       |  | 11,289                         |      |  | 9,169                     |  | 25,993             |  | 35,162    |  | (5,387   | ) |  | 1987 |  | 1997
|The BouldersA Wyndham Luxury ResortCarefree, Arizona               |  |             |  | 12,825                    |  | 121,700                                   |  | (2,219 | )                                                     |  | 13,351                         |      |  | 10,606                    |  | 135,051            |  | 145,657   |  | (28,863  | ) |  | 1985 |  | 1997
|Non-Proprietary Brand Properties:                                   |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|Park ShoreHonolulu, Hawaii                                          |  |             |  |                          |  | 24,339                                    |  |       |                                                       |  | 6,506                          |      |  |                          |  | 30,845             |  | 30,845    |  | (5,621   | ) |  | 1968 |  | 1997
|Other:                                                              |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|Golden Door SpaEscondido, California                                |  |             |  | 5,800                     |  | 3,000                                     |  |       |                                                       |  | 610                            |      |  | 5,800                     |  | 3,610              |  | 9,410     |  | (605     | ) |  | 1954 |  | 1998
|                                                                    |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|Assets Held for Use                                                 |  | 650,297      |  | 190,218                   |  | 1,686,864                                 |  | 18,043 |                                                       |  | 244,335                        |      |  | 208,261                   |  | 1,931,199          |  | 2,139,460 |  | (335,708 | ) |  |      |  |     
|                                                                    |  |              |  |                           |  |                                           |  |        |                                                       |  |                                |      |  |                           |  |                    |  |           |  |          |   |  |      |  |     
|Wyndham ArlingtonArlington, Texas                                   |  |             |  |                          |  | 63,045                                    |  |       |                                                       |  | (37,796                        | )    |  |                          |  | 25,249             |  | 25,249    |  | (11,187  | ) |  | 1985 |  | 1998
|Wyndham AndoverAndover, Massachusetts                               |  |             |  | 2,318                     |  | 33,245                                    |  |       |                                                       |  | (8,754                         | )    |  | 2,318                     |  | 24,491             |  | 26,809    |  | (7,199   | ) |  | 1985 |  | 1998
|Wyndham Westborough Westborough, Massachusetts                      |  |             |  | 1,500                     |  | 41,968                                    |  |       |                                                       |  | (18,866                        | )    |  | 1,500                     |  | 23,102             |  | 24,602    |  | (7,357   | ) |  | 1985 |  | 1998



F-49



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)



As of December 31, 2004

(dollars in thousands)



|                                                   |  |              |  |              |  |                                           |  |      |                                                     |                           |                               |  |        |           |                           |                    |        |  |        |   |  |      |  |     
|-------------------------------------------------- |  | ------------ |  | ------------ |  | ----------------------------------------- |  | ---- | --------------------------------------------------- | ------------------------- | ----------------------------- |  | ------ | --------- | ------------------------- | ------------------ | ------ |  | ------ | - |  | ---- |  | ----
|                                                   |  |              |  | Initial Cost |  | Costs CapitalizedSubsequent toAcquisition |  |      | Gross Amounts atWhich Carried at Closeof Period (a) |                           | AccumulatedDepreciation(b)(c) |  |        | YearBuilt |                           | Date ofAcquisition
|Description                                        |  | Encumbrances |  | Land         |  | Buildings andImprovements                 |  | Land |                                                     | Buildings andImprovements |                               |  | Land   |           | Buildings andImprovements |                    | Total  |  |        |  
|Wyndham Pittsburgh AirportCoraopolis, Pennsylvania |  | 1,315        |  | 3,000        |  | 54,780                                    |  |     |                                                     | (34,765                   | )                             |  | 3,000  |           | 20,015                    |                    | 23,015 |  | (9,688 | ) |  | 1987 |  | 1998
|Wyndham Garden Las ColinasIrving, Texas            |  | 8,108        |  | 1,884        |  | 16,963                                    |  |     |                                                     | (16,081                   | )                             |  | 1,884  |           | 882                       |                    | 2,766  |  | (1,988 | ) |  | 1986 |  | 1997
|Doubletree GlenviewGlenview, Illinois              |  | 7,564        |  | 3,237        |  | 19,709                                    |  |     |                                                     | (11,345                   | )                             |  | 3,237  |           | 8,364                     |                    | 11,601 |  | (3,360 | ) |  | 1988 |  | 1997
|Wyndham ToledoToledo, Ohio                         |  |             |  |             |  | 16,082                                    |  |     |                                                     | (10,566                   | )                             |  |       |           | 5,516                     |                    | 5,516  |  | (2,032 | ) |  | 1985 |  | 1997
|Wyndham RiverfrontNew Orleans, Louisiana           |  |             |  | 2,774        |  | 28,023                                    |  |     |                                                     | (7,866                    | )                             |  | 2,774  |           | 20,157                    |                    | 22,931 |  | (6,761 | ) |  | 1996 |  | 1997
|Wyndham WestshoreTampa, Florida                    |  | 11,523       |  | 1,448        |  | 31,565                                    |  |     |                                                     | 1,006                     |                               |  | 1,448  |           | 32,571                    |                    | 34,019 |  | (6,474 | ) |  | 1984 |  | 1997
|Wyndham NewarkNewark, New Jersey                   |  |             |  | 10,000       |  |                                          |  |     |                                                     | 10,837                    |                               |  | 10,000 |           | 10,837                    |                    | 20,837 |  | (3,994 | ) |  | 2001 |  | 2001
|Wyndham CommerceCommerce, California               |  | 3,745        |  | 2,116        |  | 26,497                                    |  |     |                                                     | (14,256                   | )                             |  | 2,116  |           | 12,241                    |                    | 14,357 |  | (4,985 | ) |  | 1991 |  | 1998
|Wyndham IndianapolisIndianapolis, Indiana          |  | 4,810        |  | 513          |  | 15,497                                    |  |     |                                                     | (9,025                    | )                             |  | 513    |           | 6,472                     |                    | 6,985  |  | (3,149 | ) |  | 1990 |  | 1998
|Wyndham Dallas Market CenterDallas, Texas          |  |             |  | 967          |  | 12,796                                    |  |     |                                                     | (6,790                    | )                             |  | 967    |           | 6,006                     |                    | 6,973  |  | (2,492 | ) |  | 1968 |  | 1998
|Doubletree TallahasseeTallahassee, Florida         |  | 15,824       |  | 2,127        |  | 7,779                                     |  |     |                                                     | 3,198                     |                               |  | 2,127  |           | 10,977                    |                    | 13,104 |  | (2,381 | ) |  | 1977 |  | 1996
|Doubletree Des PlainesDes Plaines, Illinois        |  | 4,052        |  | 1,903        |  | 5,555                                     |  |     |                                                     | (1,562                    | )                             |  | 1,903  |           | 3,993                     |                    | 5,896  |  | (1,958 | ) |  | 1969 |  | 1996
|Doubletree Park PlaceMinneapolis, Minnesota        |  |             |  | 2,188        |  | 13,531                                    |  |     |                                                     | 1,254                     |                               |  | 2,188  |           | 14,785                    |                    | 16,973 |  | (3,562 | ) |  | 1981 |  | 1997
|Hyatt RegencyLexington, Kentucky                   |  |             |  |             |  | 11,958                                    |  |     |                                                     | (2,499                    | )                             |  |       |           | 9,459                     |                    | 9,459  |  | (3,070 | ) |  | 1977 |  | 1996
|Hilton NewarkNewark, New Jersey                    |  | 15,541       |  | 1,740        |  | 31,262                                    |  |     |                                                     | (9,516                    | )                             |  | 1,740  |           | 21,746                    |                    | 23,486 |  | (4,782 | ) |  | 1971 |  | 1998
|Hilton DenverGreenwood Village, Colorado           |  |             |  | 1,800        |  | 42,003                                    |  |     |                                                     | (34,210                   | )                             |  | 1,800  |           | 7,793                     |                    | 9,593  |  | (5,062 | ) |  | 1982 |  | 1998



F-50



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)



As of December 31, 2004

(dollars in thousands)



|                                                    |  |              |         |              |   |                                           |  |      |                                                     |                           |                               |        |      |           |                           |                    |       |   |         |  |   |           |  |   |           |  |   |          |   |  |      |  |     
|--------------------------------------------------- |  | ------------ | ------- | ------------ | - | ----------------------------------------- |  | ---- | --------------------------------------------------- | ------------------------- | ----------------------------- | ------ | ---- | --------- | ------------------------- | ------------------ | ----- | - | ------- |  | - | --------- |  | - | --------- |  | - | -------- | - |  | ---- |  | ----
|                                                    |  |              |         | Initial Cost |   | Costs CapitalizedSubsequent toAcquisition |  |      | Gross Amounts atWhich Carried at Closeof Period (a) |                           | AccumulatedDepreciation(b)(c) |        |      | YearBuilt |                           | Date ofAcquisition
|Description                                         |  | Encumbrances |         | Land         |   | Buildings andImprovements                 |  | Land |                                                     | Buildings andImprovements |                               |        | Land |           | Buildings andImprovements |                    | Total |   |         | 
|Hilton ClevelandIndependence, Ohio                  |  |              | 11,316  |              |   | 2,760                                     |  |      | 12,264                                              |                           |                               | 29     |      |           | (4,472                    | )                  |       |   | 2,789   |  |   | 7,792     |  |   | 10,581    |  |   | (3,362   | ) |  | 1980 |  | 1995
|Holiday Inn HoustonHouston, Texas                   |  |              |        |              |   | 333                                       |  |      | 2,324                                               |                           |                               | 4      |      |           | (421                      | )                  |       |   | 337     |  |   | 1,903     |  |   | 2,240     |  |   | (633     | ) |  | 1982 |  | 1995
|Marriott Atlanta North CentralAtlanta, Georgia      |  |              |        |              |   |                                          |  |      | 36,462                                              |                           |                               |       |      |           | (24,735                   | )                  |       |   |        |  |   | 11,727    |  |   | 11,727    |  |   | (3,701   | ) |  | 1975 |  | 1998
|Park Plaza New OrleansNew Orleans, Louisiana        |  |              |        |              |   | 2,463                                     |  |      | 23,630                                              |                           |                               | 43     |      |           | (12,612                   | )                  |       |   | 2,506   |  |   | 11,018    |  |   | 13,524    |  |   | (6,312   | ) |  | 1924 |  | 1995
|Radisson Town & CountryHouston, Texas               |  |              | 7,296   |              |   | 655                                       |  |      | 9,725                                               |                           |                               | 7      |      |           | (3,756                    | )                  |       |   | 662     |  |   | 5,969     |  |   | 6,631     |  |   | (2,608   | ) |  | 1986 |  | 1995
|Wyndham HarrisburgHarrisburg, Pennsylvania          |  |              | 13,738  |              |   | 3,400                                     |  |      | 38,304                                              |                           |                               |       |      |           | (25,191                   | )                  |       |   | 3,400   |  |   | 13,113    |  |   | 16,513    |  |   | (4,194   | ) |  | 1980 |  | 1998
|Wyndham City CenterWashington, District of Columbia |  |              |        |              |   | 3,657                                     |  |      | 30,569                                              |                           |                               |       |      |           | 3,677                     |                    |       |   | 3,657   |  |   | 34,246    |  |   | 37,903    |  |   | (6,418   | ) |  | 1969 |  | 1997
|Wyndham SyracuseSyracuse, New York                  |  |              | 9,420   |              |   | 1,150                                     |  |      | 29,236                                              |                           |                               |       |      |           | (8,926                    | )                  |       |   | 1,150   |  |   | 20,310    |  |   | 21,460    |  |   | (5,308   | ) |  | 1977 |  | 1998
|Wyndham Grand Bay Coconut GroveMiami, Florida       |  |              |        |              |   | 3,066                                     |  |      | 28,442                                              |                           |                               | 1,235  |      |           | (13,280                   | )                  |       |   | 4,301   |  |   | 15,162    |  |   | 19,463    |  |   | (4,991   | ) |  | 1983 |  | 1997
|                                                    |  |              |         |              |   |                                           |  |      |                                                     |                           |                               |        |      |           |                           |                    |       |   |         |  |   |           |  |   |           |  |   |          |   |  |      |  |     
|Assets Held for Sale                                |  |              | 114,252 |              |   | 56,999                                    |  |      | 683,214                                             |                           |                               | 1,318  |      |           | (297,318                  | )                  |       |   | 58,317  |  |   | 385,896   |  |   | 444,213   |  |   | (129,008 | ) |  |      |  |     
|                                                    |  |              |         |              |   |                                           |  |      |                                                     |                           |                               |        |      |           |                           |                    |       |   |         |  |   |           |  |   |           |  |   |          |   |  |      |  |     
|Total                                               |  | $            | 764,549 |              | $ | 247,217                                   |  | $    | 2,370,078                                           |                           | $                             | 19,361 |      | $         | (52,983                   | )                  |       | $ | 266,578 |  | $ | 2,317,095 |  | $ | 2,583,673 |  | $ | (464,716 | ) |  |      |  |     
|                                                    |  |              |         |              |   |                                           |  |      |                                                     |                           |                               |        |      |           |                           |                    |       |   |         |  |   |           |  |   |           |  |   |          |   |  |      |  |     





F-51



---

##### Table of Contents

##### Index to Financial Statements

WYNDHAM INTERNATIONAL, INC.



NOTES TO SCHEDULE III

(in thousands)



|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|----------------------------------------------------------------------- |  | -------------------------------------------------------------------------------------------- | --------- | -------------------------- | ---------- | - | -------------------------- | - | --------- | -------------------------- | ---------- | - | --------- | -
|                                                                        |  |                                                                                              |           | Year EndedDecember 31,2004 |            |   | Year EndedDecember 31,2003 |   |           | Year EndedDecember 31,2002 |           
|(a)                                                                     |  | Reconciliation of Real Estate:                                                               |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Balance at beginning of period                                                               |           | $                          | 3,435,356  |   |                            | $ | 3,739,606 |                            |            | $ | 4,639,384 |  
|                                                                        |  | Additions during period:                                                                     |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Acquisitions                                                                                 |           |                            | 235,191    |   |                            |   | 16,993    |                            |            |   |          |  
|                                                                        |  | Improvements                                                                                 |           |                            | 40,401     |   |                            |   | 35,591    |                            |            |   | 31,195    |  
|                                                                        |  | Deductions during period:                                                                    |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Sale of properties                                                                           |           |                            | (1,127,275 | ) |                            |   | (356,834  | )                          |            |   | (930,973  | )
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Balance at end of period                                                                     |           | $                          | 2,583,673  |   |                            | $ | 3,435,356 |                            |            | $ | 3,739,606 |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|(b)                                                                     |  | Reconciliation of Accumulated Depreciation:                                                  |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Balance at beginning of period                                                               |           | $                          | 532,291    |   |                            | $ | 474,737   |                            |            | $ | 444,322   |  
|                                                                        |  | Additions during period:                                                                     |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Depreciation for the period                                                                  |           |                            | 84,712     |   |                            |   | 98,393    |                            |            |   | 107,154   |  
|                                                                        |  | Deductions during period:                                                                    |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Sale of properties                                                                           |           |                            | (152,287   | ) |                            |   | (40,839   | )                          |            |   | (76,739   | )
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Balance at end of period                                                                     |           | $                          | 464,716    |   |                            | $ | 532,291   |                            |            | $ | 474,737   |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        | 
|(c)                                                                     |  | Depreciation is computed on buildings and improvements based upon a useful life of 35 years. |          
|                                                                        |  |                                                                                              |          
|Reconciliation to Balance Sheet:                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |  
|Investment in real estate per schedule III (Building & improvements)    |  | $                                                                                            | 2,583,673 |                            |            | $ | 3,435,356                  |   |           | $                          | 3,739,606  |  
|Furniture, fixture and equipment (A)                                    |  |                                                                                              | 516,312   |                            |            |   | 719,071                    |   |           |                            | 889,510    |  
|Renovations in progress (A)                                             |  |                                                                                              | 29,328    |                            |            |   | 15,711                     |   |           |                            | 29,543     |  
|Land held for development (A)                                           |  |                                                                                              | 19,927    |                            |            |   | 28,647                     |   |           |                            | 31,127     |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Fixed asset balance                                                                          |           |                            | 3,149,240  |   |                            |   | 4,198,785 |                            |            |   | 4,689,786 |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|Accumulated depreciation per schedule III (Building & improvements) (B) |  |                                                                                              | (464,716  | )                          |            |   | (532,291                   | ) |           |                            | (474,737   | )
|Accumulated depreciation (FF&E) (B)                                     |  |                                                                                              | (290,055  | )                          |            |   | (489,356                   | ) |           |                            | (532,742   | )
|Equity investment held for sale (A)                                     |  |                                                                                              |          |                            |            |   |                           |   |           |                            | 6,405      |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Total fixed assets                                                                           |           |                            | 2,394,469  |   |                            |   | 3,177,138 |                            |            |   | 3,688,712 |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|Less assets held for sale, net - per the balance sheet                  |  |                                                                                              | (361,504  | )                          |            |   | (238,330                   | ) |           |                            | (77,256    | )
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  | Total investment in real estate, net - per the balance sheet                                 |           | $                          | 2,032,965  |   |                            | $ | 2,938,808 |                            |            | $ | 3,611,456 |  
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  
|                                                                        |  |                                                                                              |          
|A - See schedule in footnote 3 on page F-21                             |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |  
|Sum of B - See schedule in footnote 3 on page F-21                      |  | $                                                                                            | (754,771  | )                          |            | $ | (1,021,647                 | ) |           | $                          | (1,007,479 | )
|                                                                        |  |                                                                                              |           |                            |            |   |                            |   |           |                            |            |   |           |  



F-52