<PAGE>
 
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
 
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
 
                               ----------------
                                  
                               FORM 10-K/A     
 
      FOR ANNUAL AND TRANSITION REPORTS PURSUANT TO SECTIONS 13 OR 15(d)
                    OF THE SECURITIES EXCHANGE ACT OF 1934
 
(Mark One)
 
[X]JOINT ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
   EXCHANGE ACT OF 1934
 
  For the fiscal year ended December 31, 1998
 
                                      OR
 
[_]TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
   EXCHANGE ACT OF 1934 (NO FEE REQUIRED)
 
  For the transition period from     to    .
 
                                            Commission File Number 1-9320
     Commission File Number 1-9319
 
 
                                       
  PATRIOT AMERICAN HOSPITALITY, INC.         WYNDHAM INTERNATIONAL, INC.       
-------------------------------------     -------------------------------------
(Exact name of registrant as specified  (Exact name of registrant as specified  
            in its charter)                        in its charter)              
 
                                               
     Delaware            94-0358820            Delaware           94-2878485
-------------------------------------     -------------------------------------
 (State or other      (I.R.S. Employer     (State or other         (I.R.S.
 jurisdiction of       Identification      jurisdiction of         Employer
 incorporation or           No.)           incorporation or     Identification
  organization)                             organization)            No.)
 

1950 Stemmons Freeway, Suite 6001         1950 Stemmons Freeway, Suite 6001
Dallas, Texas                75207        Dallas, Texas              75207
-------------------------------------     -------------------------------------
(Address of principal executive offices)(Address of principal executive offices)
                           (Zip Code)                              (Zip Code)
 
            (214) 863-1000                         (214) 863-1000
-------------------------------------     -------------------------------------
    (Registrant's telephone number,        (Registrant's telephone number,
         including area code)                   including area code)
 
Securities registered pursuant to Section 12(b) of the Act:
 
Common Stock, par                         Common Stock, par
      value         New York Stock              value          New York Stock
 $0.01 per share       Exchange            $0.01 per share        Exchange
-------------------------------------     -------------------------------------
  (Title of each    (Name of each           (Title of each     (Name of each
      class)      Exchange on which             class)       Exchange on which
                     registered)                                registered)
 
Securities registered pursuant to Section 12(g) of the Act:
 
            none                                    none
 
  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 of this Form 10-K. [_]
 
  The aggregate market value of the paired voting stock held by non-affiliates
of Patriot American Hospitality, Inc. and Wyndham International, Inc. as of
March 22, 1999 was $970,668,027, based upon a price of $4.50 per paired share.
 
  As of March 22, 1999, there were 234,131,492 paired shares of Patriot
American Hospitality, Inc. and Wyndham International, Inc. common stock issued
and outstanding.
 
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
<PAGE>
 
                     PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
                            
                         Form 10-K/A Annual Report     
                                     Index
 
<TABLE>   
<CAPTION>
                                                                   Form 10-K/A
                                                                     Report
Item No.                                                              Page
--------                                                           -----------
<S>                                                                <C>
PART I
1.  Business........................................................       3
2.  Properties......................................................       3
    Risk Factors....................................................      23
3.  Legal Proceedings...............................................      26
4.  Submission of Matters to a Vote of Security Holders.............      27
 
PART II
5.  Market Price for Registrant's Common Equity and Related
    Stockholder Matters.............................................      29
6.  Selected Financial Information..................................      30
7.  Management's Discussion and Analysis of Financial Condition and
    Results of Operations...........................................      35
7a. Qualitative and Quantitative Disclosures about Market Risks.....      56
8.  Financial Statements and Supplementary Data.....................      57
9.  Changes in and Disagreements with Accountants on Accounting and
    Financial Disclosure............................................      57
 
PART III
10. Directors and Executive Officers of the Registrant..............      57
11. Executive Compensation..........................................      64
12. Security Ownership of Certain Beneficial Owners and
    Management......................................................      80
13. Certain Relationships and Related Transactions..................      83
 
PART IV
14. Exhibits, Financial Statements and Schedules, and Reports on
    Form 8-K........................................................      89
 
SIGNATURES
 
</TABLE>    
 
 
                                       2
<PAGE>
 
                                    PART I
 
ITEM 1 AND 2. BUSINESS AND PROPERTIES
 
General Development of Business
 
  Patriot American Hospitality, Inc. ("Old Patriot") was formed April 17, 1995
as a self-administered real estate investment trust ("REIT"). The Virginia
corporation was formed for the purpose of acquiring equity interests in hotel
properties. On October 2, 1995, Patriot completed an initial public offering
of shares of common stock and commenced operations.
   
  On July 1, 1997, Old Patriot merged with and into California Jockey Club,
with Cal Jockey being the surviving legal entity. Cal Jockey's shares of
common stock were paired with the shares of common stock of Bay Meadows
Operating Company. The shares traded as a single unit pursuant to a stock
pairing arrangement. In connection with the Cal Jockey merger, Cal Jockey
changed its name to "Patriot American Hospitality, Inc." referred to herein
after as Patriot and Bay Meadows changed its name to "Patriot American
Hospitality Operating Company." As a result of the merger with Wyndham Hotel
Company ("Old Wyndham") in January, 1998, the operating company subsequently
changed its name to "Wyndham International, Inc." ("Wyndham"). Patriot and
Wyndham are now collectively referred to as the Companies. Patriot and Wyndham
are both Delaware corporations.     
 
  The Cal Jockey merger has been accounted for as a reverse acquisition. Cal
Jockey is considered to be the acquired company for accounting purposes.
Consequently, the historical financial information of Old Patriot is the
historical financial information for Patriot. For accounting purposes, Wyndham
commenced its operations concurrent with the closing of the Cal Jockey merger
on July 1, 1997. The financial statements have been adjusted for the purchase
method of accounting whereby the Bay Meadows Racecourse facilities and related
leasehold improvements owned by Cal Jockey and Bay Meadows have been adjusted
to estimated fair market value.
 
  The shares of common stock of Patriot and the shares of common stock of
Wyndham are paired on a one-for-one basis and may only be held and transferred
in units consisting of one share of Patriot common stock and one share of
Wyndham common stock. This single unit herein after is referred to as a paired
share.
 
  Patriot, through its wholly owned subsidiary, PAH GP, Inc., is the sole
general partner and the holder of a 1.0% general partnership interest in
Patriot American Hospitality Partnership, L.P. referred herein after to as the
Patriot Partnership. In addition, Patriot, through its wholly owned
subsidiary, PAH LP, Inc., owns an approximate 88.0% limited partnership
interest in the Patriot Partnership as of December 31, 1998. The Patriot
Partnership was formed in connection with Old Patriot's initial public
offering. Old Patriot contributed its assets to the partnership in exchange
for units of limited partnership interest ("OP units").
 
  Wyndham owns a 1.0% general partnership interest and an approximate 86.8%
limited partnership interest in Patriot American Hospitality Operating
Partnership, L.P. as of December 31, 1998. As a result of the merger with
Wyndham Hotel Company, the operating company subsequently changed its name to
"Wyndham International Operating Partnership, L.P." referred to herein after
to as Wyndham Partnership. The Patriot Partnership and Wyndham Partnership are
now collectively referred to as the Operating Partnerships.
 
  Generally, Patriot owns and leases hotels to Wyndham, which is responsible
for managing a majority of the hotels. In order for Patriot to qualify as a
REIT under the Internal Revenue Code of 1986 (the "Code"), Patriot leases a
substantial majority of its hotels to Wyndham or to other third-party leasees
who are responsible for operating the hotels. The paired share structure
facilitated the Companies' strategy to become a fully-integrated, multi-brand,
multi-product, multi-tiered hotel operating company. Following the merger with
and into California Jockey Club and the creation of Patriot paired shares, the
Companies acquired major hotel operating companies and brands. Patriot's
ability to utilize the paired share structure was limited as a result of tax
legislation adopted in July 1998.
 
 
                                       3
<PAGE>
 
  During 1998, Patriot and Wyndham, either directly or through the Operating
Partnerships and their subsidiaries, invested over $4.5 billion in the
acquisition of hotels and other related businesses. These acquisitions were
financed primarily with funds drawn on the Companies' revolving credit
facility as well as issuance of paired shares and OP units. The following
describes these acquisitions.
 
 Wyndham Hotel Corporation
 
  On January 5, 1998, Wyndham Hotel Corporation ("Old Wyndham") merged with
and into Patriot, with Patriot being the surviving corporation ("Wyndham
merger").
 
  Patriot, as a result of the Wyndham merger, acquired ownership of ten Old
Wyndham hotels and 14 ClubHouse hotels and leased such hotels to Wyndham.
Thirteen of the 14 hotel leases assumed by Patriot were sub-leased to Wyndham.
Old Wyndham's 52 management and franchise contracts excluding the 16 Patriot
hotels that Wyndham managed prior to the merger, the Wyndham and ClubHouse
proprietary brand names, and the Wyndham hotel management company were
transferred to certain non-controlled subsidiaries. The total purchase
consideration for the Wyndham merger was approximately $982.0 million. The
consideration consisted of 21,594,137 paired shares; 4,860,876 shares of
Series A Convertible Preferred Stock of Patriot (which are convertible on a
one-for-one basis into paired shares); cash of approximately $339.0 million to
repay debt and pay Old Wyndham shareholders who elected to receive cash (which
was financed with funds drawn on Patriot's credit facility); and the
assumption of approximately $59.1 million in debt.
 
  In 1998, the Companies issued an aggregate 261,224 paired shares valued at
approximately $5.8 million in settlement of certain purchase price adjustment
arrangements related to Old Wyndham's acquisition of ClubHouse Hotels, Inc.
prior to the merger with Patriot. In the first quarter of 1998, the Companies
announced conversion of six ClubHouse Inns to Wyndham Garden Hotels.
 
 WHG Casinos & Resorts, Inc. and related transactions
 
  On January 16, 1998, a subsidiary of Wyndham merged with and into WHG
Casinos & Resorts Inc., with WHG being the surviving corporation, ("WHG
merger"). As a result of the WHG merger, Wyndham acquired the 570-room Condado
Plaza Hotel & Casino, a 50% interest in the partnership that owns the 389-room
El San Juan Hotel & Casino and a 23.3% interest in the partnership that owns
the 751-room El Conquistador Resort & Country Club, all of which are located
in Puerto Rico. In addition, Wyndham acquired a 62% interest in Williams
Hospitality Group, Inc., the management company for the three hotels and the
Las Casitas Village at the El Conquistador. A total of 5,004,690 paired shares
were issued in connection with the WHG merger and approximately $21.3 million
of debt was assumed, resulting in total purchase consideration of
approximately $159.4 million.
 
  Effective March 1, 1998, Patriot acquired from unaffiliated third parties a
40% interest in the El San Juan Hotel & Casino, an aggregate 68.62% equity
interest in the El Conquistador and a 38% interest in Williams Hospitality
Group, Inc. for approximately $31 million in cash and issuance of 1,818,182
paired shares valued at approximately $49.2 million and the assumption of
approximately $169.6 million of debt.
 
  On July 13, 1998, Patriot acquired the remaining minority interests held by
a third party in entities that own the El Conquistador and the El San Juan
Hotel & Casino for a total purchase price of approximately $3.9 million.
Wyndham owns the controlling general partner interest in the partnerships that
own the El San Juan Hotel & Casino and the El Conquistador. Wyndham also holds
voting control of Williams Hospitality Group, Inc. Therefore, the operating
results of these entities have been consolidated with those of Wyndham for
financial reporting purposes. During 1998, the El San Juan and the El
Conquistador were converted to Wyndham Resorts.
 
 Arcadian International Limited
 
  On April 6, 1998, Patriot announced the completion of its acquisition of all
of the issued and to-be-issued shares of Arcadian International Limited for 60
pence per share. Including the exercise of all outstanding options
 
                                       4
<PAGE>
 
to purchase shares, the assumption of debt and the acquisition of the
remaining shares in the Malmaison Group, the total transaction cost was
approximately (Pounds)185.9 million (approximately $308.7 million U.S. based
on exchange rates at the time of closing). As a result of the transaction,
Patriot acquired ten owned hotels located throughout England; one owned hotel
in Jersey; five owned and managed Malmaison Hotels; two resorts under
development in Tuscany, Italy and Paris, France; and the proprietary Malmaison
brand name. Patriot also acquired Arcadian's 50% partnership interest in the
redevelopment of the luxury Great Eastern Hotel in London, to be branded as a
flagship Wyndham Hotel and operated by Wyndham once the development has been
completed. The Arcadian acquisition was financed through a short-term
financing agreement with PaineWebber Real Estate Services, Inc., for $160
million, at a rate equal to the borrowing rate on Patriot's credit facility.
In addition, Patriot assumed approximately $112.6 million of debt in
connection with the Arcadian acquisition.
 
 Interstate Hotels Company
 
  On June 2, 1998, pursuant to an Agreement and Plan of Merger dated as of
December 2, 1997, as thereafter amended, between Patriot, Wyndham and
Interstate Hotels Company, Interstate merged with and into Patriot with
Patriot being the surviving company ("Interstate merger"). Pursuant to the
Interstate merger agreement, stockholders of Interstate could elect to convert
each of their shares of Interstate common stock into the right to receive
either (i) $37.50 in cash, subject to proration in certain circumstances, or
(ii) a number of paired shares of Patriot and Wyndham common stock based on an
exchange ratio of 1.341 paired shares for each share of Interstate common
stock not exchanged for cash.
 
  As a result of the Interstate merger, Patriot acquired controlling interest
in, or ownership of, 42 hotels representing over 12,000 rooms; leases for 84
hotels representing over 10,100 rooms and management or service agreements for
82 hotels representing over 20,400 rooms located throughout the United States
and in Canada, the Caribbean and Russia. During 1998, the Companies converted
two hotels acquired in the Interstate merger to Wyndham Hotels.
 
  The total purchase consideration for the Interstate merger of approximately
$2.1 billion consisted of 28,825,875 paired shares, cash of approximately
$525.4 million to pay Interstate shareholders who elected to receive cash,
approximately $787.1 million in debt assumed or refinanced by Patriot and
approximately $73.4 million to pay other transaction-related costs. In
addition, Interstate shareholders received rights to receive a cash
distribution of $0.3997 on each share of Interstate common stock that was
converted into paired shares, aggregating approximately $9.1 million.
 
 SF Hotel Company, L.P.
 
  On June 5, 1998, Patriot, through the Patriot Partnership, acquired all of
the partnership interests in SF Hotel Company, L.P. for approximately $298.9
million ("Summerfield acquisition"). The total purchase consideration for the
Summerfield acquisition consisted of approximately 3,223,795 OP units,
1,397,281 paired shares, cash of approximately $165.5 million and assumption
of debt in the amount of approximately $17.1 million. In addition, the
purchase price is subject to future adjustment based on (i) the market price
of the paired shares through the end of 1998 (the "1998 Summerfield
adjustment") and (ii) achievement of certain performance criteria through 2000
for 24 managed hotels which were not open for business (or had recently
opened) as of the date of acquisition, and (iii) fulfillment of the companies
obligation to develop seven hotels. As a result of the Summerfield
acquisition, Patriot acquired four Summerfield Suites(R) hotels, leasehold and
management interests in 24 Summerfield Suites(R), Sierra Suites(R) and Sunrise
Suites hotels and management contracts and franchise interests for 12
additional Summerfield Suites(R) and Sierra Suites(R) hotels. Patriot has
leased or sub-leased 21 of these hotels to Wyndham. In addition, Patriot
acquired the development contracts for several additional hotels.
 
  Effective January 15, 1999, an additional 1,311,709 OP units valued at
approximately $9.0 million were issued in connection with the Summerfield
acquisition as additional consideration pursuant to the purchase agreement in
satisfaction of the 1998 Summerfield adjustment.
 
                                       5
<PAGE>
 
 CHC International Merger
 
  On June 30, 1998, pursuant to an Agreement and Plan of Merger dated as of
September 30, 1997 between Patriot, Wyndham and CHCI ("CHCI merger"), the
hospitality-related business of CHCI merged with and into Wyndham with Wyndham
being the surviving company. CHCI's gaming operations were transferred to a
new legal entity prior to the CHCI merger and such operations were not a part
of the transaction. As a result of the CHCI merger, Wyndham, through its
subsidiaries, acquired the remaining 50% investment interest in GAH-II, L.P.,
the remaining 17 leases and 16 of the associated management contracts related
to the Patriot hotels leased by CHC Lease Partners, 8 third-party management
contracts, two third-party asset management contracts, the Grand Bay
proprietary brand name and certain other hospitality management assets. The
aggregate purchase price of the 17 leasehold interests was approximately $52.7
million, which is reflected as a cost of acquiring leaseholds in the
accompanying statements of operations of Wyndham for the year ended December
31, 1998.
 
  By operation of the CHCI merger, all the issued and outstanding shares of
common stock, par value $0.005 per share, of CHCI and certain stock option
rights were exchanged for an aggregate of 1,781,173 shares of Series A
Redeemable Convertible Preferred Stock, par value $0.01 per share of Wyndham
and 1,781,181 shares of Series B Redeemable Convertible Preferred Stock, par
value $0.01 per share, of Wyndham. In addition, Wyndham assumed CHCI's
outstanding debt in the amount of approximately $16.6 million.
 
  In addition, on September 30, 2000 and September 30, 2002, Wyndham may be
obligated to pay the CHCI stockholders and a subsidiary of Wyndham may be
obligated to pay a Gencom-related entity additional consideration, in each
case based upon the performance of certain specific assets. During 1998, the
Companies converted 4 hotels acquired in the CHCI merger to proprietary
branded hotels.
 
 Other
 
  In July 1998, Wyndham acquired an approximate 49% limited partnership
interest in a partnership with affiliates of Don Shula's Steakhouse, Inc., for
$1.5 million in cash and 156,272 of Preferred OP units of the Wyndham
Partnership which were valued at approximately $3.5 million.
 
  During 1998, Patriot also re-acquired the leasehold interests for nine of
its hotels from the lessees and purchased certain license agreements for an
aggregate purchase price of approximately $11.7 million, which is reflected as
a cost of acquiring leaseholds in the accompanying statements of operations of
Patriot. The Companies issued 118,812 paired shares valued at $3.0 million and
paid cash of $8.7 million. Patriot has leased the hotels to Wyndham.
 
  During 1998, Patriot, through the Patriot Partnership and its subsidiaries,
invested approximately $234.1 million in the acquisition of four hotels with a
total of over 1,700 guest rooms and the Golden Door Spa. These acquisitions
were financed primarily with funds drawn on Patriot's credit facility, the
issuance of 53,989 OP units valued at approximately $1.5 million, the issuance
of 390,335 paired shares valued at approximately $10.0 million and the
assumption of mortgage debt in the amount of approximately $80.1 million. In
addition, Patriot acquired an office building that will be converted into a
hotel for approximately $33.9 million.
 
  During 1998, Patriot sold its interest in four hotel assets: Courtyard by
Marriott Hotel in Orange, Connecticut, Courtyard by Marriott Hotel in St.
Louis, Missouri, Residence Inn in Pittsburgh, Pennsylvania and the Courtyard
by Marriott in Westborough, Massachusetts, collectively hereinafter referred
to as the Fine Transaction, for a net purchase price of approximately $32.5
million. Patriot recognized no gain or loss on sale as a result of the
transaction. The assets were sold to an affiliate of an independent member of
the Board of Directors of Patriot.
 
  Additionally in December 1998, Patriot sold its interest in three hotel
assets previously leased to NorthCoast Hotels, LLC ("NorthCoast") (a third
party lessee of Patriot); the WestCoast Roosevelt Hotel, the WestCoast Gateway
Hotel located in Seattle, Washington and the WestCoast Wenatchee Hotel located
in Wenatchee, Washington to an affiliate of NorthCoast. Patriot received net
cash proceeds of approximately $23.7 million plus
 
                                       6
<PAGE>
 
a mortgage note receivable in the amount of $2.0 million. Patriot has also
contracted with an affiliate of NorthCoast to sell a fourth hotel, the
WestCoast Long Beach Hotel and Marina located in Long Beach, California, for a
total purchase price of approximately $7.0 million. Patriot recognized a loss
on sale of approximately $9.5 million as a result of the sale of these assets.
Upon completion of the sale, the Companies will no longer have leases on owned
hotels with third-party lessees.
 
Recent Developments
 
 Asset sales
 
  On March 3, 1999, Patriot sold its interest in the Holiday Inn Crockett
Hotel located in San Antonio, Texas. The Companies received cash proceeds of
approximately $18.0 million after payment of legal costs and other closing
costs. Patriot will recognize an estimate gain on sale of asset of $3.3
million in 1999. In connection with the transaction, Patriot terminated its
lease to Wyndham for the hotel.
 
  In February 1999, Patriot sold its interest in the Bay Meadows Racecourse
located in San Mateo, California. The Companies received cash proceeds of
approximately $3.4 million after payment of legal costs and other closing
costs. Patriot has recognized an estimated impairment loss on assets held for
sale of $42.3 million related to the Racecourse facility in 1998. In
connection with the transaction, Patriot terminated its lease to Wyndham for
the Racecourse facilities.
 
  During the first quarter of 1999, the Companies entered into two new
management contracts including the conversion of the Marriott I-Drive in
Orlando, Florida to a Wyndham and the addition of the Lodge at Mountain
Village in Telluride, Colorado as a Wyndham Resort.
 
 Acquisitions
 
  In January 1999, Patriot acquired the remaining 25% minority interests in
each of the five following hotels; Embassy Suites Schaumburg, the Hilton
Dania, the Marriott Suites at Valley Forge, the Marriott Boston Andover and
the Marriott Tysons Corner from CIGNA. The acquisition of such interests was
financed through additional mortgage indebtedness totaling $49.8 million and
the transfer of an additional 10% interest in the Marriott Warner Center.
 
 Consulting Agreements
 
  On February 26, 1999, Patriot, Wyndham and Paul A. Nussbaum entered into a
Separation Agreement (the "Separation Agreement") whereby Mr. Nussbaum
resigned his position as Chairman of the Board of Directors and Chief
Executive Officer of Patriot, effective immediately. Pursuant to the
Separation Agreement, Mr. Nussbaum has been named Chairman Emeritus of the
Board of Directors of Patriot and will remain as a Director of Wyndham. In
addition, pursuant to the terms of the Separation Agreement, Mr. Nussbaum has
agreed to provide consulting services to the Companies for two years.
 
 Securities Purchase Agreement
 
  On February 18, 1999, Patriot, Wyndham, Patriot Partnership, Wyndham
Partnership and affiliates of each of Apollo Real Estate Management III, L.P.,
Apollo Management IV, L.P., Thomas H. Lee Equity Fund IV, L.P., Beacon Capital
Partners, L.P. and Rosen Consulting Group, entered into a purchase agreement
under which the investors will purchase $1 billion of a new series B preferred
stock of Wyndham. Patriot and Wyndham currently plan to use the proceeds from
the investment to settle their forward equity contracts, as described above,
to repay indebtedness, and for working capital and growth purposes.
 
  Wyndham will pay dividends on its series B preferred stock quarterly, on a
cumulative basis, at a rate of 9.75% per year. For the first six years,
dividends will be payable partly in cash and partly in additional shares of
preferred stock, with the cash component initially equal to 30% for the first
dividend payment and declining over the period to approximately 19.8% for the
final dividend payment. Each share of series B preferred stock may be
 
                                       7
<PAGE>
 
converted, at the option of its holder, into that number of shares of Wyndham
common stock equal to $100.00 divided by the conversion price of the series B
preferred stock. Initially the conversion price will be $8.59, but is subject
to adjustment under certain circumstances.
 
 Restructuring
 
  Under the terms of the purchase agreement, relating to the $1 billion equity
investment, Patriot and Wyndham are required to complete a restructuring of
their existing paired share REIT structure prior to the investment. Under the
terms of the restructuring, the following events will occur:
 
    . A reverse stock split of the common stock of Wyndham and Patriot.
 
    . A wholly-owned subsidiary of Wyndham will merge with and into Patriot
      with Patriot surviving.
 
    . The pairing agreement between Patriot and Wyndham will terminate.
 
    . Patriot will terminate its status as a real estate investment trust
      effective January 1, 1999.
 
    . The non-voting stock of specified corporate subsidiaries held by the
      Patriot Partnership will be transferred so that it will be owned
      directly by Patriot and/or Wyndham, rather than through the Patriot
      Partnership.
 
    . The third party partners in both the Patriot Partnership and the
      Wyndham Partnership will be offered an opportunity to exchange their
      limited partner interests for Wyndham common stock.
 
    . The preferred stockholders of Wyndham will be offered an opportunity
      to exchange their preferred stock for Wyndham common stock.
 
 Reverse Stock Split
 
  Prior to the merger of a subsidiary of Wyndham into Patriot, both Wyndham
and Patriot will implement a one-for-twenty reverse stock split of their
common stock.
 
 Redemption Option
 
  For a period of 170 days following the completion of the $1 billion equity
investment, Wyndham may 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
$100.00) plus all accrued dividends. Wyndham currently plans to fund this
redemption through the issuance of $300 million of series A preferred stock to
its stockholders. The series A preferred stock has the same economic terms as
the series B preferred stock.
 
 New Debt Financing
   
  New Credit Facility. Patriot has recently signed a commitment letter with
Chase Securities Inc. and The Chase Manhattan Bank for senior credit
facilities for Wyndham in the amount of $1.8 billion, comprised of a term loan
facility and a revolving loan facility. Definitive agreements relating to the
new credit facility are expected to be finalized at the same time that the
$1 billion equity investment is consummated. The commitment letter provided
that the Chase Manhattan Bank will act as the administrative agent and Chase
Securities Inc. will act as the lead arranger for a syndicate of lenders which
will provide Wyndham with $1 billion in term loans and up to $800 million
under the revolving loan facility, of which a maximum of $560 million may be
drawn at the closing of the investment. The term loan facility and the
revolving facility carry terms of 7 years and 5 years, respectively. The
commitment letter based interest rates for the new credit facility upon LIBOR
spreads varying from 1.50% to 3.00% per annum (for the revolving loan
facility) and 3.00% to 3.75% per annum (for the term loan facility), based
both on Wyndham's leverage ratio and on whether any increasing rate loans
(described below) are outstanding. However, at Wyndham's election or under
other specified circumstances, the term loans and revolving loans may instead
bear interest at an alternative base rate plus the applicable spread. The     
 
                                       8
<PAGE>
 
alternative base rate is equal to the greater of The Chase Manhattan Bank's
prime rate or federal funds rate plus 0.5%, and the alternative spread is 1.0%
below the applicable LIBOR spread. Subject to limited agreed-upon exceptions,
the New Credit Facility will be guaranteed by the domestic subsidiaries of
Wyndham, and will be secured by pledges of equity interests held by Wyndham
and its subsidiaries. The proceeds from the term loan facility will be used to
finance the restructuring of Wyndham and Patriot. The proceeds from the
revolving loan facility will be used for working capital and general corporate
purposes.
   
  Increasing Rate Loans. Wyndham and Patriot have signed a commitment letter
with The Chase Manhattan Bank, Chase Securities Inc., Bear, Stearns & Co.
Inc., and The Bear Stearns Companies Inc. providing that The Chase Manhattan
Bank, The Bear, Stearns Companies Inc. and a possible syndicate of other
lenders will provide an increasing rate loan facility in the amount of up to
$650 million. The increasing rate loans carry a term of 5 years. Interest
rates for the increasing rate loans are based on LIBOR spreads and are
initially set at 0.25% below the initial LIBOR spread on the term loan
facility, but increase by 0.50% every three months, with a cap of LIBOR plus
4.75%. However, under other specified circumstances, interest accrues at an
alternate rate equal to the rate borne by three-month treasury securities plus
1.0%, plus the applicable spread. The lenders under the increasing rate loans
receive the benefit of the same guarantees and pledges of security provided
under the New Credit Facility. The proceeds from the increasing rate loans
will be used to finance the restructuring of Wyndham and Patriot.     
   
  After the six month anniversary of the closing of the investment, lenders
transferring increasing rate loans may exchange the increasing rate loans for
exchange notes carrying identical terms to the increasing rate loans. To the
extent any increasing rate loans or exchange notes are outstanding 180 days
after the closing of the investment, Wyndham must by such date file and
maintain a shelf registration statement with the Securities and Exchange
Commission allowing the resale of any exchange notes outstanding thereafter.
Wyndham may also offer registered substitute notes in exchange for all
outstanding increasing rate loans and exchange notes.     
 
  Wyndham's ability to borrow under its revolving facility is subject to
Wyndham's compliance with a number of customary financial and other covenants,
including total leverage and interest coverage ratios, limitations on
additional indebtedness, and limitations on investments and stockholder
dividends.
   
  In April 1999, The Chase Manhattan Bank and Chase Securities Inc. notified
the companies that they were exercising their rights under the "market flex"
provisions of the commitment letters to change the terms of the senior credit
facilities and the increasing rate loan facility. The total amount of the
senior credit facilities was reduced by $200 million to $1.6 billion and the
amount of the increasing rate loans was increased by $200 million to $850
million. The revolving credit facility has been reduced from $800 million to
$600 million and the maximum that may be drawn at the closing has been reduced
from $560 million to $400 million.     
 
 Forward Equity Contracts
   
  Patriot is party to forward equity contracts with three counterparties
involving the sale of an aggregate of 13.3 million paired shares, with related
price adjustment mechanisms. On December 31, 1997, the Companies sold 3.25
million unregistered paired shares to UBS, for a purchase price per paired
share of $28.125, or aggregate consideration of approximately $93.6 million.
On February 26, 1998, the Companies sold 4.9 million unregistered paired
shares to Nations, for a purchase price per paired share of $24.8625, or
aggregate consideration of approximately $121.8 million. On April 6, 1998, the
Companies sold 5.15 million unregistered paired shares to PaineWebber for a
purchase price per paired share of $27.01125, or aggregate consideration of
approximately $139.1 million. The proceeds of these placements were used by
the Companies to repay borrowings under the Companies' Credit Facility. The
Credit Facility was then used to fund the cash portion of the Companies
mergers and acquisitions. Patriot's aggregate obligation under the forward
equity transactions was approximately $321.9 million at April 12, 1999. As of
such date, Patriot has delivered an aggregate of 84.7 million shares to the
counterparties as collateral, including approximately 4 million shares issued
as dividends     
 
                                       9
<PAGE>
 
   
on the collateral shares, in addition to approximately 12.5 million original
paired shares currently owned by the counterparties or their affiliates.     
       
   
  In a forward equity transaction, a company sells shares of its common stock
to an investment bank or similar financial institution. At the same time, the
parties enter into a forward contract under which they agree to "settle" the
transaction at a stated maturity date based upon the adjusted price of the
purchased shares at maturity. During the term of the forward contract, the
price of the purchased shares increases at a rate that corresponds to an
agreed-upon interest rate. At maturity, the buyer sells a number of shares
sufficient to generate proceeds equal to the total adjusted purchase price of
the purchased shares. Shares may be sold to the public through an underwritten
public offering or by other methods, or to private investors. If the buyer
does not receive sufficient proceeds from its sales of the originally
purchased shares, the company must issue more shares of common stock to the
buyer for resale until the obligation has been satisfied. Often, a company may
pay its obligation under a forward equity contract in cash as well as shares
of its stock.     
   
  On February 28, 1999, all three counterparties agreed, subject to specified
conditions, not to require settlement under their respective forward
agreements or to sell paired shares in connection with the forward agreements
until the earlier of the closing of the $1 billion equity investment or June
30, 1999. In connection with the standstill agreements, the Companies agreed
to pay a 2% fee to the three counterparties. The agreements provide that the
standstill obligations terminate if, among other events, the price of the
paired shares fell to a specified threshold. As of the date of this Form 10-
K/A, the price of the paired shares has fallen below each of the thresholds.
As a result, each of the forward counterparties has the right to require an
immediate settlement of its forward equity transaction. As of the date of this
Form 10 K/A, none of the counterparties has made any sale of paired shares,
other than the sale of 754,525 paired shares by one counterparty in December
1998, or required settlement of its forward transaction. However, the
Companies cannot assure you that the forward counterparties will not sell
paired shares or require settlement in the future.     
   
  The Companies may settle the forward transactions by delivering either cash
or paired shares covered by an effective registration statement. Sources of
cash are not currently available for the Companies to make the payments that
would be required to settle one or more of the forward transactions in cash.
Moreover, the Companies cannot assure that the bank lenders would consent to
any cash settlements prior to the closing of the $1 billion equity investment.
Generally, the Companies may settle by delivering paired shares only if a
registration statement covering such paired shares is effective. There are
currently effective registration statements covering the sale by the three
forward counterparties of up to 40 million paired shares and the sale of one
counterparty of an additional 4 million paired shares of which 754,525 paired
shares were sold by that counterparty in December 1998. In addition, the
Companies filed a registration statement in April 1999 registering an
additional 68 million paired shares in connection with the forward equity
transactions. If, and when, the April 1999 registration statement becomes
effective, there will be 111.2 million paired shares covered by effective
registration statements, representing approximately 14 million paired shares
more than the total number of paired shares currently owned or held as
collateral by the forward counterparties. The Companies cannot assure that
these registration statements will remain effective or that the Companies will
not be required to register more paired shares in connection with the forward
equity transactions. Given the current market price of the paired shares, any
settlement in paired shares would have severely dilutive effects on our
capital stock. Based on the $5.0625 closing price of the paired shares on
April 30, 1999 and assuming an average of 2% selling expenses, the forward
counterparties would have to sell approximately 65 million paired shares, to
settle all of the forward equity transactions in full. The number of shares
required would substantially increase if the market price of the paired shares
decreases as a result of the sales of paired shares by the forward
counterparties. If any of the counterparties sells paired shares, the
conversion price of the preferred stock to be issued to the investors will be
adjusted downward to the extent that the price recognized by us on the sale is
less than $8.75 per share.     
   
  The Companies intend to settle in full all of the forward transactions with
the proceeds of the $1 billion equity investment. If the Companies settle the
forward transactions in cash, the counterparties must deliver to the Companies
all paired shares then owned by them or held by them as collateral under the
forward agreement.     
       
                                      10
<PAGE>
 
 Agreements Relating to Existing Credit Facility.
   
  Patriot and Wyndham's existing credit facility with The Chase Manhattan
Bank, Chase Securities, Inc. and PaineWebber Real Estate consists of a $900
million revolving credit facility and a series of term loans in the aggregate
amount of $1.8 billion. Interest rates on the existing Credit Facility are
based on Patriot's and Wyndham's leverage ratio and vary from 1.5% to 2.5%
over LIBOR. Under the original terms of the Credit Facility, two of the term
loans were scheduled to matured on January 31, 1999 ($350 million) and March
31, 1999 ($400 million), respectively. All of the requisite lenders under the
Credit Facility have agreed to extend the maturity of these two terms loans to
June 30, 1999. If the Companies do not consummate the Investment by June 30,
1999, or our agreement with the Investor Group otherwise terminates, the
maturity on these two term loans will be extended to March 31, 2000 and the
Companies will be required to make a $300 million amortization payment by
December 31, 1999. Additionally, the Companies will be required to secure the
Credit Facility with mortgages and other security interests by June 30, 1999.
In connection with their agreement to extend the maturities of the term loans
to June 30, 1999, the Companies have paid approximately $11.7 million in fees.
    
 Interstate's Third-Party Hotel Management Business
   
  In May, 1998, the Companies along, with Interstate Hotels Company
("Interstate") entered into a settlement agreement (as amended, the
"Settlement Agreement") with Marriott International, Inc. ("Marriott") which
addressed certain claims asserted by Marriott in connection with Patriot's
then proposed merger with Interstate. The Settlement Agreement provided for
the dismissal of litigation brought by Marriott, and allowed Patriot's merger
with Interstate to close. In addition to dismissal of the Marriott litigation,
the Settlement Agreement provides for the re-branding of ten Marriott hotels
under the Wyndham name, Marriott's assumption of the management (the "Assumed
Management Contracts") of ten Marriott hotels formerly managed by Interstate
for the remaining term of the Marriott franchise agreement, and the
divestiture of the third-party management business which was operated by
Interstate no later than May 14, 1999.     
       
   
  If the Companies do not complete the spin-off by May 14, 1999, Marriott will
be entitled to receive 110% of the fees otherwise due under the Assumed
Management Contracts. The Companies will also be subject to additional
penalties including Marriott's right to purchase, subject to third-party
consents, the hotels to be submanaged by Marriott and six additional Marriott
hotels owned by Patriot at their then appraised values.     
 
  Moreover, subject to any defenses the Companies may have, the Companies
would owe Marriott liquidated damages with respect to the hotels converted to
the Wyndham brand, those to be submanaged by Marriott, and the six additional
Marriott hotels Marriott would have the option to purchase. The Companies also
anticipate that Marriott would require third-party owners of Marriott-branded
hotels that Wyndham manages to replace Wyndham as manager of their hotels. As
a result, each respective hotel would either: (1) lose the Marriott brand, at
which time the Companies would have to compensate Marriott for any lost
franchise fees or (2) terminate the management contract with Wyndham and enter
into a contract with another manager. The Companies would owe liquidated
damages on any third-party Marriott-franchised hotel which chooses to convert
its brand.
 
Description of Business
   
  The Companies are a fully-integrated and multi-branded hotel enterprise that
operates primarily in the upscale and luxury segments. Through a series of
acquisitions, the Companies have grown from 20 hotels at the time of its
initial public offering in 1995 to become one of the largest U.S. based hotel
operators with a portfolio totaling 472 hotels and approximately 101,000
rooms. The Companies classify their business into proprietary brand and non-
proprietary brand hotel divisions, under which they manage the business.     
 
  Among its proprietary branded hotels, the Companies are positioned in the
luxury segment under the Grand Bay Hotels & Resorts(R); in the upscale segment
under Wyndham(TM); and in the mid-priced segment under the ClubHouse. The core
Wyndham brand offers upscale, full-service accommodations to business and
leisure
 
                                      11
<PAGE>
 
travelers, ensures a quality and consistent product, and delivers outstanding
service through any of its four products: Wyndham Hotels, Wyndham Resorts,
Wyndham Garden Hotels(R), Wyndham Grand Heritage Hotels(R). Additionally, the
Companies offer proprietary branded all-suite accommodations through its
upscale Summerfield Suites and its mid-priced Sierra Suites. Other proprietary
hotel brands owned and developed by the Companies include Malmaison, Grand
Heritage(R) and Carefree(R).
 
  The Companies primary growth strategy is to develop their proprietary hotel
brands through increasing distribution, generating greater customer awareness,
building brand loyalty, and maintaining customer satisfaction. The Companies
intends to continue to expand and diversity its hotel portfolio through the
rebranding of existing non-proprietary brand hotels to one of its proprietary
brands and through the selective acquisition and development of hotels in
major metropolitan areas and destination. In 1998, the Companies converted 33
owned hotels to one of its proprietary upscale or luxury hotel brands.
Additionally, the Companies have 10 hotels under development which are
expected to open in mid to late 1999. These newly constructed hotels will be
proprietary branded and are situated in major metropolitan markets including
Boston, Chicago, Atlanta and London.
 
  Additionally, the Companies own 93 non-proprietary branded hotels which
consists of 86 full service hotels, 3 resort hotels and 4 limited service
hotels. All but 5 of these hotels are operated under franchise or brand
affiliations with nationally recognized hotel companies, including
Marriott(R), Crowne Plaza(R), Hilton(R), Hyatt(R), Radisson(R), Holiday
Inn(R), Doubletree(R), Embassy Suites(R), Ramada(R), Four Points by
Sheraton(R), WestCoast(R), Hampton Inn(R), Courtyard by Marriott(R). The
Companies non-proprietary brand hotels are mostly operated by one of two
divisions, Patriot American Hospitality Management Services or Interstate
Hotel Management. Both divisions are focused on maximizing hotel profitability
at the owned hotels or for our third-party hotel owners. The Companies non-
proprietary branded business will continue to seek investments in hotels where
management believes that profits can be increased by the introduction of more
professional and efficient management techniques, a change of franchise
affiliation or the injection of capital for market repositioning, renovating,
or expanding a property.
 
Proprietary Brands
 
  Grand Bay Hotels & Resorts are five-star, luxury hotel properties located in
major metropolitan markets and destination locations. Catering to the upscale
business and leisure traveler, Grand Bay hotels feature between 150 and 300
rooms, numerous fine dining options, the exclusive Golden Door Spa or Golden
Door CitySpa and other luxury amenities. Grand Bay Resorts include the former
Carefree Resorts, which are internationally renowned, signature resorts
distinguished by unique architecture that complements the indigenous
landscape; a wide variety of outdoor activities; Golden Door spas; innovative
service; and retail shopping.
 
  Wyndham is a four-star, upscale hotel brand that offers full-service
accommodations to business and leisure travelers. Wyndham ensures a quality
and consistent product and delivers outstanding service through any of its
four products described below. Each product is geared to the customers
specific needs based on the properties' location and character.
 
  .  Wyndham Hotels are typically located in major urban centers, providing
     an average of 400 hotel rooms, generally between 15,000 and 250,000
     square feet of meeting space, and a full range of guest services and
     amenities, including room service and recreational facilities. Wyndham
     Hotels are marketed primarily to corporate groups as well as individual
     business travelers.
 
  .  Wyndham Resorts are full-service, destination resorts targeted to
     upscale and luxury leisure and incentive travelers. Primary destinations
     currently include Orlando, South Florida and the Caribbean. Due to the
     strength and size of the Wyndham Resorts portfolio, the chain is the
     largest chain in the Caribbean.
 
  .  Wyndham Garden Hotels are located principally in suburban markets,
     catering to individual business travelers and small business groups.
     These full-service hotels feature between 150 and 225 guest rooms, up to
     5,000 square feet of meeting space, a three-meal restaurant, signature
     "Garden" libraries and laundry and room service.
 
                                      12
<PAGE>
 
  .  Wyndham Grand Heritage Hotels are the newest addition to the Wyndham
     brand, introduced in early 1998. Wyndham Grand Heritage Hotels are
     distinguished by their unique combination of historic ambiance and
     modern services and amenities. Usually situated in secondary and
     tertiary markets throughout the United States, Wyndham Grand Heritage
     Hotels are known for their aesthetic and historic appeal as well as
     their architectural significance.
 
  ClubHouse Inns are mid-priced, limited service hotels located principally in
secondary markets throughout the Midwest and the Southwest. ClubHouse Inns are
targeted at corporate individual travelers and featuring an average of 135
rooms, two meeting rooms, full-service breakfast buffets and evening
receptions.
 
  Summerfield Suites and Sierra Suites are upscale and mid-priced, all-suite
hotel brands, respectively. Both brands focus on the needs of business
travelers attending corporate training programs but at different price points.
All-suite properties are designed for the business and leisure traveler who
usually anticipates a one to two week stay (suite hotels generally offer
weekly rates to their guests). The suite properties usually have limited
public space and no or limited food and beverage services. However, these
properties generally provide guests with larger partitioned rooms, a full
kitchen, or two rooms for added workspace.
 
  Malmaison, located in the United Kingdom, are full-service, upscale hotels
typically housed in historic buildings that have been redeveloped and
retrofitted. Named "Best Hotels in the World Under (Pounds)100 Per Night" by
England's Tatler magazine, Malmaison hotels are a European equivalent in size
and service to Wyndham Gardens, with award-winning brasseries, which quickly
become popular gathering spots.
 
Operating Statistics--Owned Hotels
 
<TABLE>
<CAPTION>
                                  Occupancy          ADR           REVPAR
                                 ------------  --------------- ---------------
                                 1998   1997    1998    1997    1998    1997
                                 -----  -----  ------- ------- ------- -------
<S>                              <C>    <C>    <C>     <C>     <C>     <C>
Wyndham Branded Hotels.......... 70.50% 70.80% $119.57 $112.32 $ 84.35 $ 79.54
Grand Bay Hotels & Resorts...... 67.00  70.50   287.30  266.64  192.52  187.86
Summerfield Suites.............. 79.70  74.20   129.42  123.01  103.17   91.27
Malmaison....................... 83.50  75.40   125.65  117.27  104.89   88.44
Clubhouse....................... 66.40  71.50    68.07   65.75   45.23   47.01
Arcadian........................ 68.80  63.80   142.67  128.43   98.10   81.92
Non Proprietary -- Limited
 Service........................ 67.80  74.10    74.57   65.87   50.54   48.83
Non Proprietary Brands.......... 71.70  71.20    99.59   94.29   71.39   67.16
                                 -----  -----  ------- ------- ------- -------
 Weighted Average............... 71.10% 71.00% $109.94 $103.53 $ 78.15 $ 73.55
</TABLE>
 
 
                                      13
<PAGE>
 
List of Owned Properties
 
  The following table sets forth certain information for the hotels the
Companies owned as of December 31, 1998, and excludes those leased, managed or
franchised from third-party owners.
 
<TABLE>
<CAPTION>
                                                                                          Year
                                                                              Number of  Built/
Property Name                            City            State                  Rooms   Renovated
-------------                            ----            -----                --------- ---------
<S>                                      <C>             <C>                  <C>       <C>
Wyndham Brand Properties:
Wyndham Bel Age Hotel                    Los Angeles     California               200     1984
Wyndham Bristol Place Hotel              Toronto         Canada                   287     1974
Wyndham Buena Vista Palace Resort &
 Spa (1)                                 Orlando         Florida                1,014   1977/1983
Wyndham Buttes Resort (1)                Tempe           Arizona                  353     1986
Wyndham City Centre (2)                  Washington      District of Columbia     352     1969
Wyndham Emerald Plaza                    San Diego       California               436     1991
Wyndham Resort & Spa (1)                 Fort Lauderdale Florida                  496     1961
Wyndham Franklin Plaza                   Philadelphia    Pennsylvania             758     1979
Wyndham Greenspoint Hotel                Houston         Texas                    472     1985
Wyndham Miami Beach Resort (1)           Miami           Florida                  424     1963
Wyndham Gateway--Miami Airport (1)       Miami           Florida                  408     1976
Wyndham Myrtle Beach Resort &
 Golf Club (1)                           Myrtle Beach    South Carolina           385     1974
Wyndham Northwest Chicago                Chicago         Illinois                 408     1983
Wyndham Peachtree Conference Center (1)  Atlanta         Georgia                  250     1984
Wyndham Toledo (1)                       Toledo          Ohio                     241     1985
Wyndham Riverfront Hotel                 New Orleans     Louisiana                202     1996
Wyndham Washington D.C. (1)              Washington      District of Columbia     400     1983
Wyndham Westshore Hotel (1)              Tampa           Florida                  324     1984
Wyndham Wind Watch Hotel & Golf Club     Hauppage        New York                 360     1989
Wyndham El Conquistador Resort &
 Club (1)                                San Juan        Puerto Rico              751     1962
Wyndham El San Juan Resort & Casino (1)  San Juan        Puerto Rico              382     1958
Wyndham Rose Hall Golf & Beach Resort    Montego Bay     Jamaica                  489     1984
Wyndham Garden Hotel--Brookfield         Brookfield      Illinois                 178     1990
Wyndham Garden Hotel--Charlotte          Charlotte       North Carolina           173     1989
Wyndham Garden Hotel--Commerce           Los Angeles     California               201     1991
Wyndham Garden Hotel--Market Center      Dallas          Texas                    228   1968/1997
Wyndham Garden Hotel--Park Central (1)   Dallas          Texas                    197     1998
Wyndham Garden Hotel--Indianapolis       Indianapolis    Indiana                  171     1990
Wyndham Garden Hotel--K.C. Airport (1)   Kansas City     Missouri                 138     1992
Wyndham Garden Hotel--Knoxville (1)      Knoxville       Tennessee                137     1989
Wyndham Garden Hotel--LaGuardia Airport  New York        New York                 229     1988
Wyndham Garden Hotel--Las Colinas        Dallas          Texas                    168     1986
Wyndham Garden Hotel--Midtown            Atlanta         Georgia                  191     1987
Wyndham Garden Hotel--Novi               Detroit         Michigan                 148     1988
Wyndham Garden Hotel--Omaha (1)          Omaha           Nebraska                 137     1991
Wyndham Garden Hotel--Overland Park      Overland Park   Kansas                   180   1971/1997
Wyndham Garden Hotel--Pleasanton         Pleasanton      California               171     1985
Wyndham Garden Hotel--Richardson (1)     Richardson      Texas                    137     1996
Wyndham Garden Hotel--Schaumburg         Schaumburg      Illinois                 188     1985
Wyndham Garden Hotel--West Port (1)      St. Louis       Missouri                 142     1997
</TABLE>
 
                                      14
<PAGE>
 
<TABLE>
<CAPTION>
                                                                   Year
                                                       Number of  Built/
Property Name             City          State            Rooms   Renovated
-------------             ----          -----          --------- ---------
<S>                       <C>           <C>            <C>       <C>
Wyndham Garden Hotel--
 Vinings                  Atlanta       Georgia           159      1985
Wyndham Garden Hotel--
 Wichita (1)              Wichita       Kansas            120      1985
Wyndham Garden Hotel--
 WoodDale                 Chicago       Illinois          162      1986
Wyndham Grand Heritage--
 Ambassador West (1)      Chicago       Illinois          219      1924
Wyndham Grand Heritage--
 Bourbon Orleans (1)      New Orleans   Louisiana         216      1800s
Wyndham Grand Heritage--
 The Fairmount (1)        San Antonio   Texas              37      1906
Wyndham Grand Heritage--
 The
 Mayfair (1)              St. Louis     Missouri          182      1925
Wyndham Grand Heritage--
 The Tutwiler (1)         Birmingham    Alabama           147      1913
Wyndham Grand Heritage--
 Tremont House (1)        Boston        Massachusetts     322      1925
Wyndham Grand Heritage--
 Union Station (1)        Nashville     Tennessee         124      1986
Grand Bay Hotels &
 Resort:
Carmel Valley Ranch       Carmel        California        144      1987
Grand Bay Hotel Coconut
 Grove                    Miami         Florida           178      1983
The Boulders              Scottsdale    Arizona           160      1985
The Lodge at Ventana
 Canyon                   Tucson        Arizona            49      1985
The Peaks Resort & Spa    Telluride     Colorado          174      1992
Las Casitas Spa & Villas  San Juan      Puerto Rico       157
Summerfield Suites:
Summerfield--Denver
 South                    Denver        Colorado          136      1997
Summerfield--Hanover      Whippany      New Jersey        136      1997
Summerfield--Morristown
 (Hanover South)          Morristown    New Jersey        133      1997
Summerfield--Seattle
 Downtown (1)             Seattle       Washington        193      1985
Summerfield--Waltham      Waltham       Massachusetts     136      1997
Malmaison:
Malmaison Edinburgh       Edinburgh     United Kingdom     60      1994
Malmaison Glasgow         Glasgow       United Kingdom     72      1997
Malmaison Manchester      Manchester    United Kingdom    112      1998
Malmaison Newcastle       Newcastle     United Kingdom    116      1998
ClubHouse Inns:
ClubHouse Inn--Nashville
 Airport                  Nashville     Tennessee         135      1988
ClubHouse Inn--
 Albuquerque              Albuquerque   New Mexico        137      1987
ClubHouse Inn--Atlanta
 (Norcross)               Atlanta       Georgia           147      1988
ClubHouse Inn--Overland
 Park                     Overland Park Kansas            143      1988
ClubHouse Inn--Savannah   Savannah      Georgia           138      1989
ClubHouse Inn--Topeka     Topeka        Kansas            121      1986
ClubHouse Inn--Valdosta   Valdosta      Georgia           121      1988
ClubHouse Inn &
 Conference Center        Nashville     Tennessee         285      1991
Non-Proprietary Brand
 Properties:
Marriott Albany           Albany        New York          359      1985
Marriott Arlington        Arlington     Texas             310      1985
Marriott Atlanta North
 Central                  Atlanta       Georgia           287      1975
</TABLE>
 
                                       15
<PAGE>
 
<TABLE>
<CAPTION>
                                                                      Year
                                                          Number of  Built/
Property Name             City              State           Rooms   Renovated
-------------             ----              -----         --------- ---------
<S>                       <C>               <C>           <C>       <C>
Marriott Boston Andover   Andover           Massachusetts    293      1985
Marriott Boston
 Westborough              Westbourough      Massachusetts    223      1985
Marriott Houston
 Greenspoint North        Houston           Texas            391      1981
Marriott Minneapolis
 Southwest                Minnetonka        Minnesota        320      1988
Marriott Colorado
 Springs                  Colorado Springs  Colorado         311      1989
Marriott Harrisburg       Harrisburg        Pennsylvania     348      1980
Marriott Indian River
 Plantation Resort        Stuart            Florida          297      1987
Marriott Casa Marina
 Resort                   Key West          Florida          311      1980
Marriott Troy             Troy              Michigan         350      1990
Marriott Reach Resort     Key West          Florida          149      1978
Marriott Suites At
 Valley Forge             Valley Forge      Pennsylvania     229      1985
Marriott Philadelphia
 West                     West Conshohocken Pennsylvania     286      1991
Marriott Pittsburgh
 Airport                  Pittsburgh        Pennsylvania     314      1987
Marriott Roanoke Airport  Roanoke           Virginia         320      1983
Marriott San Diego
 Mission Valley           San Diego         California       350      1988
Marriott St. Louis West   St. Louis         Missouri         300      1990
Marriott Syracuse         East Syracuse     New York         250      1977
Marriott Tysons Corner    Tysons Corner     Virginia         390      1981
Marriott Warner Center    Woodland Hills    California       463      1986
Courtyard by Marriott     Beachwood         Ohio             113      1986
Crowne Plaza Ravinia      Atlanta           Georgia          495      1986
Doubletree Hotel Anaheim  Orange            California       454      1984
Doubletree Hotel
 Corporate Woods          Overland Park     Kansas           356      1982
Doubletree Hotel Post
 Oak                      Houston           Texas            449      1982
Doubletree Hotel St.
 Louis                    St. Louis         Missouri         223      1984
Doubletree Hotel Allen
 Center                   Houston           Texas            341      1978
Doubletree Guest Suites   Glenview          Illinois         252      1988
Doubletree Hotel
 Westminster              Denver            Colorado         180      1980
Doubletree Hotel          Tallahassee       Florida          244      1977
Doubletree Hotel Des
 Plaines                  Chicago           Illinois         242      1969
Doubletree Hotel          Minneapolis       Minnesota        230      1986
Doubletree Hotel          Tulsa             Oklahoma         417      1982
Doubletree Park Place     Minneapolis       Minnesota        298      1981
Doubletree Miami Airport  Miami             Florida          266      1975
Embassy Suites            Chicago           Illinois         358      1991
Embassy Suites            Schaumburg        Illinois         209      1984
Embassy Suites            Hunt Valley       Maryland         223      1985
Embassy Suites Phoenix
 North                    Phoenix           Arizona          314      1985
Hyatt Newporter           Newport Beach     California       410      1962
Hyatt Regency             Lexington         Kentucky         365      1977
Hilton Cleveland South    Independence      Ohio             191      1980
Hilton Gateway Newark     Newark            New Jersey       253      1971
Hilton Columbus           Columbus          Georgia          177      1982
Hilton Del Mar            San Diego         California       245      1989
Hilton Greenwood Village  Denver            Colorado         305      1982
Hilton Dania              Fort Lauderdale   Florida          388      1988
Hilton Huntington         Melville          New York         302      1988
Hilton Parsipanny         Parsippany        New Jersey       510      1981
Hilton Melbourne Airport  Melbourne         Florida          237      1986
</TABLE>
 
                                       16
<PAGE>
 
<TABLE>
<CAPTION>
                                                                        Year
                                                            Number of  Built/
Property Name             City               State            Rooms   Renovated
-------------             ----               -----          --------- ---------
<S>                       <C>                <C>            <C>       <C>
Holiday Inn (3)           Sebring            Florida           148      1983
Holiday Inn               San Angelo         Texas             148      1984
Holiday Inn--YO Ranch     Kerrville          Texas             200      1984
Holiday Inn Aristocrat    Dallas             Texas             172      1925
Holiday Inn Beachwood
 (3)                      Beachwood          Ohio              172      1974
Holiday Inn Crockett (4)  San Antonio        Texas             204      1909
Holiday Inn Lenox         Atlanta            Georgia           297      1987
Holiday Inn Northwest     Houston            Texas             193      1982
Holiday Inn Northwest
 Plaza                    Austin             Texas             193      1984
Holiday Inn Select--
 Farmers Branch           Dallas             Texas             379      1979
Holiday Inn Westlake      Beachwood          Ohio              266      1980
Holiday Inn Brentwood     Brentwood          Tennessee         247      1989
Holiday Inn               San Francisco      California        224      1964
Redmont Hotel             Birmingham         Alabama           112      1925
Omni Inner Harbor Hotel   Baltimore          Maryland          707      1968
Radisson Burlington       Burlington         Vermont           255      1975
Radisson Hotel & Suites   Dallas             Texas             198      1986
Radisson Englewood        Englewood          New Jersey        192      1989
Radisson Suite Hotel      Kansas City        Kansas            240      1931
Radisson Hotel            Lisle              Illinois          242      1987
Radisson New Orleans
 Hotel                    New Orleans        Louisiana         759      1924
Radisson Northbrook       Northbrook         Illinois          310      1976
Radisson Overland Park    Overland Park      Kansas            190      1974
Radisson Riverwalk        Jacksonville       Florida           322      1979
Radisson Plaza Hotel San
 Jose Airport             San Jose           California        185      1985
Radisson Suites Town &
 Country                  Houston            Texas             173      1986
Radisson Hotel            Beachwood          Ohio              196      1968
Radisson Hotel            Akron              Ohio              130      1989
Ramada Hotel              San Francisco      California        323      1962
Sheraton Four Points      Blacksburg         Virginia          148      1971
Sheraton Four Points      Saginaw            Michigan          156      1984
WestCoast Hotel & Marina
 (3)                      Long Beach         California        195      1978
WestCoast Valley River
 Inn                      Eugene             Oregon            257      1973
Condado Plaza Hotel &
 Casino                    San Juan          Puerto Rico       570
Fort Magruder Inn &
 Conference Center        Williamsburg       Virginia          303      1975
Pickwick Hotel            San Francisco      California        189      1928
Park Shore Honolulu       Honolulu           Hawaii            227      1968
Regency Hotel             San Juan           Puerto Rico       127      1963
Limited Service Hotels:
Hampton Inn (3)           Canton             Ohio              107      1985
Hampton Inn (3)           Rochester          New York          113      1986
Hampton Inn Cleveland
 Airport (3)              North Olmsted      Ohio              113      1986
Hampton Inn Jacksonville
 Airport (3)              Jacksonville       Florida           113      1985
Arcadian Hotels:
Arcadian--Brandschatch    Brandschatch Place United Kingdom     41      1980
Arcadian--Chilston Park   Chilston Park      United Kingdom     53      1985
Arcadian--Ettington Park  Ettington Park     United Kingdom     48      1984
Arcadian--Haycock         Haycock            United Kingdom     59      1632
Arcadian--L'Horizon       L'Horizon          United Kingdom    107      1954
</TABLE>
 
                                       17
<PAGE>
 
<TABLE>
<CAPTION>
                                                                         Year
                                                             Number of  Built/
Property Name             City                State            Rooms   Renovated
-------------             ----                -----          --------- ---------
<S>                       <C>                 <C>            <C>       <C>
Arcadian--Mollington
 Banastre                 Mollington Banastre United Kingdom      63     1953
Arcadian--Nutfield
 Priory                   Nutfield Priory     United Kingdom      60     1988
Arcadian--Priest House    Priest House        United Kingdom      45
Arcadian--Rookery Hall    Rookery Hall        United Kingdom      45     1960
Arcadian--Wood Hall       Wood Hall           United Kingdom      43     1988
Arcadian--Woodlands Park  Woodlands Park      United Kingdom      59     1988
Other:
Bay Meadows Racecourse
 (4)                      San Mateo           California                 1934
Golden Door Spa           Escondido           California                 1954
                                                              ------
                                                              43,893
                                                              ======
</TABLE>
--------
Notes: (1) Converted to Wyndham in 1998.
    (2) Converted to Wyndham subsequent to December 31, 1998.
       
    (3) Assets sold subsequent to December 31, 1998.     
    (4) Assets sold subsequent to December 31, 1998.
 
Total Portfolio
 
<TABLE>
<CAPTION>
         (Number of Hotels as of
           December 31, 1998)             Owned Leased Managed Franchised Total
         -----------------------          ----- ------ ------- ---------- -----
<S>                                       <C>   <C>    <C>     <C>        <C>
Total Wyndham Brand Hotels & Resorts.....   50    14      40       10      114
Grand Bay Hotels & Resorts...............    6     0       0        0        6
Summerfield Suites and Sierra Suites.....    5    25      17        1       48
ClubHouse Inns...........................    8     0       2        1       11
Malmaison Hotels.........................    4     0       0        0        4
Arcadian and Grand Heritage Hotels.......   11     0       7        0       18
                                           ---   ---     ---      ---      ---
  Proprietary Brand Hotels--Subtotal.....   84    39      66       12      201
  Non-Proprietary Brand Hotels...........   94    82      95        0      271
                                           ---   ---     ---      ---      ---
Total....................................  178   121     161       12      472
                                           ===   ===     ===      ===      ===
</TABLE>
 
Operation of the Hotels
 
  As of March 22, 1999, Patriot and Wyndham, either directly or through the
Operating Partnerships and other subsidiaries, own interests in 178 hotels
with an aggregate of over 43,800 rooms (excluding hotels under development).
In order for Patriot to qualify for favorable tax status as a real estate
investment trust ("REIT") under the Code, Patriot leases each of its hotels,
to Wyndham or a third party lessee. Currently, Patriot leases all of its
hotels to Wyndham except for one hotel (the WestCoast Long Beach Hotel and
Marina) which is currently leased to NorthCoast which is under contract to be
sold and those hotels which are separately owned through special purpose
entities. Currently, Wyndham leases 206 hotels from Patriot pursuant to
participating lease agreements. Wyndham manages 184 of these hotels through
certain of its hotel management subsidiaries and has entered into separate
management agreements with third-party operators to manage 22 of the hotels.
In addition, the Companies lease 121 hotels from third parties, manage 161
hotels for independent owners and franchise 12 hotels. All of the leased
hotels are managed with 39 franchised under proprietary brands of the
Companies.
 
  Patriot leases each of the hotels, except those hotels which are separately
owned through special purpose entities to Wyndham pursuant to separate
participating leases. The Participating Leases with various expiration dates
through 2008, subject to earlier termination upon the occurrence of certain
contingencies described in the Participating Leases (including, particularly,
irreparable damage or destruction of the hotel, condemnation of the
 
                                      18
<PAGE>
 
hotel property, failure to meet performance goals, or disposition of the
hotel). The variation of the lease terms is intended to provide Patriot
protection from the risk inherent in simultaneous lease expirations.
 
  In general, each participating lease requires the lessee of each hotel to
pay the greater of (i) base rent in a fixed amount or (ii) participating rent
based on percentages of room revenue, food and beverage revenue and other
revenue at each hotel leased by it, plus certain additional charges. In
general, Patriot is responsible for paying (i) real estate and personal
property taxes on the hotels (except to the extent that personal property
associated with the hotels is owned by the Lessee), (ii) casualty insurance on
the hotels, (iii) business interruption insurance on the hotels and (iv)
ground rent with respect to certain of the hotels. Wyndham is required to pay
for all liability insurance on the hotels it leases, with extended coverage,
including comprehensive general public liability, workers' compensation and
other insurance appropriate and customary for properties similar to the
hotels, with Patriot as an additional named insured.
 
Franchise and Brand Affiliations
 
  As of December 31, 1998, all but 5 of the Companies' hotels are operated
under franchise or brand affiliations with nationally recognized hotel
companies. Franchisors and brand operators provide a variety of benefits for
hotels which include national advertising, publicity and other marketing
programs designed to increase brand awareness, training of personnel,
continuous review of quality standards and centralized reservation systems.
Wyndham generally is the licensee under the franchise agreement related to
such hotel. Wyndham is responsible for making all payments under the franchise
agreements to the franchisors. Franchise royalties and fees generally range up
to approximately 10% of room revenue. The duration of the franchise agreements
are varied, but generally may be terminated upon prior notice and/or upon
payment of certain specified fees. However, Wyndham is not entitled to
terminate the franchise license for a hotel without prior written consent of
Patriot.
 
  The franchisors have agreed that upon the occurrence of certain events of
default by a lessee under a franchise license, the franchisors will transfer
the franchise license for the hotel to Patriot (or its designee) or make other
arrangements to continue the hotel as part of the franchisor's system.
 
  Wyndham's rights related to branded hotels are generally contained in the
management agreements related to such hotels. The lessees do not pay
additional franchise royalties or fees other than those specified in the
management agreements for use of the brands. Generally, the lessees' rights to
use the brands terminate upon any termination of the applicable management
agreement.
 
Management of the Hotels
 
  Wyndham has entered into management agreements with affiliated entities and
other third parties to operate and manage each of the hotels leased from
Patriot. As of December 31, 1998, all but 23 of Patriot's hotels were managed
by operators affiliated with Wyndham. The management agreements provide for
management fees based upon a percentage of total revenue at each of the hotels
managed by them. The management fees generally range from 2% to 5% of total
revenues. Generally, in the event of the termination of any of the
Participating Leases with the hotel lessees, the related management agreement
also terminates. Generally, the management agreements also provide for the
subordination of certain management fee payments to Wyndham's obligations
pursuant to the Participating Leases.
 
Maintenance and Improvements
 
  The Participating Leases obligate Patriot to establish annually a reserve
for capital improvements at the hotels leased to the Lessees (including the
periodic replacement and refurbishment of furniture, fixtures and equipment
("FF&E"). Patriot and Wyndham agree on the use of funds in these reserves, and
Patriot has the right to approve Wyndham's annual and long-term capital
expenditure budgets. The aggregate minimum amount of such reserves average
4.0% of total revenue for the hotels. Patriot, at its election, may choose to
expend more
 
                                      19
<PAGE>
 
than 4.0% on any hotel. Any unexpended amounts will remain the property of
Patriot upon termination of the Participating Leases. Otherwise, Wyndham is
required, at their own expense, to make repairs (other than capital repairs)
which may be necessary and appropriate to keep their leased hotels in good
order and repair.
 
 Competition
 
  The hotel industry is highly competitive and the Companies' hotels are
subject to competition from other hotels for guests. Many of the Companies'
competitors may have substantially greater marketing and financial resources
than the Companies. Each of the Companies' hotels compete for guests primarily
with other similar hotels in its immediate vicinity and secondarily with other
similar hotels in its geographic market. Management believes that brand
recognition, location, the quality of the hotel and services provided, and
price are the principal competitive factors affecting the Companies' hotels.
 
  Patriot and Wyndham may compete for acquisition and development
opportunities with entities that have greater financial resources than the
Companies or which may accept more risk than the Companies. Competition may
generally reduce the number of suitable investment opportunities and increase
the bargaining power of property owners seeking to sell. Further, the
Companies' management believes that it will face competition for acquisition
opportunities from entities organized for purposes substantially similar to
the objectives of Patriot or Wyndham.
 
 Seasonality
 
  The hotel industry is seasonal in nature. Revenue at certain of the
Companies' hotels are greater in the first and second quarters of a calendar
year and at other hotels in the second and third quarters of a calendar year.
Seasonal variations in revenue at the hotels may cause quarterly fluctuations
in Patriot's lease revenues and in Wyndham's hotel-related revenues.
 
 Employees
 
  As of March 22, 1999, Patriot employs 14 persons, including Messrs.
Carreker, Evans and Jones, the executive officers of Patriot, and retains
appropriate support personnel to manage its operations in lieu of retaining an
advisor. Wyndham employs approximately 54,000 persons, including Messrs.
Carreker, Alibhai, Koonce, Bentley and Jones, the executive officers of
Wyndham, and retains appropriate support personnel to manage its operations,
including operation of the 206 hotels leased from Patriot.
 
 Environmental Matters
 
  Neither Patriot, Wyndham, the Patriot Partnership nor the Wyndham
Partnership has been identified by the United States Environmental Protection
Agency or any similar state agency as a responsible or potentially responsible
party for, nor have they been the subject of any involuntary governmental
proceedings with respect to, any hazardous waste contamination. Two of the
hotels owned by subsidiaries of the Patriot Partnership are participating in
the Texas voluntary clean-up program, the costs of which are to be absorbed by
others pursuant to certain indemnification agreements obtained at the time of
purchase. If Patriot, Wyndham or any of their respective subsidiaries were to
be identified as a responsible party, they would in most circumstances be
strictly liable, jointly and severally with other responsible parties, for
environmental investigation and clean-up costs incurred by the government and,
to a more limited extent, by private persons.
 
  Phase I environmental site assessments have been performed on substantially
all Patriot hotels owned by the Companies. To date, these assessments have not
revealed any environmental liability or compliance concerns that management
believes would have a material adverse effect on the Companies' business,
assets, results of operations or liquidity. Based on the results of these
assessments, the Companies and their outside consultants believe that the
Companies' overall potential for environmental impairment is low.
 
 
                                      20
<PAGE>
 
  Based upon the environmental reports described above, the Companies believe
that a substantial number of the hotels incorporate potentially asbestos-
containing materials. Under applicable current federal, state and local laws,
asbestos need not be removed from or encapsulated in a hotel unless and until
the hotel is renovated or remodeled. The Companies have asbestos operation and
maintenance plans for each property testing positive for asbestos.
 
  Based upon the above-described environmental reports and testing, future
remediation costs are not expected to have a material adverse effect on the
results of operations, financial position or cash flows of Patriot or Wyndham
and compliance with environmental laws has not had and is not expected to have
a material adverse effect on the capital expenditures, earnings or competitive
position of the Companies.
 
 Tax Status
 
  Cal Jockey has elected to be taxed as a REIT under Sections 856 through 860
of the Code since 1983. Patriot, as the successor to Cal Jockey in the Cal
Jockey Merger, has continued to be taxed as a REIT. As a REIT, Patriot
generally has not been subject to federal income tax on its taxable net income
that is distributed currently to its shareholders. On March 1, 1999, Patriot
announced that it had signed an agreement with an investor group, including
affiliates of Apollo Real Estate Management III, L.P., Apollo Management IV,
L.P., Thomas H. Lee Equity Fund IV, Beacon Capital Partners, L.P. and Rosen
Consulting Group, providing for an equity investment of up to $1 billion in
the Companies. In connection with this investment and the related
restructuring transactions Patriot would become a subsidiary of Wyndham and
convert from a REIT to a C corporation. The termination of REIT status would
have a retroactive date of January 1, 1999. The consummation of this
investment is subject to numerous conditions, including approval by Patriot
shareholders.
 
  If the equity investment is consummated in 1999 as planned, or if Patriot
otherwise terminates its REIT status beginning in 1999, Patriot will be
subject to tax as a C corporation in 1999 and subsequent years. Therefore,
Patriot will be subject to federal income tax at regular corporate tax rates,
although the Companies will be eligible to file a consolidated federal income
tax return following the consummation of the proposed equity investment.
Distributions to shareholders will no longer be deductible or required, and
the amount of distributions is likely to be reduced. The termination of
Patriot's REIT status will also cause Patriot to permanently lose its special
status as a grandfathered paired share REIT under the rules described below.
 
  If Patriot failed to qualify as a REIT for any year prior to 1999. Patriot
would also be taxed as a C corporation beginning in such year. Patriot would
therefore be subject to federal income tax and the loss of its status as a
grandfathered paired share REIT.
 
 Legislation Affecting the Paired Share Structure
 
  Patriot's ability to qualify as a REIT is dependent upon its continued
exemption from the anti-pairing rules of Section 269B(a)(3) of the Code.
Section 269B(a)(3) would ordinarily prevent a corporation from qualifying as a
REIT if its stock is paired with the stock of a corporation, such as Wyndham,
whose activities are inconsistent with REIT status. The "grandfathering" rules
governing Section 296B generally provide, however, that Section 296B(a)(3)
does not apply to a paired REIT if the REIT and the paired operating company
were paired on June 30, 1983. There are, however, no judicial or
administrative authorities interpreting this "grandfathering" rule in the
context of a merger or otherwise. Moreover, although Patriot's and Wyndham's
respective predecessors, Cal Jockey and Bay Meadows, were paired on June 30,
1983, if for any reason Cal Jockey failed to qualify as a REIT in 1983 the
benefit of the grandfathering rule would not be available to Patriot and
Patriot would not qualify as a REIT for any taxable year.
 
  Patriot's ability to utilize the paired structure was limited as a result of
the Internal Revenue Service Restructuring and Reforming Act of 1998 (the "IRS
Reform Act of 1998"), which was signed into law by the President on July 22,
1998. Included in the IRS Reform Act of 1998 is a freeze on the grandfathered
status of paired share REITs such as Patriot. Under this legislation, the
anti-pairing rules generally apply to real property
 
                                      21
<PAGE>
 
interests acquired after March 26, 1998 by Patriot and Wyndham, or a
subsidiary or partnership which a 10% or greater interest is owned by Patriot
or Wyndham (collectively, the "REIT Group"), unless (i) the real property
interests are acquired pursuant to a written agreement which is binding on
March 26, 1998 and all times thereafter or (ii) the acquisition of such real
property interests were described in a public announcement or in a filing with
the Securities and Exchange Commission on or before March 26, 1998. In
addition, the grandfathered status of any property under the foregoing rules
would be lost if the rent on a lease entered into or renewed after March 26,
1998, with respect to such property exceeds an arm's-length rate. The IRS
Reform Act of 1998 also provides that a property held by Patriot or Wyndham
that is not subject to anti-pairing rules would become subject to such rules
in the event of an improvement placed in service after December 31, 1999 that
changes the use of the property and the cost of which is greater than 200
percent of (x) the undepreciated cost of the property (prior to the
improvement) or (y) in the case of property acquired where there is a
substituted basis, the fair market value of the property on the day it was
acquired by Patriot and Wyndham. There is an exception for improvements placed
in service before January 1, 2004 pursuant to a binding contract in effect as
of December 31, 1999 and at all times thereafter. The IRS Reform Act of 1998
also provides an exception that permits Patriot to acquire new assets through
taxable subsidiaries of Patriot, although in order to comply with the general
REIT rules, Wyndham or persons unrelated to Patriot must own the voting
securities of any such taxable subsidiaries. To the extent of Wyndham's
proportionate interest in such subsidiaries the Act requires Patriot to treat
gross revenues from the assets as nonqualifying REIT income for purposes of
the REIT income tests (which generally limit the total amount of such revenues
to 5% of Patriot's gross income determined for tax purposes). In addition,
Patriot must account for its stock in such subsidiaries and any unsecured
loans it makes to them as nonqualifying assets under the REIT asset tests
(which generally limit the total value of Patriot's non-real estate assets of
25% of its total assets).
 
 Issues Regarding REIT Status
 
  As noted above, if Patriot ceases or fails to qualify as a REIT in any year,
Patriot will be subject to federal income tax on its taxable income for the
entire year of disqualification, and for future taxable years, at regular
corporate rates. If the proposed equity investment is not consummated and if
Patriot decides to retain its status as a REIT, Patriot will not qualify as a
REIT for 1999 or subsequent years unless it operates in accordance with the
various REIT qualification requirements imposed by the Internal Revenue Code.
These requirements impose numerous restrictions on the Companies' activities
and could preclude the Companies from engaging in activities that might
otherwise be beneficial. Moreover, compliance with those requirements is more
difficult in the case of a paired REIT such as Patriot, is further complicated
by the additional requirements of the IRS Reform Act of 1998, and could be
impacted by future legislation.
 
  Goodwin, Procter & Hoar LLP, special tax counsel to Patriot, has previously
rendered an opinion to Patriot dated April 30, 1998 to the effect that
commencing with the taxable year ending December, 13, 1983 to the date of such
opinion, Patriot had been organized and operated in conformity with the
requirements for qualification and taxation as a REIT under the Code, and that
as of the date of such opinion Patriot's proposed method of operation would
enable it to continue to meet the requirements for qualification and taxation
as a REIT under the Code. Patriot has not received any similar REIT
qualification opinion subsequent to April 30, 1998. Stockholders should be
aware, however, that opinions of counsel are not binding upon the IRS or any
court. Goodwin, Procter & Hoar LLP's opinion was based on certain assumptions
and representations or about the date of such opinion as to factual matters,
including representations regarding the nature of Patriot's properties and the
future conduct of Patriot's business. Any inaccuracy in such assumptions and
representations (including as a result of Patriot's activities subsequent to
the date of the opinion) could adversely affect the opinion.
 
Pending Adoption of Authoritative Statements
 
 Derivative Instruments and Hedging Activities
 
  In June 1998, Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 133, "Accounting for Derivative Instruments
and Hedging Activities," which is required to be adopted in
 
                                      22
<PAGE>
 
years beginning after June 15, 1999. The Companies expect to adopt Statement
133 effective January 1, 2000. Statement 133 will require the Companies to
recognize all derivatives on the balance sheet at fair value. Derivatives that
are not hedges must be adjusted to fair value through income. If the
derivative is a hedge, depending on the nature of the hedge, changes in the
fair value of derivatives will either be offset against the change in fair
value of the hedged assets, liabilities, or firm commitments through earnings,
or recognized in other comprehensive income until the hedged item is
recognized in earnings. The ineffective portion of a derivative's change in
fair value will be immediately recognized in earnings. Management has not yet
determined what the effect of Statement 133 will be on the earnings and
financial position of the Companies.
   
Hotel Industry Risks     
   
 Operating Risks     
   
  The Companies primary business is buying, selling, leasing and managing
hotels. Patriot leases its hotels to Wyndham and to third-party lessees (the
"Lessees") pursuant to separate participating leases (the "Participating
Leases"). Consequently, Patriot is dependent on the ability of Wyndham, the
Lessees and the hotel management entities that manage the hotels (the
"Operators") to manage the operations of the hotels that are leased to or
operated by them. The Companies business is subject to operating risks common
to the hotel industry. These risks include, among other things, (1)
competition for guests from other hotels, a number of which may have greater
marketing and financial resources and experience than the Companies do, (2)
increases in operating costs due to inflation and other factors, which
increases may not have been offset in past years, and may not be offset in
future years, by increased room rates, (3) dependence on business and
commercial travelers and tourism, which business may fluctuate and be
seasonal, (4) increases in energy costs and other expenses of travel, which
may deter travelers and (5) adverse effects of general and local economic
conditions. These factors could adversely affect the ability of Wyndham and
the Lessees to generate revenues. The Companies are also subject to the risk
that in connection with the acquisition of hotels and hotel operating
companies it may not be possible to transfer certain operating licenses, such
as food and beverage licenses, to the Lessees, the Operators or Wyndham, or to
obtain new licenses in a timely manner in the event such licenses cannot be
transferred. Although hotels can provide alcoholic beverages under interim
licenses or licenses obtained prior to the acquisition of these hotels, there
can be no assurance that these licenses will remain in effect until Patriot or
Wyndham obtains new licenses or that new licenses will be obtained. The
failure to have alcoholic beverages licenses or other operating licenses could
adversely affect the ability of the affected Lessees, and Operators or Wyndham
to generate revenues.     
   
 Operating Costs and Capital Expenditures; Hotel Renovation     
   
  Hotels, in general, have an ongoing need for renovations and other capital
improvements, particularly in older structures, including periodic replacement
or refurbishment of furniture, fixtures and equipment ("F F& E"). Under the
terms of the Participating Leases, Patriot is obligated to establish a reserve
to pay the cost of certain capital expenditures at its hotel and pay for
periodic replacement or refurbishment of F F& E. If capital expenditures
exceed Patriot's expectations, the additional cost could have an adverse
effect on Patriot's financial condition and results of operations. In
addition, Patriot may acquire hotels where significant renovation is either
required or desirable. Renovation of hotels involves certain risks, including
the possibility of environmental problems, construction cost overruns and
delays, uncertainties as to market demand or deterioration in market demand
after commencement of renovation and the emergence of unanticipated
competition from other hotels.     
   
 Competition for Hotel Acquisition Opportunities     
   
  The Companies may be competing for investment opportunities with entities
that have substantially greater financial resources. These entities may be
able to accept more risk than we can prudently manage, including risks with
respect to the creditworthiness of a hotel operator or the geographic
proximity of its investments. Competition may generally reduce the number of
suitable investment opportunities offered to us and increase the bargaining
power of property owners seeking to sell.     
 
                                      23
<PAGE>
 
   
 Seasonality     
   
  The hotel industry is seasonal in nature. Revenues at certain hotels are
greater in the first and second quarters of a calendar year and at other
hotels in the second and third quarters of a calendar year. Seasonal
variations in revenue at our hotels may cause quarterly fluctuations in our
revenues.     
   
Real Estate Investment Risks     
   
 General Risks     
   
  The Companies investments will be subject to varying degrees of risk
generally incidental to the ownership of real property. The underlying value
of Patriot's real estate investments and its income will be dependent upon the
ability of the Lessees, the Operators and Wyndham to operate Patriot's hotels
in a manner sufficient to maintain or increase revenues and to generate
sufficient income in excess of operating expenses to make rent payments under
their leases with Patriot. Income from Patriot's hotels may be adversely
affected by changes in national economic conditions, changes in local market
conditions due to changes in general or local economic conditions and
neighborhood characteristics, changes in interest rates and in the
availability, cost and terms of mortgage funds, the impact of present or
future environmental legislation and compliance with environmental laws, the
ongoing need for capital improvements, particularly in older structures,
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, acts of God, including earthquakes and other natural disasters
(which may result in uninsured losses), acts of war and other factors which
are beyond our control.     
   
 Value and Illiquidity of Real Estate     
   
  Real estate investments are relatively illiquid. The Companies ability to
vary our portfolio in response to changes in economic and other conditions is
limited. If the Companies must sell an investment, there can be no assurance
that the Companies will be able to dispose of it in the time period desired or
that the sales price of any investment will equal or exceed the amount of our
investment.     
   
 Property Taxes     
   
  The Companies hotels are subject to real property taxes. The real property
taxes on the Companies hotel properties may increase or decrease as property
tax rates change and as the value of the properties are assessed or reassessed
by taxing authorities. If property taxes increase, the Companies financial
condition and results of operations could be adversely affected.     
   
 Consents of Ground Lessor Required for Sale of Certain Hotels     
   
  Certain of the Companies hotels are subject to ground leases with third
party lessors. In addition, the Companies may acquire hotels in the future
that are subject to ground leases. Any proposed sale by the Companies of a
property that is subject to a ground lease or any proposed assignment of the
Companies leasehold interest in the ground lease may require the consent of
third party lessors. As a result, the Companies may not be able to sell,
assign, transfer or convey the Companies interest in any such property in the
future absent the consent of such third parties.     
   
 Environmental Matters     
   
  The Companies operating costs may be affected by the obligation to pay for
the cost of complying with existing environmental laws, ordinances and
regulations, as well as the cost of complying with future legislation. Under
various federal, state and local environmental laws, ordinances and
regulations, a current or previous owner or operator of real property may be
liable for the costs of removal or remediation of hazardous or toxic
substances on, under, or in such property. Such laws often impose liability
whether or not the owner or operator knew of, or     
 
                                      24
<PAGE>
 
   
was responsible for, the presence of such hazardous or toxic substances. In
addition, the presence of hazardous or toxic substances, or the failure to
remediate such property properly, may adversely affect the owner's ability to
borrow by using such real property as collateral. Persons who arrange for the
transportation, disposal or treatment of hazardous or toxic substances may
also be liable for the costs of removal or remediation of such substances at
the disposal or treatment facility, whether or not such facility is or ever
was owned or operated by such person. Certain environmental laws and common
law principles could be used to impose liability for releases of hazardous
materials, including asbestos-containing materials ("ACMs"), into the
environment, and third parties may seek recovery from owners or operators of
real properties for personal injury associated with exposure to released ACMs
or other hazardous materials. Environmental laws may also impose restrictions
on the manner in which a property may be used or transferred or in which
businesses may be operated, and these restrictions may require expenditures.
In connection with the ownership and operation of any of our hotels, we may be
potentially liable for any such 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 results of operations
and financial condition. Phase I environmental site assessments ("ESAs") have
been conducted at substantially all of our hotels by qualified independent
environmental engineers. The purpose of Phase I ESAs is to identify potential
sources of contamination for which any of our hotels may be responsible and to
assess the status of environmental regulatory compliance. The ESAs have not
revealed any environmental liability or compliance concerns that we believe
would have a material adverse effect on our business, assets, results of
operations or liquidity, nor are we aware of any such liability or concerns.
Nevertheless, it is possible that these ESAs did not reveal all environmental
liabilities or compliance concerns or that material environmental liabilities
or compliance concerns exist of which we are currently unaware. We have not
been notified by any governmental authority, and have no other knowledge of,
any material noncompliance, liability or claim relating to hazardous or toxic
substances or other environmental substances in connection with any of the
hotels.     
   
 Uninsured and Underinsured Losses     
   
  Each of the Participating Leases specifies comprehensive insurance to be
maintained on each of the applicable leased hotels, including liability, fire
and extended coverage. The Companies believe such specified coverage is of the
type and amount customarily obtained for or by an owner of hotels. Leases for
subsequently acquired hotels will contain similar provisions. However, there
are certain types of losses, generally of a catastrophic nature, such as
earthquakes and floods, that may be uninsurable or not economically insurable.
The Companies will use discretion in determining amounts, coverage limits and
deductibility provisions of insurance, with a view to maintaining appropriate
insurance coverage on the Companies 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 our lost investment. Inflation, changes in
building codes and ordinances, environmental considerations, and other factors
also might make it infeasible to use insurance proceeds to replace the
property after such property has been damaged or destroyed. Under such
circumstances, the insurance proceeds received by us might not be adequate to
restore the Companies economic position with respect to such property.     
   
 Acquisition and Development Risks     
   
  The Companies currently intend to pursue acquisitions of additional hotels
and, under appropriate circumstances, may pursue development opportunities.
Acquisitions entail risks that such acquired hotels will fail to perform in
accordance with expectations and that estimates of the cost of improvements
necessary to market, acquire and operate properties will prove inaccurate as
well as general risks associated with any new real estate acquisition. In
addition, hotel development is subject to numerous risks, including risks of
construction delays or cost overruns that may increase project costs, new
project commencement risks such as receipt of zoning, occupancy and other
required governmental approvals and permits and the incurrence of development
costs in connection with projects that are not pursued to completion.     
 
 
                                      25
<PAGE>
 
   
 Dependence on Management Contracts     
   
  Management contracts are acquired, terminated, renegotiated or converted to
franchise agreements in the ordinary course of our business. These management
contracts generally may be terminated by the owner of the hotel property if
the hotel manager fails to meet certain performance standards, if the property
is sold to a third party, if the property owner defaults on indebtedness
encumbering the property and/or upon a foreclosure of the property. Other
grounds for termination of our upscale hotel management contracts include a
hotel owner's election to close a hotel and, in the case of the Wyndham
Anatole, Dallas, Texas, if James Carreker ceases to be Chairman and Chief
Executive Officer of Patriot and Wyndham.     
   
  The Companies can make no assurances that the Companies 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
renegotiation or conversion. The Companies are also subject to the risk of
deterioration in the financial condition of a hotel owner and such owner's
ability to pay management fees to the Companies. In addition, in certain
circumstances, the Companies may be required to make loans to or capital
investments or advances in hotel properties in connection with management
contracts. A material deterioration in the operating results of one or more of
these hotel properties and/or a loss of the related management contracts could
adversely affect the value of our investment in such hotel properties.     
   
Risks Relating to Gaming Operations     
   
 Regulation of Gaming Operations     
   
  We own and operate several casino gaming facilities at certain of our
hotels, including El San Juan, El Conquistador, Condado Plaza and Old San Juan
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 with respect to
the licensing of gaming operations. 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.
       
 Risks Associated with High-End Gaming     
   
  The high-end gaming business is more volatile than other forms of gaming.
Variability in high-end gaming could have a positive or negative impact on
cash flow, earnings and other financial measures in any given quarter. In
addition, a portion of our table gaming is attributable to the play of a
relatively small number of international customers. The loss of, or a
reduction in play of, the most significant of such customers could have an
effect on our future operating results.     
 
ITEM 3. LEGAL PROCEEDINGS
 
  Except as indicated below, the Patriot, Wyndham and their respective
subsidiaries are currently not subject to any material legal proceedings or
claims nor, to management's knowledge, are any material legal proceedings or
claims currently threatened.
   
  On January 12, 1999, a purported class action lawsuit was filed on behalf of
the shareholders of Patriot and Wyndham in the Delaware Chancery Court. The
lawsuit, captioned Charles Fraschilla v. Paul A. Nussbaum, et al., No.
16895NC, names as defendants the directors of Patriot, as well as the
Investors. The lawsuit alleges that the Directors breached their fiduciary
duties to Patriot's shareholders by "effectively selling control" of Patriot
to the Investors for inadequate consideration and without having adequately
considered or explored all other alternatives to this sale or having taken
steps to maximize stockholder value. The lawsuit also alleges that the     
 
                                      26
<PAGE>
 
   
Investors aided and abetted the Directors in their purported breaches of
fiduciary duty. The plaintiffs seek an unspecified amount of monetary damages
from the Directors as well as an injunction preventing the consummation of the
deal with the Investors. On January 19, 1999, three nearly identical purported
class action lawsuits were filed in the same court on behalf of different
purported class representatives: (1) Sybil R. Meisel and Steven Langsam,
Trustees, No. 16905NC; (2) Crandon Capital Partners, No. 16906NC; and (3)
Robert A. Staub, No. 16907NC.     
   
  In April 1999, the parties entered into a memorandum of understanding to
settle these lawsuits. In the memorandum of understanding Wyndham agreed to
make the proposed $300 million rights offering no earlier than 60 days after
the closing of the $1 billion equity investment and to hold the rights
offering open for a period of not less than 30 days. Wyndham also agreed to
use good faith efforts to commence the rights offering no later than 120 days
after the closing of the $1 billion equity investment. Wyndham will not be
required to make the rights offering if: (1) the $1 billion equity investment
is not made; (2) the SEC does not declare effective any registration statement
with regard to securities of Wyndham to be offered in the rights offering; (3)
there is a pending court order, motion, legal proceeding or other action to
enjoin, prevent or delay the rights offering; or (4) the rights offering
cannot be completed, despite Wyndham's good faith efforts, within 170 days of
the closing of the $1 billion investment.     
   
  The memorandum of understanding and the proposed settlement are conditioned
on:     
       
    . the completion of the $1 billion investment;     
       
    . the drafting and execution of a stipulation of settlement and related
      documents;     
       
    . the completion by plaintiffs of reasonable and appropriate discovery;
      and     
       
    . final court approval of the settlement and dismissal of the action
      with prejudice by the court.     
   
  In the stipulation, the parties will request that the court certify, for
purposes of settlement, a non-opt out, binding class of all persons, exclusive
of defendants and their affiliates, who owned shares of Patriot on or after
December 15, 1998, and their successors in interest and transferees, through
and including the closing of the $1 billion investment; that the court approve
the settlement, including the release of all claims by class members against
the defendants; and that the court enter final judgment dismissing with
prejudice all claims of the plaintiffs and the class against the defendants.
Patriot has agreed to pay an award of attorney's fees and expenses not to
exceed $1.25 million to counsel for class plaintiffs if ordered by the court.
       
  On February 3, 1999, McNeill Investment Company, Inc. filed a lawsuit
against the Patriot in the United States District Court for the Western
District of Pennsylvania. In the lawsuit, captioned McNeill Investment
Company, Inc. v. Patriot American Hospitality, Inc., No. 99-165, the plaintiff
alleges that the Patriot breached its obligations under a registration rights
agreement that Patriot became obligated under through its merger transaction
with Interstate Hotels Corporation. The plaintiff claims approximately $9.0
million in damages. Counsel is currently conducting a factual investigation of
the claims made in the complaint. Also, counsel is investigating the
possibility of settlement with the plaintiff, but if the matter is not
settled, it will have to be litigated. Patriot filed an answer denying all
liability in response to the complaint is due on or before March 26, 1999.
    
ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
 
  Patriot and Wyndham each convened special meetings of their stockholders on
March 30, 1998, which meetings were subsequently adjourned to April 2, 1998
(the "Special Stockholders Meetings"), to consider and vote upon a proposal to
approve the Agreement and Plan of Merger, dated December 2, 1997, by and among
Interstate Hotels Company, Patriot and Wyndham (the "Interstate Merger
Agreement"). On April 2, 1998, the votes of stockholders were submitted at the
Patriot and Wyndham Special Stockholders Meetings. For each of
 
                                      27
<PAGE>
 
Patriot and Wyndham, 63,483,644 shares were voted in favor of the Interstate
Merger Agreement; 112,606 shares were voted against the Interstate Merger
Agreement; and abstentions were recorded with respect to 269,293 shares.
 
  Patriot held its annual meeting of stockholders on May 28, 1998, to elect
three directors to serve until 2001. Patriot's stockholders elected the
following individuals to serve as directors for additional terms:
 
<TABLE>
<CAPTION>
        Name                                                 Votes FOR  Withhold
        ----                                                 ---------- --------
     <S>                                                     <C>        <C>
     Paul A. Nussbaum....................................... 77,651,439 247,906
     Harlan R. Crow......................................... 77,704,598 194,747
     John C. Deterding...................................... 77,704,419 194,926
</TABLE>
 
  Wyndham held its annual meeting of stockholders on May 28, 1998, to elect
three directors to serve until 2001. Wyndham's stockholders elected the
following individuals to serve as directors for additional terms:
 
<TABLE>
<CAPTION>
        Name                                                 Votes FOR  Withhold
        ----                                                 ---------- --------
     <S>                                                     <C>        <C>
     James D. Carreker...................................... 74,048,041 228,808
     Russ Lyon, Jr. ........................................ 74,094,633 182,216
     Sherwood M. Weiser..................................... 74,091,374 185,475
</TABLE>
 
                                       28
<PAGE>
 
                                    PART II
 
ITEM 5. MARKET PRICE FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
        MATTERS
 
Market Information
 
  On July 1, 1997, Old Patriot merged with and into Cal Jockey and Cal Jockey
changed its name to Patriot American Hospitality, Inc. The Cal Jockey merger
was accounted for as a reverse acquisition and, consequently, the historical
financial information of Old Patriot became the historical financial
information of Patriot. The following table sets forth the quarterly high and
low sale prices per share as reported on the New York Stock Exchange ("NYSE")
of Old Patriot Common Stock (symbol "PAH") through July 1, 1997, and the
distributions paid by Old Patriot with respect to each such period. From and
after July 2, 1997, the following table sets forth the quarterly high and low
sale prices per share of the Paired shares as reported on the NYSE (symbol
"PAH"). The sale prices and distributions in the table through July 1, 1997
have been adjusted to reflect (i) Old Patriot's 2-for-1 stock split in March
1997, (ii) the conversion of each share of Old Patriot Common Stock into
0.51895 Paired shares issued in the Cal Jockey Merger, (iii) the Companies'
1.927-for-1 stock split in July 1997 and (iv) the stock dividend of $0.44
declared on December 22, 1998 and distributed to shareholders of record on
December 30, 1998.
 
<TABLE>
<CAPTION>
                                                                    Per Share
                                                  High (1) Low (1) Dividend (1)
                                                  -------- ------- ------------
<S>                                               <C>      <C>     <C>
1997:
  First Quarter..................................  $26.38  $20.75    $0.2446
  Second Quarter.................................  $23.75  $18.50    $0.3005(2)
  Third Quarter..................................  $32.13  $22.00    $0.2446
  Fourth Quarter.................................  $34.50  $26.88    $0.2981(3)
1998:
  First Quarter..................................  $29.50  $24.00    $0.2981
  Second Quarter.................................  $28.25  $19.75    $0.2981
  Third Quarter..................................  $24.50  $11.50    $   -- (4)
  Fourth Quarter.................................  $13.25  $5.313    $0.4400(5)
</TABLE>
--------
(1) Represents shares of Old Patriot common stock for periods through July 1,
    1997, and Paired shares for periods after July 1, 1997, except that
    dividends have been paid only on shares of Patriot common stock for
    periods after July 1, 1997. No dividends have been paid on shares of
    Wyndham common stock.
(2) Dividends paid for the second quarter of 1997 include a special dividend
    of $0.0559 share paid by Old Patriot on June 30, 1997. To maintain its
    qualification as a REIT prior to consummation of the Cal Jockey Merger,
    Old Patriot was required to distribute to its stockholders any
    undistributed "real estate investment trust taxable income" of Old Patriot
    for Old Patriot's short taxable year ending with the consummation of the
    Cal Jockey Merger.
(3) On December 23, 1997, Patriot declared a dividend of $0.2981 common share
    to holders of record as of January 8, 1998. A portion of this dividend
    will be used to reduce 1997 REIT taxable income of Patriot.
(4) On October 5, 1998, Patriot made a significant capital contribution to
    Wyndham to facilitate an acquisition by Wyndham. This contribution
    resulted in a "deemed distribution" for tax purposes to Patriot's
    shareholders of common stock of $0.7081 share. No cash was actually
    distributed to the shareholders. However, for tax purposes the
    shareholders will treat the distribution as though cash was received and
    then contributed to Wyndham. On November 20, the Company announced that it
    would not declare a dividend with respect to the third quarter of 1998.
(5) On December 22, 1998, Patriot declared a stock dividend of $0.44 cents per
    share of common stock for the fourth quarter of 1998. The dividend is
    payable on January 25, 1999 to shareholders of record on December 30,
    1998.
 
 
                                      29
<PAGE>
 
Holders
 
  As of March 22, 1999, there were approximately 3,808 record holders of the
Companies' paired shares, including shares held in "street name" by nominees
who are record holders, and over 26,000 shareholders.
 
Dividends
 
  The Board of Directors, in its sole discretion, determines the actual
distribution rate based on a number of factors, including the amount of cash
available for distribution, Patriot's financial condition, capital expenditure
requirements for Patriot's properties, the annual distribution requirements
under the REIT provisions of the Internal Revenue Code of 1986, as amended
(the "Code") and such other factors as the Board of Directors deems relevant.
Patriot's actual cash available for distribution is affected by a number of
factors, including changes in occupancy or ADR at its hotels.
 
  In order to maintain its qualification as a REIT, Patriot must make annual
distributions to its shareholders of at least 95% of its taxable income
(excluding net capital gains). Under certain circumstances, Patriot may be
required to make distributions in excess of cash available for distribution in
order to meet such distribution requirements. In such event, Patriot would
seek to borrow the amount of the deficiency or sell assets to obtain the cash
necessary to make distributions to retain its qualification as a REIT for
federal income tax purposes.
 
  If Patriot's status as a REIT is terminated for any reason, including the
result of the proposed equity investment of up to $1 billion in the Companies,
the Companies will no longer be required to pay dividends to shareholders and
the amount of such dividends paid is likely to be reduced or eliminated.
 
Recent Sales of Unregistered Securities
 
  None
 
ITEM 6. SELECTED FINANCIAL INFORMATION
 
  The following tables set forth selected separate and combined historical
financial information for Patriot and Wyndham. The following financial
information should be read in conjunction with, and is qualified in its
entirety by, the historical financial statements and notes thereto of Patriot
and Wyndham included elsewhere in this Annual Report on Form 10-K.
 
                                      30
<PAGE>
 
                              PATRIOT AND WYNDHAM
 
             SELECTED CONDENSED COMBINED HISTORICAL FINANCIAL DATA
 
<TABLE>   
<CAPTION>
                                                                    Period
                                                                October 2, 1995
                              Year Ended December 31,            (Inception of
                          ----------------------------------  Operations) through
                             1998        1997        1996      December 31, 1995
                          ----------  -----------  ---------  -------------------
                                 (in thousands, except per share data)
<S>                       <C>         <C>          <C>        <C>
Operating Data:
Total revenue...........  $2,056,341  $   335,035  $  76,493       $  11,095
(Loss) income before
 income tax provision,
 minority interest and
 extraordinary item.....    (112,508)       4,142     44,813           7,064
(Loss) income before
 extraordinary item.....    (126,406)         362     37,991           6,096
Net (loss) income.......  $ (158,223) $    (2,172) $  37,991       $   5,359
Per Share Data (1):
Basic earnings per
 share:
  (Loss) income before
   extraordinary item...  $    (1.13) $      0.01  $    0.84       $    0.16
  Extraordinary item,
   net of minority
   interest.............       (0.23)       (0.04)       --            (0.02)
                          ----------  -----------  ---------       ---------
  Net (loss) income per
   paired share.........  $    (1.36) $     (0.03) $    0.84       $    0.14
                          ==========  ===========  =========       =========
Diluted (loss) earnings
 per share (2)..........  $    (2.57) $     (0.03) $    0.83       $    0.14
                          ==========  ===========  =========       =========
Dividends per paired
 share (3)..............  $   1.0362  $    1.0878  $  0.9154       $  0.2236
                          ==========  ===========  =========       =========
Cash Flow Data:
Cash provided by
 operating activities...  $  244,493  $   108,110  $  61,196       $   7,618
Cash used in investing
 activities.............  (2,076,359)  (1,202,124)  (419,685)       (306,948)
Cash provided by
 financing activities...   1,943,384    1,134,846    360,324         304,099
<CAPTION>
                                           As of December 31,
                          -------------------------------------------------------
                             1998        1997        1996            1995
                          ----------  -----------  ---------  -------------------
                                             (in thousands)
<S>                       <C>         <C>          <C>        <C>
Balance Sheet Data:
Investment in real
 estate and related
 improvements and land
 held for development,
 at cost, net...........  $5,585,616  $ 2,044,649  $ 641,825       $ 265,759
Total assets............   7,415,670    2,507,853    760,931         324,224
Total debt..............   3,857,521    1,112,709    214,339           9,500
Minority interest in
 Operating
 Partnerships...........     253,970      220,177     68,562          41,522
Minority interest in
 consolidated
 subsidiaries...........     229,537       49,694     11,711             --
Stockholders' equity....   2,603,037      989,892    437,039         261,778
<CAPTION>
                                                                    Period
                                                                October 2, 1995
                              Year Ended December 31,            (Inception of
                          ----------------------------------  Operations) through
                             1998        1997        1996      December 31, 1995
                          ----------  -----------  ---------  -------------------
                                             (in thousands)
<S>                       <C>         <C>          <C>        <C>
Other Data:
Funds from operations
 (4)....................  $  263,595  $   111,542  $  64,463       $   9,798
Cash available for
 distribution (5).......     217,885       94,396     55,132           8,603
Weighted average number
 of common shares and OP
 units outstanding (6)..     163,532       76,040     52,259          44,060
Ratio of earnings to
 fixed charges .........        0.59         1.08       7.00           80.37
</TABLE>    
 
                                       31
<PAGE>
 
                                    PATRIOT
 
           SELECTED CONDENSED CONSOLIDATED HISTORICAL FINANCIAL DATA
                    (in thousands, except per share amounts)
 
<TABLE>   
<CAPTION>
                                                                  Period
                                                              October 2, 1995
                                 Year Ended December 31,       (Inception of
                                --------------------------- Operations) through
                                  1998      1997     1996    December 31, 1995
                                --------  --------  ------- -------------------
<S>                             <C>       <C>       <C>     <C>
Operating Data:
Total revenue.................. $595,410  $185,554  $76,493       $11,095
(Loss) income before income
 tax, minority interests and
 extraordinary item............   (3,404)    3,769   44,813         7,064
(Loss) income before
 extraordinary item............  (14,328)      382   37,991         6,096
Net (loss) income.............. $(44,888) $ (2,152) $37,991       $ 5,359
Per Share Data (1):
Basic earnings per share:
  (Loss) income before
   extraordinary item.......... $  (0.30) $   0.01  $  0.84       $  0.16
  Extraordinary item, net of
   minority interests..........    (0.22)    (0.04)     --          (0.02)
                                --------  --------  -------       -------
  Net (loss) income per common
   share....................... $  (0.52) $  (0.03) $  0.84       $  0.14
                                ========  ========  =======       =======
Diluted (loss) earnings per
 share (2)..................... $  (1.73) $  (0.03) $  0.83       $  0.14
                                ========  ========  =======       =======
Dividends per common share
 (3)........................... $ 1.0362  $ 1.0878  $0.9154       $0.2236
                                ========  ========  =======       =======
</TABLE>    
 
                             WYNHDAM INTERNATIONAL
 
           SELECTED CONDENSED CONSOLIDATED HISTORICAL FINANCIAL DATA
                    (in thousands, except per share amounts)
 
<TABLE>   
<CAPTION>
                                                         Year      Six Months
                                                        Ended        Ended
                                                     December 31, December 31,
                                                         1998         1997
                                                     ------------ ------------
<S>                                                  <C>          <C>
Operating Data:
Total Revenue.......................................  $2,002,227    $204,134
(Loss) income before income tax provision, minority
 interests and extraordinary item...................     (77,826)        373
(Loss) before extraordinary item....................    (111,162)        (20)
Net loss............................................  $ (112,419)   $    (20)
Per Share Data (1):
Basic loss per share:
(Loss) before extraordinary item....................  $    (0.83)   $    --
Extraordinary item, net of minority interest........       (0.01)        --
                                                      ----------    --------
Loss per paired share...............................  $    (0.84)   $    --
                                                      ==========    ========
Diluted loss per share (2)..........................  $    (0.84)   $    --
                                                      ==========    ========
Dividend per common share...........................  $      --     $    --
                                                      ==========    ========
</TABLE>    
 
                   See accompanying notes on following page.
 
                                       32
<PAGE>
 
Notes to Patriot and Wyndham Selected Financial Information
 
  (1) On January 30, 1997, the Old Patriot Board of Directors declared a 2-
for-1 stock split effected in the form of a stock dividend on March 18, 1997
to stockholders of record on March 7, 1997. On July 1, 1997, by operation of
the Cal Jockey merger, each issued and outstanding share of Old Patriot Common
Stock was converted into 0.51895 paired shares. In addition, on July 10, 1997,
the respective Boards of Directors of Patriot and Wyndham declared a 1.927-
for-1 stock split on their shares of common stock effected in the form of a
stock dividend distributed on July 25, 1997 to shareholders of record on July
15, 1997. All references herein to the number of shares, per share amounts and
market prices of the paired shares and options to purchase paired shares have
been restated to reflect the impact of the Cal Jockey Merger and the above-
described stock splits, as applicable.
 
  In addition, in February 1997, the Financial Accounting Standards Board
issued Statement of Financial Accounting Standards No. 128 "Earnings Per
Share" ("Statement 128"). Statement 128 specifies the computation,
presentation and disclosure requirements for basic earnings per share and
diluted earnings per share. The earnings per share amounts presented herein
have been restated to reflect the impact of Statement 128.
 
  On December 21, 1998, Patriot declared a stock dividend of $0.44 cents per
share of common stock for the fourth quarter ended December 31, 1998 (the
"Dividend"). The Dividend was payable on January  25, 1999 to shareholders of
record on December 30, 1998. Each shareholder received the option to receive
the Dividend in the form of additional paired shares or shares of Series B
Cumulative Perpetual Preferred Stock, par value $0.01 per share of Patriot.
 
  Earnings per common share, weighted average shares outstanding and all stock
option activity have been restated to reflect the stock dividend.
 
  (2) For 1998 the dilutive effect of unvested stock grants of 880,000 the
option to purchase common stock of 753,000 and shares issued in connection
with forward equity contracts of 2,507,000 and 6,613,000 preferred shares were
not included in the computation of diluted earnings per share for the year
ended December 31, 1998 because they are anti-dilutive. For 1997, the dilutive
effect of unvested stock grants of 804 and the option to purchase common stock
of 1,017,000 were excluded in the computation of diluted earnings per share
for the year ended December 31, 1997 because they are anti-dilutive.
 
  (3) Dividends paid for the year ended December 31, 1997 include a special
dividend of $0.06 per share paid by Old Patriot on June 30, 1997. To maintain
its qualification as a REIT prior to consummation of the Cal Jockey merger,
Old Patriot was required to distribute to its shareholders any undistributed
"real estate investment trust taxable income" of Old Patriot for Old Patriot's
short taxable year ending with the consummation of the Cal Jockey merger. No
dividends have been paid by Wyndham for the six months ended December 31,
1997.
 
  (4) In accordance with the resolution adopted by the Board of Governors of
the National Association of Real Estate Investment Trusts, Inc. ("NAREIT"),
funds from operations ("FFO") represents net income (loss) (computed in
accordance with generally accepted accounting principles), excluding gains or
losses from debt restructuring or sales of property, plus depreciation of real
property, and after adjustments for unconsolidated partnerships, joint
ventures and corporations. Adjustments for Patriot's unconsolidated
subsidiaries are calculated to reflect FFO on the same basis. Patriot and
Wyndham have also made certain adjustments to FFO for real estate related
amortization expense and the write off of certain costs of acquiring
leaseholds. FFO should not be considered as an alternative to net income or
other measurements under generally accepted accounting principles as an
indicator of operating performance or to cash flows from operating, investing
or financing activities as a measure of liquidity. FFO does not reflect
working capital changes, cash expenditures for capital improvements or
principal payments on indebtedness. Under the Participating Leases, Patriot is
obligated to establish a reserve for capital improvements at its hotels
(including the replacement or refurbishment of FF&E) and to pay real estate
and personal property taxes and casualty insurance. Management believes that
FFO is helpful to investors
 
                                      33
<PAGE>
 
   
as a measure of performance of an equity REIT, because, along with cash flows
from operating activities, investing activities and financing activities, it
provides investors with an understanding of the ability of Patriot and Wyndham
to incur and service debt and to make capital expenditures. Patriot and
Wyndham's FFO may not be comparable to FFO reported by other REITs due to
varying interpretations of the NAREIT definition. In order to facilitate a
clear understanding of its operating results, management believes FFO should
be examined in conjunction with net income (loss) as presented in the audited
consolidated combined financial statements of the Companies. See detailed FFO
calculation on page 53.     
   
  (5) Cash available for distributions represents FFO, as adjusted for certain
non-cash items (e.g., non-real estate related depreciation and amortization),
less reserves for capital expenditures. The reconciliation from FFO to cash
available for distribution is as follows:     
 
<TABLE>   
<CAPTION>
                                                                   Period
                                                               October 2, 1995
                                                                (Inception of
                                                                 Operations)
                                  Year ended December 31,          through
                                 ----------------------------   December 31,
                                   1998      1997      1996         1995
                                 --------  --------  --------  ---------------
   <S>                           <C>       <C>       <C>       <C>
   FFO.......................... $263,595  $111,542  $ 64,463      $ 9,798
   Amortization of Unearned
    Compensation................    7,622     4,686     1,068           71
   Non-Real Estate Related
    Depreciation and
    Amortization................   28,660     2,543       495           93
   FF&E Reserve ................  (81,992)  (24,375)  (10,894)      (1,359)
                                 --------  --------  --------      -------
   Cash Available for
    Distribution................ $217,886  $ 94,396  $ 55,132      $ 8,603
                                 ========  ========  ========      =======
</TABLE>    
 
  (6) The number of limited partnership units of the Operating Partnerships
("OP units") used in the calculation is based on the equivalent number of
paired shares issuable upon redemption (after giving effect to the change in
the OP unit conversion factor which coincides with the 2-for-1 stock split,
the conversion of shares in the Cal Jockey merger and the 1.927-for-1 stock
split).
 
                                      34
<PAGE>
 
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS
   
  Certain statements with respect to future events, including, without
limitation, statements regarding availability of equity or debt financing, the
Companies' ability to successfully refinance or extend the maturity of
existing indebtedness, and the Companies' ability to successfully negotiate a
settlement to the forward equity contracts in this form 10-K constitute
"forward-looking statements" as that term is defined under (S)21E of the
Securities Exchange Act of 1934, as amended and the Private Securities
Litigation Reform Act of 1995. The words "believe", "expect", "anticipate",
"intend", estimate", and other expressions which are predictions of or
indicate future events and trends and which do not relate to historical
matters identify forward-looking statements. Readers are cautioned not to
place undue reliance on these forward-looking statements. Although forward-
looking statements reflect management's good faith beliefs, forward-looking
statements involve known and unknown risks, uncertainties and other factors,
which may cause the actual results, performance or achievement of the
Companies to differ materially from anticipated future results, performance or
achievements expressed or implied by such forward-looking statements. The
Companies undertake no obligation to publicly update or revise any forward-
looking statement, whether as a result of new information, future events or
otherwise. Certain factors that might cause a difference include, but are not
limited to, risks associated with the availability of equity or debt financing
at terms and conditions favorable to the Companies, the willingness of the
Companies' existing lenders to refinance, extend or amend the terms of
existing indebtedness, the willingness of the counterparties to the Companies'
forward equity contracts to enter into settlements regarding those agreements;
the Companies' ability to effect sales of assets on favorable terms and
conditions; risks associated with the hotel industry and real estate markets
in general; and risks associated with debt financing.     
 
BACKGROUND
 
Organization
   
  Patriot American Hospitality, Inc. ("Old Patriot") was formed April 17, 1995
as a self-administered real estate investment trust ("REIT"). The Virginia
corporation was formed for the purpose of acquiring equity interests in hotel
properties. On October 2, 1995, Patriot completed an initial public offering
of shares of common stock and commenced operations. Between October 2, 1995
and July 1, 1997, Old Patriot acquired interests in 56 hotel properties. These
hotels were leased to various third party lessees.     
 
  On July 1, 1997, Patriot merged with and into California Jockey Club, with
Cal Jockey being the surviving legal entity, hereinafter referred to as the
"Cal Jockey merger". Cal Jockey's shares of common stock are paired and trade
together with the shares of common stock of Bay Meadows Operating Company
("Bay Meadows") as a single unit pursuant to a stock pairing agreement. In
connection with the Cal Jockey merger, Cal Jockey changed its name to "Patriot
American Hospitality, Inc." ("Patriot") and Bay Meadows changed its name to
"Patriot American Hospitality Operating Company". Subsequent to year end, as a
result of the merger of Wyndham Hotel Corporation with and into Patriot as
discussed below, Patriot Operating Company changed its name to Wyndham
International, Inc. and is referred to herein, collectively with its
subsidiaries, as "Wyndham". The term "Companies" as used herein includes
Patriot, Wyndham and their respective subsidiaries.
       
  Generally, Patriot owns and leases hotels to Wyndham, which is responsible
for managing a majority of the hotels. In order for Patriot to qualify as a
REIT under the Internal Revenue Code of 1986, Patriot leases a substantial
majority of its hotels to Wyndham or to other third party leasees who are
responsible for operating the hotels. The paired share structure facilitated
the Companies' strategy to become a fully-integrated, multi-brand, multi-
product, multi-tiered hotel operating company. Following the merger with and
into California Jockey Club and the creation of Patriot paired shares, the
Companies acquired major hotel operating companies and brands. Patriot's
ability to utilize the paired share structure was limited as a result of tax
legislation adopted in July 1998.
 
 
                                      35
<PAGE>
 
   
  Subsequent to the Cal Jockey merger through December 31, 1998, the Companies
acquired ownership and leasehold interests in an additional 243 hotels through
the Wyndham merger, the WHG merger, the Arcadian acquisition, the Interstate
merger, the Summerfield acquisition and the CHCI merger. At December 31, 1998,
the Companies had 173 management and franchise agreements through these
mergers and acquisitions. See Items 1 and 2, "Business and Properties," for a
more detailed discussion of these merger agreements.     
       
  As of December 31, 1998, Patriot and Wyndham, either directly or through the
Operating Partnerships and other subsidiaries, own interests in 178 hotels
with an aggregate of over 43,800 rooms (excluding hotels under development).
   
  The Companies' portfolio consists of proprietary brand hotels including;
WyndhamSM, Wyndham Hotels & Resorts, Wyndham Garden Hotels(R), Wyndham Grand
Heritage(R), Grand Bay Hotels & Resorts, Summerfield Suites, Sierra Suites,
Malmaison and Clubhouse. These hotels are diversified by brand affiliation,
service level, price point and location and most serve primarily major U.S.
business centers, including Atlanta, Boston, Chicago, Cleveland, Dallas,
Denver, Houston, Los Angeles, Miami, Minneapolis, San Diego, San Francisco and
Seattle as well as the United Kingdom. Additionally, the Companies offer
luxury and upscale resort accommodations through its luxury Grand Bay brand
and its upscale Wyndham Resort product, situated in major tourist and
destination locations. As of December 31, 1998, the Companies proprietary
brand portfolio of owned hotels include 50 Wyndhams (including Wyndham
Resorts, Wyndham Grand Heritage and Wyndham Gardens Hotels), 6 Grand Bay, 5
Summerfield Suites, 4 Malmaison Hotels and 8 ClubHouse Inns.     
 
  Additionally, the Companies have 94 non-proprietary branded hotels which
consists of 87 full service hotels, and 3 resort hotels, 4 limited service
hotels. All but 5 of these hotels are operated under franchise or brand
affiliations with nationally recognized hotel companies, including
Marriott(R), Crowne Plaza(R), Hilton(R), Hyatt(R), Radisson(R), Holiday
Inn(R), Doubletree(R), Embassy Suites(R), Ramada(R), Four Points by
Sheraton(R), WestCoast(R), Hampton Inn(R), and Courtyard by Marriott(R).
 
  The Companies also leases 121 hotels from third parties, manages 161 hotels
for independent owners and franchises 12 hotels. Additionally, the Companies
have 10 hotels under development which are expected to open in mid to late
1999. All of the leased hotels are managed by Wyndham or its subsidiaries with
39 franchised under proprietary brands of the Companies.
 
  Patriot leases each of its hotels, except those hotels which are separately
owned through special purpose entities, to Wyndham or to third party lessees
who are responsible for operating the hotels. As of December 31, 1998, 203
owned and leased hotels were leased to Wyndham and its affiliates and 5 hotels
were leased to third party lessees. Certain hotel acquisitions were structured
without lessees and are managed directly by Wyndham or other third party
operators. Wyndham manages 185 of its hotels through certain of its hotel
management subsidiaries and has entered into separate management agreements
with third party hotel operators to manage 18 of its hotels.
       
                                      36
<PAGE>
 
PATRIOT AMERICAN HOSPITALITY, INC.
 
Results of Operations: Year Ended December 31, 1998
 Compared with Year Ended December 31, 1997
       
   
  Patriot's Participating Lease revenue from the lessees (including Wyndham)
for the year ended December 31, 1998 increased 220% from $180,451,000 in 1997
to $578,029,000 in 1998. This increase is primarily due to the net increase in
owned and leased hotel properties to 299 at December 31, 1998 from 91 at
December 31, 1997. Also included in Participating Lease revenue is the income
related to the lease of the Racecourse facility and land to Wyndham which
increased from $2,792,000 for the year ending December 31, 1997 to $5,594,000
for the year ended December 31, 1998. This increase is due to 1998 including a
full year of revenue related to the racecourse, 1997 included only the period
subsequent to the acquisition of Cal Jockey by Patriot in July 1997.     
   
  Interest and other income increased from $5,103,000 in 1997 to $17,381,000
in 1998 which is primarily attributable to the mergers and acquisitions of
Interstate, Summerfield, Wyndham Hotel Corporation and Arcadian during 1998,
the subscription notes payable from Wyndham and interest and dividend income
earned on cash investments.     
   
  Real estate and personal property taxes and casualty insurance was
$55,352,000 for the year ended December 31, 1998, compared to $17,958,000 for
the year ended December 31, 1997. This increase is primarily due to the
increase in owned and leased hotel properties to 299 at December 31, 1998 from
91 at December 31, 1997.     
   
  General and administrative expenses were $29,784,000 for the year ended
December 31, 1998, compared to $11,157,000 for 1997. The increase is primarily
attributable to additional general and administrative expenses incurred
related to the growth of the Company's portfolio during 1998 of which the
largest component is salaries and wages. General and administrative expenses
also include the amortization of unearned stock compensation of $7,622,000 for
1998 which increased from $4,686,000 for 1997. This increase is due to a full
year's amortization in 1998 of stock grants issued in 1997. Also included in
general and administrative expenses are the costs associated with evaluating
properties and companies which were ultimately not acquired of $2,455,000 in
1998 increasing from $1,068,000 in 1997. Although general and administrative
expenses increase in dollar value in 1998 over 1997, the expenses expressed as
a percentage of total revenues decreased to 5.0% in 1998 from 6.0% in 1997.
       
  Ground lease expense increased from $4,117,000 for the year ended December
31, 1997 to $44,972,000 for the year ended December 31, 1998. This increase is
attributable to the acquisition of leasehold interests in hotel properties
during 1998.     
   
  Interest expense for the year ended December 31, 1998 was $245,205,000
compared to $51,000,000 in 1997. The primary components of this increase are
an increase of approximately $126,355,000 related to additional borrowings,
the Credit Facility and Term Loans, an increase of approximately $33,551,000
related to additional mortgage notes, an increase of approximately $22,319,000
related to additional amortization of deferred financing costs and an increase
of approximately $21,530,000 related to subscription notes due to Wyndham,
other amounts due to Wyndham, unsecured debt, swap arrangements and capital
lease obligations. These increases are the result of the increase in Patriot's
outstanding debt obligations from $1,112,709,000 as of December 31, 1997 to
$3,612,076,000 as of December 31, 1998. The increase in the Company's debt
outstanding is the result of borrowings to fund the cash purchase prices of
acquisitions of hotel properties and companies during 1998 and the assumption
of debt in connection with the various mergers executed during 1998.
Additionally, Patriot capitalized interest totaling $12,112,000 and $2,562,000
for the years ended December 31, 1998 and 1997, respectively, associated with
major renovations of certain hotel properties.     
 
 
                                      37
<PAGE>
 
   
  In connection with Patriot's acquisition of 9 leasehold interests and
certain license agreements in 1998 for hotels that Patriot owns, Patriot
recognized expense of $11,686,000 related to the cost of acquiring these
leasehold interests. In connection with Patriot's acquisition of eight
leasehold interests in 1997 for hotels that Patriot owns and leased to CHC
Lease Partners, Patriot recognized expense of $54,499,000 related to the cost
of acquiring these leasehold interests.     
   
  During 1998, Patriot recorded a $49,334,000 one-time charge to earnings as a
result of the settlement of three treasury interest rate lock agreements.
These agreements were executed to protect the Companies against the
possibility of rising interest rates in anticipation of closing mortgage loans
in the near future. Under the rate lock agreements, Patriot received or made
payments based on the difference between specified interest rates, 6.06%,
6.07% and 5.62%, and the actual 10-year U.S. Treasury interest rate on a
principal amount of $525,000,000. Due to the substantial downward movement in
the underlying treasury security market and the Company's liquidity situation,
the agreements were settled and the settlement cost was recorded as a charge
against earnings.     
   
  In connection with the sale of three assets in 1998, Patriot recognized a
loss on sale of assets of $9,453,000 based on the excess book value over cash
proceeds received in the sale.     
   
  For the year ended December 31, 1998, Patriot recognized approximately
$27,897,000 of impairment losses related to assets held for sale. In
accordance with SFAS No. 121, when management identifies an asset held for
sale a fair value, less cost to sell, is estimated. If the fair value of the
asset is less than the carrying amount, a reserve for impairment is
established.     
   
  Depreciation and amortization expense was $161,857,000 for the year ended
December 31, 1998, compared to $49,069,000 for the same period in 1997. This
increase is primarily due to the net increase in owned and leased hotel
properties to 299 at December 31, 1998 from 91 at December 31, 1997.     
   
  Patriot's share of income from unconsolidated subsidiaries increased to
$36,726,000 for the year ended December 31, 1998, compared to $6,015,000 in
1997. This increase is due to unconsolidated subsidiaries acquired through
various mergers and acquisitions during 1998.     
   
  Minority interest share of income in the Patriot Partnership was $98,000 and
$1,713,000 for the years ended December 31, 1998 and 1997, respectively. The
decrease is due to the dilution of the minority interest as a result of the
common shares issued in connection with the various mergers occurring during
1998 and certain non-recurring expenses recognized by the Patriot Partnership
during 1998.     
   
  Minority interest share of income in Patriot's other consolidated
subsidiaries was $8,084,000 in 1998 and $1,674,000 in 1997. The increase is
due to the various mergers and acquisitions during 1998.     
   
  Extraordinary items for debt extinguishment increased from $2,534,000 in
1997 to $30,560,000 in 1998. The increase is due to the repayment of certain
debt obligations of Old Wyndham, Interstate and Summerfield in 1998. In
connection with these repayments, Patriot incurred prepayment penalties and
wrote-off the remaining balance of unamortized deferred financing costs
associated with such debt. In 1997, the extraordinary item relates to the
write-off of the remaining balance of unamortized deferred financing costs
associated with the Old Credit Facility which was repaid in 1997.     
   
  As a result of the factors discussed above, primarily due to non-recurring
charges and the costs of acquiring leaseholds, net loss was $44,888,000 for
the year ended December 31, 1998, as compared to net loss of $2,152,000 for
the year ended December 31, 1997.     
 
 
                                      38
<PAGE>
 
   
Results of Operations: Year Ended December 31, 1997     
   
 Compared with Year Ended December 31, 1996     
   
  Patriot's Participating Lease revenue from the lessees (including Wyndham)
for the year ended December 31, 1997 increased 137.7% from $75,893,000 in 1996
to $180,451,000 in 1997. This increase is primarily due to the net increase in
owned hotel properties to 91 at December 31, 1997 from 46 at December 31,
1996. Also included in Participating Lease revenue for the year ending
December 31, 1997 is the income related to the lease of the Racecourse
facility and land to Wyndham of $2,792,000 which was acquired during 1997.
       
  Interest and other income increased from $600,000 in 1996 to $5,103,000 in
1997 which is primarily attributable to additional investments in mortgage
notes receivable during 1997 and interest and dividend income earned on cash
investments.     
   
  Real estate and personal property taxes and casualty insurance was
$17,958,000 for the year ended December 31, 1997, compared to $7,150,000 for
the year ended December 31, 1996. This increase is primarily due to the net
increase in owned hotel properties to 91 at December 31, 1997 from 46 at
December 31, 1996.     
   
  General and administrative expenses were $11,157,000 for the year ended
December 31, 1997, compared to $4,500,000 for 1996. The increase is primarily
attributable to additional general and administrative expenses incurred
related to the growth of the Company's portfolio during 1997 of which the
largest component is salaries and wages. Also included in general and
administrative expenses is the amortization of unearned stock compensation
which increased to $4,686,000 for 1997 from $1,068,000 for 1996. This increase
is due to a full year's amortization in 1997 of stock grants issued in 1996 as
well as amortization of stock grants issued in 1997. Also included in general
and administrative expenses are the costs associated with evaluating
properties and companies which were ultimately not acquired of $1,068,000 in
1997 which increased from $173,000 in 1996. Although general and
administrative expenses increased in dollar value in 1997 over 1996, the
expenses expressed as a percentage of total revenues remained relatively
constant at 6.0% in 1997 and 5.8% in 1996.     
   
  Ground lease expense increased from $1,075,000 for the year ended December
31, 1996 to $4,117,000 for the year ended December 31, 1997. This increase is
primarily due to the ground lease payments for the Race course facility
acquired in July of 1997.     
   
  Interest expense for the year ended December 31, 1997 was $51,000,000
compared to $7,380,000 in 1996. The primary components of this increase are an
increase of approximately $29,466,000 related to borrowings under the Credit
Facility and Term Loan an increase of approximately $12,585,000 related to
additional borrowings under the Old Line of Credit and mortgage financing
obtained in 1997, an increase of approximately $2,150,000 related to
amortization of deferred financing costs and an increase of approximately
$1,890,000 related to additional subscription notes due to Wyndham and other
miscellaneous note and commitments payable (including swap arrangements)
entered into in 1997. These increases are the result of the increase in
Patriot's outstanding debt obligations from $214,339,000 as of December 31,
1996 to $1,112,709,000 at December 31, 1997. The increase in the Company's
debt outstanding is the result of borrowings to fund the cash purchase prices
of acquisitions of hotel properties and companies during 1997 and the
assumption of debt in connection with these acquisitions. Additionally,
Patriot capitalized interest totaling $2,562,000 and $91,000 for the years
ended December 31, 1997 and 1996, respectively, associated with major
renovations of certain hotel properties.     
   
  In connection with Patriot's acquisition of eight leasehold interests in
1997 for hotels that Patriot owns and leased to CHC Lease Partners, Patriot
recognized expense of $54,499,000 related to the cost of acquiring these
leasehold interests.     
   
  Depreciation and amortization expense was $49,069,000 for the year ended
December 31, 1997, compared to $17,420,000 for the same period in 1996. This
increase is primarily due to the net increase in owned hotel properties to 91
at December 31, 1997 from 46 at December 31, 1996.     
 
                                      39
<PAGE>
 
   
  Minority interest share of income in the Patriot Partnership was $1,713,000
and $6,767,000 for the years ended December 31, 1997 and 1996, respectively.
The decrease is due to the dilution of the minority interest as a result of
the common shares issued in connection with the various mergers and common
stock offerings occurring during 1997.     
   
  Minority interest share of income in Patriot's other consolidated
subsidiaries was $1,674,000 in 1997 and $55,000 in 1996. The increase is due
to the acquisition of properties during 1997 in which minority interest
holders owned an interest.     
   
  Concurrent with the repayment of the Old Line of Credit, Patriot wrote off
the remaining balance of unamortized deferred financing costs associated with
the Old Line of Credit in the amount of $2,534,000. This amount, net of
minority interest share of the net loss, has been reported as an extraordinary
item for the year ended December 31, 1997. No such write-offs were incurred
during 1996.     
   
  As a result of the factors above, primarily due to the costs of acquiring
leaseholds, net loss was $2,152,000 for the year ended December 31, 1997,
compared to net income of $37,991,000 for the year ended December 31, 1996.
    
Results of Operations: Year Ended December 31, 1996
 Compared with the Period October 2, 1995 (inception of operations) through
December 31, 1995
 
  Old Patriot completed its initial public offering of common stock on October
2, 1995 and commenced operations with the acquisition of 20 hotels. Because
1995 was a short fiscal year for Patriot, the operating results for the year
ended December 31, 1996 are not directly comparable to 1995. For the year
ended December 31, 1996, Patriot's Participating Lease revenue from the
Lessees was $75,893,000, compared $10,582,000 in 1995. Interest and other
income was $600,000 for the year ended December 31, 1996, compared to $513,000
in 1995. In 1995, interest and other income consisted primarily of interest
earned on invested cash balances resulting from the net proceeds of the
initial public offering.
 
  For the year ended December 31, 1996 as compared to the period October 2,
1995 (inception of operations) through December 31, 1995, Patriot experienced
similar increases in expenses as a result of the short fiscal year for Patriot
in 1995, as discussed above.
 
  General and administrative expenses were $4,500,000 for the year ended
December 31, 1996, compared to $607,000 for 1995. General and administrative
expenses include the amortization of unearned stock compensation of $1,068,000
for 1996 and $71,000 for 1995.
 
  Ground lease expense totaled $1,075,000 in 1996 (none in 1995). Real estate
and personal property taxes and insurance was $7,150,000 for 1996, compared to
$901,000 for 1995
 
  Patriot reported $7,380,000 of interest expense for the year ended December
31, 1996, compared to $89,000 in 1995. Patriot's outstanding debt obligations
as of December 31, 1996 and 1995 were approximately $214,339,000 and
$9,500,000, respectively. Interest expense in 1996 consisted primarily of
$6,755,000 of interest incurred on the Revolving Credit Facility, the Old Line
of Credit and mortgage note balances outstanding and $431,000 of amortization
of deferred financing costs. Interest expense in 1995 consisted of $62,000 of
interest incurred on the Old Line of Credit balance and $27,000 of
amortization of deferred financing costs.
 
  Depreciation and amortization expense was $17,420,000 for 1996, compared to
$2,590,000 for 1995.
 
  Patriot's share of income from unconsolidated subsidiaries was $5,845,000 in
1996, compared to $156,000 in 1995.
 
 
                                      40
<PAGE>
 
  Minority interest's share of income of the REIT Partnership was $6,767,000
for the year ended December 31, 1996, compared to $968,000 in 1995. Minority
interest's share of income of other consolidated Patriot subsidiaries was
$55,000 for 1996 (none in 1995).
 
  Patriot reported extraordinary losses in 1995 totaling $737,000 (net of the
minority interest share of the loss) related to the pay-off of assumed
mortgage debt on hotel properties acquired.
 
  As a result, net income was $37,991,000 for the year ended December 31,
1996, compared to net income of $5,359,000 for the period October 2, 1995
(inception of operations) through December 31, 1995.
 
WYNDHAM INTERNATIONAL, INC.
       
   
Results of Operations: Year Ended December 31, 1998     
   
 Compared with Six Months Ended December 31, 1997     
   
  Concurrent with the closing of the Cal Jockey merger, the entity now known
as Wyndham began leasing four hotels from the Patriot Partnership and
commenced its hotel management operations on July 1, 1997. During the
remainder of 1997, Wyndham acquired the leases for 51 additional Patriot
hotels. At December 31, 1997, Wyndham leased 55 hotels from PAH, managing 24
of those hotels, and managed 27 for third parties. As of December 31, 1998,
Wyndham leased 203 hotels from Patriot, managing 185 of those hotels, and
manages 163 hotels for third parties.     
   
  Hotel revenues were $1,842,682,000 for the year ended December 31, 1998 as
compared to $167,727,000 for the six months ended December 31, 1997. The
increase in revenues is due not only to the increase in the number of leased
hotels from 51 in 1997 to 203 in 1998, but also due to the increases in REVPAR
experienced by the hotel porfolio as a whole (see statistical information).
       
  Hotel expenses increased to $1,251,548,000 for the year ended December 31,
1998 as compared to $118,317,000 for the six months ended December 31, 1997.
The increases are due to the full year's results in 1998 for hotels leased
during 1997 and the additional hotel leases acquired during 1998. As a
percentage of hotel revenues, hotel expenses decreased from 70.5% for the 1997
period to 67.9% for 1998 due to the cyclical nature of the revenue stream. The
first six months of revenues are higher, but fixed expenses remain constant,
which caused the percentage of expenses to revenue to be higher in 1997.     
   
  Racecourse facility revenue increased from $26,344,000 for the six months
ended December 31, 1997 to $51,259,000 for the year ended December 31, 1998.
Racecourse facility expenses increased from $24,245,000 for the six months
ended December 31, 1997 to $43,198,000 for the year ended December 31, 1998.
The increase is due to the number of race days in 1998 of 106 as opposed to
the number of race days in 1997 of 63. As a percentage of racecourse facility
revenues, racecourse facility expenses decreased from 92.0% for the 1997
period to 84.3% for 1998 due to reductions in administrative payroll expenses.
       
  Management fee and service fee income increased from $7,088,000 for the six
months ended December 31, 1997 to $89,983,000 for the year ended December 31,
1998. This increase is primarily the result of the acquisition of third party
management contracts during 1998.     
   
  Interest and other income increased from $2,975,000 for the six months ended
December 31, 1997 to $18,303,000 for the year ended December 31, 1998. The
increase is primarily attributable to the mergers and acquisitions of the
hotel management and related businesses of Interstate, Summerfield, Wyndham
and Arcadian during 1998, the subscription notes payable from Patriot and
interest and dividend income earned on cash investments.     
   
  General and administrative expenses increased from $6,024,000 for the six
months ended December 31, 1997 to $87,882,000 for the year ended December 31,
1998 of which salaries and wages is the major component. This increase is due
primarily to the overhead required due to the growth in portfolio of managed
and leased hotels during 1998. Also, Wyndham recorded costs associated with
evaluating properties and companies which were ultimately not acquired of
$12,358,000.     
 
 
                                      41
<PAGE>
 
   
  Wyndham acquired 17 leaseholds of hotels owned by Patriot during the year
ended December 31, 1998 resulting in cost of acquiring leaseholds of
approximately $52,721,000.     
   
  For the year ended December 31, 1998, Wyndham recognized approximately
$23,184,000 of impairment losses related to assets held for sale. In
accordance with SFAS No. 121, when management identifies an asset held for
sale a fair value is estimated. If the fair value of the asset is less than
the carrying amount, a reserve for impairment is established.     
   
  Depreciation and amortization expense was $69,375,000 for the year ended
December 31, 1998, compared to $3,616,000 for the six months ended December
31, 1997. This increase is primarily due to amortization of goodwill,
management contracts and trade names of approximately $39,286,000. It also
includes approximately $30,089,000 in depreciation and amortization,
predominantly from the WHG acquisition as well as other miscellaneous
acquisitions.     
   
  Participating Lease expense increased to $519,589,000 for the year ended
December 31, 1998 from $50,626,000 for the six months ended December 31, 1997.
The increase is due to a full year's expense for the leases acquired in 1997
and the expense related to the leases acquired in 1998. As a percentage of
hotel revenues, Participating Lease expense remained constant after accounting
for the effect of eliminating lease expense and lease revenue with Wyndham.
       
  Interest expense increased to $35,690,000 for the year ended December 31,
1998 from $933,000 for the six months ended December 31, 1997. The increase is
primarily due to approximately $19,555,000 in interest expense and loan
amortization for the WHG assets, the subscription and other notes with Patriot
of approximately $12,493,000 and approximately $1,977,000 in interest expense
on the capital lease of the Harbour Island Hotel.     
   
  Wyndham's share of income from unconsolidated subsidiaries was $3,134,000
during 1998 resulting from the acquisition of hotels owned through
unconsolidated subsidiaries during 1998.     
   
  The provision for income taxes increased from $481,000 for the six months
ended December 31, 1997 to $14,381,000 for the year ended December 31, 1998.
The increase is due to the operation of certain special purpose Wyndham
controlled subsidiaries which separately report and pay taxes on their taxable
income. For federal income tax purposes, the taxable income from these Wyndham
controlled subsidiaries can not be consolidated with Wyndham's taxable income
or loss and can not be offset by net operating losses created at Wyndham.     
   
  Minority interest's share of loss in the Wyndham Partnership was $12,750,000
for the year ended December 31, 1998 and $29,000 for the six months ended
December 31, 1997. The increase is due to the increase in the net loss before
minority interest resulting from the increases in the revenues and expenses
discussed above.     
   
  Minority interest's share of income in Wyndham's other consolidated
subsidiaries was $31,705,000 for the year ended December 31, 1998 and the
minority interest's share of the loss was $59,000 for the six months ended
December 31, 1997. The increase is due to Patriot's 99.0% ownership of most of
the decontrolled subsidiaries consolidated by Wyndham.     
   
  As a result of the factors discussed above, primarily due to the non-
recurring charges and the costs of acquiring leaseholds, net loss was
$112,419,000 for the year ended December 31, 1998, as compared to net loss of
$20,000 for the six months ended December 31, 1997.     
   
Results of Reporting Segments: For the year ended December 31, 1998     
   
 Compared with the year ended December 31, 1997     
       
   
  The Companies' management reviews Patriot's and Wyndham's results of
operations on a combined basis. Patriot's revenues and the majority of its
expenses are classified in the "other" reportable segment. Patriot     
 
                                      42
<PAGE>
 
   
classifies real estate and personal property taxes and casualty insurance and
ground lease expense with their related hotel operations. Wyndham's results of
operations are classified into all six reportable segments.     
   
  The results of reporting segments discussion includes 12 months of 1998 for
Patriot and Wyndham, 12 months of 1997 for Patriot and 6 months of 1997 for
Wyndham.     
   
  The Companies manage the business in six reportable segments. Those segments
include Wyndham hotels, resort properties, all suite properties, other
proprietary branded properties, non-proprietary branded properties and other.
       
  Wyndham hotels properties include Wyndham Hotels, Wyndham Gardens and
Wyndham Grand Heritage and represent approximately 29.7% and 3.2% of total
revenue for 1998 and 1997, respectively. Total revenue was $610,523,000 for
the year ended December 31, 1998 compared to $10,711,000 in 1997. The increase
is primarily due to the additional lease agreements entered into with Patriot
as a result of the acquisition of hotels and mergers in 1998. Operating income
for the Wyndham hotels was $153,723,000 for the year ended December 31, 1998
compared to $2,388,000 for 1997.     
   
  Resort properties including Grand Bay and Wyndham, represent approximately
15.4% and 9.1% of total revenue for 1998 and 1997, respectively. Total revenue
was $315,674,000 for the year ended December 31, 1998 compared to $30,334,000
in 1997. The increase is primarily due to the additional lease agreements
entered into with Patriot as a result of the acquisition of hotels and mergers
in 1998. Operating income for the resort properties was $76,349,000 for the
year ended December 31, 1998 compared to $6,628,000 for 1997.     
   
  All suite properties, including Summerfield and Sierra, represent
approximately 3.6% of total revenue for 1998. Patriot purchased 4 properties
and Patriot and Wyndham acquired 26 leaseholds in 1998 and leased them to
Wyndham. Total revenue was $74,333,000 for the year ended December 31, 1998
and operating income was $14,690,000 in 1998.     
   
  Other proprietary branded properties including Malmaison, Grand Heritage,
Clubhouse and hotels acquired in the Arcadian acquisition, represent
approximately 3.9% and 2.9% of total revenue for 1998 and 1997, respectively.
Total revenue was $80,998,000 for the year ended December 31, 1998 compared to
$9,595,000 in 1997. The increase is primarily due to the additional lease
agreements entered into with Patriot as a result of the acquisition of hotels
and mergers in 1998. Operating income for these properties was $26,492,000 for
the year ended December 31, 1998 compared to $1,436,000 for 1997.     
   
  Non-proprietary branded properties including Hampton, Hilton, Holiday Inn,
Marriott, Ramada, Radisson and other major hotel franchises, represent
approximately 37.0% and 34.4% of total revenue for 1998 and 1997,
respectively. Total revenue was $761,154,000 for the year ended December
31,1998 compared to $115,223,000 in 1997. The increase is primarily due to the
additional lease agreements entered into with Patriot as a result of the
acquisition of hotels and mergers in 1998. Operating income for these
properties was $183,703,000 for the year ended December 31, 1998 compared to
$29,947,000 for 1997.     
   
  Other represents revenue from various operating businesses including Bay
Meadows racetrack, management and other service companies as well as
participating lease revenue for those hotels leased to third parties. Total
revenue for the other segment was $213,659,000 and $169,172,000 for the years
ended December 31, 1998 and 1997, respectively. The increase in total revenue
is a result of a full year of operations reflected in 1998 compared to six
months of operations in 1997. Operating loss of the other segment was
$576,963,000 for the year ended December 31, 1998 compared to $42,272,000. The
increase in operating loss is a result of the following items: the treasury
lock settlement of $49,334,000; the loss on the sale of the Fine Transaction
assets of $9,453,000; the impairment loss on assets held for sale (including
the Bay Meadows racetrack) of $51,081,000; the increase in the costs of
acquiring leaseholds in 1998 over 1997 of $9,908,000; the increase in interest
expense of $209,572,000 as a result of the increased borrowings to fund the
1998 mergers and acquisitions; and the increase in depreciation and
amortization of $178,548,000 as a result of the 1998 mergers and acquisitions.
    
                                      43
<PAGE>
 
 Statistical Information
 
  During 1998, Patriot's and Wyndham's portfolio of 178 owned hotels
experienced strong growth in both average daily rate ("ADR") and revenue per
available room ("REVPAR") of approximately 6.2% and 6.3%, respectively, while
occupancy remained relatively stable. Management attributes this growth to
continued marketing efforts throughout the portfolio on hotels that have been
newly renovated, and repositioned in certain cases, as well as to the current
strength of market conditions in the U.S. lodging industry. The following
table sets forth certain statistical information for the Companies' 178 owned
hotels as of December 31, 1998 and 1997 as if the hotels were owned at the
beginning of the periods presented.
 
 
<TABLE>
<CAPTION>
                                  Occupancy          ADR           REVPAR
                                 ------------  --------------- ---------------
                                 1998   1997    1998    1997    1998    1997
                                 -----  -----  ------- ------- ------- -------
<S>                              <C>    <C>    <C>     <C>     <C>     <C>
Wyndham Branded Hotels.......... 70.50% 70.80% $119.57 $112.32 $ 84.35 $ 79.54
Grand Bay Hotels & Resorts...... 67.00  70.50   287.30  266.64  192.52  187.86
Summerfield Suites.............. 79.70  74.20   129.42  123.01  103.17   91.27
Malmaison....................... 83.50  75.40   125.65  117.27  104.89   88.44
Clubhouse....................... 66.40  71.50    68.07   65.75   45.23   47.01
Arcadian........................ 68.80  63.80   142.67  128.43   98.10   81.92
Non Proprietary -- Limited
 Service........................ 67.80  74.10    74.57   65.87   50.54   48.83
Non Proprietary Brands.......... 71.70  71.20    99.59   94.29   71.39   67.16
                                 -----  -----  ------- ------- ------- -------
 Weighted average............... 71.10% 71.00% $109.94 $103.53 $ 78.15 $ 73.55
</TABLE>
 
COMBINED LIQUIDITY AND CAPITAL RESOURCES
          
  Combined cash and cash equivalents as of December 31, 1998 were $158.9
million, including restricted cash of $35.9 million. Combined cash and cash
equivalents as of December 31, 1997 were $47.4 million, including capital
improvement reserves of $5.0 million. The increase is primarily the result of
net cash provided by operating and financing activities exceeding the net cash
used in investing activities.     
   
Cash Flow Provided by Operating Activities     
   
  The Companies' principal source of cash to fund operating expenses and
distributions to its shareholders is cash flow provided by operating
activities. Patriot's principal source of revenue is rent payments from the
lessees, including Wyndham, under the participating leases. Wyndham's
principal source of cash flow is from the operation of the hotels it leases
and manages. Wyndham's ability to make the rent payments to Patriot is
dependent upon their ability to efficiently manage the hotels and generate
sufficient cash flow from operation of the hotels. Combined cash flows from
operating activities of the Companies were $244.5 million for the year ended
December 31, 1998, which represent a combination of the collection of rents
under participating leases with third party lessees and cash flows generated
by the hotels operated by Wyndham. Cash flows from operating activities were
$108.1 million for the year ended December 31, 1997, which primarily represent
the collection of rents under participating leases. The increase is due
primarily to the results of operations or the lease payments for 208 hotels
acquired during 1998.     
   
Cash Flows from Investing and Financing Activities     
   
  During 1998, the Companies continued to experience rapid growth through the
merger and acquisition of hotel properties and management companies. These
transactions were funded with a combination of issuance and or assumption of
debt as well as sale of registered and unregistered securities. The proceeds
from the sale of the unregistered securities were used to repay borrowings
under the Companies' Credit Facility. The Credit Facility was then used to
fund the cash portion of the Companies mergers and acquisitions.     
 
 
                                      44
<PAGE>
 
   
  Combined cash flows used in investing activities of the Companies were $2.1
billion for the year ended December 31, 1998, resulting primarily from the
merger and acquisition of various hotel properties and management companies,
and the renovation expenditures at certain hotels. Combined cash flows used in
investing activities of the Companies were $1.2 billion for the year ended
December 31, 1997, resulting primarily from the Cal Jockey merger, the
acquisition of various hotel properties and management companies, and the
renovation expenditures at certain hotels. Combined cash flows used in
investing activities were $419.7 million for the year ended December 31, 1996,
resulting primarily from the acquisition of hotel properties.     
   
  Combined cash flows from financing activities of $1.9 billion for the year
ended December 31, 1998 were primarily related to borrowings on the Credit
Facility, the Term Loans and mortgage notes and net proceeds from public and
private placement of equity securities, net of payments of dividends and
distributions. Combined cash flows from financing activities of $1.1 billion
for the year ended December 31, 1997 were primarily related to borrowings on
the Credit Facility, the Term Loans and mortgage notes and net proceeds from
public and private placement of equity securities, net of payments of
dividends and distributions. Cash flows from Patriot's financing activities of
$360.3 million for the year ended December 31, 1996 were primarily related to
borrowings on the Old Line of Credit and net proceeds from public and private
placement of equity securities, net of payments of dividends and
distributions.     
 
  In June 1998 in connection with the Interstate merger, the Companies closed
on the commitment from The Chase Manhattan Bank and Chase Securities, Inc. and
Paine Webber Real Estate Securities, Inc. to increase Patriot's existing
credit facilities to an aggregate of $2.7 billion (an increase of $1.5 billion
from the prior $1.25 billion credit package). The increased credit facilities
include the $900 million revolving credit facility ("Credit Facility") and a
series of term loans in the aggregate amount of up to $1.8 billion (the "Term
Loans"). Proceeds from the increased credit facilities were used to fund the
cash portion of the Interstate merger consideration, as well as to refinance
certain outstanding indebtedness of the Patriot Companies. Interest rates will
be based on the Companies' leverage ratio and may vary from 1.5% to 2.5% over
LIBOR. As of December 31, 1998 the effective rate of interest was 7.314% for
all borrowings under the credit facility except for Tranche B which was
7.564%. Patriot incurred approximately $27.4 million in loan fees and other
expenses associated with this financing arrangement.
 
  As of December 31, 1998, the Companies had no additional availability under
the Credit Facility. The weighted average interest rate in effect for the
Credit Facility for the period ended December 31, 1998 was 7.90% per annum. As
of December 31, 1998, there was $875.6 million outstanding under the Credit
Facility. Additionally, Patriot had outstanding letters of credit totaling
$24.4 million as of December 31, 1998.
 
  The Credit Facility matures July 2000. The Term Loans had maturities of
January 31, 1999 ($350 million); March 31, 1999 ($400 million); March 31, 2000
($450 million); and March 31, 2003 ($599 million).
       
   
  All of the lenders under the Credit Facility have agreed to extend maturity
of the two term loans which matured on January 31, 1999 and March 31, 1999 to
June 30, 1999, subject to Patriot and Wyndham consummating the Investment by
that date. If the Companies do not consummate the Investment by June 30, 1999,
or the agreement with the Investor Group otherwise terminates, the maturity on
these two term loans will be extended to March 31, 2000 and the Companies will
be required to make a $300 million amortization payment by December 31, 1999.
Additionally, the Companies will be required to secure the Credit Facility
with mortgages and other security interest. Fees of $11.7 million have been
paid to the lenders under the Credit Facility in connection with their
agreement to extend the maturities of the term loans to June 30, 1999.     
   
  As of March 22, 1999, the Companies had approximately $875.6 million
outstanding under the Credit Facility and $1.8 billion outstanding on the Term
Loans. Additionally, the Companies had outstanding letters of credit totaling
$24.4 million. As of March 22, 1999, Patriot also had over $993 million of
mortgage debt outstanding that encumbered 49 hotels and 3 hotels under
development and approximately $241 million in other debt, resulting in total
indebtedness of approximately $3.9 billion. As of March 22, 1999, the
Companies had no additional availability under the Credit Facility.     
 
 
                                      45
<PAGE>
 
   
  As of March 22, 1999, the Companies have entered into four interest rate
swap arrangements to swap floating rate LIBOR-based interest rates for fixed
rate interest amounts as a hedge against $822 million of the outstanding
balance on the Credit Facility. The interest rate swaps cover borrowings under
the Credit Facility and related Term Loans and fixes the LIBOR portion of the
Credit Facility and Term Loans interest rate at 5.80%, 6.255% (as amended),
5.84%, and 5.56% respectively. The interest rate swap arrangements expire
December 2000 ($72 million--entered January 31, 1996), November 2002 ($375
million--entered February 28, 1999), November 2002 ($125 million--entered
January 9, 1998) and June 2003 ($250 million--entered July 1, 1998). If the
actual LIBOR rate is less than the specified fixed interest rate, Patriot is
obligated to pay the differential interest amount, such amount being recorded
as incremental interest expense. If the LIBOR is greater than the specified
fixed interest rate, the differential interest amount is refunded to Patriot.
       
  The Companies have entered into two additional interest rate swap
arrangements to swap floating rate LIBOR-based interest rates for a fixed rate
interest amount as a hedge against $51 million of the outstanding balance on
specific property related debt. The interest rate swap fixes the LIBOR portion
of the debt interest rate at 5.31% per annum through January 2000 ($20
million--entered January 4, 1999) and 5.42% per annum through March 2001 ($31
million--entered January 4, 1999). If the actual LIBOR rate is less than the
specified fixed interest rate, Patriot is obligated to pay the differential
interest amount, such amount being recorded as incremental interest expense.
If the LIBOR is greater than the specified fixed interest rate, the
differential interest amount is refunded to Patriot.     
 
  As of March 22, 1999, Patriot has six interest rate cap arrangements as
follows: an interest rate cap that limits LIBOR to 6% on up to $105 million of
indebtedness through June 1999; an interest rate cap that limits LIBOR to 7%
on up to $208.8 million of indebtedness through October 1999; an interest rate
cap that limits LIBOR to 7% on up to $1.5 billion of indebtedness through
April 2000; an interest rate cap that limits LIBOR to 8.5% on up to $29.1
million of indebtedness through August 2004; an interest rate cap that limits
LIBOR to 7.83% on up to $38 million of indebtedness through October 2001; and
an interest rate cap that limits LIBOR to 6.75% on up to $19.5 million of
indebtedness through March 2001.
   
  Forward Equity Contracts. In additon to its debt obligations and related
interest payments, Patriot is a party to forward equity contracts with three
counterparties involving the sale of an aggregate of 13.3 million paired
shares, with related price adjustment mechanisms. On December 31, 1997, the
Companies sold 3.25 million unregistered paired shares to UBS, for a purchase
price per paired share of $28.125, or aggregate consideration of approximately
$93.6 million. On February 26, 1998, the Companies sold 4.9 million
unregistered paired shares to Nations, for a purchase price per paired share
of $24.8625, or aggregate consideration of approximately $121.8 million. On
April 6, 1998, the Companies sold 5.15 million unregistered paired shares to
PaineWebber for a purchase price per paired share of $27.01125, or aggregate
consideration of approximately $139.1 million. The proceeds of these
placements were used by the Companies to repay borrowings under the Companies'
Credit Facility. The Credit Facility was then used to fund the cash portion of
the Companies mergers and acquisitions. Patriot's aggregate obligation under
the forward equity transactions was approximately $321.9 million at April 12,
1999. As of such date, Patriot has delivered an aggregate of 84.7 million
shares to the counterparties as collateral, including approximately 4 million
shares issued as dividends on the collateral shares, in addition to
approximately 12.5 million original paired shares currently owned by the
counterparties or their affiliates.     
   
  In a forward equity transaction, a company sells shares of its common stock
to an investment bank or similar financial institution. At the same time, the
parties enter into a forward contract under which they agree to "settle" the
transaction at a stated maturity date based upon the adjusted price of the
purchased shares at maturity. During the term of the forward contract, the
price of the purchased shares increases at a rate that corresponds to an
agreed-upon interest rate. At maturity, the buyer sells a number of shares
sufficient to generate proceeds equal to the total adjusted purchase price of
the purchased shares. Shares may be sold to the public through an underwritten
public offering or by other methods, or to private investors. If the buyer
does not receive sufficient proceeds from its sales of the originally
purchased shares, the company must issue more shares of common stock to the
buyer for resale until the obligation has been satisfied. Often, a company may
pay its obligation under a forward equity contract in cash as well as shares
of its stock.     
 
                                      46
<PAGE>
 
       
   
  On February 28, 1999, all three counterparties agreed, subject to specified
conditions, not to require settlement under their respective forward
agreements or to sell paired shares in connection with the forward agreements
until the earlier of the closing of the $1 billion equity investment or June
30, 1999. In connection with the standstill agreements, the Companies agreed
to pay a 2% fee to the three counterparties. The agreements provide that the
standstill obligations terminate if, among other events, the price of the
paired shares fell to a specified threshold. As of the date of this Form 10-
K/A, the price of the paired shares has fallen below each of the thresholds.
As a result, each of the forward counterparties has the right to require an
immediate settlement of its forward equity transaction. As of the date of this
Form 10 K/A, none of the counterparties has made any sale of paired shares,
other than the sale of 754,525 paired shares by one counterparty in December
1998, or required settlement of its forward transaction. However, the
Companies cannot assure you that the forward counterparties will not sell
paired shares or require settlement in the future.     
   
  The Companies may settle the forward transactions by delivering either cash
or paired shares covered by an effective registration statement. Sources of
cash are not currently available for the Companies to make the payments that
would be required to settle one or more of the forward transactions in cash.
Moreover, the Companies cannot assure that the bank lenders would consent to
any cash settlements prior to the closing of the $1 billion equity investment.
Generally, the Companies may settle by delivering paired shares only if a
registration statement covering such paired shares is effective. There are
currently effective registration statements covering the sale by the three
forward counterparties of up to 40 million paired shares and the sale of one
counterparty of an additional 4 million paired shares of which 754,525 paired
shares were sold by that counterparty in December 1998. In addition, the
Companies filed a registration statement in April 1999 registering an
additional 68 million paired shares in connection with the forward equity
transactions. If, and when, the April 1999 registration statement becomes
effective, there will be 111.2 million paired shares covered by effective
registration statements, representing approximately 14 million paired shares
more than the total number of paired shares currently owned or held as
collateral by the forward counterparties. The Companies cannot assure that
these registration statements will remain effective or that the Companies will
not be required to register more paired shares in connection with the forward
equity transactions. Given the current market price of the paired shares, any
settlement in paired shares would have severely dilutive effects on our
capital stock. Based on the $5.0625 closing price of the paired shares on
April 30, 1999 and assuming an average of 2% selling expenses, the forward
counterparties would have to sell approximately 65 million paired shares, to
settle all of the forward equity transactions in full. The number of shares
required would substantially increase if the market price of the paired shares
decreases as a result of the sales of paired shares by the forward
counterparties. If any of the counterparties sells paired shares, the
conversion price of the preferred stock to be issued to the investors will be
adjusted downward to the extent that the price recognized by us on the sale is
less than $8.75 per share.     
   
  The Companies intend to settle in full all of the forward transactions with
the proceeds of the $1 billion equity investment. If the Companies settle the
forward transactions in cash, the counterparties must deliver to the Companies
all paired shares then owned by them or held by them as collateral under the
forward agreement.     
       
Securities Purchase Agreement
 
 Investment
 
  As of February 18, 1999, Patriot, Wyndham, Patriot Partnership, Wyndham
Partnership and affiliates of each of Apollo Real Estate Management III, L.P.,
Apollo Management IV, L.P., Thomas H. Lee Equity Fund IV, L.P., Beacon Capital
Partners, L.P. and Rosen Consulting Group, entered into a purchase agreement
under which the investors will purchase $1 billion of a new series B preferred
stock of Wyndham. Patriot and Wyndham currently plan to use the proceeds from
the investment to settle their forward equity contracts, as described above,
to repay indebtedness, and for working capital and growth purposes.
 
  Wyndham will pay dividends on its series B preferred stock quarterly, on a
cumulative basis, at a rate of 9.75% per year. For the first six years,
dividends will be payable partly in cash and partly in additional shares of
 
                                      47
<PAGE>
 
preferred stock, with the cash component initially equal to 30% for the first
dividend payment and declining over the period to approximately 19.8% for the
final dividend payment. Each share of series B preferred stock may be
converted, at the option of its holder, into that number of shares of Wyndham
common stock equal to $100.00 divided by the conversion price of the series B
preferred stock. Initially the conversion price will be $8.59, but is subject
to adjustment under certain circumstances.
 
 Restructuring
 
  Under the terms of the purchase agreement, relating to the $1 billion equity
investment, Patriot and Wyndham are required to complete a restructuring of
their existing paired share REIT structure prior to the investment. Under the
terms of the restructuring, the following events will occur:
 
    . A reverse stock split of the common stock of Wyndham and Patriot.
 
    . A wholly-owned subsidiary of Wyndham will merge with and into Patriot
      with Patriot surviving.
 
    . The pairing agreement between Patriot and Wyndham will terminate.
 
    . Patriot will terminate its status as a real estate investment trust
      effective January 1, 1999.
 
    . The non-voting stock of specified corporate subsidiaries held by the
      Patriot Partnership will be transferred, and subsequently will be
      owned directly by Patriot and/or Wyndham, rather than through the
      Patriot Partnership.
 
    . The third party partners in both the Patriot Partnership and the
      Wyndham Partnership will be offered an opportunity to exchange their
      limited partner interests for Wyndham common stock.
 
    . The preferred stockholders of Wyndham will be offered an opportunity
      to exchange their preferred stock for Wyndham common stock.
 
 Reverse Stock Split
 
  Prior to the merger of a subsidiary of Wyndham into Patriot, both Wyndham
and Patriot will implement a one-for-twenty reverse stock split of their
common stock.
 
 Redemption Option
 
  For a period of 170 days following the completion of the $1 billion equity
investment, Wyndham may 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
$100.00) plus all accrued dividends. Wyndham currently plans to fund this
redemption through the issuance of $300 million of series A preferred stock to
its stockholders. The series A preferred stock has the same economic terms as
the series B preferred stock.
 
 Liquidity
   
  As a condition of the $1 billion equity investment, the Companies are
required to restructure their existing organization. As discussed above, the
pairing agreement between Wyndham and Patriot will terminate, Patriot's status
as a REIT will terminate effective January 1, 1999 and Patriot will become a
taxable corporation at that date. As a result of that transaction, the Company
will be required to record a charge for deferred income taxes for the
difference between the income tax basis and the recorded carrying value of
assets and liabilities. The Company is continuing its analysis of the expected
effects of this non-cash charge. Currently the estimate is in the range of
$750 million, however; this amount could vary when the analysis is completed.
In addition, the Company will charge off the value of an intangible asset
associated with the paired share structure of approximately $84.2 million.
    
 In the event that the equity and related debt transaction referred to above
are not completed, management has determined that additional capital would
have to be raised from other sources or the Companies would have to
 
                                      48
<PAGE>
 
sell significant amounts of assets to produce proceeds sufficient to meet its
existing current debt maturity obligations. These asset sales could include
resort properties or Wyndham-managed properties in major cities and could
negatively impact operations. Management believes these alternatives, if
necessary, represent a viable plan to address Company's liquidity needs.
 
New Debt Financing
   
  New Credit Facility. Patriot has recently signed a commitment letter with
Chase Securities Inc. and The Chase Manhattan Bank for senior credit
facilities for Wyndham in the amount of $1.8 billion, comprised of a term loan
facility and a revolving loan facility. Definitive agreements relating to the
new credit facility are expected to be finalized at the same time that the
$1 billion equity investment is consummated. The commitment letter provided
that the Chase Manhattan Bank will act as the administrative agent and Chase
Securities Inc. will act as the lead arranger for a syndicate of lenders which
will provide Wyndham with $1 billion in term loans and up to $800 million
under the revolving loan facility, of which a maximum of $560 million may be
drawn at the closing of the investment. The term loan facility and the
revolving facility carry terms of 7 years and 5 years, respectively. The
commitment letter based interest rates for the new credit facility upon LIBOR
spreads varying from 1.50% to 3.00% per annum (for the revolving loan
facility) and 3.00% to 3.75% per annum (for the term loan facility), based
both on Wyndham's leverage ratio and on whether any increasing rate loans
(described below) are outstanding. However, at Wyndham's election or under
other specified circumstances, the term loans and revolving loans may instead
bear interest at an alternative base rate plus the applicable spread. The
alternative base rate is equal to the greater of The Chase Manhattan Bank's
prime rate or federal funds rate plus 0.5%, and the alternative spread is 1.0%
below the applicable LIBOR spread. Subject to limited agreed-upon exceptions,
the New Credit Facility will be guaranteed by the domestic subsidiaries of
Wyndham, and will be secured by pledges of equity interests held by Wyndham
and its subsidiaries. The proceeds from the term loan facility will be used to
finance the restructuring of Wyndham and Patriot. The proceeds from the
revolving loan facility will be used for working capital and general corporate
purposes.     
   
  Increasing Rate Loans. Wyndham and Patriot have signed a commitment letter
with The Chase Manhattan Bank, Chase Securities Inc., Bear, Stearns & Co.
Inc., and The Bear Stearns Companies Inc. providing that The Chase Manhattan
Bank, The Bear, Stearns Companies Inc. and a possible syndicate of other
lenders will provide an increasing rate loan facility in the amount of up to
$650 million. The increasing rate loans carry a term of 5 years. Interest
rates for the increasing rate loans are based on LIBOR spreads and are
initially set at 0.25% below the initial LIBOR spread on the term loan
facility, but increase by 0.50% every three months, with a cap of LIBOR plus
4.75%. However, under other specified circumstances, interest accrues at an
alternate rate equal to the rate borne by three-month treasury securities plus
1.0%, plus the applicable spread. The lenders under the increasing rate loans
receive the benefit of the same guarantees and pledges of security provided
under the New Credit Facility. The proceeds from the increasing rate loans
will be used to finance the restructuring of Wyndham and Patriot.     
   
  After the six month anniversary of the closing of the investment, lenders
transferring increasing rate loans may exchange the increasing rate loans for
exchange notes carrying identical terms to the increasing rate loans. To the
extent any increasing rate loans or exchange notes are outstanding 180 days
after the closing of the investment, Wyndham must by such date file and
maintain a shelf registration statement with the Securities and Exchange
Commission allowing the resale of any exchange notes outstanding thereafter.
Wyndham may also offer registered substitute notes in exchange for all
outstanding increasing rate loans and exchange notes.     
 
  Wyndham's ability to borrow under its revolving facility is subject to
Wyndham's compliance with a number of customary financial and other covenants,
including total leverage and interest coverage ratios, limitations on
additional indebtedness, and limitations on investments and stockholder
dividends.
   
  In April 1999, The Chase Manhattan Bank and Chase Securities Inc. notified
the companies that they were exercising their rights under the "market flex"
provisions of the commitment letters to change the terms of the senior credit
facilities and the increasing rate loan facility. The total amount of the
senior credit facilities was     
 
                                      49
<PAGE>
 
   
reduced by $200 million to $1.6 billion and the amount of the increasing rate
loans was increased by $200 million to $850 million. The revolving credit
facility has been reduced from $800 million to $600 million and the maximum
that may be drawn at the closing has been reduced from $560 million to $400
million.     
 
  Wyndham and Patriot have agreed to pay to the agents and the lenders
customary fees for a facility of this nature.
       
Interstate's Third-Party Hotel Management Business
   
  In May, 1998, Patriot along, with Interstate Hotels Company ("Interstate")
entered into a settlement agreement (as amended, the "Settlement Agreement")
with Marriott International, Inc. ("Marriott") which addressed certain claims
asserted by Marriott in connection with Patriot's then proposed merger with
Interstate. The Settlement Agreement provided for the dismissal of litigation
brought by Marriott, and allowed Patriot's merger with Interstate to close. In
addition to dismissal of the Marriott litigation, the Settlement Agreement
provides for the Companies re-branding of ten Marriott hotels under the
Wyndham name, Marriott's assumption of the management (the "Assumed Management
Contracts") of ten Marriott hotels formerly managed by Interstate for the
remaining term of the Marriott franchise agreement, and the divestiture of the
third-party management business which was operated by Interstate no later than
May 14, 1999.     
       
   
  If the Companies do not complete the spin-off by May 14, 1999, Marriott will
be entitled to receive 110% of the fees otherwise due under the Assumed
Management Contracts. We will also be subject to additional penalties
including Marriott's right to purchase, subject to third-party consents, the
hotels to be submanaged by Marriott and six additional Marriott hotels owned
by Patriot at their then appraised values.     
 
  Moreover, subject to any defenses the Companies may have, we would owe
Marriott liquidated damages with respect to the hotels converted to the
Wyndham brand, those to be submanaged by Marriott, and the six additional
Marriott hotels Marriott would have the option to purchase. The Companies also
anticipate that Marriott would require third-party owners of Marriott-branded
hotels that Wyndham manages to replace Wyndham as manager of their hotels. As
a result, each respective hotel would either: (1) lose the Marriott brand, at
which time the Companies would have to compensate Marriott for any lost
franchise fees or (2) terminate the management contract with us and enter into
a contract with another manager. The Companies would owe liquidated damages on
any third-party Marriott-franchised hotel which chooses to convert its brand.
 
Renovations and Capital Improvements
 
  During 1998, the Companies completed approximately $175 million in total
capital improvements and renovations on various hotel properties, including
(i) costs related to converting hotels to one of the Companies' proprietary
brands; (ii) costs related to recurring maintenance capital expenditures (iii)
costs related to enhancing the revenue-producing capabilities of its hotels.
Approximately $76 million of the total capital costs related to 33 hotels that
were converted to proprietary brands in 1998. These major renovations included
upgrading the quality of the furniture and fixtures in guest rooms, public
meeting space and lobby areas as well as adding additional rooms to certain of
the hotels. Patriot completed over $82.2 million of capital improvements and
renovations during 1997. During 1997, approximately $56.9 million of total
capital improvement expenditures were related to significant renovations at
certain of the hotel properties.
 
  Pursuant to the Participating Leases, Patriot is obligated to establish a
reserve for each hotel for capital improvements, including the periodic
replacement or refurbishment of furniture, fixtures and equipment ("F F&E").
Management reserves an average of 4.0% of total hotel revenues and believes
such amounts are sufficient to fund recurring capital expenditures for the
hotels. Capital expenditures, exclusive of renovations, may exceed 4.0% of
total revenues in a single year.
 
  The Companies attempt to schedule renovations and improvements during
traditionally lower occupancy periods in an effort to minimize disruption to
the hotel's operations. Therefore, management does not believe
 
                                      50
<PAGE>
 
such renovations and capital improvements will have a material effect on the
results of operations of the hotels. Capital expenditures will be financed
through the capital expenditure reserves, the Credit Facility, other financing
sources, or with working capital.
 
Legislation Affecting the Paired Share Structure
 
  Patriot's ability to qualify as a REIT is dependent upon its continued
exemption from the anti-pairing rules of Section 269B(a)(3) of the Internal
Revenue Code of 1986, as amended (the "Code"). Section 269B(a)(3) of the Code
would ordinarily prevent a corporation from qualifying as a REIT if its stock
is paired with the stock of a corporation whose activities are inconsistent
with REIT status, such as Wyndham. The "grandfathering" rules governing
Section 296B generally provide, however, that Section 296B(a)(3) does not
apply to a paired REIT if the REIT and its paired operating company were
paired on June 30, 1983. There are, however, no judicial or administrative
authorities interpreting this "grandfathering" rule in the context of a merger
into a grandfathered REIT or otherwise. Moreover, although Patriot's and
Wyndham's respective predecessors, Cal Jockey and Bay Meadows, were paired on
June 30, 1983, if for any reason Cal Jockey failed to qualify as a REIT in
1983 the benefit of the grand fathering rule would not be available to Patriot
and Patriot would not qualify as a REIT for any taxable year.
 
  Patriot's exemption from the anti-pairing rules could be lost, or its
ability to utilize the paired structure could be revoked or limited, as a
result of future legislation. In this regard, legislation to freeze the
grandfathered status of paired share REITS such as Patriot was included in the
Internal Revenue Service Restructuring and Reform Act of 1998 (the "IRS Reform
Act of 1998"), which was signed into law by the President on July 22, 1998.
 
  Under the IRS Reform Act of 1998, the anti-pairing rules generally apply to
real property interests acquired after March 26, 1998 by Patriot and Wyndham,
or a subsidiary or partnership in which a 10% or greater interest is owned by
Patriot or Wyndham (collectively, the "REIT Group"), unless (i) the real
property interests are acquired pursuant to a written agreement which is
binding on March 26, 1998 and all times thereafter or (ii) the acquisition of
such real property interests were described in a public announcement or in a
filing with the Securities and Exchange Commission on or before March 26,
1998. In addition, the grandfathered status of any property under the
foregoing rules will be lost if the rent on a lease entered into or renewed
after March 26, 1998, with respect to such property exceeds an arm's-length
rate. The IRS Reform Act of 1998 also provides that a property held by Patriot
or Wyndham that is not subject to the anti-pairing rules would become subject
to such rules in the event of an improvement placed in service after December
31, 1999 that changes the use of the property and the cost of which is greater
than 200 percent of (x) the undepreciated cost of the property (prior to the
improvement) or (y) in the case of property acquired where there is a
substituted basis, the fair market value of the property on the day it was
acquired by Patriot and Wyndham. There is an exception for improvements placed
in service before January 1, 2004 pursuant to a binding contract in effect as
of December 31, 1999 and at all times thereafter.
 
  The IRS Reform Act of 1998 generally permits Patriot to continue its current
method of operations with respect to its existing assets, including the assets
acquired in the Interstate merger, the Arcadian acquisition, the Summerfield
acquisition and the CHCI merger. However, the legislation would require
Patriot to modify its method of operations with respect to newly acquired
assets.
 
Year 2000 Compliance
 
  Many computer systems were not designed to interpret any dates beyond 1999,
which could lead to business disruptions in the United States and
internationally (the "Year 2000 issue"). The Companies recognize the
importance of minimizing the number and seriousness of any disruptions that
may occur as a result of Year 2000 and have adopted an extensive compliance
program. The Companies' compliance program involves three major program areas:
 
  .  corporate information technology infrastructure and reservation systems
 
  .  other electronic assets (such as, but not limited to, automated time
     clocks, point-of-sale systems, non-information technology systems,
     including embedded technologies that operate fire-life safety systems,
     phone systems, energy management systems and other similar systems)
 
                                      51
<PAGE>
 
  .  third parties with whom the Companies conduct business
 
  The Companies are applying a three phase approach to each program area:
 
  .  Inventory Phase (identify systems and third parties that may be affected
     by Year 2000 issues)
 
  .  Assessment Phase (prioritize the inventoried systems and third parties,
     assess their Year 2000 readiness, plan corrective actions)
 
  .  Remediation Phase (implement corrective actions, verify implementation,
     formulate contingency plans)
 
  The Companies engaged a consulting firm to conduct the inventory and
assessment phases of the compliance program. The Companies have completed
inventory and assessment phases with respect to their corporate information
technology infrastructure and reservation systems. The Companies have also
completed the inventory and assessment phases with respect to the information
technology and other electronic assets that are located in the Companies'
Hotels, other than some of the Hotels which are either managed by Wyndham but
not owned by Patriot or owned by Patriot but not leased or operated by Wyndham
(the "Third Party Compliance Hotels"). Based on those assessments, the
Companies, working with their consultants, determined which systems were not
Year 2000 compliant and developed appropriate remediation plans.
 
  The Companies have begun the necessary work to remediate those systems at
their owned and leased Hotels, and have completed 10 percent of that work. The
Companies previously engaged a consulting firm to provide the support and
additional skills to effect the necessary remediation in sufficient time for
testing and any necessary modifications.
 
  Of the 93 Third Party Compliance Hotels that were not acquired in the merger
with Interstate Hotels (the "Interstate merger"), 66 Third Party Compliance
Hotels have been assessed as part of the Companies' compliance program and the
Companies have begun to implement remediation plans at 21 of those hotels. The
owners of the other 45 Third Party Compliance Hotels that were assessed have
to date neither taken any action to effect the necessary remediation
identified in the assessment nor authorized the Companies to effect the
remediation on behalf of the owners. While none of the remaining 27 Third
Party Compliance Hotels have been assessed by the Companies, 4 of the owners
have informed the Companies that the owners completed their own assessments.
The Companies are continuing to monitor the status of the Third Party
Compliance Hotels and have reminded the owners of the importance of making the
Third Party Compliance Hotels Year 2000 compliant in sufficient time to permit
adequate testing. The Companies have begun surveying the Year 2000 compliance
of the owners of the hotels that are franchised under the Wyndham brand but
not managed by Wyndham, and have informed those owners of the appropriate
standards to make the equipment operating Wyndham's systems Year 2000
compliant. However, as the systems at the Third Party Compliance Hotels and
franchised hotels are not under the Companies' control, the Companies will be
required to rely on the information provided by those owners or
managers/operators and will not be able to test the assessment or remediation
effected by third parties at the Third Party Compliance Hotels or the
franchised hotels.
 
  The Companies presently expect to expend approximately $34 million in
connection with Year 2000 issues. To date, the Companies have incurred $1.75
million in connection with the inventory and assessment phases of their
compliance program and $4.6 million to remediate their systems. However, the
Companies' anticipated expenditures may increase as the Companies effect the
remediation plans.
 
  As part of the settlement of litigation arising out of the Interstate
merger, the Companies agreed to contribute to a new company management of the
Third Party Compliance Hotels acquired in that merger, and then dispose of
substantially all of that new company's stock by means of a spin-off to the
Companies' shareholders or otherwise. As the hotels acquired in the Interstate
merger whose management will be contributed to the new company are owned by
third parties, the Companies expect those owners to bear all costs related to
the inventory, assessment and remediation of those hotels.
 
  The Companies have identified the vendors and service providers that are
critical to the Companies' businesses and have requested those parties to
provide information concerning their Year 2000 compliance and
 
                                      52
<PAGE>
 
remediation efforts. The Companies are now seeking additional information from
those parties that did not respond or did not provide sufficient information,
but cannot guarantee that all vendors or service providers will comply with
the Companies' requests. More importantly, the Companies must rely on the
information provided by the third parties and will not be able to test the
third parties' compliance. As a result, the Companies may not be able to
accurately determine the Year 2000 compliance of those vendors or service
providers. Based on preliminary responses, the Companies believe that their
most critical vendors and service providers will not cause the Companies'
operations to be materially disrupted as a result of Year 2000 issues. During
1999, the Companies intend to determine the extent to which they will be able
to replace vendors and service providers that are expected to be non-
compliant. Due to the lack of an alternative source, there may be instances in
which the Companies will have no alternative but to remain with non-compliant
vendors or service providers. As the Companies identify the non-compliant
vendors and service providers, they will then determine appropriate
contingency plans.
 
  The Companies believe that their current compliance program will allow them
sufficient time to identify which of their systems and other electronic assets
are not Year 2000 compliant and to effect the necessary remediation to avoid
substantial problems arising from Year 2000 induced failures. The Companies
believe that their reprogramming, upgrading and systems replacements will be
implemented by the end of the third quarter of 1999. The Companies believe
that this should provide adequate time to further correct any problems that
did not surface during the implementation and testing for those systems.
Notwithstanding that, the Companies do recognize that some vendors and the
owners and managers/operators of the Third Party Compliance Hotels may not
comply with their present schedules and could affect the Companies' timing and
remediation efforts generally. If the Companies are not successful in
implementing their Year 2000 compliance plan, the Companies may suffer a
material adverse impact on their consolidated results of operations and
financial condition.
 
  In addition to those systems within the Companies' control and the control
of its vendors and suppliers, there are other systems that could have an
impact on the Companies' businesses and which may not be Year 2000 compliant
by January 1, 2000. These systems could affect the operations of the air
traffic control system and airlines or other segments of the lodging and
travel industries, or the economy and travel generally. In addition, these
systems could affect the Third Party Compliance Hotels or the Hotels
franchised under the Companies' brands whose owners and managers/operators are
implementing their own compliance programs. These systems are outside of the
Companies' control or influence and their compliance may not be verified by
the Companies. However, these systems could adversely affect the Companies'
financial condition or results of operation.
 
  During the second quarter of 1999, the Companies intend to develop
contingency plans to address potential Year 2000 induced failures. Because the
Companies have no control over third party assessment and remediation efforts,
the Companies expect to focus most of their contingency planning on externally
caused disruptions. In addition, the Companies will develop their plans on
their belief that the consequences of Year 2000 induced failures will be local
in nature. These plans will be based on existing contingency plans for
operations during storms and other natural disasters. While each Hotel will
develop a contingency plan, any disruption in utilities or other key local
services could have the effect of disrupting operations of several Hotels
located in the affected geographic area. As part of the Companies' contingency
planning, they also expect to evaluate their continued management of the Third
Party Compliance Hotels that do not become Year 2000 compliant.
 
Inflation
 
  Operators of hotels in general possess the ability to adjust room rates
quickly. However, competitive pressures may limit Wyndham's and the Lessees'
ability to raise room rates in the face of inflation.
 
Seasonality
 
  The hotel industry is seasonal in nature. Revenues for certain of Patriot's
hotels are greater in the first and second quarters of a calendar year and at
other hotels in the second and third quarters of a calendar year. Seasonal
variations in revenue at the hotels may cause quarterly fluctuations in the
Patriot Companies' revenues.
 
                                      53
<PAGE>
 
       
FUNDS FROM OPERATIONS
 
  Combined Funds from Operations of the Companies (as defined and computed
below) was $41.7 million for the three months ended December 31, 1998 and
$33.4 million for the three months ended December 31, 1997. Combined Funds
from Operations of the Companies was $263.6 million for the year ended
December 31, 1998 and $111.5 million for the year ended December 31, 1997.
       
   
  Funds from Operations, as defined by the National Association of Real Estate
Investment Trusts ("NAREIT"), represents net income (loss) (computed in
accordance with generally accepted accounting principles), excluding gains (or
losses) from debt restructuring or sales of property, plus depreciation of
real property, amortization of goodwill and amortization of management
contracts and trade names, and after adjustments for unconsolidated
partnerships, joint ventures and corporations. Adjustments for Patriot's
unconsolidated subsidiaries are calculated to reflect Funds from Operations on
the same basis. The Companies have also made certain adjustments to Funds from
Operations for real estate related amortization and the write off of certain
lease costs.     
   
  The Companies believe that Funds from Operations is helpful to investors as
a measure of the performance of an equity REIT because, along with cash flow
from operating, financing, and investing activities, it provides investors
with an indication of the ability of the Company to incur and service debt, to
make capital expenditures, and to fund other cash needs. The Companies believe
that in order to facilitate a clear understanding of their operating results,
Funds from Operations should be examined in conjunction with net income (loss)
as presented in the audited combined financial statements of the Companies.
Funds from operations does not represent cash generated from operating
activities in accordance with generally accepted accounting principles and
should not be considered as an alternative to net income or other measurements
under generally accepted accounting principles as an indicator of operating
performance or to cash flows from operating, investing or financing activities
as a measure of liquidity. Funds from Operations does not reflect working
capital changes, cash expenditures for capital improvements or principal
payments on indebtedness.     
 
                                      54
<PAGE>
 
  The following reconciliation of net (loss) income to Funds from Operations
illustrates the difference between the two measures of operating performance
for the three months ended December 31, 1998 and 1997:
 
<TABLE>
<CAPTION>
                                                               Three Months
                                                                  Ended
                                                               December 31,
                                                             -----------------
                                                               1998     1997
                                                             --------  -------
                                                              (in thousands)
   <S>                                                       <C>       <C>
   Net income..............................................  $(90,968) $ 1,666
   Add:
     Minority interest in the Operating Partnerships.......    (6,483)     375
     Minority interest in consolidated subsidiaries........    (2,303)     --
     Depreciation of buildings and improvements and
      furniture, fixtures and equipment....................    56,714   17,155
     Amortization of goodwill..............................     9,925    1,135
     Amortization of management contracts franchise and
      trade names..........................................     8,800    1,249
     Amortization of capitalized lease costs ..............       --       --
     Cost of acquiring leaseholds..........................     3,407   10,679
     Settlement on Treasury lock and other non-recurring
      charges..............................................       685      --
     Loss on sale of assets................................     9,453      --
     Impairment loss on assets held for sale...............    51,081      --
   Adjustment for Funds from Operations :
     Equity in earnings of unconsolidated subsidiaries.....    (2,124)  (1,527)
     Funds from Operations of unconsolidated subsidiaries..     3,481    2,698
                                                             --------  -------
   Funds from Operations...................................  $ 41,668  $33,430
                                                             ========  =======
   Weighted average shares and OP units outstanding:
     Basic.................................................   171,051   92,089
                                                             ========  =======
     Diluted...............................................   193,314   94,659
                                                             ========  =======
</TABLE>
 
                                      55
<PAGE>
 
   
  The following reconciliation of net (loss) income to Funds from Operations
illustrates the difference between the two measures of operating performance
for the years ended December 31, 1998, 1997 and 1996 and for the period
October 2, 1995 (inception of operations) through December 31, 1995:     
 
<TABLE>   
<CAPTION>
                                                                    Period
                                                                October 2, 1995
                              Year Ended December 31,      (inception of operations)
                             ----------------------------           through
                               1998       1997     1996        December 31, 1995
                             ---------  --------  -------  -------------------------
                                                (in thousands)
   <S>                       <C>        <C>       <C>      <C>
   Net (loss) income.......  $(158,223) $ (2,172) $37,991           $5,359
   Add:
     Extraordinary loss
      from early
      extinguishment of
      debt.................     31,817     2,534      --               737
     Minority interest in
      the Operating
      Partnerships.........    (12,651)    1,684    6,767              968
     Minority interest in
      consolidated
      subsidiaries.........     (8,185)      --       --               --
     Depreciation of
      buildings and
      improvements and
      furniture, fixtures
      and equipment........    176,059    47,694   17,302            2,529
     Amortization of
      goodwill.............     28,702     1,851      --               --
     Amortization of
      management contracts
      and trade names......     24,323     1,886      204               50
     Settlement on Treasury
      lock and other non-
      recurring charges....     52,292       --       --               --
     Loss on sale of
      assets...............      9,453       --       --               --
     Impairment loss on
      assets held for
      sale.................     51,081       --       --               --
     Cost of acquiring
      leaseholds...........     64,407    54,499      --               --
   Adjustment for Funds
    from Operations of
    unconsolidated
    subsidiaries:
     Equity in earnings of
      unconsolidated
      subsidiaries.........     (9,498)   (6,015)  (5,845)            (156)
     Funds from Operations
      of unconsolidated
      subsidiaries.........     14,018     9,581    8,044              311
                             ---------  --------  -------           ------
   Funds from Operations...  $ 263,595  $111,542  $64,463           $9,798
                             =========  ========  =======           ======
   Weighted average shares
    and OP units
    outstanding:
     Basic.................    152,778    74,219   51,721           43,923
                             =========  ========  =======           ======
     Diluted...............    163,532    76,040   52,259           44,060
                             =========  ========  =======           ======
</TABLE>    
 
ITEM 7a. QUALITATIVE AND QUANTATIVE DISCLOSURES ABOUT MARKET RISKS
   
  The following table provides information about the Companies derivative
financial instruments and other financial instruments that are sensitive to
changes in interest rates, including interest rate swaps, interest rate caps
and debt obligations.     
   
  For fixed rate debt obligations, the table presents principal cash flows and
related weighted-average interest rates by expected maturity dates. For
variable rate debt obligations, the table presents principal cash flows
by expected maturity date and contracted interest rates as of the report date.
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 the reporting date.     
 
                                      56
<PAGE>
 
<TABLE>   
<CAPTION>
                                                                                       Face      Fair
                            1999       2000      2001     2002    2003    Thereafter   Value     Value
                          ---------  ---------  -------  ------  -------  ---------- --------- ---------
                                                       (in thousands)
<S>                       <C>        <C>        <C>      <C>     <C>      <C>        <C>       <C>
Debt Obligations
Long-term Debt,
 including Current
 Portion
 Fixed Rate.............      8,169     18,767    8,881  48,163    8,393   301,531     393,904   393,904
 Average Interest Rate..       9.38%      8.60%    9.13%   9.01%    9.02%     8.26%
 Variable Rate..........  1,266,749  1,348,500  134,603  17,300  652,431    44,034   3,463,617 3,463,617
 Average Interest Rate..       7.27%      7.29%    7.29%   7.56%    7.24%     6.39%
Interest Rate Derivative
 Financial Instruments
 Related to Debt
Interest Rate Swaps
 Pay Fixed/Receive
  Variable..............                72,000           50,000  250,000               822,000   (24,836)
 Average Pay Rate.......       5.93%      5.93%    5.94%   5.94%    5.84%
 Avg. Receive Rate......       5.08%      5.08%    5.09%   5.09%    5.12%
Interest Rate Caps
 Notional Amount........    313,750              38,000                     29,125     380,875       144
 Strike Rate............       6.92%      8.12%    8.12%   8.50%    8.50%     8.50%
 Forward Rate...........       4.98%      4.95%    5.18%   5.24%    5.36%     5.45%
</TABLE>    
 
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
 
  The independent auditors' reports, financial statements and financial
statement schedules listed in the accompanying index are filed as part of this
report. 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
 
  Not applicable.
 
                                   PART III
 
 
ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
 
  The following individuals are the principal executive officers of Patriot
and Wyndham:
 
  James D. Carreker has served as the Chairman of the Board of Directors and
Chief Executive Officer of Wyndham as well as a director of Patriot since
January 1998. In February 1999, Mr. Carreker was also named Chief Executive
Officer of Patriot. Prior to joining Wyndham in January 1998, Mr. Carreker had
served as President and Chief Executive Officer of Wyndham Hotel Corporation
from May 1988 to January 1998 and as a director of Wyndham Hotel Corporation
from February 1996 to January 1998. He also served as Chief Executive Officer
of Trammell Crow Company, a national real estate company, from August 1994 to
December 1995. Prior to 1988, Mr. Carreker served as President of Burdine's,
the Miami based division of Federated Department Stores. Mr. Carreker also
serves as a director of Trammell Crow Company and of Carreker-Antinori, Inc.,
a computer service company that completed its initial public offering in May
1998. Mr. Carreker holds a B.S. and a Master of Business Administration from
Oklahoma State University. Mr. Carreker is 51 years old.
 
  William W. Evans III currently serves as the President and Chief Operating
Officer and a director of Patriot. He also serves as an Executive Vice
President of Wyndham. Mr. Evans has been an executive officer of the companies
since March 1997, and a director since July 1997. Prior to joining the
companies, Mr. Evans was a Managing Director in PaineWebber's Real Estate
Group. He joined PaineWebber as a result of the firm's acquisition of Kidder,
Peabody and Co. Incorporated in December 1994. Prior to joining Kidder,
Peabody in
 
                                      57
<PAGE>
 
1992, Mr. Evans was a First Vice President and head of the Real Estate
Financing Division of Swiss Bank Corporation. Mr. Evans is a graduate of the
University of Virginia. Mr. Evans is 48 years old.
 
  Karim Alibhai serves as the President and Chief Operating Officer and a
director of Wyndham. Prior to joining Wyndham in October 1997, Mr. Alibhai was
the President and Chief Executive Officer of the Gencom Group, an affiliated
group of companies that acquired, developed, renovated, leased and managed
hotel properties in the United States and Canada through Gencom American
Hospitality. He holds a B.A. from Rice University. Mr. Alibhai is 34 years
old.
   
  Anne L. Raymond became Chief Financial Officer and an Executive Vice
President of Patriot in January 1998 in connection with the closing of the
Wyndham merger. Ms. Raymond also served as Treasurer of Patriot from January
1998 to March 1998. Ms. Raymond joined Wyndham's predecessor in 1983 as
Controller and served in that and other financial capacities through September
1987. From September 1987 to July 1994, she served as Investment Manager for
Crow Family Holdings, where her responsibilities included managing and
overseeing Crow Family Holdings' interest in the Trammell Crow Company and
Wyndham's predecessor. Upon the formation of the Crow Investment Trust in
August 1994, Ms. Raymond was named Director--Capital Markets and had
responsibility for developing and maintaining investment relationships with
real estate capital sources. In March 1995, Ms. Raymond rejoined Wyndham's
predecessor as Executive Vice President and Chief Financial Officer, and was
elected a director of Wyndham's predecessor in April 1996. Ms. Raymond holds a
B.S. in Business Administration from the University of Missouri. Ms. Raymond
is 41 years old.     
   
  Paul Novak was named Executive Vice President--Acquisitions and Development
of Patriot in January 1998. From June 1997 through January 1998, Mr. Novak
served as Executive Vice President--Acquisitions and Development of Wyndham.
From 1994 through June 1997, Mr. Novak was President and Chief Executive
Officer of Bedrock Partners, a private investment group established in 1994 to
acquire hotel properties and convert them to Wyndham Hotels or Wyndham Garden
Hotels. From 1992 through 1994, Mr. Novak was a principal in his own
consulting firm where he directed real estate development, marketing and
acquisition assignments from numerous clients. Prior thereto, he served as a
Senior Vice President of Marriott International from 1981 until 1992 with
responsibility for developing more than 400 properties. Mr. Novak is a member
of the Urban Land Institute, The National Realty Committee and the Travel and
Tourism Research Association. He holds a B.A. from Michigan State University.
Mr. Novak is 52 years old. Mr. Novak's employment with the companies was
terminated effective May 1999.     
 
  Lawrence S. Jones was named Executive Vice President and Treasurer of
Patriot and Wyndham in March 1998. Mr. Jones joined Coopers & Lybrand in 1972
and continued there as a partner until March 1998 where he served as Chairman
of the firm's REIT industry practice. Mr. Jones holds a B.S. from the
University of Berkeley and an M.S. from UCLA. Mr. Jones is a certified public
accountant. Mr. Jones is 52 years old.
 
  Thomas W. Lattin became an Executive Vice President of Wyndham Hotel
Corporation in October 1997. He became President and Chief Operating Officer
of Patriot American Hospitality, Inc., a Virginia corporation, in April 1995
and continued in such capacity for Patriot American Hospitality Operating
Company from July 1997. From 1987 through 1994, he served as the National
Partner of the hospitality industry consulting practice of Laventhol &
Horwarth and subsequently as a partner in the national hospitality consulting
group of Coopers & Lybrand L.L.P. In 1994, he joined the Hospitality Group of
Kidder, Peabody & Co. Incorporated as a Senior Vice President and later served
as a Senior Vice President with PaineWebber Incorporated. Mr. Lattin holds a
B.S. and M.S. in Hotel Management from the Cornell School of Hotel
Administration. He is a certified public accountant. Mr. Lattin is 54 years
old.
 
  Leslie V. Bentley became an Executive Vice President of Wyndham in January
1998. He was employed by Wyndham Hotel Corporation since March 1985, served as
Executive Vice President and President of the Wyndham Garden Division since
May 1990 and was elected a director of Wyndham Hotel Corporation in January
1997. From January 1987 to June 1988, Mr. Bentley served as Regional Vice
President of Wyndham Hotel Corporation. From June 1988 to December 1988, Mr.
Bentley served as Vice President of Operations of
 
                                      58
<PAGE>
 
Wyndham Hotel Corporation and from December 1988 to May 1990, he served as
Senior Vice President of Operations of Wyndham Hotel Corporation. Prior to
joining Wyndham Hotel Corporation, Mr. Bentley was employed by Marriott
International Hotels for eight years. Mr. Bentley holds a B.S. in Hotel and
Restaurant Administration from Pennsylvania State University. Mr. Bentley is
47 years old.
 
  Stanley M. Koonce, Jr. became Executive Vice President--Marketing and
Strategic Planning of Wyndham in January 1998. He served as Executive Vice
President--Marketing, Planning and Technical Services of Wyndham Hotel
Corporation since October 1994, was elected a director of Wyndham Hotel
Corporation in January 1997 and served as Senior Vice President of Sales and
Marketing of Wyndham Hotel Corporation from October 1989 to October 1994. Mr.
Koonce served as President of CUC Travel Services, a division of CUC
International, in Stamford, Connecticut from 1986 to 1989, as Vice President
of the Marketing Department with American Express from 1979 to 1986 and as a
Director of Finance and Planning for American Airlines from 1976 to 1979. Mr.
Koonce holds a B.S. in Mathematics and an M.B.A. from the University of North
Carolina. Mr. Koonce is 50 years old.
   
  Richard A. Holtzman serves as Executive Vice President of Wyndham and is the
division President of Grand Bay Hotels and Resorts which is a division of
Wyndham International, Inc. in January 1997. Mr. Holtzman served as president
and chief operating officer with Westcor Resorts from July 1988. Mr. Holtzman
is a graduate of Cornell University with a B.A. in hotel administration. Mr.
Holtzman is 45 years old.     
   
  Robert R.A. Breare serves as Executive Vice President of Wyndham and is the
divisional President of the companies European division, which includes
Arcadian and Malmaison. Mr. Breare founded Arcadian International PLC in April
1990 with an initial focus on leisure resort development and served as chief
executive officer until the acquisition of Arcadian by the Companies.
Previously, Mr. Breare served in the publishing industry and joined Parkdale
Holdings PLC in 1987 as CEO. He was educated at Eton before completing an MA
in law at Cambridge University. Mr. Breare is 46 years old.     
   
  Michael A. Grossman serves as Executive Vice President of Wyndham and
divisional president of the management services division of the Companies.
From 1977 to 1993, Mr. Grossman owned and operated Grossman and Associates a
hotel management company. Mr. Grossman joined Patriot American 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
(GAH), which initially served as a third party manager for Old 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 46 years old.     
   
  Carla S. Moreland was named Executive Vice President - General Counsel of
Wyndham in April 1999. She served as Senior Vice President - General Counsel
of Wyndham since January 1998. Ms. Moreland served as general counsel of
Wyndham Hotel Corporation since April 1994. From 1987 to 1994 she practiced
law with the firm of Weil Gotshal and Manges. Ms. Moreland holds a B.A. and a
J.D. from The College of William and Mary. Ms. Moreland is 39 years old.     
 
Directors of Patriot
 
  The following is a biographical summary of the experience of the directors
of Patriot:
 
  James D. Carreker has served as a director of Patriot since January 1998.
For biographical information on Mr. Carreker, see "--Principal Executive
Officers of Patriot and Wyndham."
 
  John H. Daniels has served as a director of Patriot and its predecessor
since September 1995. He has served as President of The Daniels Group Inc., a
real estate development and management company, since 1984. Prior to forming
The Daniels Group Inc., Mr. Daniels served as Chairman and Chief Executive
Officer of Cadillac Fairview Corporation, a publicly held real estate
development and management company. Mr. Daniels is also a director of
Cineplex-Odeon Corporation, Consolidated H.C.I. Corporation, Samoth Capital
Corporation and
 
                                      59
<PAGE>
 
Anitech Enterprises Inc. Mr. Daniels holds a B.S. in Architecture from the
University of Toronto. Mr. Daniels is 73 years old.
 
  John C. Deterding has served as a director of Patriot and its predecessor
since September 1995. He has been the owner of Deterding Associates, a real
estate consulting company, since June 1993. From 1975 until June 1993, he
served as Senior Vice President and General Manager of the Commercial Real
Estate division of General Electric Capital Corporation. From November 1989 to
June 1993, Mr. Deterding served as Chairman of the General Electric Real
Estate Investment Company, a privately held REIT. He served as Director of
GECC Financial Corporation from 1986 to 1993. He holds B.S. from the
University of Illinois. Mr. Deterding is 67 years old.
 
  Gregory R. Dillon has served as a director of Patriot and its predecessor
since September 1995. He has been Vice Chairman Emeritus of Hilton Hotels
Corporation since 1993. He has been a director of Hilton since 1977 and was
elected Vice Chairman in 1990. Mr. Dillon served as an Executive Vice
President of Hilton from 1980 until 1993. Mr. Dillon was also Executive Vice
President of Hilton's franchise company, Hilton Inns, Inc., from 1971 to 1986.
He is a director of the Conrad N. Hilton Foundation and is a founding member
of the American Hotel Association's Industry Real Estate Financing Advisory
Council and the National Association of Corporate Real Estate Executives. In
addition to his undergraduate degree, Mr. Dillon holds an LL.B. from DePaul
University. Mr. Dillon is 76 years old.
 
  William W. Evans III has served as a director of Patriot since July 1997.
For biographical information on Mr. Evans, see "--Principal Executive Officers
of Patriot and Wyndham."
 
  Milton Fine became a director of Patriot in June 1998. Mr. Fine co-founded
Interstate Hotels Company in 1961 and was Chairman of the Board of Interstate
prior to Wyndham's acquisition of Interstate in June 1998. Mr. Fine also
served as the Chief Executive Officer of Interstate through March 1996. He is
a life trustee of the Carnegie Institute and Chairman of the Board of Trustees
of the University of Pittsburgh and a member of the Board of Directors of the
Andy Warhol Museum in Pittsburgh, Pennsylvania. Mr. Fine completed his
undergraduate studies magna cum laude, and also holds a J.D., from the
University of Pittsburgh. Mr. Fine is 72 years old.
 
  Arch K. Jacobson has served as a director of Patriot and its predecessor
since September 1995. He has served as President of Jacobson-Berger Capital
Group, Inc., a commercial mortgage banking firm, since 1993. From 1986 to
1993, Mr. Jacobson was Chairman of Union Pacific Realty Co., a real estate
management and development company. He served in various capacities with the
Real Estate Department of The Prudential Insurance Company from 1955 to 1980
and was President and Chief Executive Officer of the Prudential Development
Company (a subsidiary of the Prudential Insurance Company) from 1982 to 1986.
Mr. Jacobson currently serves as a director of Walden Residential Properties,
Inc., a publicly traded, multifamily apartment REIT. He was formerly a
director of La Quinta Limited Partners, and chaired the committee of
independent directors that negotiated the tender offer for and purchase of
that company in 1994. Mr. Jacobson holds a B.S. from Texas A&M University. Mr.
Jacobson is 71 years old.
   
  Paul A. Nussbaum founded Patriot in 1991 and served as its Chief Executive
Officer and Chairman of its Board until February 1999. Currently, he serves as
Chairman Emeritus of the Board of Directors of Patriot and Wyndham. Prior to
his association with Patriot, Mr. Nussbaum practiced real estate and corporate
law in New York for 20 years, the last 12 years of which, he was chairman of
the real estate department of Schulte Roth & Zabel. Mr. Nussbaum serves as a
member of the Board of Directors of the Dallas Symphony and is a member of the
Urban Land Institute, the American College of Real Estate Lawyers and the
Advisory Board of the Real Estate Center of the Wharton School of Business,
University of Pennsylvania. Mr. Nussbaum is a member of the Board of Visitors
of the Georgetown University Law Center and a Trustee of Colby College,
Waterville, Maine. He also serves on the Boards of Directors of Mack-Cali
Realty Corporation. He holds a B.A. from the State University of New York at
Buffalo and a J.D. from the Georgetown University Law Center. Mr. Nussbaum is
51 years old.     
 
                                      60
<PAGE>
 
  Philip J. Ward has served as a director of Patriot since January 1998. Prior
to such time, he had served as a director of Wyndham Hotel Corporation since
June 1996. Mr. Ward is the Senior Managing Director in charge of the Real
Estate Investment Division of CIGNA Investments, Inc., a division of CIGNA
Corporation, a position he has held since December 1985. Mr. Ward joined
Connecticut General's Mortgage and Real Estate Department (a predecessor of
CIGNA) in 1971 and became an officer in 1987. Mr. Ward is also a director of
the Simon DeBartolo Group, Inc., and a director of the Connecticut Housing
Investment Fund. Mr. Ward holds a Bachelor of Arts from Amherst College. Mr.
Ward is 50 years old.
 
Directors of Wyndham
 
  The following is a biographical summary of the experience of the directors
of Wyndham:
 
  Karim Alibhai has served as the President and Chief Operating Officer and a
director of Wyndham since October 1997. For biographical information on Mr.
Alibhai, see "--Principal Executive Officers of Patriot and Wyndham."
 
  Leonard Boxer has served as a director of Wyndham since July 1997. He had
served as a director of Patriot and its predecessor from September 1995 to
July 1997. He has been a partner and chairman of the real estate department of
the law firm of Stroock & Stroock & Lavan in New York, New York since 1987.
Previously, he was a founder and managing partner and head of the real estate
department of Olnick Boxer Blumberg Lane & Troy, a real estate law firm in New
York. Mr. Boxer is a member of the Board of Trustees of New York University
Law School. He is a member of the New York Regional Cabinet of the United
States Holocaust Memorial Museum. Mr. Boxer holds a B.A. and an LL.B. from New
York University. Mr. Boxer is 60 years old.
 
  James D. Carreker has served as Chairman of the Board of Directors of
Wyndham since January 1998. For biographical information on Mr. Carreker, see
"--Principal Executive Officers of Patriot and Wyndham."
 
  Burton C. Einspruch, M.D. has served as a director of Wyndham since July
1997. Dr. Einspruch is a physician and corporate medical consultant and has
practiced medicine since 1960. He holds a B.A. and Sc.B. from Southern
Methodist University and an M.D. from Southwestern Medical School of the
University of Texas. Dr. Einspruch is the Medical Director of First Southwest
Company, a national brokerage firm, and also currently serves as a director of
Dallas National Bank. He has served as a board member and advisor to numerous
corporations and philanthropies and is currently Chairman of the Holocaust
Studies Program Advisory Board at the University of Texas at Dallas, as well
as the Executive Board of the Libraries of Southern Methodist University. Dr.
Einspruch has attained the academic rank of Clinical Professor of Psychiatry
of Southwestern Medical School and Clinical Associate Professor of Psychiatry
at New York University Medical Center. Dr. Einspruch is 64 years old.
   
  Susan T. Groenteman has served as a director of Wyndham since January 1998.
Ms. Groenteman had served as a director of Wyndham Hotel Corporation from
April 1996 to January 1998. Ms. Groenteman is a Director and chief operating
officer of Crow Family Holdings, an investment company managing investments in
a variety of real estate related businesses, along with other industries, a
position she has held since 1988. In any given year within the past five
years, Ms. Groenteman has served as an executive officer or director in over
1,000 partnerships (or affiliates of partnerships) or corporations. In the
past five years, Ms. Groenteman has served as an executive officer or director
of approximately 95 partnerships or corporations, or for affiliates of such
entities, that filed for protection under federal bankruptcy laws. In
addition, in the past five years, Ms. Groenteman served as an executive
officer or director in approximately 15 partnerships or corporations, or
affiliates of such partnerships or corporations, that were placed in
receivership. Ms. Groenteman holds a Bachelor of Business Administration from
the University of Texas at Arlington. Ms. Groenteman is 44 years old.     
 
  Arch K. Jacobson has served as a director of Wyndham since July 1997. For
biographical information on Mr. Jacobson, see "--Directors of Patriot."
 
                                      61
<PAGE>
 
  James C. Leslie has served as a director of Wyndham since January 1998. He
had served as a director of Wyndham Hotel Corporation from June 1996 to
January 1998. Mr. Leslie has served as President and Chief Operating Officer
of The Staubach Company since March 1996. Mr. Leslie served as Chief Financial
Officer of The Staubach Company from 1982 to 1992 and President-Staubach
Financial Services from January 1992 to March 1996. Mr. Leslie is also
President and a board member of Wolverine Holding Company and serves on the
board of Columbus Realty Trust, FM Properties, Inc., Forum Retirement
Partners, L.P. and The Staubach Company, as well as other private corporations
and charitable organizations. Mr. Leslie is a certified public accountant. Mr.
Leslie holds a B.S. from the University of Nebraska and an M.B.A. from the
University of Michigan. Mr. Leslie is 43 years old.
 
  Paul A. Nussbaum has served as a director of Wyndham since January 1998. For
biographical information on Mr. Nussbaum, see "--Directors of Patriot"
 
  Rolf E. Ruhfus became a director of Wyndham in June 1998. Mr. Ruhfus served
as Chairman of the Board of Directors and Chief Executive Officer of
Summerfield Hotel Corporation from 1987 through June 1998 when Summerfield was
acquired by Wyndham. Prior to founding Summerfield, Mr. Ruhfus served as
President of Residence Inn Corporation from 1983 until the franchise and
management system assets were sold to Marriott Corporation. Mr. Ruhfus holds a
B.A. from Western Michigan University, an M.B.A. from the Wharton School of
Business and a Ph.D. in Marketing from the University of Munster, Germany. Mr.
Ruhfus is 54 years old.
 
  Sherwood M. Weiser has served as a director of Wyndham since October 1997.
Currently, Mr. Weiser is the Chairman and Chief Executive Officer of Carnival
Hotels & Casinos, a hotel and gaming management and development firm. In 1970,
Mr. Weiser founded The Continental Companies. Carnival Hotels & Casinos was a
successor to The Continental Companies. In June 1998, Wyndham acquired the
hospitality-related businesses of CHCI, the parent corporation of Carnival
Hotels & Casino. Mr. Weiser is a director of Carnival Corporation, United
National Bank and Winsloew Furniture Group. He is a graduate of the Ohio State
University School of Business and holds a J.D. from the Case Western Reserve
University School of Law. Mr. Weiser is 68 years old.
 
Information Regarding the Board of Directors of Patriot and Its Committees
   
  Meetings. The Board of Directors of Patriot held 20 meetings during 1998. No
director of Patriot attended less than 75% of the aggregate number of meetings
held during 1998 of the board of directors and any board committee of which he
was a member.     
 
  Audit Committee. Currently, the audit committee consists of two independent
directors: Messrs. Deterding and Dillon. An "independent director" is a
director who is not an officer or employee of Patriot, any affiliate of an
officer or employee or any affiliate of (1) any advisor to Patriot under an
advisory agreement, (2) any lessee of any property of Patriot, (3) any
subsidiary of Patriot or (4) any partnership which is an affiliate of Patriot.
The audit committee makes recommendations concerning the engagement of
independent public accountants, reviews with the independent public
accountants the plans and results of the audit engagement, approves
professional services provided by the independent public accountants, reviews
the independence of the independent public accountants, considers the range of
audit and non-audit fees and reviews the adequacy of Patriot's internal
accounting controls. The audit committee held 4 meetings during 1998.
   
  Compensation Committee. The compensation committee consists of three
independent directors: Messrs. Deterding, Dillon and Jacobson. The
compensation committee determines compensation of Patriot's executive
officers, and administers the Patriot American Hospitality, Inc. 1997
Incentive Plan. The compensation committee held more than 20 meetings during
1998.     
 
  Coordinating Committee. The coordinating committee consists of three
independent directors: Messrs. Deterding, Fine and Ward. The coordinating
committee reviews and evaluates various proposals received from potential
investors. The coordinating committee held more than 50 meetings during 1998.
 
                                      62
<PAGE>
 
Information Regarding the Board of Directors of Wyndham and Its Committees
   
  Meetings. The Board of Directors of Wyndham held 20 meetings during 1998. No
director attended less than 75% of the aggregate number of meetings held
during 1998 of the board of directors and any board committee of which he was
a member.     
 
  Audit Committee. The audit committee consists of two independent directors:
Messrs. Boxer and Einspruch. An "independent director" is a director who is
not an officer or employee of Wyndham, any affiliate of an officer or employee
or any affiliate of (1) any advisor to Wyndham under an advisory agreement,
(2) any lessee of any property of Wyndham, (3) any subsidiary of Wyndham or
(4) any partnership which is an affiliate of Wyndham. The audit committee
makes recommendations concerning the engagement of independent public
accountants, reviews with the independent public accountants the plans and
results of the audit engagement, approves professional services provided by
the independent public accountants, reviews the independence of the
independent public accountants, considers the range of audit and non-audit
fees and reviews the adequacy of Wyndham's internal accounting controls. The
audit committee held 4 meetings during 1998.
   
  Compensation Committee. The compensation committee consists of two
independent directors: Messrs. Leslie and Jacobson. The compensation committee
determines compensation of Wyndham's executive officers and administers the
Wyndham International 1997 Incentive Plan. The compensation committee held
more than 20 meetings during 1998.     
   
  Coordinating Committee. The coordinating committee consists of three
independent directors: Messrs. Boxer and Weiser and Ms. Groenteman. The
coordinating committee reviews and evaluates various proposals received from
potential investors. The coordinating committee held more than 50 meetings
during 1998.     
          
Director Compensation for Wyndham and Patriot     
   
Currently, any director who is not an employee of Wyndham or Patriot is paid
an annual retainer fee of $25,000. The retainer fee is paid in quarterly
installments of $6,250 each. In addition, each director is paid $1,250 for
attendance at each meeting of Wyndham's or Patriot's Board of Directors,
$1,000 for participating in a telephonic board meeting and $750 for
attendance, whether in person or telephonic, at each meeting of a committee of
Wyndham's or Patriot's Board of which such director is a member. Both the
annual retainer fee and meeting fees are payable in cash, but each director
may elect in advance to defer the receipt of all or part of their fees and to
receive such deferred fees at a later date in the form of paired shares. In
addition, Wyndham and Patriot reimburse directors for their out-of-pocket
expenses incurred in connection with their service on the Boards of Directors.
Directors who are employees of Wyndham or Patriot do not receive any fees for
their service on the Boards of Directors or a committee thereof.     
   
Under the Wyndham 1997 Incentive Plan or the Patriot 1997 Incentive Plan, as
the case may be, on the date of each annual meeting of stockholders, each non-
employee director then in office will receive a grant of non-qualified options
to purchase an additional 10,000 paired shares at the then current market
price. All options granted to non-employee directors vest immediately upon the
date of grant. At the 1998 Annual Meeting of Stockholders, Messrs. Boxer,
Crow, Daniels, Deterding, Dillon, Leslie, Lyon, Ward and Weiser, Dr. Einspruch
and Ms. Groenteman each were granted a non-qualified option to acquire 10,000
paired shares at an exercise price of $24.125. Mr. Jacobson was granted a non-
qualified option to acquire 20,000 paired shares at an exercise price of
$24.125 at the 1998 Annual Meeting of Stockholders since he serves on both the
Wyndham and Patriot Boards.     
   
The Wyndham and Patriot Boards of Directors held numerous board meetings to
consider strategic alternatives for the companies, including the negotiations
with the investors and the Identified Party and the approval of the
investment. A special coordinating committee of the Boards of Directors was
also established and met numerous times during the last two months of 1998 and
the first two months of 1999. The compensation committee also met several
times to discuss special compensation issues. One director, Ms. Groenteman,
who served as co-point     
 
                                      63
<PAGE>
 
   
person of the coordinating committee, worked full-time on these matters. In
light of their extraordinary effort, in lieu of the normal meeting fees for
the last two months of 1998 and the first two months of 1999, each director
not serving on either the compensation committee or the coordinating committee
received $20,000 in fees; members of the compensation committees, other than
Mr. Deterding, received $40,000 in fees; members of the coordinating
committee, other than Mr. Deterding and Ms. Groenteman, received $65,000 in
fees; Mr. Deterding, who served on both the coordinating committee and the
compensation committee, received $85,000 in fees; and Ms. Groenteman received
$200,000 in fees. These fees were payable in 1999 in either cash or deferred
paired shares, at the election of each director. Messrs. Crow, Deterding,
Dillon, Ward and Weiser and Ms. Groenteman elected to receive their fees in
cash. Mr. Jacobson elected to receive his fees in deferred paired shares.
Messrs. Boxer, Daniels, Fine, Leslie and Ruhfus and Dr. Einspruch are
finalizing their elections as of the date of this joint proxy
statement/prospectus.     
       
       
       
       
   
ITEM 11. EXECUTIVE COMPENSATION FOR PATRIOT     
 
Executive Compensation for Patriot
   
The following table sets forth the base compensation that Patriot paid in
1998, 1997 and 1996 to its Chairman and Chief Executive Officer and to five
executive officers other than the Chief Executive Officer of Patriot
(collectively, the "Patriot Named Executive Officers") whose base salary and
bonus exceeded $100,000 during the fiscal year ended December 31, 1998.     
 
                          Summary Compensation Table
 
<TABLE>   
<CAPTION>
                                                         Long Term
                     Annual Compensation(a)         Compensation Awards
                   -----------------------------   ------------------------
                                                                 Securities
Name and                                           Restricted    Underlying
Principal                                            Stock        Options         All Other
Position           Year Salary($)    Bonus($)(b)   Awards($)       (#)(c)      Compensation($)
---------          ---- ---------    -----------   ----------    ----------    ---------------
<S>                <C>  <C>          <C>           <C>           <C>           <C>
Paul A.
 Nussbaum (d)....  1998 $555,425           --             --           --          $ 1,630(e)
Chief Executive
 Officer           1997 $407,500      $529,478     $6,930,124(f) 2,790,703(g)      $45,869(h)
and Chairman of
 the Board         1996 $247,500      $200,000            --       161,002(i)          --
 
William W. Evans
 III.............  1998 $374,461           --      $  999,996(j)       --          $   289(h)
President and
 Chief             1997 $275,440(k)   $303,373     $4,525,068(l)   601,074(m)      $   148(h)
Operating Officer
 
Anne L.
 Raymond (n).....  1998 $286,992      $ 50,000            --       117,928(o)      $   252(p)
Executive Vice
 President         1997 $208,300      $168,000            --           --              --
and Chief
 Financial
 Officer
 
Paul Novak (q)...  1998 $280,416           --             --        25,641(r)      $   155(h)
Executive Vice
 President         1997 $131,252      $179,573     $1,286,250(s)   107,335(r)      $    92(h)
 
Lawrence S.
 Jones...........  1998         (t)           (t)            (t)          (t)             (t)
Executive Vice
 President
and Treasurer
Rex E.
 Stewart (u).....  1998 $206,556           --             --           --          $    75(h)
Chief Financial
 Officer           1997 $207,375      $ 97,961            --           --          $   201(h)
and Treasurer      1996 $174,250      $ 75,000     $  847,500(v)    42,933(w)          --
 
 
</TABLE>    
 
                                      64
<PAGE>
 
--------
(a) No Patriot Named Executive Officer received personal benefits or
    perquisites in excess of the lesser of $50,000 or 10% of their aggregate
    salary and bonus.
   
(b) In accordance with the Patriot 1997 Incentive Plan, executive officers of
    Patriot were allowed to elect to receive all or a portion of their bonus
    either in cash or in paired shares. For 1997, if an executive officer
    chose to receive their bonus all or in part in paired shares, they
    received a 15% discount off of the fair market value of the paired shares
    as of January 6, 1998. The amounts included in the table above represent
    the fair market value of the paired shares received. For 1997,
    Mr. Nussbaum elected to receive his entire bonus in paired shares; Mr.
    Evans elected to receive $81,000 in cash and $222,373 in the form of
    paired shares; Mr. Novak elected to receive $82,500 in cash and $97,073 in
    the form of paired shares; Mr. Stewart elected to receive $45,000 in cash
    and $52,961 in the form of paired shares.     
(c) Share amounts reflect the stock dividend distributed on January 25, 1999
    to stockholders of record on December 30, 1998.
   
(d) Mr. Nussbaum resigned as an officer of Patriot on February 26, 1999.     
   
(e) Such amount includes $360 of term life insurance premiums paid by Patriot
    for the benefit of Mr. Nussbaum and $1,270 contributed by Patriot to Mr.
    Nussbaum's 401(k) account.     
   
(f) On March 18, 1997, Patriot awarded the equivalent of 280,005 restricted
    paired shares to Mr. Nussbaum. Taking into account the various stock
    splits which occurred in 1997, the equivalent to the market value of the
    paired shares on the date of grant was $24.75 and the market value of such
    paired shares on December 31, 1998 was $1,680,030. The restrictions on
    these shares lapsed with respect to one-third of the shares on March 18,
    1998. The restrictions with respect to the balance of the shares lapsed on
    February 26, 1999 in connection with Mr. Nussbaum's resignation.     
   
(g) On April 1, 1997, Patriot granted non-qualified options to purchase the
    equivalent of 2,790,703 paired shares to Mr. Nussbaum. These options were
    intended to vest five years from the date of grant, on April 1, 2002, but
    became fully vested and exercisable on February 26, 1999 in connection
    with Mr. Nussbaum's resignation.     
   
(h) Such amount represents term life insurance premiums paid by Patriot for
    the benefit of the named executive officer.     
   
(i) On April 19, 1996, Patriot's predecessor granted non-qualified options to
    purchase the equivalent of 161,002 paired shares to Mr. Nussbaum. These
    options were intended to vest in seven equal annual installments beginning
    April 19, 1997, but became fully vested and exercisable on February 26,
    1999 in connection with Mr. Nussbaum's resignation.     
       
   
(j) On December 31, 1998, Patriot awarded the equivalent of 166,666 restricted
    paired shares to Mr. Evans. The equivalent to the market value of the
    paired shares on the date of grant was $999,996. One-third of the award
    will become payable upon the closing of the investment and the related
    transactions and one-third on each of the first and second anniversary
    thereof.     
   
(k) Such amount includes $940 paid to Mr. Evans to cover commuting expenses.
        
       
   
(l) On February 14, 1997, Patriot awarded the equivalent of 200,003 restricted
    paired shares to Mr. Evans. Taking into account the various stock splits
    which occurred in 1997, the equivalent to the market value of the paired
    shares on the date of grant was $22.625 and the market value of such
    paired shares on December 31, 1998 was $1,200,018. The restrictions lapsed
    with respect to 25% of the shares on March 1, 1998 and with respect to the
    balance of the shares on December 31, 1998.     
   
(m) On February 14, 1997, Patriot granted non-qualified options to purchase
    the equivalent of 601,074 paired shares to Mr. Evans. These options were
    to vest in 12 equal quarterly installments beginning on April 1, 1997, but
    became fully vested and exercisable on November 27, 1998.     
       
       
       
       
   
(n) Ms. Raymond returned from a leave of absence to the position of Executive
    Vice President, Chief Investment Officer and interim Chief Financial
    Officer on April 19, 1999.     
   
(o) On February 2, 1998, Patriot granted Ms. Raymond: 1) non-qualified options
    to purchase the equivalent of 10,733 paired shares which options vest on
    the anniversary of February 2, 1998 at the following rates: year 1: 30%;
    year 2: 30% and year 3: 40% and 2) non-qualified options to purchase the
    equivalent of 88,925 paired shares which options vest on the anniversary
    of February 2, 1998 at the following rates: year 1: 20%; year 2: 20%; year
    3: 30% and year 4: 30%. On November 13, 1998, pursuant to an option
    repricing     
 
                                      65
<PAGE>
 
      
   program, the non-qualified options to purchase the equivalent of 10,733
   paired shares were surrendered and exchanged for non-qualified options to
   purchase the equivalent of 1,967 paired shares and the non-qualified
   options to purchase the equivalent of 88,925 paired shares were surrendered
   and exchanged for non-qualified options to purchase the equivalent of
   16,303 paired shares. See "Patriot Option Repricing Program".     
   
(p) Such amount includes $90 of term life insurance premiums paid by Patriot
    for the benefit of Ms. Raymond and $162 contributed by Patriot to Ms.
    Raymond's 401(k) account.     
   
(q) Mr. Novak's employment with Patriot terminated in May 1999.     
   
(r) On June 24, 1997, Patriot granted non-qualified options to purchase the
    equivalent of 107,335 paired shares to Mr. Novak which options vest in
    seven equal annual installments on the anniversary of June 24, 1997. On
    November 13, 1998, pursuant to an option repricing program, such non-
    qualified options were surrendered and exchanged for non-qualified options
    to purchase the equivalent of 25,641 paired shares. See "Patriot Option
    Repricing Program".     
   
(s) On June 24, 1997, Patriot awarded the equivalent of 60,000 restricted
    paired shares to Mr. Novak. The equivalent to the market price of the
    paired shares on the date of grant was $21.4375 and the market value of
    such paired shares on December 31, 1998 was $360,000. The restrictions on
    the shares were to lapse in five equal annual installments beginning on
    June 24, 1998 and ending on June 24, 2002, but in connection with Mr.
    Novak's termination, all restrictions lapsed in May 1999.     
       
   
(t) Mr. Jones commenced as an officer in March 1998 and was paid by Wyndham
    for his services as an officer of both Patriot and Wyndham. See the
    "Wyndham Summary Compensation Table."     
   
(u) Mr. Stewart resigned as an officer of Patriot on March 31, 1998.     
       
       
       
       
       
       
   
(v) On July 25, 1996, Patriot's predecessor awarded the equivalent of 60,000
    restricted paired shares to Mr. Stewart. Taking into account the various
    stock splits which occurred in 1997, the equivalent to the market value of
    the paired shares on the date of grant was $14.125 and the market value of
    such paired shares on December 31, 1998 was $360,000. The restrictions
    lapse in four equal annual installments beginning on July 25, 1997.     
   
(w) On April 19, 1996, Patriot's predecessor granted non-qualified options to
    purchase the equivalent of 42,933 paired shares to Mr. Stewart. These
    options were to vest in seven equal annual installments beginning
    April 19, 1997 but became fully vested and exercisable on October 2, 1998
    in connection with Mr. Stewart's resignation.     
       
                                      66
<PAGE>
 
Option Grants in Fiscal Year 1998 for Patriot
 
The following table sets forth the options granted with respect to the fiscal
year ended December 31, 1998 to the Patriot Named Executive Officers. All
amounts reported in the following table have been adjusted to reflect the
stock dividend declared in the fourth quarter of 1998.
 
<TABLE>   
<CAPTION>
                                                                                         Potential Realizable
                                                                                            Value at Assumed
                                                                                            Annual Rates of
                                                                                              Share Price
                                                                                           Appreciation For
                                               Individual Grants                              Option Term
                         --------------------------------------------------------------- ------------------------
                             Number of      Percent of Total
                         Shares Underlying  Options Granted
                              Options         to Employees   Exercise or Base Expiration
Name                        Granted(#)       in Fiscal Year    Price($/SH)       Date      5%($)         10%($)
----                     -----------------  ---------------- ---------------- ---------- ----------    ----------
<S>                      <C>                <C>              <C>              <C>        <C>           <C>
Anne L. Raymond.........      88,925(a)(d)        32.2%          $24.224       2/2/2008  $        0(d) $        0(d)
                              10,733(b)(d)         3.9%          $24.224       2/2/2008  $        0(d) $        0(d)
                              16,303(a)(e)        25.4%          $ 7.547       2/2/2008  $   77,378    $  196,092
                               1,967(b)(e)         3.1%          $ 7.547       2/2/2008  $    9,336    $   23,659
 
Paul Novak..............      25,641(c)(e)        39.9%          $ 7.547      6/24/2007  $  121,699    $  308,409
</TABLE>    
 
--------
 
(a) Such non-qualified options vest on the anniversary of February 2, 1998 at
    the following rates: year 1: 20%; year 2: 20%; year 3: 30% and year
    4: 30%.
(b) Such non-qualified options vest on the anniversary of February 2, 1998 at
    the following rates: year 1: 30%; year 2: 30% and year 3: 40%.
(c) Such non-qualified options vest in seven equal annual installments on the
    anniversary of June 24, 1997.
   
(d) Such non-qualified options were surrendered and canceled pursuant to the
    stock option repricing program and are therefore no longer outstanding.
    See "Patriot Stock Option Repricing Program."     
   
(e) Such non-qualified options were granted pursuant to the stock option
    repricing program. See "Patriot Stock Option Repricing Program."     
 
Option Exercises and Year-End Holdings for Patriot
   
The following table sets forth the number of paired shares acquired upon the
exercise of options during 1998 and the value of options held at the end of
1998 by the Patriot Named Executive Officers.     
 
<TABLE>   
<CAPTION>
                                                 Number of Securities Underlying    Value of Unexercised
                            Shares      Value              Unexercised             In-The-Money Options at
                         Acquired on   Realized  Options at December 31, 1998 (#)   December 31, 1998 ($)
Name                     Exercise (#)    ($)        Exercisable/Unexercisable     Exercisable/Unexercisable
----                     ------------ ---------- -------------------------------- -------------------------
<S>                      <C>          <C>        <C>                              <C>
Paul A. Nussbaum........   449,818    $5,036,234         37,271/2,968,304                    (a)
 
William W. Evans........       --            --         601,074/0                            (a)
 
Anne L. Raymond.........   109,760    $  904,258              0/18,270                       (a)
 
Paul Novak..............       --            --           3,663/21,978                       (a)
 
Rex E. Stewart..........       --            --         225,403/0                            (a)
 
</TABLE>    
 
--------
(a) None of the unexercised options are in-the-money.
 
                                      67
<PAGE>
 
   
Patriot Stock Option Repricing Program     
   
Patriot commenced an option repricing program for certain optionees holding
stock options with an exercise price per share in excess of $7.547 on November
13, 1998. The new exercise price was based on the average stock price for the
five-day period beginning November 9, 1998 and ending November 13, 1998.     
   
The following table sets forth information with respect to the executive
officers of Patriot relating to the repricing of certain options previously
awarded to employees during fiscal years 1997 and 1998. All optionees, other
than the directors and the top two executive officers, were given the
opportunity to surrender certain options in exchange for new options which
have a Black-Scholes value equal to the old options, but were for fewer
shares, at an exercise price of $7.547 per share. The new options retain the
original vesting and expiration dates of the old options. The options set
forth below were the only options repriced for the executive officers in the
last ten years. Pursuant to the anti-dilution provision of the Patriot 1997
Incentive Plan, the numbers of securities, stock prices and exercise prices
reported in the following table have been adjusted to reflect the stock
dividend declared for the fourth quarter of 1998.     
                           
                        10 Year Option Repricings     
 
<TABLE>   
<CAPTION>
                                                                                                      Length of
                                   Number of   Market                                 Number of        Original
                                   Securities Price of                               Securities      Option Term
                                   Underlying Stock at                      New      Underlying      Remaining at
                          Date of   Options    Time of  Exercise Price at Exercise     Options         Date of
          Name           Repricing  Repriced  Repricing Time of Repricing  Price   After Repricing    Repricing
          ----           --------- ---------- --------- ----------------- -------- --------------- ----------------
<S>                      <C>       <C>        <C>       <C>               <C>      <C>             <C>
Anne L. Raymond......... 11/13/98    88,925    $7.279        $24.224       $7.547      16,303      9 years 3 months
 Executive Vice          11/13/98    10,733    $7.279        $24.224       $7.547       1,967      9 years 3 months
 President and Chief
 Financial Officer
Paul Novak.............. 11/13/98   107,335    $7.279        $21.079       $7.547      25,641      8 years 8 months
 Executive Vice
 President
John P. Bohlmann........ 11/13/98    32,220    $7.279        $24.224       $7.547       5,903      8 years 8 months
 Senior Vice President   11/13/98     6,977    $7.279        $24.224       $7.547       1,279      9 years 3 months
 and General Counsel
</TABLE>    
   
Compensation Committee Report on Repricing of Options     
   
During fiscal 1998, the compensation committees determined that factors
affecting the price of the paired shares made it necessary for Wyndham and
Patriot to implement an option repricing program. Under this program, all
optionees, other than the directors and the top two executive officers of
Wyndham and the top two executive officers of Patriot, were given the
opportunity to surrender options granted on or after January 15, 1997 in
exchange for new options which have a Black-Scholes value equal to the old
options, but were for fewer shares, at the average stock price for the five-
day period beginning November 9, 1998 and ending November 13, 1998. The new
options retain the original vesting and expiration dates of the old options.
       
The objective of the Wyndham and Patriot stock option plans is to align the
efforts of all employees toward the success of Wyndham and Patriot and to
reward employees for their contributions to that success. The compensation
committees determined that this option repricing program was necessary because
equity incentives are an important component of the total compensation of each
employee and play a substantial role in Wyndham's and Patriot's ability to
retain the services of individuals essential to Wyndham's and Patriot's long-
term financial success. Prior to implementation of the program, the market
price of the paired shares had fallen and Wyndham and Patriot had begun to
experience high staff turnover. The compensation committees felt that the
effectiveness of the stock option program and Wyndham's and Patriot's ability
to retain key employees would be significantly impaired unless value was
restored to previously granted stock options in the form of repriced options
for paired shares at prices more closely related to the current market price.
Non-employee directors and the top two executive officers of Wyndham and the
top two executive officers of Patriot were not eligible for participation in
the option repricing program. All other executive officers were eligible in
the option repricing program because the compensation committees concluded
that these executives were not responsible for the decrease in the stock
price.     
 
                                      68
<PAGE>
 
   
Accordingly, during 1998, the compensation committees approved offering all
current employees and officers, other than the top two executive officers of
Wyndham and the top two executive officers of Patriot, an opportunity to
surrender stock options issued between January 15, 1997 and November 13, 1998
with exercise prices above $8.10 for new options with an exercise price of
$8.10 per share, the average market price of the paired shares for the five-
day period beginning November 9, 1998 and ending November 13, 1998. Each
optionee holding such options had the opportunity to elect to retain the old
option or to accept new options for a reduced number of shares that have an
equivalent Black-Scholes value. Wyndham and Patriot engaged a compensation
consultant to assist in the implementation of the repricing program and the
Black-Scholes valuation of the previously-granted stock options, with the
goals of protecting interests of outside stockholders and maintaining the
aggregate economic "value" of the stock options before and after the option
repricing. The compensation committees did not accelerate the vesting of any
regranted options, nor did they extend the time for exercise of any regranted
options.     
   
For the fourth quarter of 1998, Wyndham and Patriot declared a stock dividend.
Under the anti-dilution provisions of Wyndham's and Patriot's 1997 Incentive
Plans, the compensation committees are given the discretion to take such
action as they determine to be equitable in the event of stock dividends,
stock split-up or similar occurrence. Accordingly, all options are further
adjusted (both exercise prices and the number of option shares) to reflect the
stock dividend. Therefore, the exercise price of the repriced options is
further reduced to $7.547.     
   
The compensation committees believe that the stock option repricing program,
which reflects both a reduction in the number of shares issuable upon exercise
and a reduction in the per share exercise price but preserves the original
vesting schedule and expiration dates of the original options, strikes an
appropriate balance between the interests of Wyndham and Patriot, their
stockholders and option holders. The lower exercise prices in effect under the
repriced options make those options valuable once again to the option holders
who are critical to Wyndham's and Patriot's future success and financial
performance.     
   
Submitted by the Wyndham Compensation Committee     
   
Arch K. Jacobson     
   
James C. Leslie     
   
Submitted by the Patriot Compensation Committee     
   
John C. Deterding     
   
Gregory R. Dillon     
   
Arch K. Jacobson     
 
                                      69
<PAGE>
 
Executive Compensation for Wyndham
   
The following table sets forth the base compensation that Wyndham paid to its
Chief Executive Officer and President and to five executive officers other
than the Chief Executive Officer of Wyndham (collectively, the "Wyndham Named
Executive Officers") whose base salary and bonus exceeded $100,000 during the
fiscal year ending December 31, 1998.     
 
                          Summary Compensation Table
 
<TABLE>   
<CAPTION>
                                                        Long Term
                          Annual Compensation(a)   Compensation Awards
                          ----------------------- ------------------------
                                                                Securities
                                                  Restricted    Underlying
Name and Principal                                  Stock        Options        All Other
Position                  Year Salary($) Bonus($) Awards($)      (#) (b)     Compensation($)
------------------        ---- --------- -------- ----------    ----------   ---------------
<S>                       <C>  <C>       <C>      <C>           <C>          <C>
James D. Carreker (c)...  1998 $571,036       --        --           --          $  648(d)
 Chief Executive Officer
 and Chairman of the
  Board
 
Karim Alibhai...........  1998 $353,886  $140,000       --       300,532(e)      $1,466(d)
 President and Chief      1997 $ 72,916       --        --       300,532(f)         --
 Operating Officer
 
Leslie V. Bentley.......  1998 $320,192  $120,000       --       117,928(g)      $2,308(d)
 Executive Vice
  President
 
Stanley M. Koonce, Jr...  1998 $310,920  $120,000       --       117,928(g)      $  792(d)
 Executive Vice
  President
 
Richard A. Holtzman.....  1998 $348,070  $200,000 $ 930,000(h)    16,511(i)
 Executive Vice
  President
Lawrence S. Jones.......  1998 $242,308  $150,000 $ 742,500(j)   115,919(k)      $  120(d)
 Executive Vice
  President
 and Treasurer
</TABLE>    
--------
   
(a) No Wyndham Named Executive Officer received personal benefits or
    perquisites in excess of the lesser of $50,000 or 10% of their aggregate
    salary and bonus.     
   
(b) Share amounts reflect the stock dividend distributed on January 25, 1999
    to stockholders of record on December 30, 1998.     
   
(c) Mr. Carreker became Chief Executive Officer of Wyndham in January 1998.
        
(d) For Mr. Carreker, such amount includes $360 of term life insurance
    premiums paid by Wyndham for the benefit of Mr. Carreker and $288
    contributed by Wyndham to Mr. Carreker's 401(k) account. For Mr. Alibhai,
    such amount includes $113 of term life insurance premiums paid by Wyndham
    for the benefit of Mr. Alibhai and $1,353 contributed by Wyndham to Mr.
    Alibhai's 401(k) account. For Mr. Bentley, such amount includes $139 of
    term life insurance premiums paid by Wyndham for the benefit of Mr.
    Bentley and $2,169 contributed by Wyndham to Mr. Bentley's 401(k) account.
    For Mr. Koonce, such amount includes $146 of term life insurance premiums
    paid by Wyndham for the benefit of Mr. Koonce and $646 contributed by
    Wyndham to Mr. Koonce's 401(k) account. For Mr. Jones, such amount
    represents term life insurance premiums paid by Wyndham for the benefit of
    Mr. Jones.
   
(e) On June 12, 1998, Wyndham granted non-qualified options to purchase the
    equivalent of 300,532 paired shares to Mr. Alibhai. These options vest in
    12 equal installments at the beginning of each calendar quarter starting
    on January 1, 1998 and ending on December 31, 2000.     
   
(f) On October 1, 1997, Wyndham granted non-qualified options to purchase the
    equivalent of 300,532 paired shares to Mr. Alibhai. These options vest in
    12 equal installments at the beginning of each calendar quarter starting
    on January 1, 1997 and ending on December 31, 2000.     
 
                                      70
<PAGE>
 
   
(g) On February 2, 1998, Wyndham granted the named executive: 1) non-qualified
    options to purchase the equivalent of 10,733 paired shares which options
    vest on the anniversary of February 2, 1998 at the following rates: year
    1: 30%; year 2: 30% and year 3: 40% and 2) non-qualified options to
    purchase the equivalent of 88,925 paired shares which options vest on the
    anniversary of February 2, 1998 at the following rates: year 1: 20%; year
    2: 20%; year 3: 30% and year 4: 30%. On November 13, 1998, pursuant to an
    option repricing program, the non-qualified options to purchase the
    equivalent of 10,733 paired shares were surrendered and exchanged for non-
    qualified options to purchase the equivalent of 1,967 paired shares and
    the non-qualified options to purchase the equivalent of 88,925 paired
    shares were surrendered and exchanged for non-qualified options to
    purchase the equivalent of 16,303 paired shares. See "Wyndham Option
    Repricing Program".     
   
(h) On June 19, 1998, Wyndham awarded the equivalent of 40,000 restricted
    paired shares to Mr. Holtzman. The equivalent to the market price of the
    paired shares on the date of grant was $23.25 and the market value of such
    paired shares on December 31, 1998 was $240,000. The restrictions on the
    award will lapse on the anniversary of the date of grant at the following
    rates: year 1: 20%; year 2: 20%; year 3: 30% and year 4: 30%. Mr. Holtzman
    is entitled to receive dividends on the total award during the vesting
    period.     
       
   
(i) On February 2, 1998, Wyndham granted non-qualified options to purchase the
    equivalent of 13,953 paired shares to Mr. Holtzman which options vest on
    the anniversary of February 2, 1998 at the following rates: year 1: 30%;
    year 2: 30% and year 3: 40%. On November 13, 1998, pursuant to an option
    repricing program, such non-qualified options were surrendered and
    exchanged for non-qualified options to purchase the equivalent of 2,558
    paired shares. See "Wyndham Option Repricing Program".     
   
(j) On March 9, 1998, Wyndham awarded the equivalent of 30,000 restricted
    paired shares to Mr. Jones. The equivalent to the market price of the
    paired shares on the date of grant was $24.75 and the market value of such
    paired shares on December 31, 1998 was $180,000. The restrictions on the
    award will lapse on the anniversary of the date of grant at the following
    rates: year 1: 25%; year 2: 50%; year 3: 75% and year 4: 100%. Mr. Jones
    is entitled to receive dividends on the total award during the vesting
    period.     
   
(k) On March 9, 1998, Wyndham granted non-qualified options to purchase the
    equivalent of 10,733 paired shares to Mr. Jones which options vest on the
    anniversary of March 9, 1998 at the following rates: year 1: 30%; year 2:
    30% and year 3: 40%. On April 1, 1998, Wyndham granted non-qualified
    options to purchase the equivalent of 85,866 paired shares to Mr. Jones
    which options vest in 12 equal quarterly installments beginning on April
    1, 1998. On November 13, 1998, pursuant to an option repricing program,
    the non-qualified options to purchase the equivalent of 10,733 paired
    shares were surrendered and exchanged for non-qualified options to
    purchase the equivalent of 2,147 paired shares and the non-qualified
    options to purchase the equivalent of 85,866 paired shares were
    surrendered and exchanged for non-qualified options to purchase the
    equivalent of 17,173 paired shares. See "Wyndham Option Repricing
    Program".     
       
                                      71
<PAGE>
 
Option Grants in Fiscal Year 1998 for Wyndham
 
  The following table sets forth the options granted with respect to the
fiscal year ended December 31, 1998 to the Wyndham Named Executive Officers.
All amounts reported in the following table have been adjusted to reflect the
stock dividend declared in the fourth quarter of 1998.
 
<TABLE>   
<CAPTION>
                                                                                    Potential Realizable
                                                                                       Value at Assumed
                                                                                       Annual Rates of
                                                                                         Share Price
                                                                                      Appreciation For
                                             Individual Grants                           Option Term
                         ---------------------------------------------------------- ------------------------
                             Number of      Percent of Total
                         Shares Underlying  Options Granted   Exercise
                              Options         to Employees     or Base   Expiration
Name                        Granted(#)       in Fiscal Year  Price($/SH)    Date      5%($)         10%($)
----                     -----------------  ---------------- ----------- ---------- ----------    ----------
<S>                      <C>                <C>              <C>         <C>        <C>           <C>
Karim Alibhai...........      300,532(a)          11.5%        $19.449   6/12/2008  $3,675,919    $9,315,499
Leslie V. Bentley.......       10,733(b)(d)        0.4%        $24.224    2/2/2008  $        0(d) $        0(d)
                               88,925(c)(d)        3.4%        $24.224    2/2/2008  $        0(d) $        0(d)
                                1,967(e)           0.6%        $ 7.547    2/2/2008  $    9,336    $   23,659
                               16,303(e)           4.9%        $ 7.547    2/2/2008  $   77,378    $  196,092
 
Stanley M. Koonce,
 Jr. ...................       10,733(b)(d)        0.4%        $24.224    2/2/2008  $        0(d) $        0(d)
                               88,925(c)(d)        3.4%        $24.224    2/2/2008  $        0(d) $        0(d)
                                1,967(e)           0.6%        $ 7.547    2/2/2008  $    9,336    $   23,659
                               16,303(e)           4.9%        $ 7.547    2/2/2008  $   77,378    $  196,092
 
Richard A. Holtzman.....       13,953(b)(d)        0.5%        $24.224    2/2/2008  $        0(d) $        0(d)
                                2,558(e)           0.8%        $ 7.547    2/2/2008  $   12,141    $   30,768
Lawrence S. Jones.......       85,866(f)(d)        3.3%        $23.059    3/9/2008  $        0(d) $        0(d)
                               10,733(g)(d)        0.4%        $23.059    3/9/2008  $        0(d) $        0(d)
                               17,173(e)           5.2%        $ 7.547    3/9/2008  $   81,508    $  206,556
                                2,147(e)           0.6%        $ 7.547    3/9/2008  $   10,190    $   25,824
 
</TABLE>    
 
--------
 
(a) Such non-qualified options vest in 12 equal installments at the beginning
    of each calendar quarter starting on January 1, 1998 and ending on
    December 31, 2000.
(b) Such non-qualified options vest on the anniversary of February 2, 1998 at
    the following rates: year 1: 30%; year 2: 30% and year 3: 40%.
(c) Such non-qualified options vest on the anniversary of February 2, 1998 at
    the following rates: year 1: 20%; year 2: 20%; year 3: 30% and year 4:
    30%.
   
(d) Such non-qualified options were surrendered and canceled pursuant to the
    stock option repricing program and are therefore no longer outstanding.
    See "Wyndham Stock Option Repricing Program."     
   
(e) Such non-qualified options were granted pursuant to the stock option
    repricing program. See "Wyndham Stock Option Repricing Program."     
(f) Such options vest in 12 quarterly installments beginning on April 1, 1998.
(g) Such options vest on the anniversary of March 9, 1998 at the following
    rates: year 1: 30%; year 2: 30% and year 3: 40%.
 
                                      72
<PAGE>
 
Option Exercises and Year-End Holdings for Wyndham
 
The following table sets forth the number of paired shares acquired upon the
exercise of options during 1998 and the value of options held at the end of
1998 by the Wyndham Named Executive Officers.
 
<TABLE>   
<CAPTION>
                                                  Number of Securities Underlying    Value of Unexercised
                             Shares      Value              Unexercised             In-The-Money Options at
                          Acquired on   Realized  Options at December 31, 1998 (#)   December 31, 1998 ($)
Name                      Exercise (#)    ($)        Exercisable/Unexercisable     Exercisable/Unexercisable
----                      ------------ ---------- -------------------------------- -------------------------
<S>                       <C>          <C>        <C>                              <C>
James D. Carreker.......    178,360    $2,200,606          78,048/0                           (a)
 
Leslie V. Bentley.......     82,320    $1,082,549          29,452/18,720                      (a)
 
Stanley M. Koonce, Jr...     82,320    $1,118,564          29,452/18,720                      (a)
 
Lawrence S. Jones.......        --            --            3,220/16,100                      (a)
 
</TABLE>    
 
--------
(a) None of the unexercised options are in-the-money.
 
                                       73
<PAGE>
 
   
Wyndham Stock Option Repricing Program     
   
Wyndham commenced an option repricing program for certain optionees holding
stock options with an exercise price per share in excess of $7.547 on November
13, 1998. The new exercise price was based on the average stock price for the
five-day period beginning November 9, 1998 and ending November 13, 1998.     
   
The following table sets forth information with respect to the executive
officers of Wyndham relating to the repricing of certain options previously
awarded to employees during fiscal years 1997 and 1998. All optionees, other
than the directors and the top two executive officers, were given the
opportunity to surrender certain options in exchange for new options which
have a Black-Scholes value equal to the old options, but were for fewer
shares, at an exercise price of $7.547 per share. The new options retain the
original vesting and expiration dates of the old options. The options set
forth below were the only options repriced for the executive officers in the
last ten years. Pursuant to the anti-dilution provision of the Wyndham 1997
Incentive Plan, the numbers of securities, stock prices and exercise prices
reported in the following table have been adjusted to reflect the stock
dividend declared for the fourth quarter of 1998.     
                           
                        10 Year Option Repricings     
 
<TABLE>   
<CAPTION>
                                                                            Number of
                                    Number of   Market                      Securities    Length of
                                    Securities Price of  Exercise           Underlying Original Option
                                    Underlying Stock at  Price at    New     Options    Term Remaining
                           Date of   Options    Time of   Time of  Exercise   After       at Date of
                          Repricing  Repriced  Repricing Repricing  Price   Repricing     Repricing
          Name            --------- ---------- --------- --------- -------- ---------- ----------------
<S>                       <C>       <C>        <C>       <C>       <C>      <C>        <C>
Leslie V. Bentley ......  11/13/98    88,925    $7.279    $24.224   $7.547    16,303   9 years 3 months
 Executive Vice           11/13/98    10,733    $7.279    $24.224   $7.547     1,967   9 years 3 months
 President
Stanley M. Koonce, Jr...  11/13/98    88,925    $7.279    $24.224   $7.547    16,303   9 years 3 months
 Executive Vice           11/13/98    10,733    $7.279    $24.224   $7.547     1,967   9 years 3 months
 President
Lawrence S. Jones.......  11/13/98    85,866    $7.279    $23.059   $7.547    17,173   9 years 4 months
 Executive Vice           11/13/98    10,733    $7.279    $23.059   $7.547     2,147   9 years 4 months
 President and Treasurer
Richard A. Holtzman.....  11/13/98    13,953    $7.279    $24.224   $7.547     2,558   9 years 3 months
 Executive Vice
 President
Thomas W. Lattin........  11/13/98    33,625    $7.279    $24.224   $7.547     6,617   9 years 3 months
 Executive Vice
 President
Michael A. Grossman.....  11/13/98    41,806    $7.279    $24.224   $7.547     7,665   9 years 3 months
 Executive Vice           11/13/98    10,733    $7.279    $24.224   $7.547     1,967   9 years 3 months
 President
Carla S. Moreland.......  11/13/98    32,200    $7.279    $24.224   $7.547     5,903   9 years 3 months
 Senior Vice President    11/13/98     6,977    $7.279    $24.224   $7.547     1,279   9 years 3 months
 and General Counsel
</TABLE>    
   
For Compensation Committee Report on Repricing of Options, see page 68.     
   
Report of the Compensation Committees of the Boards of Directors of Wyndham
and Patriot on Executive Compensation     
   
This compensation committee report relates to compensation decisions made by
Wyndham's and Patriot's compensation committees. This compensation committee
report shall not be deemed incorporated by reference by any general statement
incorporating by reference this joint proxy statement/prospectus into any
filing under the Securities Act of 1933 or under the Securities Exchange Act
of 1934, except to the extent that Wyndham or Patriot specifically
incorporates this information by reference, and shall not otherwise be deemed
filed under such laws.     
 
 
                                      74
<PAGE>
 
   
Objectives of Executive Compensation. Wyndham's and Patriot's executive
compensation programs are intended to attract, motivate and retain key
executives who are capable of leading Wyndham and Patriot effectively and
continuing their long-term growth. The compensation programs for executives
are comprised of base salary, annual incentives and long-term incentive
awards. Base salary is targeted to be within a reasonable range of
compensation for comparable companies and for comparable levels of expertise
by executives. Annual incentives are based upon the achievement of one or more
performance goals. Wyndham and Patriot use stock options and other equity
based compensation in their long-term incentive programs.     
   
Compensation Committee Procedures. The compensation committees of the Boards
of Directors establish the general compensation policies of Wyndham and
Patriot and implement and monitor the compensation and incentive plans and
policies of Wyndham and Patriot. The Wyndham compensation committee is
composed of two independent directors, none of whom is currently an officer or
employee of Wyndham. The Patriot compensation committee is composed of three
independent directors, none of whom is currently or was formerly an officer or
employee of Patriot. Final compensation determinations for each fiscal year
are generally made after the end of the fiscal year, after audited financial
statements for such year become available. At that time, bonuses, if any, are
determined for the past year's performance, base salaries for the following
fiscal year are set and long-term incentives, if any, are granted.     
   
The compensation committees engage compensation consultants to advise the
committees with respect to executive compensation matters, including
compensation amounts and the relative allocation of compensation among base
salary, annual incentive compensation and long-term incentive compensation.
The compensation committees, working with these compensation consultants,
established quantitative and qualitative performance targets for the year
ending December 31, 1998 for both annual and long-term compensation awards.
The results of this review are reflected in the annual incentive compensation
decisions for the fiscal year ended December 31, 1998 and in the base salary
levels for the fiscal year ending December 31, 1999.     
   
In setting base salary and determining annual incentive and long-term
incentive awards, the compensation committees review compensation levels of
executive officers at other hospitality companies and real estate investment
trusts with revenues comparable to those of Wyndham and Patriot . Some of
these companies are the same companies that comprise the NAREIT Total Return
Equity Index to which Wyndham's and Patriot's stock performances are compared
in this joint proxy statement/prospectus. The compensation committees believe
that the compensation information for these groups is comparable since both
groups contain hospitality companies of similar size and performance.     
   
The compensation committees also review data contained in published surveys on
executive compensation. The compensation committees based their decisions
regarding 1999 base salary and annual cash bonus amounts for the year ended
December 31, 1998, in part, upon their review of such data. In general, the
1999 base salary for most executives is slightly above the median base salary
for comparable companies. The cash bonus for 1998 is generally below the
median for comparable companies.     
   
Members of the compensation committees consult periodically by telephone prior
to their joint meetings at which compensation decisions are made. The
compensation committees exercise their independent discretion in determining
the compensation of the executive officers.     
   
Each element of the executive compensation, as well as the compensation of the
Wyndham Chief Executive Officer and the Patriot Chief Executive Officer, is
discussed separately below.     
   
Base Salary. Base salaries are determined by the compensation committees after
reviewing salaries paid by hospitality companies of similar size and
performance. For 1999, most executives received a base salary increase of
about 5 percent.     
   
Annual Incentives. Annual incentives are provided in the form of cash bonuses.
Annual incentives are designed to reward executives and management for the
annual growth and achievement of Wyndham and Patriot. The compensation
committees award cash bonuses to those executives who meet established goals,
with the amount     
 
                                      75
<PAGE>
 
   
of the award based upon each executive's base salary and the level to which
such executive's performance met and exceeded the established goal. For the
three top senior executives, the goal for bonus is two-fold: FFO per share
growth and individual performance. The FFO per share growth for 1998 was not
met, and therefore, the three top senior executives did not receive any cash
bonuses. For executives in hotel operations, the goal for bonus is three-fold:
revenue growth versus competition, EBITDA targets and individual performance.
The revenue growth goals for hotel operations for 1998 were met, while EBITDA
results were mixed. Executives in hotel operations with the title Executive
Vice President and above who received commendable ratings from their immediate
superiors received average bonuses equal to 40 percent of their base salaries.
For executives in corporate operations, the goal for bonus is two-fold:
achievement of key corporate objectives such as merger integrations and
corporate procurement program and individual performance. Some of the
corporate objectives were met and executives in corporate operations who
received commendable ratings from their immediate superiors received average
bonuses equal to 40 percent of their base salaries. In some instances, bonuses
have been awarded pursuant to requirements in the employment agreements.     
   
Long-term Incentives. Long-term incentives are provided through the grant of
restricted stock awards and stock options. These grants are designed to align
executives' interests with the long-term goals of Wyndham and Patriot and the
interests of Wyndham's and Patriot's stockholders and encourage high levels of
stock ownership among executives. Wyndham and Patriot have a broad-based stock
option award program that is granted annually to generally all employees with
the title "General Manager" and up. These annual option grants vest over three
years. New executives are eligible to receive a one-time initial option grant
that vests over four years. In addition, executives who are marked as high
potential and key to the long-term growth of Wyndham and Patriot may receive a
Chairman's award which entitles them to receive a special option award that
vests over five years. Both the one-time initial option grants and the
Chairman's awards are more generous in size than the annual option grants.
Executives who are parties to employment agreements and other selected
executives may receive restricted stock grants that vest over four years. It
is intended that only a select group of executives will receive restricted
stock grants.     
   
Termination Agreement with Mr. Stewart. On March 31, 1998, Mr. Stewart's
employment with Patriot terminated. In consideration of Mr. Stewart's
agreement to provide consulting services, the compensation committee approved
certain severance arrangements which are described in more detail in the
section captioned "Wyndham and Patriot Employment Agreement and Termination
Agreements."     
   
Compensation of Chief Executive Officers. The compensation committees set Mr.
Carreker's and Mr. Nussbaum's base salaries for the year ended December 31,
1998 substantially in accordance with the policies described above relating to
all executive officers. Mr. Carreker's 1998 base salary was $571,036. Mr.
Nussbaum's 1998 base salary was $555,425, an amount that represents an
increase of 11% over his 1997 base salary of $500,000. In both instances, the
base salary was set to be at or around the median base salary of chief
executive officers of comparable companies.     
   
In light of Wyndham's and Patriot's financial difficulties in 1998, the
compensation committees did not award Mr. Carreker or Mr. Nussbaum a bonus for
1998. Except for the award made pursuant to the special retention plan
described below, neither Mr. Carreker nor Mr. Nussbaum received any equity
award in 1998.     
   
The compensation committees considered that it was very important to keep the
top executives focused on facilitating a strategic transaction or investment
that would be in the best interests of the stockholders. Towards this end, the
compensation committees engaged a compensation consultant to assist them in
designing a special retention and incentive plan for the top executives that
would motivate the executives to support the best possible transactions for
Wyndham and Patriot and that would be fair and reasonable to stockholders. The
consultant advised the compensation committees that market practice would
support the adoption of a special retention plan for those selected executives
whose continued employment and active role in supporting a strategic
transaction was critical. After careful review of the compensation
consultant's report and consultation with counsel, the compensation committees
approved a special retention plan. Payments would be made under the special
retention plan upon the execution of, and in some instances, the closing of a
strategic transaction.     
 
                                      76
<PAGE>
 
   
The compensation committees considered the purchase agreement to be a
strategic transaction that would entitle executives to receive payments under
the special retention plan. Pursuant to the special retention plan, in
February, 1999, Mr. Carreker received a paired share award in the amount of
216,666 paired shares. The first installment of 72,222 paired shares will
become payable upon the closing of the investment and the related
transactions, and 72,222 paired shares will become payable on each of the
first and second anniversaries thereof. Pursuant to the special retention
plan, in February, 1999, Mr. Nussbaum received a paired share award in the
amount of 250,000 paired shares, payable in three installments. The first
installment of 83,334 paired shares became payable upon the execution of the
purchase agreement, and 83,333 paired shares will become payable on each of
the first and second anniversaries thereof. Pursuant to the special retention
plan, Mr. Evans received a paired share award in the amount of 166,666 paired
shares. The first installment of 55,556 paired shares will become payable upon
the closing of the investment and the related transactions, and 55,555 will
become payable on each of the first and second anniversaries thereof. No other
executive is eligible to receive an award under the special retention plan.
       
Mr. Nussbaum was not initially eligible for the 1998 stock option repricing
program described below. However, as part of his resignation, the Patriot
compensation committee allowed Mr. Nussbaum to file an election, between June
30, 1999 and December 31, 1999, to exchange his outstanding options and new
options of equal "Black-Scholes" value for fewer shares at the then current
market price.     
   
Tax Considerations. The compensation committees' executive compensation
strategies are designed to be cost- and tax-effective. Therefore, the
compensation committees' policies are, where possible and considered
appropriate, to preserve corporate tax deductions, including the deductibility
of compensation paid to the Wyndham Named Officers and the Patriot Named
Officers pursuant to Section 162(m) of the Internal Revenue Code, while
maintaining the flexibility to approve compensation arrangements which they
deem to be in the best interests of Wyndham and Patriot and their
stockholders, but which may not always qualify for full tax deductibility.
       
Submitted by the Wyndham Compensation Committee     
   
Arch K. Jacobson     
   
James C. Leslie     
   
Submitted by the Patriot Compensation Committee     
   
John C. Deterding     
   
Gregory R. Dillon     
   
Arch K. Jacobson     
       
   
Compensation Committee Interlocks and Insider Participation for Wyndham and
Patriot     
   
With respect to Wyndham, during 1998 Mr. Carreker served on the compensation
committee of Crow Family Holdings and Ms. Groenteman is a director of Wyndham
and the chief operating officer of Crow Family Holdings.     
   
Wyndham and Patriot Employment Agreements and Termination Agreements     
   
Patriot entered into an employment agreement as of April 14, 1997 with Mr.
Carreker, pursuant to which Mr. Carreker serves as Chief Executive Officer and
as Chairman of the Board of Wyndham for a term of five years beginning on
January 5, 1998, with an initial base salary of $500,000. This agreement is
automatically extended for an additional two-year term unless either party
elects to terminate it by notice in writing at least 90 days prior to the
second anniversary of the agreement or even-numbered anniversary date
thereafter. Mr. Carreker is eligible to receive incentive compensation to be
determined by the compensation committee of an amount up to 100% of his base
compensation.     
 
                                      77
<PAGE>
 
   
Patriot entered into an employment agreement as of April 14, 1997 with Mr.
Nussbaum, pursuant to which Mr. Nussbaum serves as Chief Executive Officer and
Chairman of the Board of Patriot from July 1, 1997 until January 5, 2003, the
fifth anniversary of the effective date of the Wyndham merger. Mr. Nussbaum's
employment with Patriot terminated as of February 26, 1999, for reasons other
than for cause. Pursuant to the terms of his separation agreement, which was
based in part on the provisions of Mr. Nussbaum's employment agreement,
Patriot has agreed to pay Mr. Nussbaum severance in the amount of $3.2
million, to provide for certain benefits for two years and an office and
secretarial support for three years. In addition, all of Mr. Nussbaum's
outstanding stock options vested and became exercisable and all of
Mr. Nussbaum's restricted stock became fully vested and nonforfeitable. In
accordance with the separation agreement, the stock options will remain
outstanding for their remaining terms and at Mr. Nussbaum's election, which
must be made between June 1, 1999 and December 31, 1999, Mr. Nussbaum's
existing stock options will be exchanged on a Black-Scholes neutral basis for
new options with an exercise price equal to the fair market value of the
common stock at the time of the exchange. Pursuant to the separation
agreement, Patriot also agrees to guarantee the repayment of Mr. Nussbaum's
outstanding indebtedness to NationsBank, and upon the earlier of the closing
of the investment and related transactions or December 31, 1999, Patriot will
assume the NationsBank loan in exchange for a personal recourse note of
Mr. Nussbaum which will become payable at the end of six years and will carry
an interest rate of 5.5% per annum. Further, Mr. Nussbaum received a new grant
of 250,000 shares of restricted stock, payable in three installments over two
years. Finally, Mr. Nussbaum agreed to provide consulting services to Patriot
for two years, for which he will receive a fee of $75,000 per month for the
first 12 months and $50,000 per month for the next 12 months.     
   
Wyndham entered into an employment agreement as of October 1, 1997 with Mr.
Alibhai, pursuant to which Mr. Alibhai serves as President and Chief Operating
Officer of Wyndham for a term of three years beginning on September 30, 1997,
with an initial base salary of $350,000. This agreement is automatically
extended for an additional two-year term unless either party elects to
terminate it by notice in writing at least 45 days prior the second
anniversary of the agreement or even-numbered anniversary date thereof, to
expiration of the agreement. Additionally, Mr. Alibhai is eligible to receive
incentive compensation to be determined by the compensation committee of an
amount up to 80% of his annual base compensation, but in no event less than
$75,000.     
   
Upon termination of employment due to the death or disability of Messrs.
Carreker, Nussbaum or Alibhai, all unexercisable stock options and non-vested
stock-based grants will immediately vest and will be exercisable for one year.
Additionally, Wyndham or Patriot as applicable, will pay health insurance
premiums for one year.     
   
If employment is terminated by Messrs. Carreker, Nussbaum or Alibhai for "good
reason," or if Wyndham or Patriot, as applicable, terminates his employment
without "cause," Wyndham or Patriot, as applicable, will pay such executive a
severance payment in accordance with Wyndham's or Patriot's, as applicable,
then current severance policies. At a minimum, Messrs. Carreker and Nussbaum
would be entitled to a severance payment equal to three times the sum of his
average base compensation, (determined in accordance with Mr. Nussbaum's or
Mr. Carreker's employment agreement, respectively, and average incentive
compensation, determined in accordance with Mr. Nussbaum's or Mr. Carreker's
employment agreement, respectively. Mr. Alibhai would be entitled to a minimum
severance payment equal to the sum of his average base compensation and
average incentive compensation for the remaining term of his agreement or 24
months, whichever is higher, subject to certain offsets. Additionally, for a
period of three years, Wyndham or Patriot, as applicable, will provide Messrs.
Carreker and Nussbaum with an office and related facilities and an assistant
at a location of their respective choosing. For a period of one year, Wyndham
or Patriot, as applicable, would pay for Messrs. Carreker and Nussbaum the
cost of executive placement services. Certain stock options and stock-based
grants held by the Messrs. Carreker, Nussbaum or Alibhai will also become
exercisable or nonforfeitable.     
   
   If a "change in control", as defined in the employment agreements, occurs
and the executive's employment is terminated for any reason other than death,
disability or voluntary resignation within 18 months of such change in
control, Wyndham or Patriot, as applicable, must pay the executive a lump sum
amount equal to the severance payment (as defined in the employement
agreements) and all stock options and other stock-based awards will become
immediately exercisable or non-forfeitable. In addition, Patriot will provide
the executive with a tax gross-up payment to cover any excise tax due.     
 
                                      78
<PAGE>
 
       
   
In June 1997, Patriot entered into an employment agreement with Mr. Novak,
pursuant to which Mr. Novak serves as Executive Vice President--Acquisitions
and Development for a three-year term beginning June 1997, with an initial
base salary of $275,000.     
   
Mr. Novak's employment with Patriot terminated May, 1999, for reasons other
than for cause. Pursuant to the terms of Mr. Novak's employment agreement, he
is entitled to receive severance in the amount of $705,500 plus health
insurance for two years. In addition, all of Mr. Novak's outstanding stock
options vested and became exercisable and all of Mr. Novak's restricted stock
became fully vested and nonforfeitable. Mr. Novak will also be reimbursed for
executive outplacement and legal fees.     
   
   In February 1997, Patriot entered into an employment agreement with William
W. Evans III for a three- year term beginning March 1, 1997, with an initial
base salary of $300,000. Pursuant to the agreement, Mr. Evans initially served
in the Office of the Chairman of Patriot. In the event Mr. Evans' employment
is terminated due to death or disability: (1) Mr. Evans' beneficiaries will
receive the proceeds under applicable insurance policies, (2) all stock
options and other stock-based awards will become immediately exercisable or
nonforfeitable and (3) for a period of one year, Mr. Evans' spouse and
dependents will receive medical and related health benefits under Patriot's
existing plans.     
   
In the event Mr. Evans' employment is terminated for cause or Mr. Evans
voluntarily terminates his employment, he will be entitled to receive any
accrued but unpaid cash compensation and benefits through the date of
termination and all vested options will continue to be exercisable for their
exercise term, as if his employment had not been terminated. If Patriot
terminates Mr. Evans without cause or if Mr. Evans terminates his employment
due to a constructive termination (as defined in his employment agreement):
(i.) all stock option and other stock-based awards will become immediately
exercisable or nonforfeitable, (2) for the longer of one year or the remaining
length of the term of the agreement, Mr. Evans and his spouse and dependents
will receive medical and related health benefits under Patriot's existing
plans and (3) Patriot will pay Mr. Evans within 30 days after the date of
termination, a lump sum equal to his average base salary and average incentive
compensation for the remaining length of the term of the agreement, or 12
months, whichever is greater. Mr. Evans is entitled to the same benefits as
Messrs. Carreker and Nussbaum in the event of a change in control as defined
in the employment agreement.     
   
Mr. Evans' employment agreement was amended in late 1998 to increase his base
salary to $450,000, effective November, 1998, and provide for an incentive
performance bonus payable upon successful completion of certain goals
established by the compensation committee. Further, the employment agreement
was amended to provide for a grant of 166,666 restricted paired shares,
payable in three installments over two years, contingent upon the closing of
the investment and the related transactions. In addition, Mr. Evans'
outstanding stock options all became vested and exercisable and all his
restricted stock grants became fully vested and non-forfeitable. Finally,
Patriot provided Mr. Evans with a loan pursuant to his amended employment
agreement to assist him with the payment of income taxes on paired shares that
vested in February 1998.     
   
As of April 14, 1997, Patriot entered into an employment agreement with
Ms. Raymond and Wyndham entered into employment agreements with
Messrs. Bentley and Koonce, with initial base salaries of $275,000, $250,000
and $250,000, respectively. These employment agreements became effective on
January 5, 1998. These employment agreements have a term of three years and
have substantially similar provisions as Mr. Novak's employment agreement
except that the severance payment is equal to the sum of the average base and
incentive compensation payable for the remaining length of the three-year
term, or 18 months, whichever is greater. Ms. Raymond's position is that of
Executive Vice President and Chief Financial Officer of Patriot. Mr. Bentley's
position is that of Executive Vice President of Wyndham, and Mr. Koonce's
position is that of Executive Vice President, Marketing and Strategic Planning
of Wyndham.     
       
   
On March 9, 1998, Mr. Jones entered into employment agreements with both
Wyndham and Patriot for a three-year term with an initial base salary of
$300,000. Mr. Jones's position is that of Executive Vice President and
Treasurer of both Wyndham and Patriot. Mr. Jones's employment agreements have
provisions that are     
 
                                      79
<PAGE>
 
   
substantially similar to the employment agreements for Messrs. Bentley and
Koonce, except that Mr. Jones's employment agreements provide for a minimum
guarantee of incentive compensation equal to 50% of his base salary. Mr. Jones
is also entitled to borrow up to $750,000 from Wyndham and Patriot. Upon
Mr. Jones's termination of employment, if his total compensation earned while
employed at Wyndham and Patriot, including stock-based compensation, is less
than $3,000,000, a portion of the loan will be forgiven.     
   
On June 19, 1998, Wyndham entered into an employment agreement with
Mr. Holtzman for a three-year term with an initial base salary of $300,000.
Mr. Holtzman's position is that of Executive Vice President of Wyndham and
President of Grand Bay Hotels and Resorts. Under Mr. Holtzman's employment
agreement, he is entitled to receive a guaranteed bonus of $200,000 in his
initial year of employment. If Mr. Holtzman's employment is terminated by
Wyndham without "cause" or Mr. Holtzman resigns for a "good reason," he will
be entitled to a severance payment equal to the sum of 50% of his average base
pay and bonus and the amount payable under the Wyndham's then current
severance policy. Certain stock options and stock-based grants held by
Mr. Holtzman will become exercisable or nonforfeitable. For a period of six
months, Wyndham would pay Mr. Holtzman the cost of executive placement
services. Upon a "change in control," all of Mr. Holtzman's stock options and
stock-based grants will become exercisable and nonforfeitable.     
 
On March 31, 1998, Mr. Stewart's employment with Patriot terminated. Pursuant
to the terms of Mr. Stewart's separation agreement, Mr. Stewart continued to
receive his base salary through October 2, 1998. In addition, all of
Mr. Stewart's outstanding stock options vested and became exercisable on
October 2, 1998 and will remain outstanding until October 2, 2000.
Mr. Stewart's restricted stock will continue to vest in accordance to its
original vesting schedule and will not be forfeited as a result of
Mr. Stewart's termination. In consideration for the foregoing severance
arrangements, Mr. Stewart provided consulting services to Patriot for 60 days.
       
ITEM 12. SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
 
  Except as otherwise noted, the following table sets forth certain
information as of March 22, 1999 as to the security ownership of those persons
owning of record or known to Patriot and Wyndham to be the beneficial owner of
more than five percent of the paired shares and the security ownership of
Patriot preferred stock and paired shares by each of the directors of Patriot
and Wyndham, director nominees and each of the executive officers of Patriot
and Wyndham, and all directors and executive officers of Patriot and Wyndham
as a group. All information with respect to beneficial ownership has been
furnished by the respective director, director nominee, executive officer or
five percent beneficial owner, as the case may be. Unless otherwise indicated,
the persons named below have sole voting and investment power with respect to
the number of shares set forth opposite their names. Beneficial ownership of
the Patriot preferred stock and paired shares has been determined for this
purpose in accordance with applicable rules and regulations promulgated under
the Exchange Act. Except as otherwise described below, all shares of Patriot
preferred stock and paired shares are owned directly and the indicated person
has sole voting and investment power. The number of shares of Patriot
preferred stock or paired shares also includes the number of shares that the
person could receive if he, she or it redeemed his partnership units under
certain circumstances.
   
  As of May 6, 1999, there were 239,838,771 paired shares; 4,860,876 shares of
Patriot series A and 558,656 of Patriot series B preferred stock; 1,781,173
shares of Wyndham series A preferred stock; 1,781,181 shares of Wyndham series
B preferred stock; 7,717,601 options to purchase a like number of paired
shares; 1,324,804 preferred B paired partnership units, 655,892 preferred A
Wyndham partnership units and 586,814 preferred C Wyndham partnership units
outstanding.     
 
                                      80
<PAGE>
 
<TABLE>   
<CAPTION>
                                              Number of Shares
                                          and Amount and Nature of Percentof
Name of Beneficial Owner                    Beneficial Ownership   Class(a)
------------------------                  ------------------------ ---------
<S>                                       <C>                      <C>
Karim Alibhai............................         5,347,240(b)        2.18%
Karim Alibhai............................           171,200(w)***     4.81%***
Leslie V. Bentley........................           624,432(c)           *
John P. Bohlmann.........................            42,428(d)           *
Leonard Boxer............................            59,117(e)           *
James D. Carreker........................         2,028,661(f)        1.01%
Harlan R. Crow...........................        12,126,729(g)(v)     4.72%
Harlan R. Crow...........................         4,860,876(h)**       100%**
John H. Daniels..........................           204,987(e)           *
John C. Deterding........................            54,697(e)           *
Gregory R. Dillon........................            54,697(e)           *
Burton C. Einspruch, M.D.................            24,472(i)           *
William W. Evans III.....................           773,637(j)           *
Milton Fine..............................         5,066,390           2.07%
Susan T. Groenteman......................            30,768(v)           *
Michael Grossman.........................            13,986(k)           *
Richard Holtzman.........................            98,353(x)           *
Arch K. Jacobson.........................            77,237(l)           *
Lawrence S. Jones........................            15,711(m)           *
Stanley M. Koonce........................           613,438(n)           *
Thomas W. Lattin.........................           386,663(o)           *
James C. Leslie..........................            15,033(v)           *
Carla S. Moreland........................            70,879(p)           *
Paul Novak...............................            96,837(q)           *
Paul A. Nussbaum.........................         4,301,647(r)        1.83%
Anne Raymond.............................           609,167(y)           *
Rolf E. Ruhfus...........................         1,896,505(z)           *
Philip J. Ward...........................            11,790(v)           *
Sherwood M. Weiser.......................         1,137,736(i)(s)        *
Sherwood M. Weiser.......................           788,795(w)***    22.14%***
Executive officers and directors as a
 group (27 persons)......................        35,765,236          14.77%
CFHS, L.L.C./Crow Family, Inc............        11,074,443(t)        4.73%
                                                  4,768,874(u)**      98.1%**
</TABLE>    
--------
  * Less than 1%.
 ** Patriot preferred stock
*** Wyndham series A preferred stock and Wyndham series B preferred stock
(a) Assumes that all partnership units and shares of Patriot preferred stock
    held by each person are redeemed for a paired share. The total number of
    shares outstanding in calculating the percentage assumes that none of the
    partnership units or shares of Patriot preferred stock held by other
    persons are redeemed for paired shares. Also assumes that all vested
    options to purchase paired shares are exercised. The total number of
    shares outstanding used in calculating the percentage assumes that no
    other vested or unvested options held by other persons are exercised.
(b) Includes options to purchase 300,531 paired shares issued to Mr. Alibhai
    which are currently exercisable. The number of shares beneficially held by
    Mr. Alibhai includes an aggregate of 441,059 partnership units
    beneficially owned by Gencom Interest, Inc., a family corporation for
    which he serves as Vice President and of which he owns 30% of the
    outstanding capital stock. Mr. Alibhai disclaims beneficial ownership of
    these partnership units, except to the extent of his 40% ownership
    interest in such corporation.
   
(c) Includes options to purchase 33,303 paired shares issued to Mr. Bentley
    which are currently exercisable.     
(d) Includes options to purchase 10,765 paired shares issued to Mr. Bohlmann
    which are currently exercisable.
 
                                      81
<PAGE>
 
(e) Includes options to purchase: 42,933, paired shares, all of which are
    currently exercisable.
(f) Includes options to purchase 78,088 paired shares issued to Mr. Carreker
    which are currently exercisable.
(g) The number of shares beneficially held by Mr. Crow include an aggregate of
    7,265,853 paired shares held by various family limited partnerships, in
    which Mr. Crow controls the general partner and various family
    corporations and trust in which Mr. Crow exercises control over investment
    decisions. Mr. Crow disclaims beneficial ownership of such paired shares.
    The number of shares also include 4,860,876 shares of Patriot preferred
    stock held by the same family limited partnerships, corporations and
    trusts. Mr. Crow disclaims beneficial ownership of such Patriot preferred
    stock. Certain of such paired shares and Patriot preferred stock are also
    reported being held by CFHS LLC and Crow Family, Inc.
(h) Shares of Patriot preferred stock. Mr. Crow disclaims beneficial ownership
    of such Patriot preferred stock to the extent such stock exceeds his
    pecuniary interest in the limited partnerships that directly hold the
    stock. Certain of such shares are also reported as held by CFHS LLC and
    Crow and Family, Inc.
(i) Includes options to purchase 21,467 paired shares, all of which are
    currently exercisable.
(j) Includes options to purchase 601,074 paired shares issued to Mr. Evans,
    all of which are currently exercisable.
   
(k) Includes options to purchase 2,023 paired shares issued to Mr. Grossman,
    which are currently exercisable.     
(l) Includes options to purchase 64,400 paired shares issued to Mr. Jacobson,
    all of which are currently exercisable.
(m) Includes options to purchase 6,011 paired shares issued to Mr. Jones which
    are currently exercisable.
(n) Includes options to purchase 33,303 paired shares issued to Mr. Koonce
    which are currently exercisable.
   
(o) Includes options to purchase 185,392 paired shares issued to Mr. Lattin
    which are currently exercisable.     
(p) Includes options to purchase 56,788 paired shares issued to Ms. Moreland
    which are currently exercisable.
(q) Includes options to purchase 25,641 paired shares issued to Mr. Novak
    which are currently exercisable.
(r) Includes options to purchase 3,005,575 paired shares issued to Mr.
    Nussbaum which are currently exercisable.
(s) Includes an aggregate of 10,984 paired partnership units held by W L
    Tampa, Ltd., and 129,900 paired shares held by CHC International, Inc. Mr.
    Weiser disclaims beneficial ownership of such securities to the extent
    that they exceed his pecuniary interest in such entities.
(t) Includes 6,305,569 paired shares and 4,768,874 shares of Patriot preferred
    stock held by various limited partnerships in which CFHS LLC serves as the
    general partner. All of such shares are also reported in Mr. Crow's
    beneficial holdings. Beneficial ownership information is based on the
    Schedule 13D filed by G-3 Securities, L.P., CFHS, LLC and Crow Family,
    Inc. on January 8, 1998.
(u) Shares of Patriot preferred stock. All of such shares are also reported in
    Mr. Crow's beneficial holdings above.
(v) Includes options to purchase 10,733 paired shares, all of which are
    currently exercisable.
(w) Shares of Wyndham series A preferred stock and shares of Wyndham series B
    preferred stock.
(x) Includes options to purchase 95,420 paired shares which are currently
    exercisable.
(y) Includes options to purchase 3,851 paired shares which are currently
    exercisable.
(z) Includes an aggregate of 1,766,936 of paired partnership units held by
    Summerfield Suites Management Corp., Summerfield Development Corp.,
    Summerfield Suites Lease Corp., SFHC Lease Corp., Summerfield Investment
    Corp., and Witchita Consulting Co.
 
 
                                      82
<PAGE>
 
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
 
Title Insurance
 
  Unity Title Company, a corporation wholly-owned by Mr. Nussbaum and members
of his family, receives a portion of the title insurance premiums paid in
connection with substantially all of the hotel acquisitions by the Companies.
In many cases, these premiums are paid by the seller of the hotel, and in
other cases are paid by the Companies. In 1998, Unity Title Company received
in excess of $60,000 in title premiums related to hotel acquisitions by the
companies.
 
Wyndham Merger
 
  In connection with the merger of Wyndham Hotels Corporation with and into
Patriot in January 1998 (the "Wyndham Merger"), Patriot entered into an
Omnibus Purchase and Sale Agreement, as well as 11 individual purchase and
sale agreements with various descendants of Mr. and Mrs. Trammell Crow, and
various corporations, partnerships, trusts and other entities beneficially
owned or controlled by such persons (collectively, the "Crow Family Members"),
Mr. Carreker, Mr. Bentley and Mr. Koonce, for the acquisition of 11 hotels.
Messrs. Carreker, Bentley and Koonce are referred to herein collectively as
the "Wyndham Senior Executives." In connection with the Wyndham merger, the
Crow Family Members received $52,227,598, 6,427,217 shares of paired common
stock and 4,860,876 shares of Patriot preferred stock. Mr. Carreker received
$7,661,087 and 1,638,988 shares of Paired Common Stock, Mr. Bentley received
$2,189,652 and 468,423 shares of paired common stock and Mr. Koonce received
$2,166,908 and 463,580 shares of paired common stock, and Ms. Groenteman
received $174,530 and 37,337 shares of paired common stock. Additionally,
after payment of outstanding indebtedness and other transactional expenses,
the entities had available for distribution approximately $64,731,000 for the
Crow Family Members, approximately $1,527,000 for Mr. Carreker, and
approximately $462,000 for each of Mr. Bentley and Mr. Koonce. Also, in
connection with the Wyndham Merger, stock option granted to Messrs. Carreker,
Bentley and Koonce and Ms. Moreland became immediately exercisable in
accordance with their terms.
 
  In connection with the Wyndham merger, Crow Family Members and certain
Wyndham senior executives retained the right to receive additional
consideration on April 30, 2000 based on a formula pertaining to the
performance of Wyndham Riverfront New Orleans and Wyndham Garden Laguardia as
set forth in the Omnibus Purchase and Sale Agreement dated April 14, 1997.
Based on the performance of such properties as of December 31, 1998, the
additional consideration would be $9,152,000 and $9,971,000, respectively.
 
Mortgage Notes and Other Receivables from Unconsolidated Subsidiaries
 
  Patriot loaned $40,500,000 in the form of mortgage notes to PAH Ravinia, a
corporation owned directly and indirectly by Paul Nussbaum Tom Lattin and Rex
Stewart, as part of the financing for PAH Ravinia's acquisitions of the Crowne
Plaza Ravinia Hotel. Patriot recognized $43,000 of interest income in 1998
related to such mortgage notes (excluding $4,268,000 of such interest
eliminated for financial reporting purposes in 1998). Patriot has aggregate
receivable (including mortgage notes) of $42,264,000 due from PAH Ravinia as
of December 31, 1998.
 
  Patriot also loaned $31,400,000 in the form of a mortgage note to PAH
Windwatch, a limited liability company owned directly and indirectly by Paul
Nussbaum, Tom Lattin and Rex Stewart, as part of the financing for PAH
Windwatch's acquisition of the Wyndham WindWatch Hotel. Patriot recognized
$79,000 of interest income in 1998 related to such mortgage notes (excluding
$2,759,000 of such interest eliminated for financial reporting purposes).
Patriot had aggregate receivables (including the mortgage notes) of
$32,830,000 due from PAH Windwatch as of December 31, 1998.
 
Interstate Merger
 
  In connection with the Companies acquisition of Interstate Hotels Company in
June 1998, Milton Fine and various entities beneficially owned or controlled
by Mr. Fine received cash and 9,706,019 shares of paired common stock.
 
                                      83
<PAGE>
 
Summerfield Acquisition
 
  In connection with Wyndham's acquisition (the "Summerfield Acquisition") of
SF Hotels Company, L.P. in June 1998, Rolf Ruhfus and entities beneficially
owned or controlled by Mr. Ruhfus (the "Summerfield Entities") received
$40,885,214 in cash and 1,368,009 units (the "Units") of limited partnership
interest in each of the Patriot Partnership and the Wyndham Partnership.
Additionally, pursuant to the terms of Contribution Agreement relating to the
Summerfield Acquisition, the Summerfield Entities received an additional
327,993 Units in January 1999 and have earned the right to receive an
additional estimated $55 million of consideration in January 2000 and January
2001 (payable, at the election of the Summerfield Entities, in either cash or
additional OP Units).
 
  In connection with the Summerfield Acquisition, Rolf Ruhfus retained the
right to a 15% participation with the Company in the appreciation in value of
the Miami Airport Summerfield based on terms set forth in the carried interest
payment agreement included as an exhibit to the Contribution Agreement.
 
GAH Acquisition--Phase II
 
  In June 1998, in connection with certain transactions with affiliates of
Gencom American Hospitality, Inc. and CHCI to acquire certain real estate and
other assets, Mr. Alibhai received 156,863 partnership units and 85,600 shares
of Wyndham Series A and B preferred stock.
 
  In connection with the company's acquisition of CHCI on June 30, 1998 the
Company may be obligated on September 30, 2000 and September 30, 2002 to pay
Mr. Alibhai and Mr. Weiser additional consideration, in each case based upon
the performance of certain specific assets, based on formulas as set forth in
certain merger and contribution agreements.
 
Sale of Hotels to Milton Fine
 
  In November 1998, the companies sold the Courtyard by Marriott in
Westborough, Massachusetts and the Residence Inn by Marriott in Pittsburgh,
Pennsylvania, as well as 50% equity interest in each of the Courtyard by
Marriott in Orange, Connecticut and the Courtyard by Marriott in St. Louis,
Missouri to Milton Fine for an aggregate purchase price of $41.5 million.
   
Loan from Beacon Capital Partners, L.P.     
   
  In May 1999, Beacon Capital Partners, L.P. loaned $25 million to the
companies. The loan, which bears interest at LIBOR plus 2.5% is due June 30,
1999. The loan is secured by a first mortgage on the Wyndham Batterymarch
hotel, a property under construction in Boston, Massachusetts. The companies
paid Beacon Capital Partners, L.P. a financing fee of 2.50% of the loan
principal in May and will pay Beacon an additional fee of 0.75% of the loan
principal upon maturity of the loan.     
 
Other Related Party Transactions
 
  The company licenses from Paul Nussbaum the name and trademark of Patriot
American Hospitality, Inc. under a perpetual no-cost license agreement.
 
  During 1998, Wyndham received hotel management fees in the aggregate amount
of $8,301,956 from the partnership owning Wyndham hotels ("Hotel
Partnerships") listed below, in which Crow Family Members have an interest.
Some or all of the Wyndham Senior Executive Officers have an ownership
interest in such Hotel Partnerships.
   
  During 1998, Wyndham received payments in the aggregate amount of
$14,285,904 from the Hotel Partnerships listed below, in which Crow Family
Members have an interest. Some or all of the Wyndham Senior Executive Officers
have an ownership interest in such Hotel Partnerships. The payments were
received as reimbursements for certain administrative, tax legal, accounting,
finance, risk management, sales and marketing services provided by Wyndham to
such entities.     
 
                                      84
<PAGE>
 
<TABLE>
<CAPTION>
   Hotel Partnership                                          Hotel
   -----------------                                          -----
   <S>                                             <C>
   Anatole Hotel Investors, L.P................... Wyndham Anatole
   Bristol Hotel Associates, Ltd.................. Wyndham Bristol
   Playhouse Square Hotel Limited Partnership..... Wyndham Playhouse Square
   MTD Associates................................. Wyndham Milwaukee Center
   Hotel and Convention Center Partners I-XI.
    Ltd........................................... Wyndham Palm Springs
   Amgreen-Heritage Hotel Partnership, Ltd........ Wyndham Garden Hotel-Orange
   Waterfront-Hotel Associates, S.E............... Wyndham Old San Juan
</TABLE>
   
  During 1998, Wyndham received hotel management fees in the aggregate of
$14,285,904 from the ownership entity of the hotel listed below in which
Milton Fine, Paul Nussbaum, Karim Alibhai, Rolf Ruhfus, or Sherwood Weiser has
an interest.     
 
<TABLE>
<CAPTION>
                                               1998 Aggregate Management
      Milt Fine                                    and Service Fees
      ---------                                -------------------------
      <S>                                      <C>
      Marriott-Harrisburg, PA                         $  265,734
      Marriott Reach Resort; Key West, Fla.              201,187
      Marriott-Pittsburgh Airport                        294,884
      Marriott-Albany, NY                                340,144
      Marriott Mission Valley, San Diego                 323,684
      Marriott Minnetonka, Minneapolis                   273,466
      Marriott Courtyard; St. Louis                      378,029
      Marriott Courtyard-Westborough; Boston             208,065
      Marriott Courtyard Orange                          210,486
      Marriott-Ft. Lauderdale                            173,532
      Marriott Greentree, Pittsburgh                     658,613
      Marriott Providence                              1,383,983
      Marriott Trumbull                                1,554,174
      Embassy Suites Chicago                             377,213
      Residence Inn Pittsburgh                            46,866
      Hilton Garden Inn-Chicago                       99 Opening
<CAPTION>
      Paul Nussbaum
      -------------
      <S>                                      <C>
      Marriott Residence Inn, Houston                 $  210,737
      Holiday Inn Astrodome                              215,020
      Days Inn Astrodome                                  49,350
      Sheraton Astrodome                                 524,190
      Radisson Astrodome                                  94,849
      Ramada Astrodome                                       --
      Sheraton Edmonton                                  216,335
      Inn at Maingate dba Doubletree Maingate            204,220
</TABLE>
 
                                      85
<PAGE>
 
<TABLE>
<CAPTION>
      Karim Alibhai
      -------------
      <S>                                                     <C>
      Days Inn Astrodome, Houston                             $49,350
      Days Inn Greenspoint, Houston                            45,530
      Hampton Inn Corpus Christi                               46,824
      Hawthorne Suites, Houston                                86,974
      Holiday Inn Stevens Point, Portage County, Wisconsin    273,629
      Holiday Inn Astrodome, Houston                          161,733
      Inn at Maingate dba Doubletree Maingate, Kissimmee, FL  204,220
      Marriott Residence Inn, Houston Medical Center          210,737
      Sheraton Astrodome, Houston                             524,190
      Sheraton Edmonton, Alberta Canada                       216,335
      Omni Baltimore                                          916,675
      Wyndham Miami-Biscayne Bay                              449,110
      Radisson Astrodome, Houston                              94,849
      Holiday Inn-Lenox                                       221,928
      Wyndham Garden Market Center, Dallas                    137,813
      Days Inn Austin                                          40,314
      Radisson Acapulco                                        21,639
      Wyndham Montreal                                        256,793
</TABLE>
 
<TABLE>
<CAPTION>
      Rolf Ruhfus
      -----------
      <S>                                     <C>
      Summerfield Suites-Bridgewater          $141,990
      Summerfield Suites-Burlington            136,446
      Summerfield Suites Chicago Downtown      158,621
      Summerfield Suites Charlotte              36,006
      Summerfield Suites Gaithersburg           98,982
      Summerfield Suites Pleasanton             51,339
      Summerfield Suites Scottsdale              4,889
      Summerfield Suites Harrison                  --
      Summerfield Suites Plymouth Meeting          --
      Sierra Suites-Atlanta Perimeter              --
      Sierra Suites-Bothell                     45,901
      Sierra Suites-Chantilly                      332
      Sierra Suites-Orlando                     40,272
      Sierra Suites-Lake Buena Vista            36,740
      Sierra Suites-Phoenix Metro Center        25,621
      Sierra Suites-Piscataway                  29,637
      Sierra Suites-Pleasanton                  23,613
      Sierra Suites-Scottsdale                  54,871
      Sierra Suites-Waltham                     32,470
      Sierra Suites-Woburn                      53,678
      Sierra Suites-Atlanta Brookhaven             --
      Sierra Suites-San Jose                       --
<CAPTION>
      Sherwood Weiser
      ---------------
      <S>                                     <C>
      Holiday Inn Dayton Mall, Ohio             37,161
      Sheraton University City, Philadelphia   161,089
      Wyndham Miami-Biscayne Bay               449,110
      Westin Hotel Providence, RI              143,982
      Washington Duke                          359,750
</TABLE>
 
 
                                       86
<PAGE>
 
  During 1998, the Company made lease payments of $455,414 to an affiliate of
Summerfield Associates L.P., a partnership in which Rolf Ruhfus has an
ownership interest, related to the hotels listed below:
 
<TABLE>
      <S>                               <C>
      Sierra Suites Atlanta Cumberland   82,894
      Sierra Suites Phoenix Camelback   181,989
      Sierra Suites Westborough         190,531
</TABLE>
 
  During 1996, the Wyndham Senior Executive Officers incurred indebtedness to
Wyndham Finance Limited Partnership ("WFLP"), a partnership owned by the Crow
Family Members. Notes representing such loans were purchased by Wyndham Hotel
Corporation in May of 1996 in connection with its formation for a cash payment
to WFLP in the amount of $18,576,000, which is equivalent to the aggregate
outstanding principal and accrued interest severally owing by the Wyndham
Senior Executive Officers to WFLP. Such promissory notes, which are made
payable to Wyndham, accrue interest at 6% per annum and are secured by the
pledge of certain paired shares held by the note obligors. The outstanding
principal and accrued interest (compounded quarterly) is payable in a single
lump sum in May 2001. The aggregate principal amount of such loans, including
interest are as follows:
 
<TABLE>
<CAPTION>
                                                               December 31, 1998
                                                               -----------------
   <S>                                                         <C>
   James D. Carreker..........................................    $5,770,000
   Leslie V. Bentley..........................................    $2,124,000
   Stanley M. Koonce, Jr. ....................................    $2,163,000
   Anne L. Raymond............................................    $5,197,000
</TABLE>
 
  During 1998, the Companies made payments in the aggregate amount of $1.2
million as lease payments for its corporate office space to an entity in which
Crow Family Members have an ownership interest.
 
  In 1998 the Company made payments in the aggregate amounts of $66,000 as
lease payments for the Summerfield divisional offices in Wichita, Kansas to
Summerfield Associates L.P., a partnership in which Rolf Ruhfus has an
ownership interest. The leases terminate in June 2001.
 
  During 1998, Wyndham made payments in the aggregate amount of $3,423,000 to
Wyndham Travel Management Ltd. an entity owned by Lucy Billingsley (the
daughter of Mr. Trammell Crow), for travel services provided to Wyndham.
 
  During 1998, Wyndham received payments in the aggregate amount of $117,900
from Crow-Los Patriots Limited, a senior assisted living facility in which
certain Crow Family Members have an ownership interest. The payments were
received as management fees.
 
  During 1998, Patriot provided William W. Evans, III with a non-recourse loan
of $424,375 to assist Mr. Evans with the payment of income taxes in the
vesting of his shares of Paired Common Stock. This loan is secured by 53,667
shares of Paired Common Stock and bears interest at 7.5% per annum. The loan
is due on November 27, 2003, or 60 days after Mr. Evans' termination of
employment, if earlier.
 
  During 1998, Wyndham provided Lawrence S. Jones with a non-recourse loan of
$300,000. This loan bears interest at 7% per annum and is due on October 5,
2001. As provided in Mr. Jones's employment agreements, a portion of the loan
may be forgiven upon Mr. Jones's termination of employment with the Companies.
 
  Wyndham is a guarantor of the obligations of Playhouse Square Hotel Limited
Partnership (the owners of which include Crow Family Members and the Wyndham
Senior Executive Officers) to fund operating deficits relating to such Hotel
Partnership. The guarantee requires the guarantors (including Wyndham) to
advance up to $600,000 per year to the extent the Hotel Partnership
experiences operating deficits, with maximum required advances of $2.3 million
over the term of the guarantee extending from 1995 to 2000. Playhouse Square
Hotel Limited Partnership has caused to be deposited the sum of $1,000,000 as
reserve to secure the payment of the guaranteed obligations and to fund
operating deficits. Wyndham has not to date been required to make any advance
under the guarantee.
 
                                      87
<PAGE>
 
   
  Pursuant to the terms of its management agreement relating to the Wyndham
Hotel at Los Angeles Airport (the "LAX"), Wyndham agreed to loan $4,560,000 to
be applied to costs of refurbishment of the LAX. The refurbishment loan is
evidenced by a promissory note (the "Note Receivable"), which has been
partially funded in the amount of $4,237,000 as of December 31, 1998.
Wyndham's obligation to make the remaining advances under the refurbishment
loan is secured by a letter of credit, which, in turn, is collateralized by
$440,241 (in cash) as of December 31, 1998. Prior to the formation of Wyndham,
WHC LAX Associates, L.P. ("WHC LAX"), a limited partnership owned by Crow
Family Members and the Wyndham Senior Executive Officers, paid Wyndham
$4,560,000 in return for Wyndham's agreement to pay to WHC LAX all payments
that Wyndham receives under the Note Receivable. Wyndham also agreed that,
insofar as the WHC LAX's $4,560,000 payment to Wyndham exceeds advances that
Wyndham is obligated to make, but has not yet made, under the Note Receivable,
it would pay to WHC LAX interest at a variable rate that has ranged from 5.25%
to 5.81% per annum on the unfunded amounts. As of December 31, 1998, Wyndham
has accrued such interest in the amount of $71,226.     
   
  In 1996, Wyndham entered into a five year service agreement with ISIS 2000,
an entity owned by Crow Family Members and the Wyndham Senior Executive
Officers, whereby ISIS 2000 will provide centralized reservations and property
management services to all Wyndham brand hotels. The services will be provided
for a fee comprised of an initial link-up charge plus a per reservation fee
and a per hotel charge for the property management system. The service fee
incurred by Wyndham totaled $4,368,000 in 1998. Wyndham has entered into an
asset management agreement with ISIS 2000 providing for human resource,
finance, accounting, payroll, legal and tax services. In addition, Wyndham had
guaranteed operating leases on behalf of ISIS 2000 in the approximate amount
of $1.8 million as of December 31, 1998. In connection with the Wyndham
Merger, each of the owners of ISIS 2000 granted an option (collectively, the
"ISIS Options") to Patriot to purchase their ownership interests in ISIS 2000.
The exercise price of the ISIS Options is equal to an amount that would yield
an internal rate of return equal to 12.5% on total capital contribution by the
owners of ISIS 2000 as of the date of exercise. On May 7, 1999, Patriot
exercised the ISIS options for an aggregate exercise price of $3,073,000.     
 
  In 1998 the Company made payments in the aggregate amount of $5,467,000 to
Kinetic Group Limited Partnership, an entity 50% owned by Trammell Crow
Company and 50% owned by an entity owned by Crow Family Members and certain
Senior Executive Officers. The payments were made under the terms of a service
agreement whereby Kinetic Group Limited Partnership provides management
information services to the Companies. In connection with the Wyndham merger,
the 50% entity owned by Crow Family Members and certain Senior Executive
Officers granted options to Patriot to purchase their ownership interests in
the 50% owner of Kinetic Group Limited Partnership. The exercise price of such
options is $100.00.
 
  In 1997, Wyndham entered into a construction loan agreement with the Wyndham
Anatole Hotel (the "Anatole Hotel"), in which Crow Family Members have an
ownership interest. Under the agreement, Wyndham made a loan in the amount of
$10,000,000 for the construction costs of the hotel.
 
  Crow Family Members retained the right to receive additional consideration
in an aggregate amount of up to $3,000,000 related to Wyndham Greenspoint-
Houston and Wyndham-Midtown Atlanta based on contingencies related to target
returns on invested capital as set forth in certain purchase and sale
agreements prior to the Wyndham merger and which survive the applicable
termination agreement.
 
  In 1998 the Company managed Wyndham branded hotels for certain affiliates of
Hampstead Group L.L.C. An entity owned by Crow Family Members and certain
Senior Executive Officers (Hamcontinpay) may be entitled to a contingent
payment at such time as all such hotels achieve an investment return target of
15% on all equity capital invested through such program plus certain overhead
costs. The amount of such contingent payment is 10% of all cash proceeds
realized in excess of the investment return target.
 
  Wyndham has made insurance premium payments to Wynright Insurance
("Wynright"), an entity owned by Crow Family Members and the Wyndham Senior
Executive Officers, with respect to certain insurance policies maintained for
the benefit of Wyndham and hotels owned or leased by Wyndham. Such payments
totaled $730,000 in 1998.
 
                                      88
<PAGE>
 
  In 1996, a subsidiary of Wyndham entered into a master management agreement
with Homegate, an entity in which Crow Family Members have an interest. On
October 31, 1997, the management agreement with Homegate was terminated and
Wyndham received $8,000,000 in cash and a promissory note in the amount of
$3,000,000 in exchange for the termination. The promissory note was collected
on January 9, 1998.
 
  Leonard Boxer, a director of Wyndham, is a partner is Stroock & Stroock &
Lavan, a law firm that has advised Patriot on certain matters relating to the
acquisition of certain real property.
 
  In 1998 the Company paid Rolf Ruhfus in excess of $598,393 in consulting
fees under terms set forth in a consulting agreement entered into in
connection with the Summerfield Acquisition. The Consulting Agreement expires
in June 1999.
          
Compliance with Section 16(a) of the Securities Exchange Act of 1934     
   
  Section 16(a) of the Securities Exchange Act, requires the companies'
officers, directors and persons who beneficially own more than ten percent of
the paired shares to file reports of securities ownership and changes in such
ownership with the SEC. Officers, directors and greater than ten percent
beneficial owners also are required by rules promulgated by the SEC to furnish
the companies with copies of all Section 16(a) forms they file.     
   
  Based solely upon a review of the copies of such forms furnished to the
companies, or written representations that no Form 5 filings were required,
Wyndham and Patriot believe that during 1998 all Section 16(a) filing
requirements applicable to its officers, directors and greater than ten
percent beneficial owners were complied with except that: (1) Mr. Lyon
inadvertently failed to file a Form 4 with the SEC on a timely basis with
respect to the redemption and distribution of certain paired partnership
units; (2) Mr. Lyon inadvertently failed to file a Form 4 with the SEC on a
timely basis to report several sales of paired shares; (3) Mr. Weiser
inadvertently failed to file a Form 5 with the SEC on a timely basis with
respect to the redemption and distribution of certain paired partnership units
and the sale of certain paired shares; (4) Mr. Holtzman inadvertently failed
to file a Form 4 with the SEC on a timely basis with respect to certain
employee stock options and he and Ms. Priest both inadvertently failed to file
a Form 3 with the SEC on a timely basis when they became reporting persons;
(5) Mr. Alibhai inadvertently failed to file a Form 4 with the SEC on a timely
basis to report the disposition of certain preferred C Wyndham partnership
units; (6) Mr. Grossman inadvertently failed to file a Form 4 with the SEC on
a timely basis to report the grant of certain paired shares as a bonus; (7)
Mr. Novak inadvertently failed to file a Form 4 with the SEC on a timely basis
to report the acquisition of certain paired shares acquired in the Wyndham
merger;(8) Mr. Weiser inadvertently failed to file a Form 4 with the SEC on a
timely basis with respect to the redemption of certain paired partnership
units and a Form 4 with respect to the redemption of certain paired
partnership units and the sale of certain paired shares; (9) Mr. Bohlmann
inadvertently failed to file a Form 4 with the SEC on a timely basis with
respect to the repricing of certain employee stock options and with respect to
the purchase of certain paired shares; and (10) Mr. Lattin inadvertently
failed to file a Form 4 with the SEC on a timely basis with respect to the
repricing of certain employee stock options.     
       
                                    PART IV
 
ITEM 14. EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES, AND REPORTS ON FORM 8-K
   
  (a) The index to the audited financial statements and financial statement
schedules is included on page F-1 of this report. The financial statements are
included herein at pages F-2 through F-59. The following financial statement
schedules are included herein at pages F-60 through F-71:     
 
    Schedule III--Real Estate and Accumulated Depreciation for Patriot
  American Hospitality, Inc.
    Schedule IV--Mortgage Loans on Real Estate for Patriot American
  Hospitality, Inc.
 
    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.
 
                                      89
<PAGE>
 
  (b) Reports on Form 8-K for the quarter ended December 31, 1998:
 
    Joint Current Report on Form 8-K, of Patriot American Hospitality, Inc.
  and Wyndham International, Inc. dated November 9, 1998 (Nos. 001-09319 and
  001-09320 filed November 9, 1998), as amended November 10, 1998, reporting
  under Item 5 current developments regarding combined liquidity and capital
  resources, the forward contracts the treasury rate lock agreements,
  Hurricane Georges and third quarter 1998 earnings.
 
    Joint Current Report on Form 8-K, of Patriot American Hospitality, Inc.
  and Wyndham International, Inc. dated November 27, 1998 (Nos. 001-09319 and
  001-09320 filed December 3, 1998) reporting under Item 5 current
  developments regarding combined funds from operations for the three months
  ending December 31, 1998.
 
    Joint Current Report on Form 8-K, of Patriot American Hospitality, Inc.
  and Wyndham International, Inc. dated December 16, 1998 (Nos. 001-09319 and
  001-09320 filed December 16, 1998) reporting under Item 5 current
  developments regarding a letter of intent with a group of investors for a
  $1 billion equity investment.
 
    Joint Current Report on Form 8-K, of Patriot American Hospitality, Inc.
  and Wyndham International, Inc. dated December 16, 1998 (Nos. 001-09319 and
  001-09320 filed December 18, 1998) reporting under Item 5 current
  developments regarding potential asset sales, the forward contracts and
  fourth quarter 1998 earnings.
 
    Joint Current Report on Form 8-K, of Patriot American Hospitality, Inc.
  and Wyndham International, Inc. dated December 20, 1998 (Nos. 001-09319 and
  001-09320 filed December 22, 1998) reporting under Item 5 the adoption by
  the Boards of Directors of a Shareholder Rights Agreement.
 
  (c) Exhibits:
 
<TABLE>   
<CAPTION>
      Exhibit
        No.                      Description
      ------- -------------------------------------------------
      <C>     <S>
              Statement regarding computation of ratios (filed
       12.1   herewith).
 
              Significant Subsidiaries of Patriot and Wyndham
       21.1   (filed herewith).
 
       23.1   Consent of Ernst & Young LLP (filed herewith).
 
       24.1   Powers of Attorney (included on signature pages).
 
              Financial Data Schedule of Patriot (filed
       27.1   herewith).
 
              Financial Data Schedule of Wyndham (filed
       27.2   herewith).
 
       99. 1  Letter dated February 28, 1999 by and among
              Patriot American Hospitality, Inc., Wyndham
              International, Inc. and UBS, AG, London Branch
       99.2   Letter dated February 28, 1999 by and among
              Patriot American Hospitality, Inc., Wyndham
              International, Inc. and PaineWebber Financial
              Products, Inc.
       99.3   Letter dated February 28, 1999 by and among
              Patriot American Hospitality, Inc., Wyndham
              International, Inc. and NationsBanc Mortgage
       99.4   Executive employment agreement dated December 11,
              1998 between Carla Moreland and Wyndham
              International, Inc.
       99.5   Letter agreement dated April 1, 1998 between Rex
              E. Stewart and Wyndham International, Inc.
 
</TABLE>    
 
                                      90
<PAGE>
 
                                  SIGNATURES
   
  Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, each of the Registrants has duly caused this Annual
Report on Form 10-K/A to be signed on its behalf by the undersigned, thereunto
duly authorized, in the City of Dallas, State of Texas, May 7, 1999.     
 
                                          PATRIOT AMERICAN HOSPITALITY, INC.
 
                                                   /s/ James D. Carreker
                                          By: _________________________________
                                                     James D. Carreker
                                                  Chief Executive Officer
                                                    
                                      91
<PAGE>
 
                                   SIGNATURES
   
  Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, each of the Registrants has duly caused the Annual Report
on Form 10-K/A to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Dallas, State of Texas, May 7, 1999.     
 
                                          WYNDHAM INTERNATIONAL, INC.
 
                                                   /s/ James D. Carreker
                                          By: _________________________________
                                                     James D. Carreker
                                              Chairman of the Board and Chief
                                                     Executive Officer
                                                    
                                       92
<PAGE>
 
                     PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
        INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES
 
<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
                       HISTORICAL FINANCIAL INFORMATION
 
Combined Patriot American Hospitality, Inc. and Wyndham International,
 Inc.:
  Report of Independent Auditors--Ernst & Young LLP.......................  F-2
  Combined Balance Sheets as of December 31, 1998 and 1997................  F-3
  Combined Statements of Operations for the years ended December 31, 1998,
   1997 and 1996..........................................................  F-4
  Combined Statements of Shareholders' Equity for the years ended December
   31, 1998, 1997 and 1996................................................  F-5
  Combined Statements of Cash Flows for the years ended December 31, 1998,
   1997 and 1996..........................................................  F-6
 
  Patriot American Hospitality, Inc.:
    Consolidated Balance Sheets as of December 31, 1998 and 1997..........  F-7
    Consolidated Statements of Operations for the years ended December 31,
     1998, 1997 and 1996..................................................  F-8
    Consolidated Statements of Shareholders' Equity for the years ended
     December 31, 1998, 1997 and 1996.....................................  F-9
    Consolidated Statements of Cash Flows for the years ended December 31,
     1998, 1997and 1996................................................... F-10
 
  Wyndham International, Inc.:
    Consolidated Balance Sheets as of December 31, 1998 and 1997.......... F-11
    Consolidated Statements of Operations for the year ended December 31,
     1998 and the six months ended December 31, 1997...................... F-12
    Consolidated Statements of Shareholders' Equity for the year ended
     December 31, 1998 and the six months ended December 31, 1997......... F-13
    Consolidated Statements of Cash Flows for the year ended December 31,
     1998 and the six months ended December 31, 1997...................... F-14
  Notes to Financial Statements........................................... F-15
  Financial Statement Schedules:
  Schedule III--Real Estate and Accumulated Depreciation.................. F-60
  Schedule IV--Mortgage Loans on Real Estate.............................. F-71
</TABLE>
 
                                      F-1
<PAGE>
 
                        REPORT OF INDEPENDENT AUDITORS
 
Board of Directors and Shareholders
 Patriot American Hospitality, Inc. and
 Wyndham International, Inc.
 
  We have audited (i) the accompanying consolidated balance sheets of Patriot
American Hospitality, Inc. as of December 31, 1998 and 1997, and the related
consolidated statements of operations, shareholders' equity and cash flows for
each of the three years in the period ended December 31, 1998; (ii) the
accompanying consolidated balance sheets of Wyndham International, Inc.
(formerly known as Patriot American Hospitality Operating Company) as of
December 31, 1998 and 1997, and the related consolidated statements of
operations, shareholders' equity and cash flows for the year ended December
31, 1998 and the six months ended December 31, 1997; and (iii) the
accompanying combined balance sheets of Patriot American Hospitality, Inc. and
Wyndham International, Inc. (the "Companies") as of December 31, 1998 and
1997, and the related combined statements of operations, shareholders' equity,
and cash flows for each of the three years in the period ended December 31,
1998. Our audits also included the financial statement schedules listed in the
Index at Item 14(a). These consolidated financial statements and schedules are
the responsibility of the Companies' management. Our responsibility is to
express an opinion on these financial statements and schedules based on our
audits.
 
  We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
 
  In our opinion, the financial statements referred to above present fairly,
in all material respects, (i) the consolidated financial position of Patriot
American Hospitality, Inc. at December 31, 1998 and 1997, and the consolidated
results of its operations and its cash flows for each of the three years in
the period ended December 31, 1998; (ii) the consolidated financial position
of Wyndham International, Inc. at December 31, 1998 and 1997 and the
consolidated results of its operations and its cash flows for the year ended
December 31, 1998 and the six months ended December 31, 1997; and (iii) the
combined financial position of the Companies at December 31, 1998 and 1997,
and the combined results of their operations and their cash flows for each of
the three years in the period ended December 31, 1998 in conformity with
generally accepted accounting principles. Also, in our opinion, the related
financial statement schedules, when considered in relation to the basic
financial statements taken as a whole, present fairly in all material respects
the information set forth therein.
 
                                          /s/ Ernst & Young LLP
 
Dallas, Texas
March 1, 1999
 
                                      F-2
<PAGE>
 
                     PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                            COMBINED BALANCE SHEETS
                      (in thousands, except share amounts)
 
<TABLE>
<CAPTION>
                                                       December 31, December 31,
                                                           1998         1997
                                                       ------------ ------------
<S>                                                    <C>          <C>
                       ASSETS
Investment in real estate and related improvements
 and land held for development, net of accumulated
 depreciation of $252,580 in 1998 and $68,805 in
 1997................................................   $5,585,616   $2,044,649
Cash and cash equivalents............................      123,085       42,431
Restricted cash......................................       35,869        5,005
Accounts and lease revenue receivable................      194,583       57,046
Investment in unconsolidated subsidiaries............      146,912       11,802
Mortgage notes and other receivables from
 unconsolidated subsidiaries.........................       78,403       76,419
Mortgage notes and other receivables.................       41,334       12,983
Management contracts, net of accumulated amortization
 of $11,258 in 1998 and $1,574 in 1997...............      194,014       20,879
Leaseholds, net of accumulated amortization of $5,989
 in 1998.............................................      179,922          --
Trade names and franchise costs, net of accumulated
 amortization of $6,670 in 1998 and $122 in 1997.....      125,974       11,166
Goodwill and intangibles, net of accumulated
 amortization of $20,895 in 1998 and $1,851 in 1997..      553,889      126,007
Deferred expenses, net of accumulated amortization of
 $29,136 in 1998 and $2,097 in 1997..................       37,998       21,417
Deferred acquisition costs...........................       16,144       52,500
Inventories..........................................       23,583       10,450
Other assets.........................................       78,344       15,099
                                                        ----------   ----------
 Total assets........................................   $7,415,670   $2,507,853
                                                        ==========   ==========
        LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings under credit facility, term loans,
 mortgage notes and capital leases...................   $3,857,521   $1,112,709
Accounts payable and accrued expenses................      313,831       78,468
Dividends and distributions payable..................          --        27,636
Deposits.............................................       26,392       12,423
Due to unconsolidated subsidiaries...................        7,919        7,304
Deferred income taxes................................      123,463        9,550
Minority interest in the Operating Partnerships......      253,970      220,177
Minority interest in consolidated subsidiaries.......      229,537       49,694
 
Commitment and contingencies
 
Shareholders' equity:
 Preferred stock, $0.01 par value, authorized:
  100,000,000 shares each; shares issued and
  outstanding: 8,981,886 shares in 1998..............           90          --
 Excess stock (paired shares), $0.01 par value,
  authorized: 750,000,000 shares each; no shares
  issued and outstanding.............................          --           --
 Common stock (paired shares), $0.01 par value,
  authorized: 650,000,000 shares each; issued and
  outstanding: 213,521,647 shares in 1998 and
  73,276,716 shares in 1997..........................        4,270        1,466
 Additional paid in capital..........................    3,024,540    1,070,973
 Notes receivable from shareholders and affiliates...      (16,364)         --
 Unearned stock compensation, net of accumulated
  amortization of $13,447 in 1998 and $5,825
  in 1997............................................       (5,494)     (13,116)
 Unrealized loss on securities available for sale....       (1,245)         --
 Unrealized foreign exchange gain....................        2,749          --
 Accumulated deficit and dividend distributions......     (405,509)     (69,431)
                                                        ----------   ----------
 Total shareholders' equity..........................    2,603,037      989,892
                                                        ----------   ----------
 Total liabilities and shareholders' equity..........   $7,415,670   $2,507,853
                                                        ==========   ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-3
<PAGE>
 
                     PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                       COMBINED STATEMENTS OF OPERATIONS
                    (in thousands, except per share amounts)
 
<TABLE>
<CAPTION>
                                                   Years Ended December 31,
                                                  -----------------------------
                                                     1998       1997     1996
                                                  ----------  --------  -------
<S>                                               <C>         <C>       <C>
Revenue:
  Hotel revenue.................................  $1,842,682  $167,727  $   --
  Participating lease revenue...................      58,440   127,033   75,893
  Racecourse facility and land lease revenue....      51,259    26,511      --
  Management fee and service fee income.........      89,067     7,088      --
  Interest and other income.....................      14,893     6,676      600
                                                  ----------  --------  -------
    Total revenue...............................   2,056,341   335,035   76,493
                                                  ----------  --------  -------
Expenses:
  Hotel expenses................................   1,173,756   118,317      --
  Racing facility operations....................      43,198    21,620      --
  Real estate and personal property taxes and
   casualty insurance...........................      68,008    17,958    7,150
  General and administrative....................     117,666    17,181    4,500
  Ground lease expense..........................     110,108     4,117    1,075
  Interest expense..............................     260,103    50,531    7,380
  Cost of acquiring leaseholds and license
   agreements...................................      64,407    54,499      --
  Treasury lock settlement......................      49,334       --       --
  Loss on sale of assets........................       9,453       --       --
  Impairment loss on assets held for sale.......      51,081       --       --
  Depreciation and amortization.................     231,233    52,685   17,420
                                                  ----------  --------  -------
    Total expenses..............................   2,178,347   336,908   37,525
                                                  ----------  --------  -------
Operating (loss) income.........................    (122,006)   (1,873)  38,968
  Equity in earnings of unconsolidated
   subsidiaries.................................       9,498     6,015    5,845
                                                  ----------  --------  -------
(Loss) income before income tax provision,
 minority interests and extraordinary item......    (112,508)    4,142   44,813
  Income tax provision..........................     (17,122)     (481)     --
                                                  ----------  --------  -------
(Loss) income before minority interests and
 extraordinary item.............................    (129,630)    3,661   44,813
  Minority interest in the Operating
   Partnerships.................................      12,651    (1,684)  (6,767)
  Minority interest in consolidated
   subsidiaries.................................      (9,427)   (1,615)     (55)
                                                  ----------  --------  -------
(Loss) income before extraordinary item.........    (126,406)      362   37,991
  Extraordinary loss from early extinguishment
   of debt, net of minority interest and income
   taxes........................................     (31,817)   (2,534)     --
                                                  ----------  --------  -------
Net (loss) income...............................  $ (158,223) $ (2,172) $37,991
                                                  ==========  ========  =======
Basic (loss) income (attributable) available to
 common shareholders:
  Net (loss) income.............................  $ (158,223) $ (2,172) $37,991
  Adjustment for equity forwards................     (21,151)      --       --
  Preferred stock dividends.....................      (7,956)      --       --
                                                  ----------  --------  -------
  Basic net (loss) income.......................  $ (187,330) $ (2,172) $37,991
                                                  ==========  ========  =======
Basic (loss) earnings per common paired share:
  (Loss) income before extraordinary item.......  $    (1.13) $   0.01  $  0.84
  Extraordinary loss............................       (0.23)    (0.04)     --
                                                  ----------  --------  -------
    Net (loss) income per common paired share...  $    (1.36) $  (0.03) $  0.84
                                                  ==========  ========  =======
Diluted (loss) income (attributable) available
 to common shareholders:
  Net (loss) income.............................  $ (158,223) $ (2,172) $37,991
  Adjustment for equity forwards................    (188,392)      --       --
  Preferred stock dividends.....................      (7,956)      --       --
                                                  ----------  --------  -------
  Diluted net (loss) income.....................  $ (354,571) $ (2,172) $37,991
                                                  ==========  ========  =======
Diluted (loss) earnings per common paired share:
  (Loss) income before extraordinary item.......  $    (2.34) $   0.01  $  0.83
  Extraordinary loss............................       (0.23)    (0.04) $   --
                                                  ----------  --------  -------
    Net (loss) income per common paired share...  $    (2.57) $  (0.03) $  0.83
                                                  ==========  ========  =======
</TABLE>
 
                       See notes to financial statements.
 
                                      F-4
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  COMBINED STATEMENTS OF SHAREHOLDERS' EQUITY
                (in thousands, except share and per share data)
<TABLE>   
<CAPTION>
                   Preferred Stock          Common Stock                           Notes
                   --------------- --------------------------------             Receivable  Unearned   Accumulated
                                     Patriot      Wyndham           Additional  From Share-  Stock     Deficit and
                    Number    Par    Number       Number      Par    Paid in    holders and Compen-     Dividend
                   of Shares Value  of Shares    of Shares   Value   Capital    affiliates   sation   Distributions
                   --------- ----- -----------  -----------  ------ ----------  ----------- --------  -------------
<S>                <C>       <C>   <C>          <C>          <C>    <C>         <C>         <C>       <C>
Balance, December
31, 1995.........        --  $ --   29,331,870          --   $  293 $  264,515   $    --    $(1,351)    $  (1,679)
 Issuance of
 shares, net of
 offering
 expenses........        --    --   13,916,186          --      139    181,253        --        --            --
 Issuance of
 shares to
 employees and
 directors.......        --    --      365,440          --        4      5,177        --     (5,144)          --
 Redemption price
 of OP units in
 excess of book
 value...........        --    --          --           --      --      (8,841)        -        --            --
 Net income......        --    --          --           --      --         --         --        --         37,991
 Amortization of
 unearned stock
 compensation....        --    --          --           --      --         --         --      1,068           --
 Cash dividends..        --    --          --           --      --         --         --        --        (36,386)
                   --------- ----- -----------  -----------  ------ ----------   --------   -------     ---------
Balance, December
31, 1996.........        --    --   43,613,496          --      436    442,104        --     (5,427)          (74)
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......        --    --   12,824,433   57,135,658     699    231,247        --        --            --
 Issuance of
 shares, net of
 offering
 expenses........        --    --   15,830,033   15,830,033     318    386,417        --        --            --
 Issuance of
 shares to
 employees and
 directors.......        --    --      547,867        4,167       5     12,896        --    (12,839)          --
 Forfeiture of
 unvested
 employee stock
 grants..........        --    --      (42,900)     (42,900)    --        (464)       --        464           --
 Issuance of
 shares for
 exercise of
 options.........        --    --      314,967      310,938       6      2,301        --        --            --
 Issuance of
 shares to redeem
 OP units........        --    --      188,820       38,820       2      2,554        --        --            --
 Redemption price
 of OP units in
 excess of book
 value...........        --    --          --           --      --      (6,082)       --        --            --
 Net loss........        --    --          --           --      --         --         --        --         (2,172)
 Amortization of
 unearned stock
 compensation....        --    --          --           --      --         --         --      4,686           --
 Cash dividends          --    --          --           --      --         --         --        --        (67,185)
                   --------- ----- -----------  -----------  ------ ----------   --------   -------     ---------
Balance, December
31, 1997.........        --    --   73,276,716   73,276,716   1,466  1,070,973        --    (13,116)      (69,431)
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......  8,423,230    85  59,491,863   59,491,863   1,190  1,607,050        --        --            --
 Issuance of
 shares, net of
 offering
 expenses........        --    --   64,084,627   64,084,627   1,282    257,439        --        --            --
 Return of
 capital.........        --    --          --           --      --     (52,873)       --        --            --
 Issuance of
 shares to
 employees and
 directors.......        --    --       39,790       39,790     --         928        --        --            --
 Issuance of
 shares for
 exercise of
 options.........        --    --    1,210,737    1,210,737      24     15,250        --        --            --
 Issuance of
 shares to redeem
 OP units........        --    --    1,362,316    1,362,316      28     27,868        --        --            --
 Issuance of
 notes receivable
 from
 shareholders and
 affiliates for
 mergers and
 acquisitions....        --    --          --           --      --         --     (18,617)      --            --
 Accrued interest
 on notes
 receivable from
 shareholders and
 affiliates......        --    --          --           --      --         --        (863)      --            863
 Collections on
 notes receivable
 from
 shareholders and
 affiliates......        --    --          --           --      --         --       3,116       --            --
 Amortization of
 unearned stock
 compensation....        --    --          --           --      --         --         --      7,622           --
 Net loss........        --    --          --           --      --         --         --        --       (158,223)
 Foreign currency
 translation
 adjustment......        --    --          --           --      --         --         --        --            --
 Unrealized loss
 on securities
 held for sale...        --    --          --           --      --         --         --        --            --
                   --------- ----- -----------  -----------  ------ ----------   --------   -------     ---------
Comprehensive
loss.............
                   --------- ----- -----------  -----------  ------ ----------   --------   -------     ---------
 Cash dividends..        --    --          --           --      --         --         --        --        (87,390)
 Stock dividends
 declared........    558,656     5  14,055,598   14,055,598     280     97,905        --        --        (91,328)
                   --------- ----- -----------  -----------  ------ ----------   --------   -------     ---------
Balance, December
31, 1998.........  8,981,886 $  90 213,521,647  213,521,647  $4,270 $3,024,540   $(16,364)  $(5,494)    $(405,509)
                   ========= ===== ===========  ===========  ====== ==========   ========   =======     =========
<CAPTION>
                       Accumulated
                          Other
                      Comprehensive
                         Income
                   -------------------
                            Unrealized
                             Loss on
                   Foreign  Securities
                   Currency  Held for
                   Exchange    Sale      Total
                   -------- ---------- -----------
<S>                <C>      <C>        <C>
Balance, December
31, 1995.........   $  --    $   --    $  261,778
 Issuance of
 shares, net of
 offering
 expenses........      --        --       181,392
 Issuance of
 shares to
 employees and
 directors.......      --        --            37
 Redemption price
 of OP units in
 excess of book
 value...........      --        --        (8,841)
 Net income......      --        --        37,991
 Amortization of
 unearned stock
 compensation....      --        --         1,068
 Cash dividends..      --                 (36,386)
                   -------- ---------- -----------
Balance, December
31, 1996.........      --        --       437,039
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......      --        --       231,946
 Issuance of
 shares, net of
 offering
 expenses........      --        --       386,735
 Issuance of
 shares to
 employees and
 directors.......      --        --            62
 Forfeiture of
 unvested
 employee stock
 grants..........      --        --           --
 Issuance of
 shares for
 exercise of
 options.........      --        --         2,307
 Issuance of
 shares to redeem
 OP units........      --        --         2,556
 Redemption price
 of OP units in
 excess of book
 value...........      --        --        (6,082)
 Net loss........      --        --        (2,172)
 Amortization of
 unearned stock
 compensation....      --        --         4,686
 Cash dividends        --        --       (67,185)
                   -------- ---------- -----------
Balance, December
31, 1997.........      --        --       989,892
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......      --        --     1,608,325
 Issuance of
 shares, net of
 offering
 expenses........      --        --       258,721
 Return of
 capital.........      --        --       (52,873)
 Issuance of
 shares to
 employees and
 directors.......      --        --           928
 Issuance of
 shares for
 exercise of
 options.........      --        --        15,274
 Issuance of
 shares to redeem
 OP units........      --        --        27,896
 Issuance of
 notes receivable
 from
 shareholders and
 affiliates for
 mergers and
 acquisitions....      --        --       (18,617)
 Accrued interest
 on notes
 receivable from
 shareholders and
 affiliates......      --        --           --
 Collections on
 notes receivable
 from
 shareholders and
 affiliates......      --        --         3,116
 Amortization of
 unearned stock
 compensation....      --        --         7,622
 Net loss........      --        --      (158,223)
 Foreign currency
 translation
 adjustment......    2,749       --         2,749
 Unrealized loss
 on securities
 held for sale...      --     (1,245)      (1,245)
                   -------- ---------- -----------
Comprehensive
loss.............                        (156,719)
                   -------- ---------- -----------
 Cash dividends..      --        --       (87,390)
 Stock dividends
 declared........      --        --         6,862
                   -------- ---------- -----------
Balance, December
31, 1998.........   $2,749   $(1,245)  $2,603,037
                   ======== ========== ===========
</TABLE>    
 
                      See notes to financial statements.
 
                                      F-5
<PAGE>
 
                     PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                       COMBINED STATEMENTS OF CASH FLOWS
                                 (in thousands)
 
<TABLE>
<CAPTION>
                                                 Years Ended December 31,
                                              ---------------------------------
                                                 1998        1997       1996
                                              ----------  ----------  ---------
<S>                                           <C>         <C>         <C>
Cash flows from operating activities:
 Net loss...................................  $ (158,223) $   (2,172) $  37,991
 Adjustments to reconcile net loss to net
  cash provided by operating activities:
 Depreciation and amortization..............     231,233      52,787     17,536
 Amortization of unearned stock
  compensation..............................       7,622       4,686      1,068
 Amortization of deferred loan costs........      26,914       2,630        431
 Loss on sale of assets.....................       9,453         --         --
 Impairment loss on assets held for sale....      51,081         --         --
 Cost of acquiring leaseholds...............      64,407      54,499        --
 Payment of interest on notes receivable
  from unconsolidated subsidiaries..........         --        5,001      4,833
 Treasury lock settlement...................      49,225         --         --
 Award of unearned stock compensation and
  other.....................................         928          61         37
 Equity in earnings of unconsolidated
  subsidiaries..............................      (9,498)     (6,015)    (5,845)
 Minority interest in Operating
  Partnerships..............................     (12,652)      1,684      6,767
 Minority interest in consolidated
  subsidiaries..............................       9,427       1,615         55
 Deferred income tax benefits...............     (14,665)        --         --
 Extraordinary items........................      31,817       2,534        --
 Changes in assets and liabilities:
  Accounts receivable.......................     (65,927)    (19,494)       --
  Prepaid expenses and other assets.........      47,020      (5,965)    (1,003)
  Lease revenue receivable..................         924      (4,359)    (3,091)
  Due to/from affiliates....................         --         (421)      (324)
  Accounts payable and accrued expenses.....     (24,593)     21,039      2,741
                                              ----------  ----------  ---------
   Net cash provided by operating
    activities..............................     244,493     108,110     61,196
                                              ----------  ----------  ---------
Cash flows from investing activities:
 Acquisition of hotel properties and related
  working capital assets, net of cash
  acquired                                    (1,946,227)   (933,948)  (353,217)
 Improvements and additions to hotel
  properties................................    (189,885)    (82,269)   (21,889)
 Proceeds from sale of assets...............      77,325         --         --
 Changes in other assets....................         880         --       1,219
 Collections on other notes receivable......      12,009         --         399
 Deferred acquisition costs.................     (19,926)    (67,743)   (14,797)
 Investment in unconsolidated subsidiaries..     (24,557)     (1,574)       --
 Principal payments received on mortgage and
  other notes receivable....................         --         (500)   (31,400)
 Investment in mortgage notes and other
  receivables...............................      14,022    (116,090)       --
                                              ----------  ----------  ---------
   Net cash used in investing activities....  (2,076,359) (1,202,124)  (419,685)
                                              ----------  ----------  ---------
Cash flows from financing activities:
 Borrowings under credit facility, term
  loans and mortgage notes..................   2,883,719   1,865,634    396,302
 Repayments of borrowings under credit
  facility and other debt...................    (997,436) (1,001,236) (191,463)
 Payment of deferred loan costs.............     (39,923)    (24,471)   (1,189)
 Proceeds from issuance of common stock.....     273,995     388,621    199,261
 Contributions received from minority
  interest in consolidated subsidiarries....       5,952      35,829     11,656
 Distribution made to minority interest in
  other partnerships........................     (11,081)        --         --
 Collections on notes receivable from
  shareholders..............................       3,116         --         --
 Payments to redeem OP units................         --      (63,826)   (16,584)
 Dividends and distributions paid...........    (124,834)    (65,705)   (37,659)
 Forward equity settlements.................     (52,873)        --         --
 Foreign currency translation adjustment....       2,749         --         --
                                              ----------  ----------  ---------
   Net cash provided by financing
    activities..............................   1,943,384   1,134,846    360,324
                                              ----------  ----------  ---------
Net increase in cash and cash equivalents...     111,518      40,832      1,835
Cash and cash equivalents at beginning of
 year.......................................      47,436       6,604      4,769
                                              ----------  ----------  ---------
Cash and cash equivalents at end of year....  $  158,954  $   47,436  $   6,604
                                              ==========  ==========  =========
Supplemental disclosure of cash flow
 information:
Cash paid for interest during the year......  $  224,444  $   48,254  $   6,938
                                              ==========  ==========  =========
Cash paid for income taxes during the year..  $   26,729  $      325        --
                                              ==========  ==========  =========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-6
<PAGE>
 
                       PATRIOT AMERICAN HOSPITALITY, INC.
 
                          CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share amounts)
 
<TABLE>
<CAPTION>
                                                       December 31, December 31,
                                                           1998         1997
                                                       ------------ ------------
<S>                                                    <C>          <C>
                       ASSETS
Investment in real estate and related improvements
 and land held for development, net of accumulated
 depreciation of $216,548 in 1998 and $67,501 in
 1997................................................   $4,960,429   $2,016,267
Cash and cash equivalents............................       72,360       15,355
Restricted cash......................................       17,525        5,005
Accounts receivable..................................        8,589       14,458
Investment in unconsolidated subsidiaries............      975,591       11,802
Mortgage notes and other receivables from
 unconsolidated subsidiaries.........................       78,403       76,419
Subscription Notes receivable from Wyndham...........      133,669          --
Notes and other amounts receivable from Wyndham......      180,152       42,946
Other notes receivable...............................       20,079          --
Leaseholds, net of accumulated amortization of
 $3,301..............................................      102,088          --
Goodwill and intangibles, net of accumulated
 amortization of $5,287 in 1998 and $1,257 in 1997...      139,240       87,999
Deferred expenses, net of accumulated amortization of
 $27,426 in 1998 and $2,097 in 1997..................       36,900       21,417
Deferred acquisition costs...........................        1,587       21,374
Inventories..........................................          --         1,306
Other assets.........................................       22,594        6,757
                                                        ----------   ----------
 Total assets........................................   $6,749,206   $2,321,105
                                                        ==========   ==========
        LIABILITIES AND SHAREHOLDERS' EQUITY
Borrowings under credit facility, term loans,
 mortgage notes and capital leases...................   $3,612,076   $1,112,709
Subscription Notes payable to Wyndham................       91,020       12,875
Notes and other amounts payable to Wyndham...........       19,109          --
Accounts payable and accrued expenses................       63,850       28,151
Dividends and distributions payable..................          --        27,185
Deferred income taxes................................       38,912          --
Due to unconsolidated subsidiaries...................        7,919        7,304
Minority interest in Patriot Partnership.............      217,924      174,640
Minority interest in consolidated subsidiaries.......      229,537       49,214
 
Commitments and contingencies
 
Shareholders' equity:
 Preferred stock, $0.01 par value; authorized:
  100,000,000 shares; shares issued and outstanding:
  5,419,532 in 1998..................................           54          --
 Excess stock, $0.01 par value; authorized:
  750,000,000 shares; no shares issued and
  outstanding........................................          --           --
 Common stock, $0.01 par value; authorized:
  650,000,000 shares; shares issued and outstanding:
  213,521,647 shares in 1998 and 73,276,716 shares in
  1997...............................................        2,135          733
 Additional paid in capital..........................    2,775,722      990,821
 Notes receivable from shareholders..................      (15,254)         --
 Unearned stock compensation, net of accumulated
  amortization of $13,447 in 1998 and $5,825
  in 1997............................................       (5,494)     (13,116)
 Unrealized foreign exchange gain....................        1,142          --
 Accumulated deficit and dividend distributions .....     (289,446)     (69,411)
                                                        ----------   ----------
  Total shareholders' equity.........................    2,468,859      909,027
                                                        ----------   ----------
  Total liabilities and shareholders' equity.........   $6,749,206   $2,321,105
                                                        ==========   ==========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-7
<PAGE>
 
                       PATRIOT AMERICAN HOSPITALITY, INC.
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except per share amounts)
 
<TABLE>
<CAPTION>
                                                    Years Ended December 31,
                                                   ----------------------------
                                                     1998       1997     1996
                                                   ---------  --------  -------
<S>                                                <C>        <C>       <C>
Revenue:
  Participating lease revenue....................  $ 578,029  $180,451  $75,893
  Interest and other income......................     17,381     5,103      600
                                                   ---------  --------  -------
    Total revenue................................    595,410   185,554   76,493
                                                   ---------  --------  -------
Expenses:
  Real estate and personal property taxes and
   casualty insurance............................     55,352    17,958    7,150
  General and administrative.....................     29,784    11,157    4,500
  Ground lease expense...........................     44,972     4,117    1,075
  Interest expense...............................    245,205    51,000    7,380
  Cost of acquiring leaseholds and license
   agreements....................................     11,686    54,499      --
  Treasury lock settlement.......................     49,334       --       --
  Loss on sale of assets.........................      9,453       --       --
  Impairment loss on assets held for sale........     27,897       --       --
  Depreciation and amortization..................    161,857    49,069   17,420
                                                   ---------  --------  -------
    Total expenses...............................    635,540   187,800   37,525
                                                   ---------  --------  -------
  Operating (loss) income........................    (40,130)   (2,246)  38,968
  Equity in earnings of unconsolidated
   subsidiaries..................................     36,726     6,015    5,845
                                                   ---------  --------  -------
  (Loss) income before income tax, minority
   interest and extraordinary item...............     (3,404)    3,769   44,813
  Income tax provision...........................     (2,742)      --       --
                                                   ---------  --------  -------
  (Loss) income before minority interests and
   extraordinary item............................     (6,146)    3,769   44,813
  Minority interest in the Patriot Partnership...        (98)   (1,713)  (6,767)
  Minority interest in consolidated
   subsidiaries..................................     (8,084)   (1,674)     (55)
                                                   ---------  --------  -------
  (Loss) income before extraordinary item........    (14,328)      382   37,991
  Extraordinary loss from early extinguishment of
   debt, net of minority interest................    (30,560)   (2,534)     --
                                                   ---------  --------  -------
Net (loss) income................................  $ (44,888) $ (2,152) $37,991
                                                   =========  ========  =======
Basic (loss) income (attributable) available to
 common shareholders:
  Net (loss) income..............................  $ (44,888) $ (2,152) $37,991
  Adjustment for equity forwards.................    (21,151)      --       --
  Preferred stock dividends......................     (5,249)      --       --
                                                   ---------  --------  -------
    Basic net (loss) income......................  $ (71,288) $ (2,152) $37,991
                                                   =========  ========  =======
Basic (loss) earnings per common share:
  (Loss) income before extraordinary item........  $   (0.30) $   0.01  $  0.84
  Extraordinary loss.............................      (0.22)    (0.04)     --
                                                   ---------  --------  -------
    Net (loss) income per common share...........  $   (0.52) $  (0.03) $  0.84
                                                   =========  ========  =======
Diluted (loss) income (attributable) available to
 common share:
  Net (loss) income..............................  $ (44,888) $ (2,152) $37,991
  Adjustment for equity forwards.................   (188,392)      --       --
  Preferred stock dividends......................     (5,249)      --       --
                                                   ---------  --------  -------
    Diluted net (loss) income....................  $(238,529) $ (2,152) $37,991
                                                   =========  ========  =======
Diluted (loss) earnings per common share:
  (Loss) income before extraordinary item........  $   (1.51) $   0.01  $  0.83
  Extraordinary loss.............................      (0.22)    (0.04)     --
                                                   ---------  --------  -------
    Net (loss) income per common share...........  $   (1.73) $  (0.03) $  0.83
                                                   =========  ========  =======
</TABLE>
 
                       See notes to financial statements.
 
                                      F-8
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                (in thousands, except share and per share data)
<TABLE>   
<CAPTION>
                                                                                                                   Accumulated
                                                                                                                      Other
                                                                                                                  Comprehensive
                                                                                                                   Income Item
                                                                                                                  -------------
                     Preferred Stock       Common Stock
                   ------------------- ----------------------                Notes                   Accumulated
                                                              Additional   Receivable    Unearned    Deficit and     Foreign
                   Number of Par Value  Number of   Par Value  Paid in        from        Stock       Dividend      Currency
                    Shares     Stock     Shares       Stock    Capital    Shareholders Compensation Distributions  Translation
                   --------- --------- -----------  --------- ----------  ------------ ------------ ------------- -------------
<S>                <C>       <C>       <C>          <C>       <C>         <C>          <C>          <C>           <C>
Balance, December
31, 1995.........        --    $ --     29,331,870   $  293   $  264,515    $    --      $(1,351)     $  (1,679)     $  --
 Issuance of
 shares, net of
 offering
 expenses........        --      --     13,916,186      139      181,253         --          --             --          --
 Issuance of
 shares to
 employees and
 directors.......        --      --        365,440        4        5,177         --       (5,144)           --          --
 Redemption price
 of OP units in
 excess of book
 value...........        --      --            --       --        (8,841)        --          --             --          --
 Net income......        --      --            --       --           --          --          --          37,991         --
 Amortization of
 unearned stock
 compensation....        --      --            --       --           --          --        1,068            --          --
 Cash dividends..        --      --            --       --           --          --          --         (36,386)        --
                   ---------   -----   -----------   ------   ----------    --------     -------      ---------      ------
Balance, December
31, 1996.........        --      --     43,613,496      436      442,104         --       (5,427)           (74)        --
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......        --      --     12,824,433      128      170,222         --          --             --          --
 Issuance of
 shares, net of
 offering
 expenses........        --      --     15,830,033      159      367,076         --          --             --          --
 Issuance of
 shares to
 employees and
 directors.......        --      --        547,867        5       12,896         --      (12,839)           --          --
 Forfeiture of
 unvested
 employee stock
 grants..........        --      --        (42,900)     --          (464)        --          464            --          --
 Issuance of
 shares for
 exercise of
 options.........        --      --        314,967        3        2,192         --          --             --          --
 Issuance of
 shares to redeem
 OP units........        --      --        188,820        2        2,494         --          --             --          --
 Redemption price
 of OP units in
 excess of book
 value...........        --      --            --       --        (5,699)        --          --             --          --
 Net loss........        --      --            --       --           --          --          --          (2,152)        --
 Amortization of
 unearned stock
 compensation....        --      --            --       --           --          --        4,686            --          --
 Cash dividends..        --      --            --       --           --          --          --         (67,185)        --
                   ---------   -----   -----------   ------   ----------    --------     -------      ---------      ------
Balance, December
31, 1997.........        --      --     73,276,716      733      990,821         --      (13,116)       (69,411)        --
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......  4,860,876      49    59,491,863      595    1,454,845         --          --             --          --
 Issuance of
 shares, net of
 offering
 expenses........        --      --     64,084,627      641      245,068         --          --             --          --
 Return of
 capital.........        --      --            --       --       (52,460)        --          --             --          --
 Issuance of
 shares to
 employees and
 directors.......        --      --         39,790      --           882         --          --             --          --
 Issuance of
 shares for
 exercise of
 options.........        --      --      1,210,737       12       14,498         --          --             --          --
 Issuance of
 shares to redeem
 OP units........        --      --      1,362,316       14       26,337         --          --             --          --
 Issuance of
 notes receivable
 from
 shareholders for
 mergers.........        --      --            --       --           --      (17,389)        --             --          --
 Accrued interest
 on notes
 receivable from
 shareholders....        --      --            --       --           --         (863)        --             863         --
 Collections on
 notes receivable
 from
 shareholders....        --      --            --       --           --        2,998         --             --          --
 Amortization of
 unearned stock
 compensation....        --      --            --       --           --          --        7,622            --          --
 Net loss........        --      --            --       --           --          --          --         (44,888)        --
 Foreign currency
 translation
 adjustment......        --      --            --       --           --          --          --             --        1,142
                   ---------   -----   -----------   ------   ----------    --------     -------      ---------      ------
Comprehensive
loss.............
                   ---------   -----   -----------   ------   ----------    --------     -------      ---------      ------
 Cash dividends..        --      --            --       --           --          --          --         (86,250)        --
 Stock dividends
 declared........    558,656       5    14,055,598      140       95,731         --          --         (89,760)        --
                   ---------   -----   -----------   ------   ----------    --------     -------      ---------      ------
Balance, December
31, 1998.........  5,419,532   $  54   213,521,647   $2,135   $2,775,722    $(15,254)    $(5,494)     $(289,446)     $1,142
                   =========   =====   ===========   ======   ==========    ========     =======      =========      ======
<CAPTION>
                     Total
                   -----------
<S>                <C>
Balance, December
31, 1995.........  $  261,778
 Issuance of
 shares, net of
 offering
 expenses........     181,392
 Issuance of
 shares to
 employees and
 directors.......          37
 Redemption price
 of OP units in
 excess of book
 value...........      (8,841)
 Net income......      37,991
 Amortization of
 unearned stock
 compensation....       1,068
 Cash dividends..     (36,386)
                   -----------
Balance, December
31, 1996.........     437,039
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......     170,350
 Issuance of
 shares, net of
 offering
 expenses........     367,235
 Issuance of
 shares to
 employees and
 directors.......          62
 Forfeiture of
 unvested
 employee stock
 grants..........         --
 Issuance of
 shares for
 exercise of
 options.........       2,195
 Issuance of
 shares to redeem
 OP units........       2,496
 Redemption price
 of OP units in
 excess of book
 value...........      (5,699)
 Net loss........      (2,152)
 Amortization of
 unearned stock
 compensation....       4,686
 Cash dividends..     (67,185)
                   -----------
Balance, December
31, 1997.........     909,027
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......   1,455,489
 Issuance of
 shares, net of
 offering
 expenses........     245,709
 Return of
 capital.........     (52,460)
 Issuance of
 shares to
 employees and
 directors.......         882
 Issuance of
 shares for
 exercise of
 options.........      14,510
 Issuance of
 shares to redeem
 OP units........      26,351
 Issuance of
 notes receivable
 from
 shareholders for
 mergers.........     (17,389)
 Accrued interest
 on notes
 receivable from
 shareholders....         --
 Collections on
 notes receivable
 from
 shareholders....       2,998
 Amortization of
 unearned stock
 compensation....       7,622
 Net loss........     (44,888)
 Foreign currency
 translation
 adjustment......       1,142
                   -----------
Comprehensive
loss.............     (43,746)
                   -----------
 Cash dividends..     (86,250)
 Stock dividends
 declared........       6,116
                   -----------
Balance, December
31, 1998.........  $2,468,859
                   ===========
</TABLE>    
                      See notes to financial statements.
 
                                      F-9
<PAGE>
 
                       PATRIOT AMERICAN HOSPITALITY, INC.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                 Year Ended December 31,
                                            -----------------------------------
                                               1998         1997        1996
                                            -----------  -----------  ---------
<S>                                         <C>          <C>          <C>
Cash flows from operating activities:
 Net loss ................................  $   (44,888) $    (2,152) $  37,991
 Adjustments to reconcile net loss to net
  cash provided by operating activities:
 Depreciation and amortization............      161,857       49,171     17,536
 Amortization of unearned stock
  compensation............................        7,622        4,686      1,068
 Amortization of deferred loan costs......       25,210        2,630        431
 Loss on sale of assets...................        9,453          --         --
 Impairment loss on assets held for
  sale....................................       27,897          --         --
 Cost of acquiring leaseholds.............       11,686       54,499        --
 Payment of interest on notes receivable
  from unconsolidated subsidiaries........          --         5,001      4,833
 Treasury lock settlement.................       49,225          --         --
 Award of unearned stock compensation and
  other...................................          882           61         37
 Equity in earnings of unconsolidated
  subsidiaries............................      (36,726)      (6,015)    (5,845)
 Minority interest in Patriot
  Partnership.............................           98        1,713      6,767
 Minority interest in consolidated
  subsidiaries............................        8,084        1,674         55
 
 Extraordinary items......................       30,560        2,534        --
 Changes in assets and liabilities:
  Accounts receivable.....................       (7,549)       (550)        --
  Lease revenue receivable................          --        (6,754)    (3,091)
  Prepaid expenses and other assets.......       28,438       (2,407)    (1,003)
  Participating lease payments receivable
   .......................................      (14,549)         --         --
  Due to/from affiliates..................       35,879           85       (324)
  Accounts payable and accrued expenses...      (25,082)      10,657      2,741
                                            -----------  -----------  ---------
   Net cash provided by operating
    activities............................      268,097      114,833     61,196
                                            -----------  -----------  ---------
Cash flows from investing activities:
 Acquisition of hotel properties and
  related working capital assets, net of
  cash acquired...........................   (1,987,429)    (937,135)  (353,217)
 Improvements and additions to hotel
  properties..............................     (161,674)     (82,269)   (21,889)
 Proceeds from sale of assets.............       69,266          --         --
 Changes in other assets..................          --       (38,921)     1,618
 Collections on other notes receivable....        6,998          --         --
 Deferred acquisition costs...............       (6,507)     (36,617)   (14,797)
 Investment and receivables from
  unconsolidated subsidiaries.............      (24,979)      (2,074)   (31,400)
 Investment in mortgage notes and other
  receivables.............................       (6,925)    (103,875)       --
                                            -----------  -----------  ---------
   Net cash used in investing activities..   (2,111,250)  (1,200,891)  (419,685)
                                            -----------  -----------  ---------
Cash flows from financing activities:
 Borrowings under credit facility, term
  loans and mortgage notes................    2,696,381    1,865,634    396,302
 Payments on subscription notes...........      (12,875)         --         --
 Repayments of borrowings under credit
  facility and other debt.................     (825,013)  (1,017,447)  (191,463)
 Payment of deferred loan costs...........      (34,759)     (24,471)    (1,189)
 Proceeds from issuance of common stock...      260,219      369,430    199,261
 Contributions received from minority
  interest in consolidated subsidiaries...        5,952       35,829     11,656
 Distribution made to minority interest in
  consolidated subsidiaries...............       (7,587)         --         --
 Collections on notes receivable from
  shareholders                                    2,998          --         --
 Payments to redeem OP units..............          --       (63,826)   (16,584)
 Dividends and distributions paid.........     (121,320)     (65,335)   (37,659)
 Forward equity settlements...............      (52,460)         --         --
 Other....................................        1,142          --         --
                                            -----------  -----------  ---------
   Net cash provided by financing
    activities............................    1,912,678    1,099,814    360,324
                                            -----------  -----------  ---------
Net increase in cash and cash
 equivalents..............................       69,525       13,756      1,835
Cash and cash equivalents at beginning of
 year.....................................       20,360        6,604      4,769
                                            -----------  -----------  ---------
Cash and cash equivalents at end of year..  $    89,885  $    20,360  $   6,604
                                            ===========  ===========  =========
Supplemental disclosure of cash flow
 information:
Cash paid for interest during the year....  $   207,716  $    48,254  $   6,938
                                            ===========  ===========  =========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-10
<PAGE>
 
                          WYNDHAM INTERNATIONAL, INC.
 
                          CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share amounts)
 
<TABLE>
<CAPTION>
                                                       December 31, December 31,
                                                           1998         1997
                                                       ------------ ------------
<S>                                                    <C>          <C>
                       ASSETS
Current assets:
 Cash and cash equivalents...........................   $   50,725    $ 27,076
 Restricted cash.....................................       18,344         --
 Accounts receivable.................................      185,994      46,340
 Notes and other receivables from Patriot............       19,109      12,875
 Inventories.........................................       23,583       9,144
 Prepaid expenses and other current assets...........       28,195       5,227
                                                        ----------    --------
 Total current assets................................      325,950     100,662
Investment in real estate and related improvements,
 net of accumulated depreciation of $36,032 in 1998
 and $1,304 in 1997..................................      626,103      28,382
Investments in unconsolidated subsidiaries...........       86,812         --
Subscription Notes receivable from Patriot...........       91,020         --
Mortgage notes and other receivables.................       21,255      12,983
Management contract costs, net of accumulated
 amortization of $11,258 in 1998 and $1,574 in 1997..      194,014      20,879
Leaseholds, net of accumulated amortization of
 $2,688..............................................       77,834         --
Trade names and franchise costs, net of accumulated
 amortization of $6,198 in 1998 and $122 in 1997.....      125,974      11,166
Deferred acquisition costs...........................       14,557      31,126
Goodwill, net of accumulated amortization of $15,608
 in 1998 and $594 in 1997............................      414,649      38,008
Deferred expenses, net of accumulated amortization of
 $1,710..............................................        1,098         --
Other assets.........................................       27,555       8,882
                                                        ----------    --------
 Total assets........................................   $2,006,821    $252,088
                                                        ==========    ========
        LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
 Accounts payable and accrued expenses...............   $  249,981    $ 50,317
 Dividends and distributions payable.................          --          451
 Participating lease payments payable to Patriot.....       40,996       9,519
 Deposits............................................       26,392      12,423
 Notes and other amounts payable to Patriot..........      139,156      42,946
 Current portion of mortgage notes and capital lease
  obligations........................................      145,969         --
                                                        ----------    --------
 Total current liabilities...........................      602,494     115,656
Subscription notes payable to Patriot................      133,669         --
Mortgage notes payable and capital lease
 obligations.........................................       99,476         --
Deferred income taxes................................       84,551       9,550
Minority interest in Wyndham Partnership.............       36,046      45,537
Minority interest in consolidated subsidiaries.......      915,491         480
 
Commitments and contingencies
 
Shareholders' equity:
 Preferred stock, $0.01 par value; authorized:
  100,000,000 shares; shares issued and outstanding:
  3,562,354 in 1998..................................           36         --
 Excess stock, $0.01 par value; authorized:
  750,000,000 shares; no shares issued and
  outstanding........................................          --          --
 Common stock, $0.01 par value; authorized:
  650,000,000 shares; issued and outstanding:
  213,521,647 shares in 1998 and 73,276,716 shares in
  1997...............................................        2,135         733
 Additional paid in capital..........................      248,818      80,152
 Notes receivable from affiliates....................       (1,110)        --
 Unrealized loss on securities held for sale.........       (1,245)        --
 Unrealized foreign exchange gain....................        1,607         --
 Accumulated deficit and dividend distributions......     (115,147)        (20)
                                                        ----------    --------
 Total shareholders' equity..........................      135,094      80,865
                                                        ----------    --------
  Total liabilities and shareholders' equity.........   $2,006,821    $252,088
                                                        ==========    ========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-11
<PAGE>
 
                          WYNDHAM INTERNATIONAL, INC.
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                    (in thousands, except per share amounts)
 
<TABLE>
<CAPTION>
                                                                   For the Six
                                                       Year Ended  Months Ended
                                                      December 31, December 31,
                                                          1998         1997
                                                      ------------ ------------
<S>                                                   <C>          <C>
Revenue:
  Hotel revenue......................................  $1,842,682    $167,727
  Racecourse facility revenue........................      51,259      26,344
  Management fee and service fee income..............      89,983       7,088
  Interest and other income..........................      18,303       2,975
                                                       ----------    --------
    Total revenue....................................   2,002,227     204,134
                                                       ----------    --------
Expenses:
  Hotel expenses.....................................   1,251,548     118,317
  Racecourse facility operations.....................      43,198      24,245
  General and administrative.........................      87,882       6,024
  Cost of acquiring leaseholds.......................      52,721         --
  Impairment loss on assets held for sale............      23,184         --
  Depreciation and amortization......................      69,375       3,616
  Participating lease payments.......................     519,589      50,626
  Interest expense...................................      35,690         933
                                                       ----------    --------
    Total expenses...................................   2,083,187     203,761
                                                       ----------    --------
  Operating (loss) income............................     (80,960)        373
  Equity in earnings of unconsolidated subsidiaries..       3,134         --
                                                       ----------    --------
  (Loss) income before income tax provision, minority
   interests and extraordinary item..................     (77,826)        373
  Income tax provision...............................     (14,381)       (481)
                                                       ----------    --------
  Loss before minority interests and extraordinary
   item..............................................     (92,207)       (108)
  Minority interest in Wyndham Partnership...........      12,750          29
  Minority interest in consolidated subsidiaries.....     (31,705)         59
                                                       ----------    --------
  Loss before extraordinary item.....................    (111,162)        (20)
  Extraordinary loss from early extinguishment of
   debt, net of applicable taxes.....................      (1,257)        --
                                                       ----------    --------
    Net loss.........................................  $ (112,419)   $    (20)
                                                       ==========    ========
Basic (loss) income (attributable) available to
 common shareholders:
  Net (loss) income..................................  $ (112,419)   $    (20)
  Preferred stock dividends..........................      (2,707)        --
                                                       ----------    --------
  Basic net loss.....................................  $ (115,126)   $    (20)
                                                       ==========    ========
Basic loss per common share:
  Loss before extraordinary item.....................  $    (0.83)   $    --
  Extraordinary loss.................................       (0.01)        --
                                                       ----------    --------
    Loss per common share............................  $    (0.84)   $    --
                                                       ==========    ========
Diluted (loss) income (attributable) available to
 common shareholders:
  Net (loss) income..................................  $ (112,419)   $    (20)
  Preferred stock dividends..........................      (2,707)        --
                                                       ----------    --------
    Diluted net loss.................................  $ (115,126)   $    (20)
                                                       ==========    ========
Diluted loss per common share:
  Loss before extraordinary item.....................  $    (0.83)   $    --
  Extraordinary loss.................................       (0.01)        --
                                                       ----------    --------
    Loss per common share............................  $    (0.84)   $    --
                                                       ==========    ========
</TABLE>
 
                       See notes to financial statements.
 
                                      F-12
<PAGE>
 
                          WYNDHAM INTERNATIONAL, INC.
 
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                       (in thousands, except share data)
 
<TABLE>   
<CAPTION>
                                                                                                 Accumulated
                                                                                                    Other
                                                                                                Comprehensive
                                                                                                 Income Items
                                                                                            ----------------------
                   Preferred Stock    Common Stock                                          Unrealized
                   --------------- -------------------               Notes     Accumulated   Loss on
                                                       Additional  Receivable  Deficit and  Securities   Foreign
                   Number of  Par   Number of    Par    Paid in       from      Dividend     Held for   Currency
                    Shares   Value   Shares     Value   Capital    Affiliates Distributions    Sale    Translation  Total
                   --------- ----- -----------  ------ ----------  ---------- ------------- ---------- ----------- --------
<S>                <C>       <C>   <C>          <C>    <C>         <C>        <C>           <C>        <C>         <C>
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......        --  $--    57,135,658  $  571 $  61,025    $   --      $     --     $   --      $  --     $ 61,596
 Issuance of
 shares, net of
 offering
 expenses........        --   --    15,830,033     159    19,341        --            --         --         --       19,500
 Issuance of
 shares to
 employees and
 directors.......        --   --         4,167     --        --         --            --         --         --          --
 Forfeiture of
 unvested
 employee stock
 grants..........        --   --       (42,900)    --        --         --            --         --         --          --
 Issuance of
 shares for
 exercise of
 options.........        --   --       310,938       3       109        --            --         --         --          112
 Issuance of
 shares to redeem
 OP units........        --   --        38,820     --         60        --            --         --         --           60
 Redemption price
 of OP units in
 excess of book
 value...........        --   --           --      --       (383)       --            --         --         --         (383)
 Net loss........        --   --           --      --        --         --            (20)                  --          (20)
                   --------- ----  -----------  ------ ---------    -------     ---------    -------     ------    --------
Balance, December
31, 1997.........        --   --    73,276,716     733    80,152        --            (20)       --         --       80,865
 Issuance of
 shares for
 mergers and
 acquisition of
 properties......  3,562,354   36   59,491,863     595   152,205        --            --         --         --      152,836
 Issuance of
 shares, net of
 offering
 expenses........        --   --    64,084,627     641    12,371        --            --         --         --       13,012
 Return of
 capital.........        --   --           --      --       (413)       --            --         --         --         (413)
 Issuance of
 shares to
 employees and
 directors.......        --   --        39,790     --         46        --            --         --         --           46
 Note receivable
 from
 affiliates......        --   --           --      --        --      (1,228)          --         --         --       (1,228)
 Collections on
 note receivable
 from affiliate..        --   --           --      --        --         118           --         --         --          118
 Issuance of
 shares for
 exercise of
 options.........        --   --     1,210,737      12       752        --            --         --         --          764
 Issuance of
 shares to redeem
 OP units........        --   --     1,362,316      14     1,531        --            --         --         --        1,545
 Net loss........        --   --           --      --        --         --       (112,419)       --         --     (112,419)
 Unrealized loss
 on securities
 held for sale...        --   --           --      --        --         --            --      (1,245)       --       (1,245)
 Foreign currency
 translation
 adjustment......        --   --           --      --        --         --            --         --       1,607       1,607
                   --------- ----  -----------  ------ ---------    -------     ---------    -------     ------    --------
Comprehensive
loss.............                                                                                                  (112,057)
                   --------- ----  -----------  ------ ---------    -------     ---------    -------     ------    --------
 Cash dividend...        --   --           --      --        --         --         (1,140)       --         --       (1,140)
 Stock dividend
 declared........        --   --    14,055,598     140     2,174        --         (1,568)       --         --          746
                   --------- ----  -----------  ------ ---------    -------     ---------    -------     ------    --------
Balance, December
31, 1998.........  3,562,354 $ 36  213,521,647  $2,135 $ 248,818    $(1,110)    $(115,147)   $(1,245)    $1,607    $135,094
                   ========= ====  ===========  ====== =========    =======     =========    =======     ======    ========
</TABLE>    
 
                      See notes to financial statements.
 
                                      F-13
<PAGE>
 
                          WYNDHAM INTERNATIONAL, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
<TABLE>
<CAPTION>
                                                                   For the Six
                                                       Year Ended  Months Ended
                                                      December 31, December 31,
                                                          1998         1997
                                                      ------------ ------------
<S>                                                   <C>          <C>
Cash flows from operating activities:
  Net loss...........................................  $(112,419)    $   (20)
  Adjustments to reconcile net loss to net cash
   provided by operating activities:
    Depreciation and amortization....................     69,375       3,616
    Amortization of deferred loan costs..............      1,705         --
    Impairment loss on assets held for sale..........     23,184         --
    Cost of acquiring leaseholds.....................     52,721         --
    Award of unearned stock compensation.............         46         --
    Equity in earnings of unconsolidated
     subsidiaries....................................     (3,134)        --
    Minority interest in Wyndham Partnership.........    (12,750)        (29)
    Minority interest in consolidated subsidiaries...     31,705         (59)
    Deferred income tax benefit......................    (14,665)        --
    Extraordinary items..............................      1,257         --
    Changes in assets and liabilities:
      Accounts receivable............................    (39,758)    (18,944)
      Prepaid expenses and other assets..............     19,582      (1,204)
      Participating lease payments
       payable/receivable............................     15,473       2,395
      Due to/from affiliates.........................    (42,624)       (506)
      Accounts payable and accrued expenses..........        489       8,028
                                                       ---------     -------
        Net cash used in operating activities........     (9,813)     (6,723)
                                                       ---------     -------
Cash flows from investing activities:
  Acquisition of hotel properties and related working
   capital assets....................................    (44,494)      5,147
  Cash received upon acquisition of hotel assets.....     85,696         --
  Improvements and additions to hotel properties.....    (29,127)     (2,099)
  Proceeds from sale of assets.......................      8,059         --
  Changes in other assets............................        880         --
  Collections on other notes receivable..............      5,011         --
  Deferred acquisition costs.........................    (13,419)        --
  Investment in unconsolidated subsidiaries..........        422         --
  Due to/from affiliates.............................    (20,676)        --
  Investment in mortgage notes and other
   receivables.......................................     20,947      (4,281)
                                                       ---------     -------
        Net cash provided by (used in) investing
         activities..................................     13,299      (1,233)
                                                       ---------     -------
Cash flows from financing activities:
  Borrowings under credit facility, term loans and
   mortgage notes....................................    187,338         --
  Payments on subscription notes.....................     12,875         --
  Repayments of borrowings under credit facility, and
   other debt........................................   (172,423)        141
  Payment of deferred loan costs.....................     (5,164)        --
  Proceeds from issuance of common stock.............     13,776      19,191
  Distributions made to minority interest in other
   partnerships......................................     (3,494)        --
  Collections on notes receivable from shareholders..        118      16,070
  Dividends and distributions paid...................     (3,514)       (370)
  Forward equity settlements.........................       (413)        --
  Due to/from affiliates.............................      7,801         --
  Foreign currency translation adjustment............      1,607         --
                                                       ---------     -------
        Net cash provided by financing activities....     38,507      35,032
                                                       ---------     -------
Net increase in cash and cash equivalents............     41,993      27,076
Cash and cash equivalents at beginning of period.....     27,076         --
                                                       ---------     -------
Cash and cash equivalents at end of period...........  $  69,069     $27,076
                                                       =========     =======
Supplemental disclosure of cash flow information:
Cash paid for interest during the period.............  $  16,728     $   --
                                                       =========     =======
Cash paid for taxes during the period................  $  26,729     $   325
                                                       =========     =======
</TABLE>
 
                       See notes to financial statements.
 
                                      F-14
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                         NOTES TO FINANCIAL STATEMENTS
                 (dollars in thousands, except share amounts)
 
1. Organization:
 
  Patriot American Hospitality, Inc. ("Old Patriot") was formed April 17, 1995
as a self-administered real estate investment trust ("REIT"). The Virginia
corporation was formed for the purpose of acquiring equity interests in hotel
properties. On October 2, 1995, Old Patriot completed an initial public
offering of shares of common stock and commenced operations.
 
  On July 1, 1997, Old Patriot merged with and into California Jockey Club,
with Cal Jockey being the surviving legal entity. Cal Jockey's shares of
common stock are paired and trade together with the shares of common stock of
Bay Meadows Operating Company. In connection with the Cal Jockey merger, Cal
Jockey changed its name to "Patriot American Hospitality, Inc" referred
hereinafter as Patriot and Bay Meadows changed its name to "Patriot American
Hospitality Operating Company". As a result of the merger with Wyndham Hotel
Company in January, 1998, the operating company subsequently changed its name
to "Wyndham International, Inc." ("Wyndham"). Patriot and Wyndham are now
collectively referred to as the Companies. Patriot and Wyndham are both
Delaware corporations.
 
  The Cal Jockey merger has been accounted for as a reverse acquisition
whereby, Cal Jockey is considered to be the acquired company for accounting
purposes. Consequently, the historical financial information of Old Patriot
became the historical financial information of Patriot. For accounting
purposes, Wyndham commenced its operations concurrent with the closing of the
Cal Jockey merger on July 1, 1997. The financial statements have been adjusted
for the purchase method of accounting whereby the Bay Meadows Racecourse
facilities and related leasehold improvements owned by Cal Jockey and Bay
Meadows have been adjusted to estimated fair market value.
   
  In connection with the Cal Jockey merger, Bay Meadows formed an operating
partnership, Wyndham International Operating Partnership, L.P. referred to as
the Wyndham Partnership into which Bay Meadows contributed its assets in
exchange for units of limited partnership interest ("OP units") of the Wyndham
Partnership, and Cal Jockey contributed certain of its assets to Patriot
American Hospitality Partnership, L.P. referred to herein after as the Patriot
Partnership, in exchange for OP units. Patriot Partnership (collectively, the
Patriot Partnership and Wyndham Partnership are referred to herein as the
"Operating Partnerships"). Subsequent to the completion of the Cal Jockey
merger, substantially all of the operations of the Companies have been
conducted through the majority owned and controlled Operating Partnerships and
their subsidiaries.     
 
  The shares of common stock of Patriot are paired and trade together with the
shares of common stock of Wyndham as a single unit pursuant to a stock pairing
arrangement. The single unit is comprised of one share of common stock of
Patriot and one share of common stock of Wyndham and is referred to as a
paired share.
 
  Patriot, through its wholly owned subsidiary, PAH GP, Inc., is the sole
general partner and the holder of a 1.0% general partnership interest in the
Patriot Partnership. In addition, Patriot, through its wholly-owned
subsidiary, PAH LP, Inc., owns an approximate 88.0% limited partnership
interest in the Patriot Partnership as of December 31, 1998.
   
  Wyndham owns the 1.0% general partnership interest and an approximate 86.8%
limited partnership interest in the Wyndham Partnership as of December 31,
1998.     
 
  At December 31, 1998, Patriot and Wyndham, through the Operating
Partnerships and other subsidiaries including hotels owned through
unconsolidated subsidiaries, owned interests in 178 hotels with an aggregate
of over 43,800 guest rooms and leased 121 hotels from third parties with over
15,800 guest rooms. In addition,
 
                                     F-15
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
Wyndham manages 161 hotels for third party owners with over 38,300 guest rooms
and franchises 12 hotels with over 2,900 guest rooms.
 
  Patriot leases 203 of its owned and leased hotels to Wyndham and five of its
hotels are leased to third party lessees. Generally, the participating leases
between Patriot and the hotel lessees provide for the payment of the greater
of base or participating rent, plus certain additional charges, as applicable.
The lessees, in turn, have entered into separate agreements with hotel
management entities to manage the hotels.
 
  The Companies own interests in nine hotels along with 82 leaseholds for
hotels leased from third parties through special purpose entities which are
non-controlled subsidiaries. Patriot owns the non-voting interest and Wyndham
owns the controlling voting interest in each of the non-controlled
subsidiaries. As a result of this ownership, the operating results of the non-
controlled subsidiaries are consolidated with Wyndham for financial reporting
purposes. Patriot accounts for its investment in the non-controlled
subsidiaries using the equity method of accounting.
 
2. Summary of Significant Accounting Policies:
 
 Principles of Consolidation
   
  The separate consolidated financial statements include the accounts of
Patriot and Wyndham, their respective wholly-owned subsidiaries, and the
partnerships, corporations and limited liability companies in which Patriot or
Wyndham own a controlling interest.     
   
  Partnerships--control is determined in accordance with GAAP. The condition
for control is the ownership of a majority voting interest and the ownership
of the general partnership interest.     
          
  Corporations and Limited Liability Companies--control is determined in
accordance with GAAP. The condition for control is the ownership of a majority
voting interest.     
   
  The separate consolidated financial statements of Patriot and Wyndham have
also been combined for purposes of financial statement presentation. All
significant intercompany accounts and transactions have been eliminated.     
 
 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, 7 years for the Racecourse
facility and 3 to 10 years for furniture, fixtures and equipment. These
estimated useful lives are based on management's knowledge of the properties
and the industry in general.
 
  In accordance with Statement of Financial Accounting Standards ("SFAS") No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of", the Companies would record impairment losses on
long-lived assets used in operations when events and circumstances indicate
that the assets might be impaired and the undiscounted cash flows estimated to
be generated by those assets are less than the carrying amounts of those
assets.
 
  When management identifies an asset as held for sale, the Companies estimate
the fair value of such assets. If in management's opinion the fair value of
the asset is less than the carrying amount of the asset, a reserve for
impairment is established. Fair value is estimated as the amount at which the
asset could be bought or sold less costs to sell. For the year ended December
31, 1998, Patriot and Wyndham recognized approximately $27,897
 
                                     F-16
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
and $2,681, respectively, of impairment losses. Patriot recognized
approximately $9,453 of losses related to other assets sold during the year.
 
  Repairs and maintenance of hotel properties owned by Patriot are paid by the
lessees. Major renewals and betterments are capitalized. Interest associated
with borrowings used to finance substantial hotel renovations is capitalized
and amortized over the estimated useful life of the assets. Interest of
$12,112, $2,562 and $91 was capitalized in 1998, 1997 and 1996, respectively.
 
 Cash and Cash Equivalents
 
  All highly liquid investments with an original maturity date of three months
or less when purchased are considered to be cash equivalents.
 
 Restricted Cash
 
  Certain debt agreements and the franchise agreements provide that cash from
hotel operations be restricted for the future acquisition or replacement of
property and equipment each year based on a percentage of gross hotel revenues
and premiums for property taxes and insurance. The requirements range from 3%
to 6%.
 
 Investment in Unconsolidated Subsidiaries
 
  The Companies' investments in unconsolidated subsidiaries include
investments in 23 assets ranging from approximately 5% to 99%. These
investments are accounted for using the equity method of accounting.
Generally, Patriot owns an approximate 99% non-voting interest in each
investment. Wyndham owns an approximate 1% voting interest in each investment,
except for PAH Ravinia, Inc. which owns the Crowne Plaza Ravinia Hotel and PAH
Windwatch, L.L.C. which owns the Wyndham Windwatch Hotel for which the 1%
voting interest is held by certain officers of the Companies.
 
 Management contracts, trade names and franchise costs
 
  The costs associated with the acquisition of management contracts, trade
names and franchises have been recorded as deferred costs. Amortization is
computed using the straight-line method over estimated useful lives ranging
from 6 to 30 years. Certain management agreements include repayment provisions
if termination occurs prior to the term of the agreement. During 1998, Wyndham
recorded $2,950 for termination of management contracts that is included in
interest and other income.
 
 Leaseholds
 
  The costs associated with the acquisition of 121 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.
 
 Goodwill and intangibles
 
  Goodwill and intangibles recognized in connection with the acquisition of
certain businesses are amortized utilizing the straight-line method over a
period of 5 to 40 years. The carrying value of goodwill is reviewed based on
undiscounted cash flows over the remaining amortization period. Should this
review indicate that the goodwill will not be recoverable, a reserve for
impairment is established. For the year ended December 31, 1998, Wyndham
recognized an approximate $20,503 impairment loss on goodwill, related to
assets and businesses held for sale at December 31, 1998.
 
                                     F-17
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Deferred Expenses
 
  Deferred expenses consist of the following:
 
<TABLE>
<CAPTION>
                                                                December 31,
                                                              -----------------
                                                                1998     1997
                                                              --------  -------
   <S>                                                        <C>       <C>
   Deferred loan costs....................................... $ 61,708  $22,798
   Costs of non-compete agreements...........................    1,479      --
   Franchise fees............................................      616      429
   Other.....................................................    3,331      287
                                                              --------  -------
                                                                67,134   23,514
   Less: accumulated amortization............................  (29,136)  (2,097)
                                                              --------  -------
                                                              $ 37,998  $21,417
                                                              ========  =======
</TABLE>
 
  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. Deferred loan costs include $4,132
of fully-amortized costs associated with Patriot's old credit facility which
was repaid in July 1997. Costs of non-compete agreements are amortized using
the straight-line method over the terms of the related agreement. Franchise
costs are amortized using the straight-line method over the terms of the
related franchise agreements.
 
 Inventories
 
  Inventories consist of food, beverages, china, linen, glassware and
silverware and are stated at cost, which approximates market.
 
 Other Assets
 
  Leasehold improvements and furniture, fixtures and equipment related to the
Companies' corporate offices are carried at cost and amortized over estimated
useful lives of 5 to 7 years. Insurance premiums included in other assets are
expensed on a pro-rata basis over the life of the related policies. Security
deposits paid in connection with certain leasehold agreements of approximately
$42,988 are included in other assets.
 
 Dividends
 
  Patriot has paid sufficient dividends in order to maintain its status as a
REIT under the Internal Revenue Code of 1996 (the "Code"). Payment of such
dividends is dependent upon receipt of distributions from the Patriot
Partnership. Dividends may be paid in cash or securities.
 
 Deposits
 
  Deposits represent cash received from guests for future hotel reservations
at the hotels that Wyndham manages.
 
 Income Taxes
 
  Patriot has qualified to be a REIT under Sections 856 through 860 of the
Code. Under the Code, if certain requirements are met in a given tax year, a
corporation that is treated as a REIT will generally not be subject to federal
income tax with respect to income which it distributes to its shareholders.
Patriot has declared dividends
 
                                     F-18
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
   
in excess of its taxable income through 1998. Accordingly, no provision for
federal income taxes has been reflected in the Patriot's financial statements.
For federal income tax purposes, 1998 dividends totaled $2.04 per common
share, of which 1% and 39% were considered capital gain and return of capital,
respectively. In 1997, dividends totaled $1.02 per common share, none of which
was considered return of capital and in 1996, dividends totaled $0.92 per
common share, none of which was considered return of capital.     
 
  Wyndham records its provision for income taxes in accordance with SFAS No.
109. Under the liability method of SFAS No. 109, deferred taxes are determined
based on the difference between the carrying amounts of assets and liabilities
for financial reporting purposes and the tax bases of assets and liabilities
using enacted tax rates in effect in the years the differences are expected to
reverse. See Note 15.
 
 Minority Interest in the Operating Partnerships
 
  Minority interest in the Operating Partnerships includes adjustments for the
minority partners' share of the current period net income and certain other
adjustments for the issuance or redemption of OP units.
 
 Minority Interest in Consolidated Subsidiaries
 
  The Companies 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 controlled joint venture
is included in the consolidated financial statements of the Companies.
 
 Forward Equity Transactions Subject to Price Adjustments
 
  The Companies are parties to transactions with three counterparties
involving the sale of paired shares, with related price adjustment mechanisms.
The original agreements and subsequent amendments provide for a settlement
mechanism in either cash or additional paired shares. At each settlement date,
the Companies have and will record an adjustment to equity for the change in
fair market value of the Companies' paired shares until the forward equity
contracts are settled in full. See Note 11 for additional details on the
forward equity transactions.
 
 Stock Splits
 
  On January 30, 1997, the Board of Directors declared a 2-for-1 stock split
on Patriot common stock effected in the form of a stock dividend distributed
on March 18, 1997 to shareholders of record on March 7, 1997.
 
  In addition, on July 10, 1997, the respective Boards of Directors of Patriot
and Wyndham declared a 1.927-for-1 stock split on its shares of common stock
effected in the form of a stock dividend distributed on July 25, 1997 to
shareholders of record on July 15, 1997.
 
  Unless otherwise indicated, all references in the combined and consolidated
financial statements to the number of shares, per share amounts, and market
prices of the common stock and options to purchase common stock have been
restated to reflect the impact of the conversion of each share of Patriot
common stock into
 
                                     F-19
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
0.51895 paired shares issued in the Cal Jockey merger and the 1.927-for-1
stock split. In addition, all references in the combined and consolidated
financial statements to the number of shares, per share amounts, and market
prices of the common stock and options to purchase common stock related to
periods prior to the 2-for-1 stock split distributed in March 1997 have been
restated to reflect the impact of such stock split.
 
  As a result of the 2-for-1 stock split in March 1997, the Cal Jockey merger
and the 1.927-for-1 stock split in July 1997, the number of OP units
outstanding and the OP unit conversion factor has been adjusted to re-
establish a 1-for-1 exchange ratio of OP units to common shares.
 
 Stock Dividend
 
  On December 22, 1998, Patriot declared a stock dividend of $0.44 per share
of common stock for the fourth quarter ended December 31, 1998 (the
"Dividend"). The Dividend was payable on January 25, 1999 to shareholders of
record on December 30, 1998. Each shareholder received the option to receive
the Dividend in the form of additional paired shares or shares of Series B
Cumulative Perpetual Preferred Stock, par value $0.01 per share of Patriot.
 
  Per share data (including dividends), weighted average shares outstanding
and all stock option activity have been restated to reflect the stock
dividend.
 
 Earnings per Share
 
  The Companies have adopted SFAS No. 128 "Earnings Per Share". SFAS No. 128
specifies the computation, presentation and disclosure requirements for basic
earnings per share and diluted earnings per share. Earnings per share
disclosures for all periods presented have been calculated in accordance with
requirements of SFAS No. 128. Basic earnings per share is computed based upon
the weighted average number of shares of common stock outstanding during the
period presented. Shares of common stock granted to officers and employees of
Patriot and Wyndham are included in the computation only after the shares
become fully vested. Diluted earnings per share is computed 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 also 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 of Patriot and Wyndham, convertible preferred shares
and collateral shares issued in conjunction with certain forward equity
transactions (see Note 10).
 
 Stock Compensation
 
  The Companies account for their stock compensation arrangements under the
provisions of Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees", ("APB No. 25"), and intend to continue to do so.
See Note 14 for a discussion of the Companies' stock compensation arrangements
and pro forma disclosure of the effect on income from operations and earnings
per share of such arrangements pursuant to the requirements of SFAS No. 123,
"Accounting for Stock-Based Compensation".
 
 Revenue Recognition
 
  Patriot and the Patriot Partnership lease their hotel properties to Wyndham
and other lessees pursuant to separate participating leases. In addition, the
Patriot Partnership leases the Racecourse facilities to Wyndham pursuant to a
separate lease agreement. Lease income is recognized when earned under the
related leases. Wyndham primarily operates and manages hotel properties. Hotel
revenue, management fees, service and other fees, are recognized when earned.
 
                                     F-20
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 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.
 
 Advertising Costs
 
  The Companies participate in various advertising and marketing programs. All
costs are expensed in the period in which the advertising first takes place.
The Companies have recognized advertising expenses of $61,468 for 1998.
 
 Self Insurance
 
  The Company is self insured for various levels of general liability,
workers' compensation and employee medical coverage. Accrued expenses include
the estimated cost from unpaid incurred claims.
 
 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
 
  With the exception of its investment in the Racecourse facility, Patriot
currently invests primarily in hotel properties. The hotel industry is highly
competitive and Patriot's hotel investments are subject to competition from
other hotels for guests. Each of Patriot's hotels competes for guests
primarily with other similar hotels in its immediate vicinity and other
similar hotels in its geographic market. Patriot believes that brand
recognition, location, quality of the hotel, services provided and price are
the principal competitive factors affecting its hotel investments.
 
 Comprehensive Income
 
  In June 1997, the FASB issued SFAS No. 130, "Reporting Comprehensive
Income." SFAS No. 130 requires that all components of comprehensive income and
the ending accumulated balances for each item, classified by their nature, be
reported in the financial statements in the period in which they are
recognized. The Companies adopted SFAS No. 130 beginning with the interim
financial statements for the quarter ended March 31, 1998.
 
 Business Segments
 
  In June 1997, the FASB issued SFAS No. 131, "Disclosures about Segments of
an Enterprise and Related Information." SFAS No. 131 specifies revised
guidelines for determining an entity's operating segments and the type and
level of financial information to be disclosed. SFAS No. 131 changes current
practice by establishing a new framework on which to base segment reporting,
including the determination of a segment and the financial
 
                                     F-21
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
information to be disclosed for each segment, referred to as the "management"
approach. The management approach requires that management identify "operating
segments" based on the way that management reviews the entity for making
internal operating decisions. SFAS No. 131 was adopted by the Companies with
the fiscal year ended December 31, 1998. See Note 18.
 
 Derivative Instruments and Hedging Activities
 
  In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities," which is required to be adopted in years
beginning after June 15, 1999. The Companies expect to adopt SFAS No. 133
effective January 1, 2000. SFAS No. 133 will require the Companies to
recognize all derivatives on the balance sheet at fair value. Derivatives that
are not hedges must be adjusted to fair value through income. If the
derivative is a hedge, depending on the nature of the hedge, changes in the
fair value of derivatives will either be offset against the change in fair
value of the hedged assets, liabilities, or firm commitments through earnings,
or recognized in other comprehensive income until the hedged item is
recognized in earnings. The ineffective portion of a derivative's change in
fair value will be immediately recognized in earnings. Management has not yet
determined what the effect of SFAS No. 133 will have on the earnings and
financial position of the Companies.
 
 Seasonality
 
  The hotel industry is seasonal in nature. Revenues at certain hotels are
greater in the first and second quarters of a calendar year and at other
hotels in the second and third quarters of a calendar year. Seasonal
variations in revenues at Patriot's hotels may cause quarterly fluctuations in
Patriot's lease revenues.
 
 Reclassification
 
  Certain prior year balances have been reclassified to conform to the current
year presentation.
 
3. Investments in Real Estate and Related Improvements and Land Held for
Development:
 
  Investment in Real Estate and Related Improvements and Land Held for
Development consists of the following:
 
<TABLE>
<CAPTION>
                                          As of December 31, 1998
                               ------------------------------------------------
                                           Patriot
                               ---------------------------------
                                 Hotel     Racecourse                Wyndham
                               Properties   Facility    Total     International
                               ----------  ---------- ----------  -------------
   <S>                         <C>         <C>        <C>         <C>
   Land......................  $  376,794   $ 2,340   $  379,134    $114,664
   Land held for
    development..............      81,314       --        81,314         --
   Buildings and
    improvements.............   4,063,747    21,865    4,085,612     416,427
   Furniture, fixtures and
    equipment................     515,224       837      516,061     122,290
   Renovations in progress...     142,217       536      142,753      11,435
                               ----------   -------   ----------    --------
                                5,179,296    25,578    5,204,874     664,816
   Less: impairment reserve..      (8,803)  (19,094)     (27,897)     (2,681)
   Less: accumulated
    depreciation.............    (212,800)   (3,748)    (216,548)    (36,032)
                               ----------   -------   ----------    --------
                               $4,957,693   $ 2,736   $4,960,429    $626,103
                               ==========   =======   ==========    ========
</TABLE>
 
                                     F-22
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
<TABLE>
<CAPTION>
                                         As of December 31, 1997
                              ------------------------------------------------
                                          Patriot
                              ---------------------------------
                                Hotel     Racecourse                Wyndham
                              Properties   Facility    Total     International
                              ----------  ---------- ----------  -------------
   <S>                        <C>         <C>        <C>         <C>
   Land...................... $  168,222   $   --    $  168,222     $   --
   Land held for
    development..............     17,980       --        17,980         --
   Buildings and
    improvements.............  1,676,551    18,795    1,695,346         --
   Furniture, fixtures and
    equipment................    187,705       517      188,222      29,686
   Renovations in progress...     13,998       --        13,998         --
                              ----------   -------   ----------     -------
                               2,064,456    19,312    2,083,768      29,686
   Less: accumulated
    depreciation.............    (66,122)   (1,379)     (67,501)     (1,304)
                              ----------   -------   ----------     -------
                              $1,998,334   $17,933   $2,016,267     $28,382
                              ==========   =======   ==========     =======
</TABLE>
 
  The Companies have approximately $550,315 of assets held for sale which are
included in investments in real estate and related improvements and land held
for development in the accompanying financial statements which are expected to
be sold during 1999. The assets held for sale include approximately $435,906
of non-proprietary branded segment assets, $93,337 of resort segment assets
and $21,072 of other segment assets. See Note 18 for Segment Reporting.
Additionally, the Companies have recorded an impairment reserve of
approximately $30,578 related to these assets held for sale. The impairment
relates in part to six hotels which had a combined net income of $1,323 for
the year ended December 31, 1998. Additionally, the impairment relates to the
Bay Meadows Racecourse which had operating income of $969 for the year ended
December 31, 1998 and was sold in February of 1999. See Note 22.
 
 Investments in Hotel Properties
 
  During 1996, Patriot acquired investments in 23 hotels for approximately
$372,147 (including closing costs and approximately $3,456 related to the
assumption of operating liabilities and acquisition costs). These acquisitions
were financed primarily with funds drawn on Patriot's credit facility and the
issuance of 600,703 OP units valued at approximately $16,391. In addition, the
payment of a portion of the purchase price related to the acquisition of six
of the hotels, in the amount of $2,000, was paid in February 1998. This amount
is included in accounts payable and accrued expenses at December 31, 1997.
 
  During 1997, Patriot, through the Patriot Partnership and its subsidiaries,
invested approximately $1,331,459 in the acquisition of 45 hotels with a total
of approximately 12,000 guest rooms. These acquisitions were financed
primarily with funds drawn on Patriot's Credit Facility, a $350,000 term loan,
new mortgage financing in the amount of $236,892, the issuance of 5,629,172 OP
units valued at approximately $130,137, the issuance of 1,719,535 paired
shares valued at approximately $38,492, like-kind exchange of properties (see
discussion below) and the assumption of mortgage debt in the amount of
approximately $34,263.
 
  During 1998, Patriot, through the Patriot Partnership and its subsidiaries,
invested approximately $234,116 in the acquisition of four hotels with a total
of over 1,700 guest rooms and the Golden Door Spa. These acquisitions were
financed primarily with funds drawn on Patriot's Credit Facility, the issuance
of 53,989 OP units valued at approximately $1,496, the issuance of 390,335
paired shares valued at approximately $10,000 and the assumption of mortgage
debt in the amount of approximately $80,074. In addition, Patriot acquired an
office building that will be converted into a hotel for approximately $33,900.
 
 Cal Jockey Merger
 
  At the closing of the Cal Jockey merger, 11,105,795 paired shares of Cal
Jockey and Bay Meadows were outstanding, resulting in total purchase
consideration for the transaction of approximately $190,188 (of which $130,516
related to Cal Jockey and $59,672 related to Bay Meadows). The estimated value
of the Cal Jockey
 
                                     F-23
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
and Bay Meadows paired shares was $33.00 per paired share based on a
conversion ratio of Patriot common stock into paired shares equal to 0.51895,
and the closing market price of Patriot's common stock on October 30, 1996
(the date the Cal Jockey merger agreement was executed) of $17.125.
 
 Land Leases
 
  PaineWebber, a PaineWebber affiliate and Patriot entered into a ground lease
covering a portion of the land on which the Racecourse is situated for a term
of seven years. The lease provides for quarterly rental payments of $750
through March 1998, $813 through March 1999, $875 through March 2000, $1,000
through March 2002 and $1,250 through July 2004. Patriot has subleased the
Racecourse land and leased the related improvements to a wholly owned
subsidiary of Wyndham in order to permit Wyndham to continue horseracing
operations at the Racecourse through the term of Patriot's lease. The sublease
is for a term of seven years with annual payments based on percentages of
revenue generated. In addition, Patriot has leased certain land adjacent to
the Racecourse to Borders, Inc. for an initial term of 20 years with a fixed
net annual rent of $279 for years 1 through 10, $362 for years 11 through 15
and $416 for years 16 through 20. In connection with the sale, Patriot
assigned all of its rights and benefits under existing leases, contracts,
permits and entitlements relating to the land sold (excluding the Borders
lease) to the PaineWebber affiliate. The PaineWebber affiliate assumed
substantially all of Patriot's development obligations including, but not
limited to, all obligations for on and off-site improvements and all
obligations under existing lease and contracts. Pursuant to the agreement,
Patriot has funded $10,250 of development costs for new stables as of December
31, 1998). The parties have the option to renew such leases upon their
expiration under certain circumstances. See Note 22.
 
 Asset Sales
 
  During 1998, Patriot sold its interest in four hotel assets: Courtyard by
Marriott Hotel in Orange, Connecticut; Courtyard by Marriott Hotel in St.
Louis, Missouri; Residence Inn by Marriott in Pittsburgh, Pennsylvania; and
the Westborough by Marriott in Westborough, Massachusetts, collectively
hereinafter referred to as the Fine Transaction, for a net purchase price of
approximately $32,500. The assets were sold to an affiliate of an independent
member of the Patriot Board of Directors. Patriot recognized no gain or loss
on sale as a result of this transaction.
 
  Additionally in December 1998, Patriot sold its interest in three hotel
assets previously leased to NorthCoast Hotels, LLC (a third party lessee of
Patriot); the WestCoast Roosevelt Hotel, the WestCoast Gateway Hotel located
in Seattle, Washington and the WestCoast Wenatchee Hotel located in Wenatchee,
Washington to an affiliate of NorthCoast. Patriot received net cash proceeds
of approximately $23,700 plus a mortgage note receivable in the amount of
$2,000. Patriot has also contracted with an affiliate of NorthCoast to sell a
fourth hotel; the WestCoast Long Beach Hotel and Marina located in Long Beach,
California for a total purchase price of approximately $7,000. Patriot
recognized a loss on sale of approximately $9,453 as a result of the sale of
these assets.
 
4. Other Businesses Acquired:
 
 Grand Heritage
 
  In August 1997, Wyndham acquired Grand Heritage Hotels, Inc. a hotel
management and marketing company, and other Grand Heritage subsidiaries
including Grand Heritage Leasing, L.L.C. which leased three hotels from
Patriot for a purchase price of approximately $22,500. The purchase was
financed primarily through the issuance of 931,972 Class A preferred OP units
of Wyndham.
 
                                     F-24
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Gencom American Hospitality and CHC International, Inc.
 
  On September 1, 1997, Patriot acquired the leasehold interests related to
seven Patriot hotels which were previously leased by CHC Lease Partners and
re-leased such hotels to Wyndham.
 
  On October 1, 1997, Patriot acquired one additional leasehold interest
related to a Patriot hotel previously leased by CHC Lease Partners and re-
leased such hotel to Wyndham. The hotels' management contracts with CHCI
related to these eight leaseholds were terminated prior to the acquisition.
The aggregate purchase price of the eight leasehold interests was
approximately $52,766, which is reflected as a cost of acquiring leaseholds in
the accompanying statements of operations of Patriot for the year ended
December 31, 1997. Concurrently, Wyndham purchased an approximate 50%
managing, controlling ownership interest in GAH-II, L.P. from affiliates of
Gencom American Hospitality for a purchase price of approximately $13,860.
These transactions were financed with approximately $644 of cash, and by
issuing 2,388,932 paired OP units of the Operating Partnerships and 476,682
preferred OP units of the Wyndham Partnership.
 
  On June 30, 1998, pursuant to an Agreement and Plan of Merger dated as of
September 30, 1997 between Patriot, Wyndham and CHCI ("CHCI merger"), the
hospitality-related businesses of CHCI merged with and into Wyndham with
Wyndham being the surviving company. CHCI's gaming operations were transferred
to a new legal entity prior to the CHCI merger and such operations were not a
part of the transaction. As a result of the CHCI merger, Wyndham, through its
subsidiaries, acquired the remaining 50% investment interest in GAH-II, L.P.,
the remaining 17 leases and 16 of the associated management contracts related
to the Patriot hotels leased by CHC Lease Partners, 8 third-party management
contracts, two third-party asset management contracts, the Grand Bay
proprietary brand name and certain other hospitality management assets. The
aggregate purchase price of the 17 leasehold interests was approximately
$52,721, which is reflected as a cost of acquiring leaseholds in the
accompanying statements of operations of Wyndham for the year ended December
31, 1998.
 
  These transactions are collectively referred to as the GAH acquisition.
 
  By operation of the CHCI Merger, all the issued and outstanding shares of
common stock, par value $0.005 per share, of CHCI and certain stock option
rights were exchanged for an aggregate of 1,781,173 shares of Series A
Redeemable Convertible Preferred Stock, par value $0.01 per share of Wyndham
and 1,781,181 shares of Series B Redeemable Convertible Preferred Stock, par
value $0.01 per share, of Wyndham. In addition, Wyndham assumed CHCI's
outstanding debt in the amount of approximately $16,600.
 
  In addition, on September 30, 2000 and September 30, 2002, Wyndham may be
obligated to pay the CHCI stockholders and a subsidiary of Wyndham may be
obligated to pay a Gencom-related entity additional consideration, in each
case based upon the performance of certain specified assets.
 
 Wyndham Hotel Corporation
 
  On January 5, 1998, Wyndham Hotel Corporation ("Old Wyndham") merged with
and into Patriot, with Patriot being the surviving corporation ("Wyndham
merger").
 
  Patriot, as a result of the Wyndham merger, acquired ownership of ten Old
Wyndham hotels and 14 ClubHouse hotels and leased such hotels to Wyndham.
Thirteen of the 14 hotel leases assumed by Patriot were sub-leased to Wyndham.
Wyndham's remaining 52 management and franchise contracts (excluding 16
Patriot hotels that Wyndham managed prior to the merger), the Wyndham and
ClubHouse proprietary brand names, and the Wyndham hotel management company
were transferred to certain non-controlled subsidiaries. The total purchase
consideration for the Wyndham merger was approximately $982,000. The
consideration consisted of: 21,594,137 paired shares; 4,860,876 shares of
Series A Convertible Preferred Stock of Patriot (which are convertible on a
one-for-one basis into paired shares); cash of approximately $339,000 to repay
debt and pay Wyndham shareholders who elected to receive cash (which was
financed with funds drawn on Patriot's Credit Facility); and the assumption of
approximately $59,063 in debt. In connection with the repayment of debt
 
                                     F-25
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
assumed in the Wyndham merger, Patriot incurred certain prepayment penalties
and wrote off the remaining balance of unamortized deferred financing costs
associated with such debt of approximately $18,716, net of minority interest.
Such amount has been reported as an extraordinary item in Patriot's
consolidated statement of operations.
 
  In connection with the Wyndham merger, which was accounted for using the
purchase method of accounting, goodwill of $323,959 was recognized.
 
  In 1998, the Companies issued an aggregate 261,224 paired shares valued at
approximately $5,847 in settlement of certain purchase price adjustment
arrangements related to Old Wyndham's acquisition of ClubHouse Hotels, Inc.
prior to the merger with Patriot.
 
 WHG Casinos & Resorts, Inc. and related transactions
 
  On January 16, 1998, a subsidiary of Wyndham merged with and into WHG
Casinos & Resorts Inc., with WHG being the surviving corporation, ("WHG
merger"). As a result of the WHG merger, Wyndham acquired the 570-room Condado
Plaza Hotel & Casino, a 50% interest in the partnership that owns the 389-room
El San Juan Hotel & Casino and a 23.3% interest in the partnership that owns
the 751-room El Conquistador Resort & Country Club, all of which are located
in Puerto Rico. In addition, Wyndham acquired a 62% interest in Williams
Hospitality Group, Inc., the management company for the three hotels and the
Las Casitas Village at the El Conquistador. A total of 5,004,690 paired shares
were issued in connection with the WHG merger and approximately $21,300 of
debt was assumed, resulting in total purchase consideration of approximately
$159,400.
 
  In connection with the WHG merger, which was accounted for using the
purchase method of accounting, goodwill of $22,758 was recognized.
 
  Effective March 1, 1998, Patriot acquired from unaffiliated third parties a
40% interest in the El San Juan Hotel & Casino, an aggregate 68.62% equity
interest in the El Conquistador and a 38% interest in Williams Hospitality
Group, Inc. for approximately $31,000 in cash, issuance of 1,818,182 paired
shares valued at approximately $49,227 and assumed approximately $169,572 of
debt.
 
  On July 13, 1998, Patriot acquired the remaining minority interests held by
a third party in entities that own the El Conquistador and the El San Juan
Hotel & Casino for a total purchase price of approximately $3,890. Wyndham
owns the controlling general partner interest in the partnerships that own the
El San Juan Hotel & Casino and the El Conquistador. Wyndham also holds voting
control of Williams Hospitality Group, Inc. Therefore, the operating results
of these entities have been consolidated with those of Wyndham for financial
reporting purposes.
 
 Arcadian International Limited
 
  In April 1998, Patriot announced the completion of its acquisition of all of
the issued and to-be-issued shares of Arcadian International Limited for 60
pence per share referred to hereinafter as the Arcadian acquisition. Including
the exercise of all outstanding options to purchase shares, the assumption of
debt and the acquisition of the remaining shares in the Malmaison Group, the
total transaction cost was approximately (Pounds)185,900 (approximately
$308,700 U.S. based on exchange rates at the time of closing). As a result of
the transaction, Patriot acquired ten owned hotels located throughout England;
one owned hotel in Jersey; five owned and managed Malmaison Hotels; two
resorts under development in Tuscany, Italy and Paris, France; and the
proprietary Malmaison brand name. Patriot also acquired Arcadian's 50%
partnership interest in the redevelopment of the luxury Great Eastern Hotel in
London, to be branded as a flagship Wyndham Hotel and operated by Wyndham once
the development has been completed. The Arcadian acquisition, was financed
through a short-term financing agreement with PaineWebber Real Estate
Securities, Inc. for $160,000, at a rate equal to the borrowing rate on
Patriot's revolving credit facility. In addition, Patriot assumed
approximately $112,600 of debt in connection with the Arcadian acquisition.
See Note 6.
 
                                     F-26
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  In connection with the Arcadian acquisition which was accounted for using
the purchase method of accounting, goodwill of $54,405 was recognized.
 
 Interstate Hotels Company
 
  On June 2, 1998, pursuant to an Agreement and Plan of Merger dated as of
December 2, 1997, as thereafter amended, between Patriot, Wyndham and
Interstate Hotels Company, Interstate merged with and into Patriot with
Patriot being the surviving company ("Interstate merger"). Pursuant to the
Interstate merger agreement, stockholders of Interstate could elect to convert
each of their shares of Interstate common stock into the right to receive
either (i) $37.50 in cash, subject to proration in certain circumstances, or
(ii) a number of paired shares of Patriot and Wyndham common stock based on an
exchange ratio of 1.341 paired shares for each share of Interstate common
stock not exchanged for cash.
 
  As a result of the Interstate merger, Patriot acquired controlling interest
in, or ownership of, 42 hotels representing over 12,000 rooms; leases for 84
hotels representing over 10,100 rooms and management or service agreements for
82 hotels representing over 20,400 rooms located throughout the United States
and in Canada, the Caribbean and Russia.
 
  The total purchase consideration for the Interstate merger of approximately
$2,086,812 consisted of 28,825,875 paired shares, cash of approximately
$525,385 to pay Interstate shareholders who elected to receive cash,
approximately $787,117 in debt assumed or refinanced by Patriot and
approximately $73,351 to pay other transaction-related costs. In addition,
Interstate shareholders received rights to receive a cash distribution of
$0.40 on each share of Interstate common stock that was converted into paired
shares, aggregating approximately $9,138. In connection with the repayment of
debt assumed in the Interstate merger, Patriot incurred certain prepayment
penalties and wrote off the remaining balance of unamortized deferred
financing costs associated with such debt of approximately $11,553, net of
minority interest. Such amount has been reported as an extraordinary item in
Patriot's consolidated financial statement.
 
  In connection with the Interstate merger which was accounted for using the
purchase method of accounting, goodwill of $254 was recognized.
 
Interstate's Third-Party Hotel Management Business
 
  In May, 1998, the Companies, along with Interstate, entered into a
settlement agreement (as amended, the "Settlement Agreement") with Marriott
International, Inc. ("Marriott") which addressed certain claims asserted by
Marriott in connection with Patriot's then proposed merger with Interstate.
The Settlement Agreement provided for the dismissal of litigation brought by
Marriott, and allowed Patriot's merger with Interstate to close.
 
    . In addition to dismissal of the Marriott litigation, the Settlement
      Agreement provides for three principal transactions: (1) the re-
      branding of ten Marriott hotels under the Wyndham name, (2) Marriott's
      assumption of the management (the "Assumed Management Contracts") of
      ten Marriott hotels formerly managed by Interstate for the remaining
      term of the Marriott franchise agreement, and (3) the divestiture,
      either through a sale or a spin-off of assets, of the third-party
      management business which was operated by Interstate (the
      "Divestiture").
 
    . For Patriot to sell the third-party management business which was
      operated by Interstate to a third party (a "Sale Transaction"),
      Patriot must (1) sign a non-binding letter of intent (the "Letter of
      Intent") for the Sale Transaction on or before March 31, 1999, (2)
      sign a final binding contract (the "Final Binding Contract") for the
      Sale Transaction no later than midnight on April 14, 1999, and
      (3) consummate the Sale Transaction no later than June 14, 1999. If
      Patriot does not complete a Sale Transaction, it must consummate the spin-
      off of the third-party management business which was operated by
      Interstate (the "Spin-off") no later than the earliest of (1) June 14,
      1999, (2) April 30, 1999 (if Patriot does not enter into a Letter of
      Intent by March 31, 1999), (3) thirty

                                           F-27
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
     days after the date Marriott disapproves the Letter of Intent, (4) May
     14, 1999 (if Patriot does not enter into a Final Binding Contract by
     April 14, 1999), or (5) thirty days after the date of Marriott
     disapproves of the Final Binding Contract. The last date on which
     either the Sale Transaction or the Spin-off may be complete pursuant
     to the Settlement Agreement is the "Final Divestiture Date."
 
  The assets expected to be included in the spin-off include management
contracts, leaseholds, and other net assets with an approximate carrying value
of approximately $68,000 at December 31, 1998. These assets contributed
approximately $6,655 of net income for the period June 2, 1998 through
December 31, 1998.
 
  If the Companies do not complete the Spin-off or the Sale Transaction by the
Final Divestiture Date, Marriott will be entitled to receive 110% of the fees
otherwise due under the Assumed Management Contracts. The Companies will also
be subject to additional penalties including Marriott's right to purchase,
subject to third-party consents, the hotels to be submanaged by Marriott and
six additional Marriott hotels owned by Patriot at their then appraised
values.
 
  Moreover, subject to any defenses the Companies may have, the Companies
would owe Marriott liquidated damages with respect to the hotels converted to
the Wyndham brand, those to be submanaged by Marriott, and the six additional
Marriott hotels Marriott would have the option to purchase. The Companies also
anticipate that Marriott would require third-party owners of Marriott-branded
hotels that Wyndham manages to replace Wyndham as manager of their hotels. As
a result, each respective hotel would either: (1) lose the Marriott brand, at
which time the Companies would have to compensate Marriott for any lost
franchise fees or (2) terminate the management contract with Wyndham and enter
into a contract with another manager. The Companies would owe liquidated
damages on any third-party Marriott-franchised hotel which chooses to convert
its brand.
 
 SF Hotel Company, L.P.
 
  On June 5, 1998, Patriot, through the Patriot Partnership, acquired all of
the partnership interests in SF Hotel Company, L.P. for approximately $298,915
("Summerfield acquisition"). The total purchase consideration for the
Summerfield acquisition consisted of approximately 3,223,795 OP units,
1,397,281 paired shares, cash of approximately $165,514 and assumption of debt
in the amount of approximately $17,083. In addition, the purchase price is
subject to future adjustment based on (i) the market price of the paired
shares through the end of 1998 (the "1998 Summerfield adjustment") and (ii)
achievement of certain performance criteria through 2000 for 24 managed hotels
which were not open for business (or had recently opened) as of the date of
acquisition, and (iii) fulfillment of the Companies obligation to develop
seven hotels. As a result of the Summerfield acquisition, Patriot acquired
four Summerfield Suites(R) hotels, leasehold and management interests in 24
Summerfield Suites(R), Sierra Suites(R) and Sunrise Suites hotels and
management contracts and franchise interests for 12 additional Summerfield
Suites(R) and Sierra Suites(R) hotels. Patriot has leased or sub-leased 21 of
the 24 hotels to Wyndham. In addition, Patriot acquired the development
contracts for several additional hotels. Estimated obligations related to
these future purchase price adjustments are approximately $55,000 part of
which is payable in 2000 and in part in 2001.
 
  In connection with the Summerfield acquisition which was accounted for using
the purchase method of accounting, goodwill of $45,207 was recognized. In
connection with the repayment of debt assumed in the Summerfield acquisition,
Patriot incurred certain repayment penalties and wrote off the remaining
balance of unamortized deferred financing costs associated with such debt of
approximately $291, net of minority interest. Such amount has been reported as
an extraordinary item in Patriot's consolidated financial statement.
 
  Effective January 15, 1999, an additional 1,311,709 OP units valued at
approximately $8,969 were issued in connection with the Summerfield
acquisition as additional consideration pursuant to the purchase agreement in
satisfaction of the 1998 Summerfield adjustment.
 
                                     F-28
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Other
 
  In July 1998, Wyndham acquired an approximate 49% limited partnership
interest in a partnership with affiliates of Don Shula's Steakhouse, Inc. for
$1,500 in cash and 156,272 of Preferred OP units of the Wyndham Partnership
which were valued at approximately $3,500.
 
  During 1998, Patriot also re-acquired the leasehold interests for nine of
its hotels from the lessees and purchased certain license agreements for an
aggregate purchase price of approximately $11,686, which is reflected as a
cost of acquiring leaseholds in the accompanying statements of operations of
Patriot. The Companies issued 118,812 paired shares valued at $3,000 and paid
cash of $8,686. Patriot has leased the hotels to Wyndham.
 
5. Mortgage Notes Receivable and Other Receivables from Unconsolidated
   Subsidiaries:
 
  In December 1995, Patriot, through the Patriot Partnership, acquired an
approximate 99% non-voting ownership interest in PAH Ravinia, a Virginia
corporation, for $4,458 and PAH Ravinia acquired the 495-room Crowne Plaza
Ravinia Hotel in Atlanta, Georgia. As part of the financing for the
acquisition of the Crowne Plaza Ravinia Hotel, Patriot, through the Patriot
Partnership, advanced $40,500 to PAH Ravinia, which is evidenced by two
mortgage notes consisting of a $36,000 first mortgage note and a $4,500 second
mortgage note. The principal amount of both notes is due January 1, 2000.
Interest at an annual rate equal to 10.25% and 12.5% on the first and second
mortgage notes, respectively, is payable monthly. All amounts owing under the
mortgage notes will become due upon a sale of the hotel to a third party
purchaser. The mortgage notes are collateralized by deeds of trust on the
Crowne Plaza Ravinia Hotel.
 
  In September 1996, Patriot, through the Patriot Partnership, acquired an
approximate 99% non-voting ownership interest in PAH Windwatch, a Delaware
limited liability company. Patriot's investment in PAH Windwatch of
approximately $6,217 is evidenced by a promissory note. PAH Windwatch acquired
the 362-room Wyndham WindWatch Hotel in Hauppauge (Long Island), New York for
approximately $31,102. As part of the financing for the acquisition of the
Wyndham WindWatch Hotel, Patriot, through the Patriot Partnership, advanced
PAH Windwatch $31,400 which is evidenced by a first lien mortgage note. The
principal amount of the note is due on August 31, 1999. Interest at an annual
rate equal to 9% is payable monthly. All amounts owed under the mortgage note
will become due upon the sale of the hotel to a third party purchaser. The
mortgage note is collateralized by a deed of trust on the Wyndham WindWatch
Hotel.
 
  These acquisitions have been accounted for using the equity method of
accounting. As a result, profits and losses related to these acquisitions are
reflected in equity in earnings of unconsolidated subsidiaries for financial
accounting purposes.
 
6. Credit Facility, Term Loans, Mortgage and Other Notes and Capital Lease
   Obligations:
 
  Outstanding borrowings under Patriot's credit facility, term loans, various
mortgage and other notes and capital lease obligations consist of the
following:
 
<TABLE>
<CAPTION>
                                                              December 31,
                                                          ---------------------
                                                             1998       1997
                                                          ---------- ----------
   <S>                                                    <C>        <C>
   Credit Facility......................................  $  875,587 $  455,743
   Term Loans...........................................   1,799,500    350,000
   Paine Webber Mortgage Financing......................     298,000    138,000
   El Conquistador and Condado Financing................     170,000        --
   Royal Bank of Scotland and Coutts Consortium
    Financing...........................................      97,140        --
   Mortgage notes payable to Metropolitan Life Insurance
    Company.............................................      98,892     98,892
   Unsecured Financing..................................      66,753        --
   Other mortgage debt..................................     421,944     69,702
   Capital lease obligations............................      29,705        372
                                                          ---------- ----------
                                                          $3,857,521 $1,112,709
                                                          ========== ==========
</TABLE>
 
                                     F- 29
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Credit Facility and Term Loans
 
  In connection with the Interstate merger, the Companies closed on the
commitment from the Chase Manhattan Bank and Chase Securities, Inc. and Paine
Webber Real Estate Securities, Inc. to increase Patriot's existing credit
facilities to an aggregate of $2,700,000 (an increase of $1,450,000 from the
prior $1,250,000 credit package). The increased credit facilities include the
$900,000 revolving credit facility ("Credit Facility") and a series of term
loans in the aggregate amount of up to $1,800,000 (the "Term Loans"). Proceeds
from the increased credit facilities were used to fund the cash portion of the
Interstate merger consideration, as well as to refinance certain outstanding
indebtedness of the Patriot Companies. Interest rates will be based on the
Companies' leverage ratio and may vary from 1.5% to 2.5% over LIBOR. As of
December 31, 1998 the effective rate of interest was 7.314% for all borrowings
under the Credit Facility except for Tranche B which was 7.564%. Patriot
incurred approximately $27,405 in loan fees and other expenses associated with
this financing arrangement.
 
  As of December 31, 1998, the Companies had no additional availability under
the Credit Facility. The weighted average interest rate in effect for the
Credit Facility for the period ended December 31, 1998 was 7.90% per annum. As
of December 31, 1998, there was $875,587 outstanding under the Credit
Facility. Additionally, Patriot had outstanding letters of credit totaling
$24,413 as of December 31, 1998.
 
  The Credit Facility matures July 2000. The Term Loans mature on January 31,
1999 ($350,000); March 31, 1999 ($400,000); March 31, 2000 ($450,000); and
March 31, 2003 ($599,500).
 
  Under the original terms of the Credit Facility, two of the term loans
matured on January 31, 1999 ($350 million) and March 31, 1999 ($400 million),
respectively. All of the lenders under the Credit Facility have agreed to
extend maturity of these two term loans to June 30, 1999, subject to Patriot
and Wyndham consummating the Securities Purchase Agreement by that date (see
Note 22). In addition to the maturity extension dates, the lenders have waived
certain debt covenants to June 30, 1999 which the Companies would have been in
default if not waived. If the Securities Purchase Agreement is not consummated
by June 30, 1999, or the Securities Purchase Agreement otherwise terminates,
the maturity on these two Term Loans will be extended to March 31, 2000, and
require $300,000 of principal amortization by December 31, 1999. Additionally
the Companies will be required to secure the Credit Facility with mortgages
and other security interests. In connection with their agreement to extend the
maturities of the term loans to June 30, 1999, the Companies have paid
approximately $11,700 in fees.
 
 Treasury Rate Lock Agreements
 
  Patriot previously entered into three treasury interest rate lock agreements
to protect the Companies against the possibility of rising interest rates.
Under the rate lock agreements, Patriot receives or makes payments based on
the difference between specified interest rates, 6.06%, 6.07%, and 5.62%, and
the actual 10-year U.S. Treasury interest rate on a principal amount of
$525,000. The Patriot settled the entire $525,000 in treasury interest rate
locks resulting in a $49,334 one-time charge to earnings in 1998.
 
 Interest Rate Swaps and Caps
   
  Patriot enters into interest rate swap and cap agreements to modify the
interest characteristics of its outstanding debt. These agreements involve the
exchange of amounts based on a variable interest rate for amounts based on
fixed interest rates over the life of the agreement without an exchange of the
notional amount upon which the payments are based. The differential to be paid
or received as interest rates change is accrued and recognized as an
adjustment of interest expense related to the debt using a method which
approximates the effective interest method (the accrual accounting method).
The related amount payable to or receivable from counterparties is included in
accrued expenses or other assets.     
 
                                     F-30
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
   
  Patriot also enters into interest rate cap agreements that are designed to
limit its exposure to increasing interest rates and are designated as hedges
of its outstanding debt. An interest rate cap entitles Patriot to receive a
payment from the counterparty equal to the excess, if any, of the hypothetical
interest expense (strike price) on a specified notional amount at a current
market interest rate over an amount specified in the agreement. The only
amount Patriot is obligated to pay the counterparty is an initial premium. The
cost of the agreements (the initial premium) is included in other assets and
amortized to interest expense ratably during the life of the agreement.     
   
  The fair value of interest rate swap and cap agreements and changes in the
fair value as a result of changes in market interest rates are not recognized
in the financial statements.     
   
  As of December 31, 1998 Patriot has entered into six interest rate swap
arrangements to swap floating rate LIBOR-based interest rates for fixed rate
interest amounts as a hedge against $822,000 of the outstanding balance on the
Credit Facility and related term loans.     
 
  The interest rate swaps, cover borrowings under the Credit Facility and Term
Loans as follows:
 
<TABLE>   
<CAPTION>
          Amount                         Rate                                               Maturity
          ------                         ----                                               --------
         <S>                             <C>                                                <C>
         $125,000                        6.255%                                             11/01/02
          125,000                        6.044%                                             11/01/02
          125,000                        6.090%                                             11/01/02
           72,000                         5.80%                                             12/15/00
          125,000                         5.56%                                             11/01/02
          250,000                         5.84%                                             06/01/03
</TABLE>    
 
  Patriot paid $2,331 and $587 of net incremental interest expense related to
the interest rate swap arrangements in 1998 and 1997, respectively.
 
  Additionally, Patriot has four interest rate cap arrangements as follows: an
interest rate cap that limits LIBOR to 6% on up to $105,000 of indebtedness
through June 1999; an interest rate cap that limits LIBOR to 7% on up to
$208,750 of indebtedness through October 1999; an interest rate cap that
limits LIBOR to 8.5% on up to $29,125 of indebtedness through August 2004; and
an interest rate cap that limits LIBOR to 7.83% on up to $38,000 of
indebtedness through October 2001.
 
 Paine Webber Mortgage Financing
 
  In July 1997, Patriot entered into a short-term financing arrangement (the
"Paine Webber Mortgage Financing") with an affiliate of Paine Webber Real
Estate Securities, Inc. ("Paine Webber Real Estate") whereby such affiliate
loaned Patriot $103,000 through April 15, 1998. The loan was amended to
extended the maturity to December 1998 then amended and extended to April 15,
1999, at a rate equal to the greater of 30-day LIBOR plus 1.75% or the
borrowing rate on the Credit Facility. The effective interest rate and
weighted average interest rate incurred under this borrowing was 7.314% and
7.81%, respectively for the period ended December 31, 1998. The proceeds of
the Paine Webber Mortgage Financing were used by Patriot to fund or acquire
four mortgage loans to certain partnerships affiliated with members of CHC
Lease Partners. The Paine Webber Mortgage Financing is secured by a collateral
assignment of the first lien mortgage loans encumbering four hotels (which
have an aggregate net book value as of December 31, 1998 of $122,060).
Patriot, through the Patriot Partnership and certain other subsidiaries, owns
the hotels securing these mortgage notes.
 
  Effective February 15, 1999 the agreement was amended and extended to the
earlier of June 30, 1999 or the closing of the Securities Purchase Agreement
(see Note 22). Additionally, the amendment provides for an increase in the
rate of interest to LIBOR plus 2.75% per annum.
 
                                     F-31
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  In connection with the acquisition of the Wyndham Emerald Plaza Hotel
located in San Diego, California and the Arcadian acquisition, Paine Webber
Real Estate provided loans of $35,000 and $160,000, respectively. The $160,000
loan bears interest at a rate equal to the borrowing rate of Patriot's Credit
Facility and matures December 1998 (amended to April 15, 1999). The $35,000
loan bears interest at a rate of LIBOR plus 1.9% and matures December 1998
(April 15, 1999, as amended). This loan is secured by a first lien mortgage on
the property (which has an aggregate net book value as of December 31, 1998 of
$64,699) and the $160,000 loan is unsecured. The weighted average interest
rate incurred under these borrowings was 7.76% for the period ended December
31, 1998. The effective interest rate as of December 31, 1998 was 6.964% for
the $35,000 mortgage loan and 7.314% for the $160,000 unsecured loan.
 
  Effective February 15, 1999 these agreements were amended and extended to
the earlier of June 30, 1999 or the closing of the Securities Purchase
Agreement (see Note 22). Additionally, the amendments provide for an increase
in the rate of interest to LIBOR plus 2.75% per annum for the $35,000 loan and
to LIBOR plus 5% per annum for the $160,000 loan.
 
 El Conquistador and Condado Hotel & Casino Financing
 
  In August 1998, the Companies refinanced certain debt related to the El
Conquistador and the Condado Hotel & Casino. Proceeds of $145,000 from the
refinancing were used to repay outstanding indebtedness of approximately
$139,350, to pay legal and closing costs and to establish certain reserves,
including interest reserves, required by the loan agreements. In connection
with the refinancing, unamortized deferred financing costs of $1,257, net of
minority interest, was written off. Such amount has been reported as an
extraordinary item in Wyndham's consolidated financial statements. The loans
are secured by mortgages on the properties (which have an aggregate net book
value as of December 31, 1998 of $324,734), bear interest at a rate of LIBOR
plus 2.25% and prior to the extension as described below, matured on November
3, 1998. The effective interest rate at December 31, 1998 was 7.314%.
 
  On October 20, 1998, the El Conquistador Partnership, L.P., which is
beneficially owned 100% by the Companies, filed a Form S-11 with the SEC with
respect to the offering of the undivided interests in a Loan Agreement between
Puerto Rico Industrial, Tourist, Educational, Medical and Environmental
Control Facilities Financing Authority ("AFICA") and the El Conquistador
Partnership relating to certain AFICA tourism revenue bonds. It is
contemplated that the AFICA Bonds will be issued in a total principal amount
of $104,000, will consist of serial bonds and term bonds and will be issued in
registered form, without coupons, in denominations which are multiples of $5.
The proceeds from the AFICA Bond offering will be used to repay existing debt
on the property, fund reserve requirements and pay costs and expenses of
issuing the AFICA Bonds.
 
  In November 1998, the Companies entered into agreements to amend and extend
the maturity dates of certain debt related to the El Conquistador and Condado
Hotel and Casino to January 29, 1999. The extension agreements required that
$10,000 be deposited into escrow accounts in installments beginning on the
date of the extension through January 29, 1999 to secure the Companies
obligations to complete the renovations caused by Hurricane Georges.
Additionally the amendments provide for an increase in the rate of interest to
LIBOR plus 2.75%. Upon receipt of all proceeds related to the insurance claims
from Hurricane Georges, the $10,000 will be released from escrow. The
financing has been subsequently extended to June 30, 1999. As a condition of
the extension for the El Conquistador loan, the Companies must obtain a
release from the second lien mortgage holder or repay the outstanding
obligation by March 31, 1999.
 
  Additionally, the Companies have a term loan agreement with the Government
Development Bank for Puerto Rico (GDB). As of December 31, 1998, the loan had
an outstanding balance of $25,000. The loan bears
 
                                     F-32
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
interest at a rate of LIBOR plus 0.09% and matures February 2006. The
Companies are required to deposit 50% of available cash flow, as defined per
the loan agreement with GDB, to a maximum of $1,667 plus any prior year
requirements. The loan is secured through a second lien mortgage on the
property. The effective interest rate at December 31, 1998 was 5.964%.
 
  The weighted average interest rate incurred under these borrowings was 7.47%
for the period ended December 31, 1998.
 
 Royal Bank of Scotland and Coutts Consortium Debt Obligations
 
  In connection with the Arcadian acquisition, the Companies assumed debt
obligations to the Royal Bank of Scotland and Coutts Consortium which have a
total outstanding balance of $97,140 as of December 31, 1998. The debt
obligations include approximately $70,103 of syndicated debt to the Royal Bank
of Scotland which bear interest ranging from Sterling LIBOR plus 1.25% to
Sterling LIBOR plus 1.75% and UK Base Rate plus 1.25% and matures from 1999
through 2001. As of December 31, 1998 Sterling LIBOR and the UK Base Rate were
6.375% and 6.25% respectively. The Companies have negotiated with the banks to
extend certain of the debt obligations which mature prior to June 30, 1999,
through this date. Additionally, the amendments provide for an increase in the
rate of interest of 50 to 125 basis points. The debt is secured by first lien
mortgages encumbering 11 hotels of Arcadian (which have an aggregate net book
value as of December 31, 1998 of $143,268). The weighted average interest rate
incurred under these borrowings was 9.02% for the period ended December 31,
1998. The Companies also assumed debt obligations which have a total
outstanding balance of approximately $27,037 as of December 31, 1998 to the
Coutts Consortium debt which bear interest at Sterling LIBOR plus 2% and
matures December 2003. The debt is secured by first lien mortgages encumbering
four Malmaison hotels and one Malmaison hotel currently under development
(which have an aggregate net book value as of December 31, 1998 of $77,290).
The weighted average interest rate incurred under these borrowings was 10.8%
for the period ended December 31, 1998. The effective rate for the Royal Bank
of Scotland loans range from 7.5% to 8.0% at December 31, 1998. The effective
rate of the debt obligations with the Coutts Consortium are at 8.375% at
December 31, 1998.
 
 Metropolitan Life Insurance Company Mortgage Notes
 
  In connection with the purchase of four hotels in September 1997, Patriot
obtained $98,892 of mortgage financing with Metropolitan Life Insurance
Company encumbering six hotels (which have an aggregate net book value as of
December 31, 1998 of $196,948). The loans bear interest at 8.08% per annum and
require monthly payments of interest only until October 1999. Thereafter,
monthly payments of principal and interest in the amount of $755 are required
until the October 1, 2007 maturity date.
 
 Unsecured Financing
 
  Patriot, through the Patriot Partnership and other subsidiaries, is
obligated under notes with various banks and financial institutions that as of
December 31, 1998, had an outstanding balance of $66,753. These notes are
unsecured and bear interest at a rate ranging from 5.5% to 10.5% per annum.
The notes mature from June 1999 through 2023. The weighted average interest
rate incurred under these borrowings was 6.58% for the period ended December
31, 1998.
 
 Other Mortgage Debt
 
  Patriot, through the Patriot Partnership and other subsidiaries, is
obligated under other mortgage notes with various banks and financial
institutions that, as of December 31, 1998, had outstanding balances totaling
 
                                     F-33
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
$421,944. These notes are collateralized by mortgage liens on the property and
equipment of 22 hotels including two hotels under development (which have an
aggregate net book value as of December 31, 1998 of $954,423). The notes bear
interest at rates ranging from 5.56% to 9.75% per annum and maturity dates in
1999 through 2005. The weighted average interest rate incurred by Patriot
under these borrowings during the year ended December 31, 1998 was 8.37%.
 
  Under the terms of the related loan agreements and capital lease
obligations, principal amortization and balloon payment requirements at
December 31, 1998 are as follows for each of the next five years:
 
<TABLE>
<CAPTION>
   Year
   ----
   <S>                                                                <C>
   1999.............................................................. $1,274,918
   2000..............................................................  1,371,266
   2001..............................................................    139,485
   2002..............................................................     65,463
   2003..............................................................    660,824
   2004 and thereafter...............................................    345,565
                                                                      ----------
                                                                      $3,857,521
                                                                      ==========
</TABLE>
 
7. Subscription Notes:
 
  In order to effect the issuance of the paired shares of common stock and OP
units which were issued in connection with certain of the Companies' mergers,
other acquisition transactions and equity transactions, Patriot and Wyndham
have issued promissory notes to fund the issuance of paired shares and OP
units. These promissory notes are referred to as subscription notes.
 
  As of December 31, 1998, Patriot's obligations to Wyndham under the
subscription notes totaled $91,020. In connection with each issuance of shares
and OP units pursuant to a specific transaction, these subscriptions for
shares and OP units are funded through the issuance of promissory notes
between the Companies. The notes bear interest ranging from 6.06% to 8.7% per
annum and mature from 1999 through 2001. As of December 31, 1998, Wyndham's
obligations to Patriot under a subscription note totaled $133,669. The note
bears interest at 8.7% per annum and mature January 2001.
 
 
8. Participating Leases:
 
  As of December 31, 1998 the Patriot Partnership leased all but five of its
hotels to Wyndham. The remaining five hotels were leased to third party
lessees. Subsequent to year end and pursuant to a prior agreement, four of the
leases were terminated effective January 1, 1999. The remaining hotel leased
to a third party is currently under contract to be sold. The leases as of
December 31, 1998 have terms expiring through 2008. Minimum future rental
income under these non-cancelable operating leases for the next five years and
thereafter is as follows:
 
<TABLE>
<CAPTION>
   Year
   ----
   <S>                                                                  <C>
   1999................................................................ $246,672
   2000................................................................  197,045
   2001................................................................  163,891
   2002................................................................  123,839
   2003................................................................   51,896
   2004 and thereafter.................................................  117,163
                                                                        --------
                                                                        $900,506
                                                                        ========
</TABLE>
 
                                     F-34
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  The participating leases obligate Patriot to establish a reserve for capital
improvements for the replacement and refurbishment of furniture, fixtures and
equipment and other capital expenditures. Patriot and the lessees agree on the
use of funds in these reserves, and Patriot has the right to approve the
lessees' annual and long-term capital expenditures budgets. Such reserve
amount is to average 4.0% of total revenues for the hotels.
 
  Generally, Patriot is responsible for the payment of (i) real estate and
personal property taxes on its hotel investments (except to the extent that
personal property associated with the hotels is owned by the lessees), (ii)
casualty insurance on the hotels and (iii) business interruption insurance on
the hotels. The lessees are required to pay for all liability insurance on
Patriot's hotels, with extended coverage, including comprehensive general
public liability, workers' compensation and other insurance appropriate and
customary for properties similar to Patriot's hotels with Patriot as an
additional named insured.
 
9. Management Services and Related Revenues:
 
  In connection with the Grand Heritage acquisition, the GAH acquisition, the
Wyndham merger, the Interstate merger and other transactions, Wyndham entered
into or acquired management agreements. As of December 31, 1998, Wyndham and
certain unconsolidated subsidiaries manage 185 of the hotels owned and leased
by Patriot and its subsidiaries and 161 hotels owned by third parties.
Management fees and related service fees earned for hotels owned by Patriot
and its subsidiaries were $42,859 in 1998 and $3,626 in 1997. Income and
expense for such fees have been eliminated in the accompanying combined
financial statements of the Companies.
 
                                     F-35
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
10. Computation of Earnings Per Share:
 
  Basic and diluted earnings per share have been computed as follows:
 
 Combined Basic and Diluted Earnings per Share
 
<TABLE>
<CAPTION>
                              Year Ended           Year Ended          Year Ended
                           December 31, 1998    December 31, 1997   December 31, 1996
                          --------------------  ------------------- ------------------
                            Basic     Diluted    Basic    Diluted    Basic   Diluted
                          ---------  ---------  --------  --------- -------- ---------
                                 (in thousands, except per share amounts)
<S>                       <C>        <C>        <C>       <C>       <C>      <C>
(Loss) income before
 extraordinary item.....  $(126,406) $(126,406) $    362  $    362  $ 37,991 $ 37,991
Adjustment for equity
 forwards (1)...........    (21,151)  (188,392)      --        --        --       --
Preferred stock
 dividends..............     (7,956)    (7,956)      --        --        --       --
                          ---------  ---------  --------  --------  -------- --------
(Loss) income
 (attributable)
 available to common
 shareholders before
 extraordinary item.....   (155,513)  (322,754)      362       362    37,991   37,991
Extraordinary loss......    (31,817)   (31,817)   (2,534)   (2,534)      --       --
                          ---------  ---------  --------  --------  -------- --------
Net (loss) income
 (attributable)
 available to common
 shareholders...........  $(187,330) $(354,571) $ (2,172) $ (2,172) $ 37,991 $ 37,991
                          =========  =========  ========  ========  ======== ========
Weighted average number
 of common shares
 outstanding............    137,764    137,764    64,260    64,260    45,459   45,459
                          =========  =========  ========  ========  ========
Dilutive securities (2):
  Effect of unvested
   stock grants.........                                                          264
  Dilutive options to
   purchase paired
   shares...............                                                          274
                                                                             --------
                                                                               45,997
                                                                             ========
(Loss) earnings per
 share:
  (Loss) income
   (attributable)
   available to common
   shareholders before
   extraordinary item...  $   (1.13) $   (2.34) $   0.01  $   0.01  $   0.84 $   0.83
  Extraordinary loss....      (0.23)     (0.23)    (0.04)    (0.04)      --       --
                          ---------  ---------  --------  --------  -------- --------
  Net (loss) income.....  $   (1.36) $   (2.57) $  (0.03) $  (0.03) $   0.84 $   0.83
                          =========  =========  ========  ========  ======== ========
</TABLE>
--------
(1) The adjustment relates to the mark-to-market adjustment for the UBS
    Transaction and the Nations Transaction (see Note 11), which can be
    settled in cash or stock, at the Companies' option. At December 31, 1998,
    the PaineWebber Transaction can only be settled in stock; therefore only
    the guaranteed return portion is adjusted in the earnings per share
    calculation. There is no mark-to-market adjustment for the PaineWebber
    Transaction which is accounted for by the Reverse Treasury Method.
(2) For 1998 the dilutive effect of unvested stock grants of 880, the option
    to purchase common stock of 753, shares issued in connection with forward
    equity contracts of 2,507 and 6,613 of preferred shares were not included
    in the computation of diluted earnings per share for the year ended
    December 31, 1998 because they are anti-dilutive. For 1997, the dilutive
    effect of unvested stock grants of 804 and the option to purchase common
    stock of 1,017 were not included in the computation of diluted earnings
    per share for the year ended December 31, 1997 because they are anti-
    dilutive.
 
                                     F-36
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Patriot Basic and Diluted Earnings Per Share
 
<TABLE>
<CAPTION>
                                                 Year Ended        Year Ended
                              Year Ended        December 31,      December 31,
                          December 31, 1998         1997              1996
                          -------------------  ----------------  ---------------
                           Basic     Diluted    Basic   Diluted   Basic  Diluted
                          --------  ---------  -------  -------  ------- -------
                               (in thousands, except per share amounts)
<S>                       <C>       <C>        <C>      <C>      <C>     <C>
(Loss) income before
 extraordinary item.....  $(14,328) $ (14,328) $   382  $   382  $37,991 $37,991
Adjustment for equity
 forwards (1)...........   (21,151)  (188,392)     --       --       --      --
Preferred stock
 dividends..............    (5,249)    (5,249)     --       --       --      --
                          --------  ---------  -------  -------  ------- -------
(Loss) income
 (attributable)
 available to common
 shareholders before
 extraordinary item.....   (40,728)  (207,969)     382      382   37,991  37,991
Extraordinary loss......   (30,560)   (30,560)  (2,534)  (2,534)     --      --
                          --------  ---------  -------  -------  ------- -------
Net (loss) income
 (attributable)
 available to common
 shareholders...........  $(71,288) $(238,529) $(2,152) $(2,152) $37,991 $37,991
                          ========  =========  =======  =======  ======= =======
Weighted average number
 of common shares
 outstanding............   137,764    137,764   64,260   64,260   45,459  45,459
                          ========  =========  =======  =======  =======
Dilutive securities (2):
  Effect of unvested
   stock grants.........                                                     264
  Dilutive options to
   purchase common
   stock................                                                     274
                                                                         -------
                                                                          45,997
                                                                         =======
(Loss) earnings per
 share:
  (Loss) income
   (attributable)
   available to common
   shareholders before
   extraordinary item...  $  (0.30) $   (1.51) $  0.01  $  0.01  $  0.84 $  0.83
  Extraordinary loss....     (0.22)     (0.22)   (0.04)   (0.04)     --      --
                          --------  ---------  -------  -------  ------- -------
  Net (loss) income.....  $  (0.52) $   (1.73) $ (0.03) $ (0.03) $  0.84 $  0.83
                          ========  =========  =======  =======  ======= =======
</TABLE>
--------
(1) The adjustment relates to the mark-to-market adjustment for the UBS
    Transaction and the Nations Transaction (described in Note 11), which can
    be settled in cash or stock, at the Companies' option. At December 31,
    1998, the PaineWebber Transaction can only be settled in stock; therefore
    only the guaranteed return portion is adjusted in the earnings per share
    calculation. There is no mark-to-market adjustment for the PaineWebber
    Transaction which is accounted for by the Reverse Treasury Method.
(2) For 1998 the dilutive effect of unvested stock grants of 880, the option
    to purchase common stock of 753, shares issued in connection with forward
    equity contracts of 2,507 and 6,613 of preferred shares were not included
    in the computation of diluted earnings per share for the year ended
    December 31, 1998 because they are anti-dilutive. For 1997, the dilutive
    effect of unvested stock grants of 804 and the option to purchase common
    stock of 1,017 were not included in the computation of diluted earnings
    per share for the year ended December 31, 1997 because they are anti-
    dilutive.
 
                                     F-37
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Wyndham Basic and Diluted Earnings Per Share (1)
 
<TABLE>
<CAPTION>
                                                                For the Six
                                              Year Ended       Months ended
                                           December 31, 1998 December 31, 1997
                                           Basic and Diluted Basic and Diluted
                                           ----------------- -----------------
                                             (in thousands, except per share
                                                        amounts)
   <S>                                     <C>               <C>
   Loss before extraordinary item.........     $(111,162)         $   (20)
   Preferred stock dividends..............        (2,707)             --
                                               ---------          -------
   Loss attributable to common
    shareholders..........................      (113,869)             (20)
   Extraordinary loss.....................        (1,257)             --
                                               ---------          -------
   Net loss attributable to common
    shareholders..........................     $(115,126)         $   (20)
                                               =========          =======
   Weighted average number of common
    shares outstanding....................       137,764           64,260
   Earnings per share:
     Loss attributable to common
      shareholders........................     $   (0.83)         $   --
     Extraordinary loss...................         (0.01)             --
                                               ---------          -------
     Net loss.............................     $   (0.84)         $   --
                                               =========          =======
</TABLE>
--------
(1) For 1998, the dilutive effect of unvested stock grants of 880, the option
    to purchase common stock of 753 and 6,613 of preferred shares were not
    included in the computation of diluted earnings per share for the year
    ended December 31, 1998 because they are anti-dilutive. For 1997, the
    dilutive effect of unvested stock grants of 804 and the option to purchase
    common stock of 1,017 were not included in the computation of diluted
    earnings per share for the year ended December 31, 1997 because they are
    anti-dilutive.
 
  See Note 14 for a discussion of the impact of SFAS No. 123 ("Accounting for
Stock-Based Compensation") on earnings per share.
 
11. Commitments and Contingencies:
 
 Office Lease
 
  The Companies have entered into agreements to lease office space for the
Companies' 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 1 to 25
years and expire between 1999 and 2009. Annual rental payments of $3,125, $127
and $126 for 1998, 1997 and 1996, respectively are reflected in general and
administrative expense in the accompanying financial statements. The lease
agreement entered into for the Companies' corporate headquarters is with an
affiliated entity (see Note 12). Future five year minimum lease payments under
these lease agreements are as follows:
 
<TABLE>
<CAPTION>
   Year
   ----
   <S>                                                                   <C>
   1999................................................................. $ 4,366
   2000.................................................................   3,834
   2001.................................................................   3,486
   2002.................................................................   3,414
   2003.................................................................   3,361
   2004 and thereafter..................................................   7,940
                                                                         -------
                                                                         $26,401
                                                                         =======
</TABLE>
 
                                     F-38
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Hotel and Ground Leases
 
  The Companies lease both land and hotels under agreements with terms ranging
from one to 100 years. The Companies have incurred rent expense totaling
$110,108, $4,117 and $1,075 for 1998, 1997 and 1996, respectively. Future five
year minimum lease payments under these lease agreements are as follows:
 
<TABLE>
<CAPTION>
   Year
   ----
   <S>                                                                <C>
   1999.............................................................. $   87,449
   2000..............................................................     87,567
   2001..............................................................     87,576
   2002..............................................................     87,692
   2003..............................................................     87,900
   2004 and thereafter...............................................  1,009,738
                                                                      ----------
                                                                      $1,447,922
                                                                      ==========
</TABLE>
 
 Employment Agreements
 
  The Companies have entered into employment agreements with each of their
respective executive officers. Generally, the agreements provide for annual
base compensation with any increases during the three-year term of the
agreement to be approved by the Compensation Committees of Patriot's or
Wyndham's Board of Directors, as applicable.
 
 Future Earnout Obligations
 
  In connection with the CHCI merger and the Gencom acquisition, Wyndham and a
subsidiary of Wyndham may be obligated to pay CHCI shareholders and a Gencom
related entity additional purchase consideration, in each case based on the
performance of certain specified assets.
 
  In connection with the Summerfield acquisition, Patriot may be obligated to
pay in cash or OP units additional purchase consideration if certain
performance criteria are met based on (i) the average market price of the
paired shares of the Companies through December 31, 1998 and (ii) the
achievement of certain performance criteria for certain hotels under
development through the year 2000 (see Note 13).
 
  Pursuant to the joint venture agreement related to the Wyndham Chicago St.
Claire Hotel (the hotel is currently under development), the agreement
provides for an earnout payment payable based on the net operating income from
the hotel for the year ended December 31, 2001, as calculated per the
agreement.
 
  Forward Equity Contracts.
 
  Patriot is a party to forward equity contracts with three counterparties
involving the sale of an aggregate of 13.3 million paired shares, with related
price adjustment mechanisms. Patriot's aggregate obligation under the forward
equity contracts was approximately $313,300 at December 31, 1998. As of such
date, Patriot has delivered an aggregate of 54 million shares to the
counterparties as collateral in addition to approximately 12.5 million paired
shares currently owned by the counterparties or their affiliates.
 
  Patriot currently intends to settle in full all of the forward transactions
with the proceeds of the $1 billion equity investment. If the forward
transactions are settled in cash, the counterparties must deliver to the
Companies' paired shares then owned or held by them by them as collateral
under the respective forward agreements.
 
                                     F-39
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  On February 28, 1999, all three counterparties agreed, subject to specified
conditions, not to require settlement under their respective forward equity
agreements or to sell paired shares in connection with the forward equity
agreements until the earlier of (a) the closing of the investment and (b) June
30, 1999. The agreements provide that the standstill obligations terminate if:
(i) the agreement is terminated or the parties publicly announce that they do
not intend to close the investment and Patriot has not entered into another
agreement that provides for a complete settlement of the forward transactions
on or before June 30, 1999; (ii) the Companies' default on certain of
covenants under the forward agreements or under our credit facility: (iii) any
of the counterparties sells or agrees to sell paired shares; or (iv) the price
of the paired shares falls to a specified threshold, as described below. Any
counterparty whose standstill agreement terminates will have the right to
require an immediate settlement of its forward equity transaction.
 
  The standstill agreement with PaineWebber Financial Products, Inc. provides
that the PaineWebber standstill obligation will terminate if the closing price
of the paired shares on any trading day is less than or equal to $4.50. If the
closing price of the paired shares fell below $4.50 PaineWebber's standstill
obligation would terminate and PaineWebber would be entitled to require
settlement under its forward contract. PaineWebber has not indicated that it
intends to sell paired shares or require settlement of its forward
transaction.
 
  The standstill agreement with NationsBanc Mortgage Capital Corporation
provides that the NationsBanc standstill obligation will terminate if the
weighted average trading price of the paired shares (excluding the last 30
minutes of trading) on any trading day is less than or equal to $4.50.
 
  The standstill agreement with UBS AG, London Branch provides that the UBS
standstill obligation will terminate if the paired share price (calculated as
provided in the UBS forward contract) falls below $4.50.
 
  Nations has asserted that its standstill obligation has terminated by virtue
of the termination of PaineWebber's standstill obligation, based upon a "most
favored counterparty" clause in the Nations forward contract. UBS has asserted
that its standstill obligation has terminated based upon its interpretation of
the measure of the paired share price. The Companies have disputed both the
Nations and UBS assertions. Neither Nations nor UBS has indicated that it
intends to sell paired shares or require settlement of its forward
transaction.
 
  The Companies may settle the forward transactions by delivering either cash
or paired shares (if such shares are covered by an effective registration
statement). Sources of cash are not currently available for the Companies to
make the payments that would be required to settle one or more of the forward
transactions in cash. Moreover, the Companies cannot assure you that their
bank lenders would consent to any cash settlements prior to the closing of the
transaction. In addition, given the current market price of the paired shares,
any settlement in paired shares would have severely dilutive effects on the
Companies' capital stock. The dilutive effects increase as the market price of
the paired shares decreases below the applicable forward prices. If any of the
counterparties sells paired shares, the conversion price of the preferred
stock to be issued to the investors will be adjusted downward to the extent
that the price recognized by the Companies on the sale is less than $8.75 per
share.
 
  Generally, the Companies may settle by delivering paired shares only if a
registration statement covering such paired shares is effective. There are
currently effective registration statements covering the sale by the three
forward counterparties of up to 40 million paired shares and the sale by UBS
of an additional 4 million paired shares in connection with the forward equity
transactions. The Companies cannot assure you that these registration
statements will remain effective or that they will not be required to register
more paired shares in
 
                                     F-40
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
connection with the forward equity transactions. Two of the counterparties
have requested that the Companies register the balance of the paired shares
delivered as collateral to all three counterparties. The Companies intend to
seek to register all such shares.
 
 Contingencies
 
  On January 12, 1999, a purported class action lawsuit was filed on behalf of
the stockholders of Patriot and Wyndham in the Delaware Chancery Court. The
lawsuit, captioned Charles Fraschilla v. Paul A. Nussbaum, et al., No.
16895NC, names as defendants the directors of Patriot ("Directors"), as well
as the Investors. The lawsuit alleges that the Directors breached their
fiduciary duties to Patriot's shareholders with respect to the Companies
financial condition. The lawsuit also alleges that the Directors breached
their fiduciary duty by "effectively selling control" of Patriot to the
investors for inadequate consideration and without having adequately
considered or explored all other alternatives to this sale or having taken
steps to maximize stockholder value. The lawsuit also alleges that the
Investors aided and abetted the Directors in their purported breaches of
fiduciary duty. The plaintiffs seek monetary damages from the Directors as
well as an injunction preventing the consummation of the deal with the
investors. On January 19, 1999, three nearly identical purported class action
lawsuits were filed in the same court on behalf of different purported class
representatives: (1) Sybil R. Meisel and Steven Langsam, Trustees, No.
16905NC; (2) Crandon Capital Partners, No. 16906NC; and Robert A. Staub, No.
16907NC. The plaintiffs have proposed an order of consolidation for these four
purported class action suits, and the parties are currently negotiating the
terms of that order.
 
  On February 3, 1999, McNeill Investment Company, Inc. filed a lawsuit
against Patriot in the United States District Court for the Western District
of Pennsylvania. In the lawsuit, captioned McNeill Investment Company, Inc. v.
Patriot American Hospitality, Inc., No. 99-165, the plaintiff alleges that
Patriot breached its obligations under a registration rights agreement that
Patriot became obligated under through its merger transaction with Interstate
Hotels Corporation. The plaintiff claims approximately $9 million in damages.
Counsel is currently conducting a factual investigation of the claims made in
the complaint. Also, counsel is investigating the possibility of settlement
with the plaintiff, but if the matter is not settled, it will have to be
litigated. Patriot's answer or pleading in response to the complaint is due on
or before March 26, 1999.
 
  The Companies are currently involved in certain guest and customer claims
and other disputes arising in the ordinary course of business. In the opinion
of management, the pending litigation will not have a material effect on the
financial statements.
 
12. Related Party Transactions:
 
 Mortgage Notes and Other Receivables from Unconsolidated Subsidiaries
 
  As described in Note 5, Patriot, through the Patriot Partnership, loaned
$40,500 in the form of mortgage notes to PAH Ravinia as part of the financing
for PAH Ravinia's acquisition of the Crowne Plaza Ravinia Hotel. Patriot
recognized $43 of interest income in 1998, 1997 and 1996 related to such
mortgage notes (excluding $4,268 of such interest eliminated for financial
reporting purposes in 1998, and $4,280 in both 1997 and 1996). Patriot had
aggregate receivables (including mortgage notes) of $42,264 and $41,587 due
from PAH Ravinia as of December 31, 1998 and 1997, respectively.
 
  Patriot through the Patriot Partnership, also loaned $31,400 in the form of
a mortgage note to PAH Windwatch (see Note 5), as part of the financing for
PAH Windwatch's acquisition of the Wyndham WindWatch Hotel. Patriot recognized
$79, $28 and $8 of interest income in 1998, 1997 and 1996, respectively,
related to such mortgage notes (excluding $2,759, $2,810 and $754 of such
interest eliminated for financial reporting purposes). Patriot had aggregate
receivables (including the mortgage note) of $32,830 and $34,060 due from PAH
Windwatch as of December 31, 1998 and 1997, respectively.
 
                                     F-41
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  Additionally, the 1% voting stock of these entities is owned in part by
Senior Executive Officers of Patriot and Wyndham.
 
 Acquisition and Sale of Interests From and to Officers and Affiliates
 
  In September and October 1997, in connection with certain transactions with
affiliates of Gencom and CHCI to acquire ten hotels, eight leasehold interests
and an investment interest in GAH (see Note 4), two of the Companies'
Executive Officers and one of the Directors received cash in the aggregate
amount of approximately $3,577 and a total of 2,544,308 OP units of the
Operating Partnerships and 476,682 preferred OP units of the Wyndham
Partnership (with an aggregate value of approximately $70,238) as
consideration for their ownership interests in such assets acquired.
 
  In connection with the CHCI Merger, Mr. Karim Alibhai, President and Chief
Operating Officer of Wyndham, received 156,863 OP units of the Operating
Partnerships valued at approximately $5,000 and entities affiliated with Mr.
Alibhai received 85,600 shares of Wyndham Series A Preferred Stock and 85,600
shares of Wyndham Series B Preferred Stock with an aggregate value of
approximately $3,946. These units and shares were issued in consideration of
Mr. Alibhai's ownership interests in CHCI and its affiliates. In addition, Mr.
Sherwood M. Weiser, a director of Wyndham, received 394,397 shares of Wyndham
Series A Preferred Stock and 394,398 shares of Wyndham, Series B Preferred
Stock valued at $18,182 in connection with the CHCI Merger as consideration
for his ownership interest in CHCI and its affiliates. Additionally, the
Companies issued 65,485 Paired Shares as part of the consideration for the
transaction of which Mr. Sherwood M. Weiser received 43,403 Paired Shares with
an approximate value of $994.
 
  During 1998, Patriot sold its interest in four hotel assets: Courtyard by
Marriott Hotel in Orange, Connecticut, Courtyard by Marriott Hotel in St.
Louis, Missouri, Residence Inn by Marriott in Pittsburgh, Pennsylvania and the
Westborough by Marriott in Westborough, Massachusetts, for a net purchase
price of approximately $32,500 million. The assets were sold to an affiliate
of an independent member of the Board of Directors of Patriot. Patriot
recognized no gain or loss as a result of this transaction.
 
  Effective January 15, 1999, in connection with the Summerfield acquisition
an additional 1,311,709 OP units valued at approximately $8,969 were issued as
additional consideration pursuant to the purchase agreement. Of the OP units
issued, Mr. Rolf E. Ruhfus III, a member of the Wyndham Board of Directors
received 344,082 of the OP units issued with an approximate value of $2,353.
 
 Management and related services
 
  Wyndham and certain subsidiaries provide management and related services to
a majority of the hotels owned and leased by Patriot and its subsidiaries and
leased to Wyndham. The management contracts provide for fees ranging from 2%
to 5%. Fees paid to Wyndham and certain subsidiaries totaled $42,859 and
$3,626 in 1998 and 1997, respectively. No such fees were earned in 1996.
 
  Thc Companies received $22,940 fees in the aggregate from entities owned in
whole or in part by affiliates of the Companies.
 
  During 1998, Wyndham received payments in the aggregate amount of $4,207
from hotel partnerships in which Crow Family Members have an interest. Some or
all of the Wyndham senior executive officers have an ownership interest in
such hotel partnerships. The payments were received as reimbursements for
certain administrative, tax legal, accounting, finance, risk management, sales
and marketing services provided by Wyndham to such entities.
 
 Notes receivable from Affiliates, Officers and Employees
 
  The Companies have provided funding to certain affiliated hotels as working
capital and have made loans to certain officers. As of December 31, 1998,
notes receivable from affiliated hotels totaled $35,766 and notes receivable
from officers and employees totaled $3,554. As of December 31, 1997 notes
receivable from affiliated hotels totaled $3,315.
 
                                     F-42
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  Additionally, in connection with the Wyndham merger, Patriot assumed notes
receivable from senior executive officers of the merged company. As of
December 31, 1998, these promissory notes had an outstanding balance of
$15,254. The notes bear interest at 6% per annum and are fully secured by the
pledge of paired shares of the Companies held by the note obligors. The
balance of the notes including principal and accrued interest are due and
payable in one payment in May 2001. These notes are classified in
shareholders' equity for financial accounting purposes.
 
 Other
 
  During 1998, the Companies made payments totaling $3,423 to Wyndham Travel
Management Ltd., an entity owned by Lucy Billingsley (the daughter of Mr.
Trammell Crow), for travel services provided to Wyndham.
 
  During 1998, the Companies made rent payments totaling $1,492 related to an
agreement with an affiliate of Mr. Harlan Crow to lease office space for the
Companies' corporate headquarters in Dallas, Texas and rent payments totaling
$81 related to an agreement with a board member Mr. Rolf E. Ruhfus.
 
  The Companies, in connection with the Wyndham merger, have assumed a service
agreement with ISIS 2000, an entity affiliated with a member of the Crow
Family and Senior Executive Officers of the Companies, to provide centralized
reservations and property management services to all Wyndham branded hotels as
well as other hotels owned by the Companies. The service fees incurred by
Wyndham in 1998 were $4,368. No such fees were incurred in 1997 or 1996.
Pursuant to the Wyndham merger, the Companies have the option to purchase the
entity through April 1999 for approximately $3,000.
 
  In addition, the Companies have a service contract with the Kinetic Group,
an entity affiliated with a member of the Crow Family, and senior executive
officers of the Companies, to provide the Companies with management
information services. Fees paid for the year ended December 31, 1998 totaled
$5,467. Pursuant to the Wyndham merger, the Companies have the option to
purchase the entity through April 1999 for approximately one hundred dollars.
 
  In 1998, the Companies incurred lease expenses in the aggregate amount of
$455 for lease obligations to entities owned in whole or part by an affiliate
of the Companies.
 
  In 1998, the Companies paid $598 as a consulting fee to a director,
Mr. Rolf E. Ruhfus.
 
  In connection with the Wyndham merger, Crow Family Members and certain
Wyndham senior executives retained the right to receive additional
consideration on April 30, 2000 based on a formula pertaining to the
performance of Wyndham Riverfront New Orleans and Wyndham Garden Laguardia as
set forth in the Omnibus Purchase and Sale Agreement dated April 14, 1997.
Based on the performance of such properties as of December 31, 1998, the
additional consideration would be $9,152 and $9,971 respectively.
 
  Wyndham has made insurance premium payments to Wynright Insurance
("Wynright"), an entity owned by Crow Family Members and the Wyndham senior
executive officers, with respect to certain insurance policies maintained for
the benefit of Wyndham and hotels owned or leased by Wyndham. Such payments
totaled $730,000 in 1998.
 
13. 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 the Companies, 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 one OP unit of the Wyndham Partnership) in exchange
 
                                     F-43
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
for cash equal to the value of a paired share (or, at the Companies' election,
the Companies may redeem each pair of OP units offered for redemption for one
paired 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
paired share (or, at Wyndham's election, Wyndham may redeem each preferred OP
unit offered for redemption for one paired 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 Companies.
 
  As a result of the 2-for-1 stock split in March 1997, the Cal Jockey merger
and the 1.927-for-1 stock split in July 1997, the number of OP units
outstanding and the OP unit conversion factor was adjusted to re-establish a
one-for-one exchange ratio of OP units to common shares.
 
  The Patriot Partnership had a total of 49,974,000 OP units outstanding as of
December 31, 1996, of which 43,613,496 OP units were held by Patriot and
5,035,700 OP units and 1,324,804 Preferred OP units were held by minority
partners, which represent the minority interest in the Patriot Partnership.
 
  During 1997, the Patriot Partnership issued an additional 20,376 OP units
valued at approximately $370 in connection with The Tutwiler Hotel
acquisition, and 2,590,197 OP units valued at approximately $58,662 in
connection with the acquisition of the four resort properties. In accordance
with their redemption rights, during the first six months of 1997 certain
partners elected to redeem a total of 379,606 OP units for a total of $14,441
in cash (based upon the market price of Patriot common stock on the effective
dates of the redemptions) and 150,000 shares of Patriot common stock (such
amounts have not been adjusted to reflect the stock splits and Cal Jockey
merger). As of June 30, 1997, the Patriot Partnership had 6,887,049 OP units
and 1,324,804 preferred OP units outstanding.
 
  In connection with the Cal Jockey merger, the holders of Patriot Partnership
OP units and preferred OP units received OP units and Class B preferred OP
units of the Wyndham Partnership in an amount equal to the number of Patriot
Partnership units held by them at the closing of the Cal Jockey merger.
 
  In addition, during 1997, the Operating Partnerships each issued 2,456,172
OP units in connection with the acquisition of hotel properties, and 2,388,932
OP units in connection with Patriot's acquisition of eight leasehold interests
from CHC Lease Partners and Wyndham's acquisition of its approximate 50%
ownership interest in GAH and redeemed 6,298 OP units. In addition, the
Wyndham Partnership issued 931,972 Class A Preferred OP units in connection
with the Grand Heritage Acquisition and 476,682 Class C Preferred OP units in
connection with the acquisition of the approximate 50% ownership interest in
GAH.
 
  On September 30, 1997, the Companies exercised their right to call 2,000,033
OP units in each of the Operating Partnerships held by The Morgan Stanley Real
Estate Fund, L.P. and certain related entities (the "Morgan Stanley Call").
The exercise price on the Morgan Stanley Call was $25.875 per pair of OP
units. The Morgan Stanley Call was funded with the proceeds of certain direct
placements of the Companies' paired shares. See Note 14.
 
  As of December 31, 1997, the Patriot Partnership had a total of 84,868,079
OP units outstanding of which 73,276,716 OP units were held by Patriot and
10,266,559 OP units and 1,324,804 preferred OP units were held by minority
partners, which represent the minority interest in the Patriot Partnership.
The Wyndham Partnership had a total of 86,276,733 OP units outstanding as of
December 31, 1997, of which 73,276,716 OP units were held by Wyndham and
10,266,559 OP units, 931,972 Class A Preferred OP units, 1,324,804 Class B
Preferred OP units and 476,682 Class C Preferred OP units were held by
minority partners, which represent the minority interest in the Wyndham
Partnership.
 
                                     F-44
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  During 1998, the Operating Partnerships issued 53,989 OP units valued at
approximately $1,496 in connection with the Buena Vista hotel acquisition, and
3,223,795 OP units valued at approximately $81,146 in connection with the
Summerfield acquisition.
 
  In accordance with their redemption rights, during 1998, certain partners of
the Operating Partnerships elected to redeemed 1,010,340 OP units, of which
1,009,570 were redeemed for paired shares of common stock, and 770 OP units
were redeemed for a total of $19 in cash (based on the 10 day average price of
the common stock immediately preceding the date of valuation). In addition,
certain limited partners of the Wyndham Partnership elected to redeem 324,809
preferred Class A OP units for common paired shares, and 46,731 preferred
Class C OP units were redeemed for 28,019 common paired shares in 1998 with
the remaining paired shares of 18,712 to be issued in 1999.
 
  In connection with the Grand Heritage acquisition in 1997, the contribution
agreement provided that preferred Class A units with a value of $500 be placed
in escrow and released, subject to certain 1997 operating targets. In April of
1998, 20,942 preferred Class A OP units were issued.
 
  In connection with the acquisition of GAH, preferred OP units of the Wyndham
Partnership with a value of approximately $5,000 were held back, subject to
the hotels and leaseholds acquired meeting certain operating targets over the
period prior to the CHCI Merger. On June 30 1998, 156,863 Preferred Class A Op
units were issued as those targets were met.
 
  On July 30, 1998, the Wyndham Partnership, issued 156,272 Preferred Class A
OP units valued at approximately $3,500 in connection with the acquisition of
an approximate 49% ownership of Don Shula's Steak Houses Inc.
 
  As of December 31, 1998, the Patriot Partnership had a total of 125,961,945
OP units outstanding of which 112,103,138 OP units were held by Patriot and
12,534,003 OP units, and 1,324,804 preferred OP units were held by minority
partners, which represent the minority interest in the Patriot Partnership.
The Wyndham Partnership had a total of 125,012,672 OP units outstanding as of
December 31, 1998, of which 109,782,674 OP units were held by Wyndham and
12,534,003 OP units, 784,377 Class A Preferred OP units, 1,324,804 Class B
Preferred OP units and 586,814 Class C Preferred OP units were held by
minority partners which represent the minority interest in the Wyndham
Partnership.
 
  Subsequent to December 31, 1998, the Companies issued 1,311,709 OP units
valued at approximately $8,969 as additional purchase consideration in the
Summerfield acquisition.
 
14. Shareholders' Equity:
 
 Capital Stock
 
  Patriot's and Wyndham's respective Boards of Directors have authorized the
issuance of up to 100,000,000 shares of preferred stock in one or more series.
The number of shares in each series and the designation, powers, preferences
and rights of each such series and the qualifications, limitations or
restrictions thereof have not been established. As of December 31, 1997, no
preferred stock was issued.
 
  During 1998, Patriot issued 4,860,876 Series A Convertible Preferred Stock
("Patriot Series A") in connection with the Wyndham merger. The holders of
Patriot Series A are entitled to receive dividends on a quarterly basis
payable concurrently with and in the same amount as dividends on paired
shares. Patriot Series A may convert into one paired share for each share of
Series A share which is held by the respective holder. Holders of Patriot
Series A are entitled to vote, on the basis of one vote for each share of
Patriot common stock as if the shares had been converted. Upon merger, the
holder has a right to receive upon conversion of Series A shares, shares which
could have been converted immediately prior to the merger.
 
                                     F-45
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  During 1998, Wyndham issued 1,781,173 shares of Wyndham Series A Redeemable
Convertible Preferred Stock ("Wyndham Series A") and 1,781,181 Wyndham Series
B Redeemable Convertible Preferred Stock ("Wyndham Series B") in connection
with the CHCI merger. Holders of Wyndham Series A and Series B stock are
entitled to receive dividends payable concurrently with and in the same amount
as dividends on paired shares. Wyndham Series A and Series B stock may be
converted into cash based on the current market price, or at the option of
Wyndham, may receive one paired share for each share of Series A or Series B
stock which may be converted. Both Series A and B are non-voting.
 
  Old Patriot was initially capitalized through the issuance of 2,850 shares
of no par value common stock to three of Old Patriot's executive officers for
which the executive officers paid nominal consideration. In connection with
the initial public offering, Patriot declared an approximate 41-to-1 stock
split of its outstanding common shares, resulting in the issuance of an
additional 115,900 shares of common stock to such executive officers. The
aggregate value of $1,425 (based upon the initial public offering price of
$12.00 per share), less cash received of $3, was recorded as unearned stock
compensation and is being amortized over the three-year vesting period.
 
  In May 1996, Old Patriot sold an aggregate of approximately $40,000 of
equity securities in a private placement to an institutional investor that
purchased the securities on behalf of two owners. The securities consisted of
1,622,786 shares of common stock sold at $13.475 per share and 1,324,804 Class
B Preferred OP units sold at $13.688 per unit. The common stock is of the same
class as Old Patriot's then-existing common stock and is entitled to the same
voting and dividend rights as all outstanding common stock, subject to certain
restrictions on the resale of the stock. The Class B Preferred OP units are
entitled to quarterly distributions equal to 103% of the quarterly dividends
paid on the common stock (and, subsequent to the Cal Jockey merger, paired
shares). Generally, three years following issuance, the Class B Preferred OP
units may be converted into paired shares on a one-for-one basis (i.e., one
paired share for one Class B Preferred OP Unit), subject to certain
limitations. After 10 years, Patriot will have the right to exchange all the
outstanding Class B Preferred OP units for paired shares on a one-for-one
basis.
 
  On December 31, 1997, the Companies sold 3,250,000 unregistered paired
shares to UBS Limited, an English corporation, for a purchase price per paired
share of $28.8125, or aggregate consideration of approximately $91,300, net of
a 2.5% discount.
 
  On February 26, 1998, the Companies sold 4,900,000 unregistered paired
shares to Nations, for a purchase price per paired share of $24.8625, or
aggregate consideration of approximately $121,800, net of a 2.5% discount.
 
  On April 6, 1998, the Companies sold 5,150,000 unregistered paired shares to
PaineWebber for a purchase price per paired share of $27.01125, or aggregate
consideration of approximately $139,108, net of a 2% discount.
 
 Shareholders Rights Agreement
 
  On December 20, 1998, the Board of Directors of Patriot adopted a
Shareholder Rights Agreement (the "Rights Agreement"). Pursuant to the terms
of the Rights Agreement, the Board of Directors declared a dividend
distribution of one Preferred Stock Purchase Right (a "Right") for each
outstanding share of Common Stock of the Patriot (the "Common Stock") and for
each outstanding share of Series A Convertible Preferred Stock of the Patriot
(the "Series A Preferred Stock") to stockholders of record as of December 20,
1998 (the "Record Date"). In addition, one Right will automatically attach to
each share of Common Stock and to each share of Series A Preferred Stock
issued between the Record Date and the Distribution Date as defined per the
 
                                     F-46
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
Rights Agreement. Each Right entitles the registered holder thereof to
purchase from Patriot a unit consisting of one one-thousandth of a share of
Series X Junior Participating Cumulative Preferred Stock, par value $0.01 per
share, at a cash exercise price of $35.00 per Unit, subject to adjustment.
 
 Dividends
 
  On December 23, 1997, Patriot declared a $0.2981 per common share dividend
to holders of record on January 5, 1998. Patriot paid dividends of $0.2446 per
common share for each of the first three quarters of 1997. In addition, in
connection with the Cal Jockey Merger, Old Patriot also declared a special
dividend of $0.0559 per common share payable to holders of record on June 27,
1997, which was paid on June 30, 1997. Concurrent with each of the dividend
declarations, the Operating Partnerships authorized distributions in the same
amount on outstanding OP units. Old Patriot paid dividends of $0.2236 per
common share for the fourth quarter of 1995 (its first quarter of operations)
and for the each of the first three quarters of 1996. Old Patriot paid
dividends of $0.2446 per common share for the fourth quarter of 1996.
 
  On October 5, 1998, Patriot made a capital contribution to Wyndham to
facilitate an acquisition by Wyndham. This contribution resulted in a "deemed
distribution" for tax purposes to Patriot's shareholders of common stock of
$0.7081 per share. No cash was actually distributed to the shareholders.
However, for tax purposes the shareholders will treat the distribution as
though cash were received and then contributed to Wyndham.
 
  On May 4, 1998, Patriot declared a $0.2981 per common share dividend to
holders of record on May 20, 1998 and on July 28, 1998, Patriot declared a
$0.2981 per common share dividend to holders of record on August 10, 1998.
 
  On December 22, 1998, Patriot declared a stock dividend of $0.44 per share
of common stock for the fourth quarter ended December 31, 1998 (the
"Dividend"). The Dividend was payable January 25, 1999 to stockholders of
record on December 30, 1998. Each stockholder received the option to receive
the Dividend in the form of additional paired shares or shares of Series B
Cumulative Perpetual Preferred Stock, par value $0.01 per share of Patriot.
Per share data (including dividends), weighted average shares outstanding and
all stock option activity have been restated to reflect the stock dividend.
 
  The holders of Series B Preferred Stock shall be entitled to receive, when,
as and if declared by Patriot's Board of Directors out of funds legally
available for the payment of dividends, cumulative preferential cash dividends
per share at the rate of 15% on the stated value of $25.00 per share per
annum. The Series B Preferred Stock is redeemable by Patriot on or after
January 2, 2000 at a redemption price of $25.00 per share and has a
liquidation preference of $25.00 per share.
 
 Stock Incentive Plans
 
  The Companies 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 the
Companies, and (iii) associating the interests of these individuals with the
interests of the Companies and their shareholders through opportunities for
increased stock ownership. Certain of the stock options and restricted stock
grants issued under the incentive stock programs will fully vest and become
non-forfeitable upon consummation of the investment.
 
  The Directors' Plan. The Directors' Plan provides for the award of stock
options and stock awards with respect to Director compensation through June
1997 for each eligible non-employee director of the Companies.
 
                                     F-47
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  The Directors' Plan also provides for the annual award of common stock to
each eligible director in payment of one-half of the annual retainer of $25
payable to each such director through June 1997. The number of shares awarded
will be determined based upon the fair market value of the stock at the date
of the grant. Such shares vest immediately upon grant and are non-forfeitable.
 
  The 1997 Incentive Plans. The 1997 Incentive Plans provide for the award of
stock options, stock awards or performance shares to each eligible employee
and director of Patriot and Wyndham. Under each 1997 Incentive Plan, the
aggregate number of paired shares available for grants of awards shall be 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.
 
  Under the Companies' 1997 Incentive Plans, each independent director may
elect to take all or a portion of his/her fees in the form of deferred paired
share units. In addition, the independent directors of Patriot and Wyndham
will automatically be 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 are fixed by the Compensation Committees and may not
exceed ten years from the date of grant.
 
 Stock Grant Awards
 
  During 1996, pursuant to the Directors' Plan and the Incentive Plan, Old
Patriot awarded 48,000 shares of common stock to its non-employee directors
and 314,800 shares of common stock to certain of its officers and employees.
In addition, the directors were granted 2,640 shares of common stock with an
aggregate value of $37 in payment of one-half of the annual retainer payable
to each director. Old Patriot recorded a total of $5,144 (the aggregate value
of Old Patriot's common stock based on the market price at the date of the
award) as unearned stock compensation in 1996, which is being amortized over
the vesting period of four years.
 
  During 1997, pursuant to the Incentive Plans, the Board of Directors awarded
547,867 paired shares of common stock to certain officers of the Companies.
The Companies recorded a total of $12,897 (the aggregate value of the common
stock based on the market price at the date of the award) as unearned stock
compensation in 1997, which is being amortized over the vesting periods of one
to five years. For 1998, 1997 and 1996, $7,622 $4,686 and $1,068,
respectively, of amortization of stock compensation related to stock grants
awarded to Patriot's directors, officers and certain employees is included in
general and administrative expense in the accompanying consolidated financial
statements.
 
  During 1998, pursuant to the Incentive Plans, the Board of Directors awarded
331,755 restricted awards to certain officers of the Companies. The Companies
have recorded $1,613 related to the restricted awards and such amount is
included in general and administrative expense in the accompanying
consolidated financial statements.
 
 Stock Option Awards
 
  Upon completion of the initial public offering in 1995, 1,073,333 options
were granted to the executive officers to purchase shares of Old Patriot
common stock. Each option is exercisable at an amount equal to the initial
public offering price of $11.18 per share. Of the options granted, 59,634
vested immediately, while the remaining options become exercisable at various
dates through January 1, 2005. In addition, each eligible director who was a
member of Old Patriot's Board as of September 27, 1995, was awarded
nonqualified options to purchase 16,100 shares of common stock on that date
(each such director, a "Founding Director"). The options granted to Founding
Directors have an exercise price equal to the initial public offering price of
$11.18 per share and vested immediately.
 
  During 1996, pursuant to the Directors' Plan and the Incentive Plan, Old
Patriot's Board of Directors granted stock options to purchase 32,200 shares
of common stock to Old Patriot's directors and stock options to purchase
381,676 shares of common stock to Old Patriot's officers and certain
employees. The exercise price of
 
                                     F-48
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
the options granted to the directors is $13.22 (the market price of Old
Patriot's common stock on May 23, 1996, the date of the grant). For the
officers and employees employed as of the grant date of April 19, 1996, the
exercise price of the options is $12.52 (the market price of Old Patriot's
common stock on the date of grant). For officers and employees hired
subsequent to April 19, 1996, the exercise price is equal to the market price
of Old Patriot's common stock on the employee's date of hire. The options to
purchase common stock vest annually over a period of seven years.
 
  During 1997, pursuant to the Directors' Plan, 1995 Incentive Plan and the
1997 Incentive Plan, the Companies awarded directors, officers and employees
nonqualified options to purchase an aggregate of 4,744,184 of paired shares of
common stock at prices ranging from $20.85 to $33.58.
 
  As of December 31, 1998, pursuant to the Directors' Plan, the 1995 Incentive
Plan and the 1997 Incentive Plans, the Companies have authorized the grant of
options for up to 10,912,938 paired shares with exercise prices ranging from
$5.13 to $33.58 per paired share (2,981,685 of such options were vested).
During 1997, a total of 338,064 paired shares were issued pursuant to exercise
of options (at exercise prices ranging from $5.13 to $13.28) resulting in net
proceeds of $2,307. During 1998, a total of 1,299,250 paired shares were
issued pursuant to exercise of options (at exercise prices ranging from $11.18
to $17.82) resulting in net proceeds of $15,274.
 
  The Companies have elected to follow APB 25 and related Interpretations in
accounting for its employee stock options because, as discussed below, the
alternative fair value accounting provided for under SFAS No. 123 requires use
of option valuation models that were not developed for use in valuing employee
stock options. Under APB 25, because the exercise price of the Companies'
employee stock options equals the market price of the underlying stock on the
date of grant, no compensation expense is recognized.
 
Wyndham Stock Option Exchange Program
 
  All optionees, other than the directors and the top two executive officers,
were given the opportunity to exchange certain options for new options which
have a Black-Scholes value equal to the old options, but were for fewer
shares, at the then current stock price and with the same term as the
remaining term of the old options.
 
 Statement 123
 
  Pro forma information regarding net income and earnings per share is
required by SFAS No. 123, which also requires that the information be
determined as if the Companies had accounted for their compensatory employee
stock options under the fair value method of that Statement. 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 1998,
1997 and 1996, respectively: risk-free interest rates of 5.31%, 6.61% and
6.09%; dividend yields of 6%; volatility factors of the expected market price
of the Companies' common stock of 0.735, 0.389 and 0.173, and a weighted
average expected life of the options of 4 years, 4 years and 5 years.
 
  The Black-Scholes option valuation model was developed for use in estimating
the fair 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.
Because the Companies' employee stock options have characteristics
significantly different from those of traded options, and because changes in
the subjective input assumptions can materially affect the fair value
estimate, in management's opinion, the existing models do not necessarily
provide a reliable single measure of the fair value of its employee stock
options that have vesting periods and are non-transferable.
 
                                     F-49
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
  For purposes of pro forma disclosures, the estimated fair value of the
options is amortized to expense over the options' vesting period. The
Companies' pro forma information is as follows:
 
<TABLE>
<CAPTION>
                                                      1998      1997     1996
                                                    ---------  -------  -------
   <S>                                              <C>        <C>      <C>
   Basic
   Pro forma net (loss) income available to common
    shareholders..................................  $ 185,566  $(4,949) $37,607
   Pro forma earnings per share: .................  $   (1.35) $ (0.08) $  0.81
   Diluted
   Pro forma net (loss) income available to common
    shareholders..................................  $(352,807) $(4,949) $37,607
   Pro forma earnings per share: .................  $   (2.56) $ (0.09) $  1.04
</TABLE>
 
  A summary of the Companies' stock option activity, and related information
for the years ended December 31 is as follows:
 
<TABLE>
<CAPTION>
                                  1998              1997             1996
                            ----------------- ---------------- ----------------
                                     Weighted         Weighted         Weighted
                                     Average          Average          Average
                            Options  Exercise Options Exercise Options Exercise
                            (000's)   Price   (000's)  Price   (000's)  Price
                            -------  -------- ------- -------- ------- --------
   <S>                      <C>      <C>      <C>     <C>      <C>     <C>
   Outstanding, beginning
    of year................  6,241    $20.82   1,584   $11.54   1,170   $11.18
   Granted.................  3,997     17.50   4,692    24.51     414    12.59
   Exercised...............   (578)    11.38      (6)   12.89     --
   Forfeited............... (1,943)    23.48     (29)   12.85     --
                            ------             -----            -----
   Outstanding, end of
    year...................  7,717     19.28   6,241    20.82   1,584    11.54
                            ======             =====            =====
   Exercisable at end of
    year...................                      972   $14.89     430   $11.18
   Weighted average fair
    value of options
    granted during year....           $ 7.70           $ 4.28           $ 1.27
</TABLE>
 
  Exercise prices for options outstanding as of December 31, 1998 ranged from
$7.55 to $33.58. The weighted average remaining contractual life of those
options was 8 years. Exercise prices for options outstanding as of December
31, 1997 ranged from $11.18 to $33.58. The weighted average remaining
contractual life of those options was nine years. Exercise prices for
compensatory options outstanding as of December 31, 1996 ranged from $11.18 to
$14.09. The weighted average remaining contractual life of those options was
nine years.
 
15. Income Taxes:
 
 Patriot
 
  Patriot, in accordance with SFAS No. 109, recorded a deferred tax liability
during 1998 in conjunction with the acquisition of foreign operations, the
Arcadian transaction. As of December 31, 1998, Patriot had a deferred tax
liability of approximately $38,912 and recognized $1,148 of deferred tax
expense associated with foreign operations.
 
                                     F-50
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Wyndham
 
  The income tax provision of Wyndham for year ended and six months ended
December 31, 1998 and 1997, respectively consists of the following:
 
<TABLE>
<CAPTION>
                                                                   1998    1997
                                                                 --------  ----
   <S>                                                           <C>       <C>
   Current:
     Federal.................................................... $ 25,691  $199
     State......................................................    3,355   130
                                                                 --------  ----
   Total current................................................   29,046   329
                                                                 --------  ----
   Deferred:
     Federal....................................................  (13,130)  136
     State......................................................   (1,535)   16
                                                                 --------  ----
   Total deferred...............................................  (14,665)  152
                                                                 --------  ----
       Total income tax expense................................. $ 14,381  $481
                                                                 ========  ====
 
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:
 
<CAPTION>
                                                                   1998    1997
                                                                 --------  ----
   <S>                                                           <C>       <C>
   Tax at statutory rate........................................ $(27,874) $127
   State income taxes...........................................    1,820   118
   Valuation allowance..........................................   17,866   --
   Assets held for sale.........................................    7,573   --
   Goodwill.....................................................    5,330   --
   Lease buyout costs...........................................   20,033   --
   Minority interest and other..................................  (10,367)  236
                                                                 --------  ----
     Total income tax expense................................... $ 14,381  $481
                                                                 ========  ====
</TABLE>
 
  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 Wyndham's deferred tax assets and liabilities for the year ended and six
months ended December 31, 1998 and 1997, respectively are as follows:
 
<TABLE>
<CAPTION>
                                                               1998     1997
                                                             --------  -------
   <S>                                                       <C>       <C>
   Deferred tax assets:
     Net operating losses................................... $ 21,221  $   --
     Disposition of assets..................................      887      --
     Other non-current assets...............................    8,569       89
                                                             --------  -------
       Total deferred tax assets............................   30,677       89
     Valuation allowance....................................  (17,866)     --
                                                             --------  -------
         Net deferred asset................................. $ 12,811  $    89
                                                             ========  =======
   Deferred tax liabilities:
     Depreciation...........................................  (25,754)    (600)
     Management contracts and tradenames....................  (70,319)  (8,896)
     Other non-current liabilities..........................   (1,289)    (143)
                                                             --------  -------
       Total deferred tax liabilities.......................  (97,362)  (9,639)
                                                             --------  -------
         Net deferred income tax liability.................. $(84,551) $(9,550)
                                                             ========  =======
</TABLE>
 
  As of December 31, 1998, Wyndham and certain affiliated subsidiaries have
net operating loss carryforwards for federal income tax purposes of
approximately $78,651, which are available to offset future federal taxable
income, if any, through 2018.
 
                                     F-51
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
16. Employee Benefit Plans:
 
  The Companies sponsors 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 Companies match 50% of employee contributions up
to 4% of an employee's salary. The aggregate expense under the plans totaled
$511 for 1998. No plans were in effect prior to 1998.
 
  The Companies maintain self-insured group health plans through a Voluntary
Employee Benefit Association referred to hereinafter as VEBA. The plans are
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 which limit exposure to the Companies.
The Companies have recognized expense related to the plan of $2,313 for 1998.
No plan such as this was in effect prior to 1998.
 
17. Fair Value of Financial Instruments:
 
  SFAS No. 107 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 is based on pertinent
information available to management as of December 31, 1998. 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 value of (i) accounts receivable, accounts
payable and accrued expenses approximate 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
Credit Facility, Term Loan and various other mortgage notes approximate
carrying value because these borrowings accrue interest at floating interest
rates based on market or accrue interest at fixed rates which approximate
market rates.
   
  Patriot manages its 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 that
Patriot would expect to receive or pay to terminate the contracts. Credit and
market risk exposures are limited to the net interest differentials. The
estimated unrealized loss on the interest rate swaps was approximately $24,836
at December 31, 1998, which represents the amount Patriot would pay to
terminate the swap agreements based upon current market rates. The fair value
of the interest rate cap agreements is based upon quoted market prices and
approximated $144 at December 31, 1998.     
 
18. Segment Reporting:
 
  The Companies' classify their business into proprietary owned brands and
non-proprietary brand hotel divisions, under which they manage the business.
 
  Among its proprietary branded hotels, the Company is positioned in the
luxury segment under the Grand Bay Hotels & Resorts(R) brand; in the upscale
segment under Wyndham(TM); and in the mid-priced segment under the ClubHouse
brand. Additionally, the Company offers proprietary branded all-suite
accommodations through its upscale Summerfield Suites brand and its mid-priced
Sierra Suites brand. Other proprietary hotel brands owned and developed by the
Companies include Malmaison, Grand Heritage(R) and Carefree(R).
 
                                     F-52
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 Description of reportable segments
 
  The Companies have six reportable segments: Wyndham hotel properties, resort
properties, all suite properties, non-proprietary branded properties and other
proprietary branded hotel properties and other.
 
  . Wyndham hotel properties include Wyndham Hotels, Wyndham Gardens and
    Wyndham Grand Heritage. The Wyndham hotel properties are full-service
    properties that generally offer a full range of meeting and conference
    facilities and banquet space. Facilities generally include restaurants
    and lounge areas, gift shops and recreational facilities, including
    swimming pools. Full-service hotels generally provide a significant array
    of guest services, including room service, valet services and laundry.
 
  . Resort properties include Wyndham Resorts, Grand Bay resort properties
    and other resort properties. Resorts are designed to offer unique
    destinations which appeal to today's sophisticated vacation traveler and
    to blend with their environment, enhancing the natural surroundings with
    design that fits the locale. Each resort's recreational activities are of
    the highest caliber and are designed to capitalize on the natural
    attractions of the location. Many offer a combination of golf, tennis,
    skiing, health spa, hiking and other sports.
 
  . All suite properties include the Summerfield and Sierra Suite properties.
    The Summerfield and Sierra Suite properties generally target the business
    travelers who usually anticipate a one to two week stay. The suites
    generally have limited public space and offer limited food and beverage
    service. However, the suites provide guests with larger rooms and work
    space.
 
  . Non-proprietary branded properties include all properties which are not
    Wyndham hotel properties, resort properties, all suite properties or
    other proprietary branded properties. The properties consist of non
    Wyndham branded assets such as: Crowne Plaza(R), Radisson(R), Hilton(R),
    Hyatt(R), Four Points by Sheraton(R), Holiday Inn(R), DoubleTree(R),
    Embassy Suites(R), Marriott(R), Courtyard by Marriott(R), Sheraton(R) and
    independents.
 
  . Other proprietary branded hotel properties include Malmaison, Grand
    Heritage, Clubhouse and hotels acquired in the Arcadian Acquisition.
 
  . Other includes participating lease revenues, racecourse facility revenue
    and expenses, management fee and service fee income, interest and other
    income, general and administrative costs, interest expense, depreciation
    and amortization and other one-time charges. General and administrative
    costs, interest expenses and depreciation and amortization are not
    allocated to each reportable segment; therefore, they are reported in the
    aggregate within this segment.
 
 Measurement of segment profit or loss and segment assets
 
  The Companies 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.
 
 Factors management used to identify the reportable segments
 
  The Companies' reportable segments are determined by brand affiliation and
type of property. The reportable segments are each managed separately due to
the specific characteristics of each segment.
 
<TABLE>
<CAPTION>
          Year ended                                          Non-        Other
         December 31,        Wyndham              Suite    proprietary proprietary
             1998             Hotels   Resorts  properties   branded     branded   Other(1)     Total
         ------------       ---------- -------- ---------- ----------- ----------- ---------  ----------
   <S>                      <C>        <C>      <C>        <C>         <C>         <C>        <C>
   Total revenue........... $  610,523 $315,674  $ 74,333  $  761,154   $ 80,998   $ 213,659  $2,056,341
   Operating income
    (loss).................    153,723   76,349    14,690     183,703     26,492    (576,963)   (122,006)
   Segment assets..........  1,461,037  900,431   245,578   2,906,527    297,609   1,604,488   7,415,670
   Capital additions.......    635,853  544,060   204,292   1,930,121    296,769      16,264   3,627,359
</TABLE>
--------
(1) Operating income (loss) for 1998 includes unusual items related to the
    treasury rate lock settlement of $49,334 and the cost of reacquiring
    leaseholds of $64,407.
 
                                     F-53
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
<TABLE>
<CAPTION>
          Year ended                                        Non-        Other
         December 31,       Wyndham             Suite    proprietary proprietary
           1997(2)           Hotels  Resorts  properties   branded     branded   Other(3)    Total
         ------------       -------- -------- ---------- ----------- ----------- --------  ----------
   <S>                      <C>      <C>      <C>        <C>         <C>         <C>       <C>
   Total revenue........... $ 10,711 $ 30,334   $ --      $115,223     $ 9,595   $169,172  $  335,035
   Operating income
    (loss).................    2,388    6,628     --        29,947       1,436    (42,272)     (1,873)
   Segment assets..........  435,452  348,013     --       795,679      47,999    880,710   2,507,853
   Capital additions.......  366,280  311,378     --       577,788      25,287    125,946   1,406,679
</TABLE>
--------
(2) Total revenue and operating income (loss) for the reportable segments is
    reported for the six months ended December 31, 1997. Prior to July 1,
    1997, revenue and operating income (loss) related to the operations of the
    hotel properties was reported by the third party lessees who operated the
    properties pursuant to Participating Leases.
(3) Operating income (loss) for 1997 includes unusual items related to the
    cost of reacquiring leaseholds of $54,499.
 
<TABLE>
<CAPTION>
          Year ended                                      Non-        Other
         December 31,       Wyndham           Suite    proprietary proprietary
           1996 (4)         Hotels  Resorts properties   branded     branded    Other    Total
         ------------       ------- ------- ---------- ----------- ----------- -------- -------
   <S>                      <C>     <C>     <C>        <C>         <C>         <C>      <C>
   Total revenue...........  $ --    $ --     $ --        $ --        $ --     $ 76,493 $76,493
   Operating income
    (loss).................    --      --       --          --          --       38,968  38,968
   Segment assets..........    --      --       --          --          --      760,931 760,931
   Capital additions.......    --      --       --          --          --      393,599 393,599
</TABLE>
--------
(4) Revenue and operating income (loss) related to the operations of the hotel
    properties was reported by the third party lessees who operated the
    properties pursuant to Participating Leases.
 
  The following table represents revenue and long-lived asset information by
geographic area as of and for the period ending December 31, 1998. Revenues
are attributed to the United States and its territories and Europe based on
the location of hotel properties. The hotel properties in Europe were acquired
on April 6, 1998 with the Arcadian acquisition. Prior to this date, all of the
Companies' business was attributed to hotel properties located in the United
States and its territories.
 
<TABLE>
<CAPTION>
                                                     United
   1998                                              States   Europe    Total
   ----                                            ---------- ------- ----------
   <S>                                             <C>        <C>     <C>
   Revenues......................................  $2,034,949 $21,392 $2,056,341
   Long-lived assets.............................   7,157,617 258,053  7,415,670
</TABLE>
 
19. Non-cash Investing and Financing Activities:
 
<TABLE>
<CAPTION>
                                                      1998      1997    1996
                                                   ---------- -------- -------
<S>                                                <C>        <C>      <C>
In connection with the Cal Jockey Merger, the
 acquisition of management companies, hotel
 properties and other operating assets, the
 Companies issued common stock, preferred stock,
 options and OP units in exchange for net assets
 as follows:
  Patriot and Wyndham............................. $1,698,542 $449,415 $16,391
                                                   ========== ======== =======
  Patriot......................................... $1,532,649 $340,794 $16,391
                                                   ========== ======== =======
  Wyndham......................................... $  165,893 $108,621 $   --
                                                   ========== ======== =======
</TABLE>
 
                                     F-54
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
20. Quarterly Financial Information (unaudited):
 
<TABLE>
<CAPTION>
                                 Combined             Patriot             Wyndham
                             ------------------  ------------------  ------------------
                               1998      1997      1998      1997      1998      1997
                             --------  --------  --------  --------  --------  --------
                                   (in thousands, except per share amounts)
   <S>                       <C>       <C>       <C>       <C>       <C>       <C>
   First Quarter:
    Total revenue..........  $349,807  $ 35,388  $113,165  $ 35,388  $329,982  $    --
    Income before
     extraordinary item....  $ 37,128  $ 11,348  $ 34,213  $ 11,348  $  3,180  $    --
    Net income.............  $ 18,412  $ 11,348  $ 15,497  $ 11,348  $  3,180  $    --
    Net income per
     share/paired share:
    Basic..................  $   0.17  $   0.21  $   0.14  $   0.21  $   0.03  $    --
    Diluted................  $   0.16  $   0.21  $   0.13  $   0.21  $   0.03  $    --
    Weighted average number
     of shares:
    Basic..................   109,549    53,248   109,549    53,248   109,549       --
    Diluted................   117,090    54,613   117,090    54,613   117,090       --
   Second Quarter:
    Total revenue..........  $465,463  $ 37,730  $140,257  $ 37,730  $452,247  $    --
    (Loss) income before
     extraordinary item....  $(14,411) $ 11,818  $ 23,902  $ 11,818  $(43,832) $    --
    Net (loss) income......  $(26,254) $ 11,818  $ 12,059  $ 11,818  $(43,832) $    --
    Net (loss) income per
     share/paired share:
    Basic..................  $  (0.21) $   0.22  $   0.08  $   0.22  $  (0.33) $    --
    Diluted................  $  (0.21) $   0.21  $   0.09  $   0.21  $  (0.33) $    --
    Weighted average number
     of shares:
    Basic..................   132,804    53,382   132,804    53,382   132,804       --
    Diluted................   132,804    55,029   140,476    55,029   132,804       --
   Third Quarter:
    Total revenue..........  $603,850  $ 81,638  $184,696  $ 50,190  $593,680  $ 44,184
    (Loss) income before
     extraordinary item
     (1)...................  $(58,158) $(24,470) $(37,436) $(25,179) $(25,777) $    709
    Net (loss) income......  $(59,415) $(27,004) $(37,436) $(27,713) $(27,034) $    709
    Net (loss) income per
     share/paired share:
    Basic..................  $  (0.40) $  (0.38) $  (0.25) $  (0.39) $  (0.18) $   0.01
    Diluted................  $  (1.02) $  (0.38) $  (0.87) $  (0.39) $  (0.18) $   0.01
    Weighted average number
     of shares:
    Basic..................   154,510    71,706   154,510    71,706   154,510    71,706
    Diluted................   154,510    71,706   154,510    71,706   154,510    73,679
   Fourth Quarter:
    Total revenue..........  $630,259  $180,279  $157,291  $ 62,246  $625,982  $159,950
    (Loss) income before
     extraordinary item
     (2)...................  $(90,968) $  1,666  $(35,010) $  2,395  $(44,732) $   (729)
    Net (loss) income......  $(90,968) $  1,666  $(35,010) $  2,395  $(44,732) $   (729)
    Net (loss) income per
     share/paired share:
    Basic..................  $  (0.65) $   0.02  $  (0.28) $   0.03  $  (0.30) $  (0.01)
    Diluted................  $  (1.01) $   0.02  $  (0.64) $   0.03  $  (0.30) $  (0.01)
    Weighted average number
     of shares:
    Basic..................   154,139    78,346   154,139    78,346   154,139    78,346
    Diluted................   154,139    80,915   154,139    80,915   154,139    78,346
</TABLE>
--------
(1) Income (loss) before extraordinary item for the third quarter of 1998
    includes the cost of the Treasury Lock Settlement, a non-recurring
    expense, of $49,225 that was reported by Patriot.
(2) Income (loss) before extraordinary item for the fourth quarter of 1998
    includes the following non-recurring expense items:
  . Impairment in value of assets held for sale of $27,897 reported by
    Patriot
  . Impairment in value of assets held for sale of $23,184 reported by
    Wyndham
 
                                     F-55
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
21. Pro Forma Results of Operations:
 
  The following unaudited separate and combined pro forma results of
operations of Patriot and Wyndham are presented as if (i) the merger and
acquisition of the WHG Casinos and Resorts and related third party minority
interests consummated in January 1998 and the acquisition of the remaining
minority interests completed in March and July 1998, the acquisition included
the Condado Plaza Hotel & Casino, El San Juan Hotel and Casino and the El
Conquistador Hotel and Casino and the management company for the three
resorts, located in San Juan, Puerto Rico, the acquisition of the Buena Vista
Hotel located in Orlando, Florida in January 1998, and the acquisition of the
Golden Door Spa located in Escondido, California in June 1998; (ii) the
acquisition of Arcadian International Limited and the Malmaison Group
including 10 hotels, land held for developments and the proprietary Malmaison
brand in April 1998; (iii) the merger of Interstate Hotels Company with and
into Patriot and the related financing in June 1998; (iv) the acquisition of
the partnership interests in SF Hotel Company, L.P. in June 1998, which
included four hotels, 24 management and leasehold interests, 12 management
contracts and the proprietary brand names Summerfield Suites, Sierra Suites
and Sunrise Sierra Suites; (v) the merger of the hospitality related
businesses of CHC International with and into Wyndham in June 1998 including
the remaining 50% interest in GAH-II, L.P., the remaining 17 leases and 16
management contracts related to Patriot Hotels leased by CHC Lease Partners,
10 management and asset management contracts and the Grand Bay proprietary
brand name which occurred in 1998 and 1997 had occurred on January 1, 1997.
 
  The following unaudited pro forma financial information is not necessarily
indicative of what actual results of operations of Patriot and Wyndham would
have been assuming such transactions had been completed as of January 1, 1997,
nor do they purport to represent the results of operations for future periods.
 
                              PATRIOT AND WYNDHAM
                   Combined Pro Forma Results of Operations
 
<TABLE>
<CAPTION>
                                                        Years Ended December
                                                                 31,
                                                        ----------------------
                                                           1998        1997
                                                        ----------  ----------
                                                           (in thousands,
                                                          except per share
                                                                data)
   <S>                                                  <C>         <C>
   Total revenue....................................... $2,564,690  $2,457,182
   Net loss............................................   (147,947)    (55,656)
   Basic loss per Paired Share......................... $    (1.17) $    (0.37)
                                                        ==========  ==========
   Diluted loss per Paired Share....................... $    (2.28) $    (0.37)
                                                        ==========  ==========
   Weighted average number of Paired Shares............    151,313     151,313
                                                        ==========  ==========
 
                                    PATRIOT
                 Consolidated Pro Forma Results of Operations
 
<CAPTION>
                                                        Years Ended December
                                                                 31,
                                                        ----------------------
                                                           1998        1997
                                                        ----------  ----------
                                                           (in thousands,
                                                          except per share
                                                                data)
   <S>                                                  <C>         <C>
   Total revenue....................................... $  722,790  $  713,582
   Net loss............................................    (14,175)    (97,337)
   Basic loss per share................................ $    (0.27) $    (0.64)
                                                        ==========  ==========
   Diluted loss per share.............................. $    (1.37) $    (0.64)
                                                        ==========  ==========
   Weighted average number of common shares............    151,313     151,313
                                                        ==========  ==========
</TABLE>
 
 
                                     F-56
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
                                    WYNDHAM
                 Consolidated Pro Forma Results of Operations
 
<TABLE>
<CAPTION>
                                                         Years Ended December
                                                                  31,
                                                         ----------------------
                                                            1998        1997
                                                         ----------  ----------
                                                            (in thousands,
                                                           except per share
                                                                 data)
   <S>                                                   <C>         <C>
   Total revenue........................................ $2,531,678  $2,433,794
   Net (loss) income....................................   (132,856)     41,681
   Basic (loss) income per share........................ $    (0.90) $     0.28
                                                         ==========  ==========
   Diluted (loss) income per share...................... $    (0.90) $     0.26
                                                         ==========  ==========
   Weighted average number of common shares.............    151,313     151,313
                                                         ==========  ==========
   Dilutive Securities:
   Effect of unvested stock grants......................        --          880
   Dilutive options to purchase paired shares...........        --          753
   Dilutive convertible preferred shares................        --        8,423
   Weighted average number of common shares.............    151,313     161,369
                                                         ==========  ==========
</TABLE>
 
22. Subsequent Events:
 
 Asset sales
 
  In February 1999, Patriot sold its interest in the Bay Meadows Racecourse
located in San Mateo, California. The Companies received cash proceeds of
approximately $3,446 after payment of legal costs and other closing costs. The
Companies recognized an estimated impairment loss on assets held for sale of
$42,278 related to the Racecourse facility in 1998. In connection with the
transaction Patriot terminated its lease to Wyndham for the Racecourse
facilities. The actual loss on sale of asset recognized was $42,766.
 
 Acquisitions
 
  In January 1999, Patriot acquired the remaining 25% minority interests in
each of the five following hotels; Embassy Suites Schaumburg, the Hilton
Dania, the Marriott Suites at Valley Forge, the Marriott Boston Andover and
the Marriott Tysons Corner from CIGNA. The acquisition of such interests was
financed through additional mortgage indebtedness totaling $49,800 and the
sale of an additional 10% interest in the Marriott Warner Center.
 
 Consulting Agreements
 
  On February 26, 1999, Patriot, Wyndham and Paul A. Nussbaum entered into a
Separation Agreement (the "Separation Agreement") whereby Mr. Nussbaum
resigned his position as Chairman of the Board of Directors and Chief
Executive Officer of Patriot. Pursuant to the Separation Agreement, Mr.
Nussbaum has been named Chairman Emeritus of the Board of Directors of Patriot
and will remain as a Director of Wyndham.
 
  In accordance with terms of the Separation Agreement, Patriot will: (i)
guarantee the repayment of the remaining outstanding principal on Mr.
Nussbaum's NationsBank Loan of approximately $7,000; (ii) make all interest
payments that become due and payable on the NationsBank Loan on or after the
date of separation; (iii) shall pay severance of $3,200 reduced by any
interest payments made by Patriot on the NationsBank Loan through June 30,
1999.
 
 
                                     F-57
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
  Additionally, Mr. Nussbaum's outstanding unvested options to purchase paired
shares shall vest and remain fully exercisable for the period of their
respective terms and within six months Mr. Nussbaum may elect to exchange such
options on a Black Scholes neutral basis for new options with an exercise
price equal to the fair market value of a Paired Share on the election date.
Mr Nussbaum will also receive 250,000 Paired Shares equally over a three year
period and any restrictions will be lifted from existing paired shares held by
Mr. Nussbaum.
 
  As a condition to receiving the second and third installments of the paired
shares, Mr. Nussbaum has agreed to provide non-exclusive consulting services
to the Companies for a period of two years following the resignation date.
Additionally, Mr. Nussbaum will receive other compensation as provided for in
the separation agreement.
 
 Interest Rate Swaps and Caps
 
  Patriot has entered into two additional interest rate swap arrangements to
swap floating rate LIBOR-based interest rates for a fixed rate interest amount
as a hedge against $50,987 of the outstanding balance on specific property
related debt. The interest rate swap fixes the LIBOR portion of the debt
interest rate at 5.31% per annum through January 2000 ($19,987) and 5.42% per
annum through March 2001 ($31,000). If the actual LIBOR rate is less than the
specified fixed interest rate, Patriot is obligated to pay the differential
interest amount, such amount being recorded as incremental interest expense.
If the LIBOR rate is greater than the specified fixed interest rate, the
differential interest amount is refunded to Patriot.
 
  Additionally, Patriot entered into two interest rate cap arrangements as
follows; an interest rate cap that limits LIBOR to 7% on up to $1,500,000 of
indebtedness through April 2000, and an interest cap that limits LIBOR to
6.75% on up to $19,475 of indebtedness through March 2001.
 
 Securities Purchase Agreement
 
  Wyndham and Patriot have entered into an agreement with investors providing
for a $1,000,000 equity investment and related restructing of the two
companies. The Companies have also received financing commitments for a
$2,450,000 credit facility to be put into place upon the completion of the $1
billion equity investment.
 
  The new $2,450,000 credit facility will consist of: $1,000,000 of term loans
with a seven year term; an $800,000 credit facility with a five year term;
and, a $650,000 increasing rate loan facility with a five year term will
provide financing which may be redeemed with the proceeds of the issuance of
senior unsecured notes.
   
  As a condition of the $1,000,000 equity investment, the Companies are
required to restructure their existing organization. Under the contemplated
restructuring, a subsidiary of Wyndham will merge with and into Patriot and
Patriot will become a wholly-owned subsidiary of Wyndham and new shares of
Wyndham will be issued in exchange for the then outstanding shares of Patriot
common stock. In addition, the pairing agreement between Wyndham and Patriot
will terminate, Patriot's status as a REIT will terminate effective January 1,
1999 and Patriot will become a taxable corporation at that date. As a result
of that transaction, the Company will be required to record a charge for
deferred income taxes for the difference between the income tax basis and the
recorded carrying value of assets and liabilities. The Company is continuing
its analysis of the expected effects of this non-cash charge. Currently the
estimate is in the range of $750,000, however; this amount could vary when the
analysis is completed. In addition, the Company will charge off the value of
an intangible asset associated with the paired share structure of
approximately $84,000.     
 
                                     F-58
<PAGE>
 
                    PATRIOT AMERICAN HOSPITALITY, INC. AND
                          WYNDHAM INTERNATIONAL, INC.
 
                  NOTES TO FINANCIAL STATEMENTS--(Continued)
 
 
 In the event that the equity and related debt transaction referred to above
are not completed, management has determined that additional capital would
have to be raised from other sources or the Companies would have to sell
significant amounts of assets to produce proceeds sufficient to meet its
existing current debt maturity obligations. These asset sales could include
resort properties or Wyndham-managed properties in major cities and could
negatively impact operations. Management believes these alternatives, if
necessary, represent a viable plan to address Company's liquidity needs.
 
                                     F-59
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
            SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                      Cost Capitalized
                                                         Subsequent     Gross Amounts at Which Carried
                                   Initial Cost        to Acquisition       at Close of Period(a)
                               --------------------- ------------------ ------------------------------
                                       Buildings and                            Buildings and             Accumulated     Year
  Description     Encumbrances  Land   Improvements  Land  Improvements  Land   Improvements   Total   Depreciation(b)(c) Built
  -----------     ------------ ------- ------------- ----- ------------ ------- ------------- -------- ------------------ -----
<S>               <C>          <C>     <C>           <C>   <C>          <C>     <C>           <C>      <C>                <C>
Wyndham Brand
Properties:
Wyndham Bel Age
Hotel
Los Angeles,
California......    $   --     $ 5,653   $ 32,212    $ --     $  106    $ 5,653   $ 32,318    $ 37,971       $  961       1984
Wyndham Bristol
Palace Hotel
Toronto,
Canada..........        --       3,048     15,503      --        --       3,048     15,503      18,551          424       1974
Wyndham Buena
Vista Palace
Resort & Spa
Orlando,
Florida.........     49,353        --     144,264      --        123        --     144,387     144,387        3,533       1977
Wyndham Buttes
Resort
Tempe, Arizona..        --         --      55,297      --        165        --      55,462      55,462        1,931       1986
Wyndham City
Centre
Washington,
District of
Columbia........        --       3,675     30,569      --         91      3,675     30,660      34,335        1,143       1969
Wyndham Emerald
Plaza
San Diego,
California......     35,000      5,551     60,462       17        95      5,568     60,557      66,125        1,730       1991
Wyndham Resprt &
Spa
Fort Lauderdale,
Florida.........        --       2,134     16,448       23     9,198      2,157     25,646      27,803        1,516       1961
Wyndham Franklin
Plaza
Philadelphia,
Pennsylvania....        --       4,878     62,793      --        117      4,878     62,910      67,788        2,016       1979
Wyndham
Greenspoint
Hotel
Houston, Texas..     40,156      1,930     39,815       20     1,091      1,950     40,906      42,856        2,863       1985
Wyndham Miami
Beach Resort
Miami, Florida..        --      13,000     54,875      --          3     13,000     54,878      67,878          626
Wyndham
Gateway--Miami
Airport
Miami, Florida..     25,625      2,561     23,009      --         43      2,561     23,052      25,613          823       1976
Wyndham Myrtle
Beach Resort &
Golf Club
Myrtle Beach,
South Carolina..        --       5,644     26,470       61     5,411      5,705     31,881      37,586        1,222       1974
Wyndham
Northwest
Chicago
Chicago,
Illinois........        --       1,212     52,025      --         76      1,212     52,101      53,313        1,549       1983
Wyndham
Peachtree
Conference
Center
Peachtree City
(Atlanta),
Georgia.........     37,873      3,059     21,915       33     4,833      3,092     26,748      29,840        2,185       1984
Wyndham Richmond
Airport
Richmond,
Virginia........         (h)       --       4,262      --      2,800        --       7,062       7,062          527       1997
Wyndham Toledo
Toledo, Ohio....        --         --      16,082      --        105        --      16,187      16,187          599       1985
Wyndham
Riverfront Hotel
New Orleans,
Louisiana.......        --       2,774     28,023      --          6      2,774     28,029      30,803          835       1996
Wyndham
Washington, D.C.
Washington,
District of
Columbia........        --       4,750     40,439      --        --       4,750     40,439      45,189        1,155       1983
<CAPTION>
                    Date of
  Description     Acquisition
  -----------     -----------
<S>               <C>
Wyndham Brand
Properties:
Wyndham Bel Age
Hotel
Los Angeles,
California......     1997
Wyndham Bristol
Palace Hotel
Toronto,
Canada..........     1998
Wyndham Buena
Vista Palace
Resort & Spa
Orlando,
Florida.........     1998
Wyndham Buttes
Resort
Tempe, Arizona..     1997
Wyndham City
Centre
Washington,
District of
Columbia........     1997
Wyndham Emerald
Plaza
San Diego,
California......     1997
Wyndham Resprt &
Spa
Fort Lauderdale,
Florida.........     1996
Wyndham Franklin
Plaza
Philadelphia,
Pennsylvania....     1997
Wyndham
Greenspoint
Hotel
Houston, Texas..     1996
Wyndham Miami
Beach Resort
Miami, Florida..     1998
Wyndham
Gateway--Miami
Airport
Miami, Florida..     1997
Wyndham Myrtle
Beach Resort &
Golf Club
Myrtle Beach,
South Carolina..     1997
Wyndham
Northwest
Chicago
Chicago,
Illinois........     1997
Wyndham
Peachtree
Conference
Center
Peachtree City
(Atlanta),
Georgia.........     1995
Wyndham Richmond
Airport
Richmond,
Virginia........     1998
Wyndham Toledo
Toledo, Ohio....     1997
Wyndham
Riverfront Hotel
New Orleans,
Louisiana.......     1997
Wyndham
Washington, D.C.
Washington,
District of
Columbia........     1998
</TABLE>
 
                                      F-60
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent      Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition        at Close of Period (a)
                               ------------------- ----------------- ------------------------------------
                                     Buildings and                              Buildings and                 Accumulated
  Description     Encumbrances Land  Improvements  Land Improvements  Land      Improvements    Total     Depreciation (b)(c)
  -----------     ------------ ----- ------------- ---- ------------ --------- --------------- ---------- -------------------
<S>               <C>          <C>   <C>           <C>  <C>          <C>       <C>             <C>        <C>
Wyndham
Westshore Hotel
Tampa, Florida..     31,675    1,448    31,565     --        166         1,448        31,731       33,179        1,130
Wyndham Garden
Hotel--
Brookfield
Brookfield,
Illinois........        --     1,787    17,564     --        --          1,787        17,564       19,351          481
Wyndham Garden
Hotel--Charlotte
Charlotte, North
Carolina........        --       792    17,535     --        --            792        17,535       18,327          480
Wyndham Garden
Hotel--Commerce
Los Angeles,
California......        --     2,116    26,497     --        --          2,116        26,497       28,613          726
Wyndham Garden
Hotel--Market
Center
Dallas, Texas...        --       967    12,796     --        --            967        12,796       13,763          350
Wyndham Garden
Hotel--Park
Central
Dallas, Texas...        --     4,523       --      --      8,711         4,523         8,711       13,234           48
Wyndham Garden
Hotel--
Indianapolis
Indianapolis,
Indiana.........        --       513    15,497     --        --            513        15,497       16,010          424
Wyndham Garden
Hotel--K.C.
Airport
Airport--Kansas
City, Missouri..        --       970     7,993     --        --            970         7,993        8,963          219
Wyndham Garden
Hotel--Knoxville
Knoxville,
Tennessee.......      4,539      825     6,467     --        --            825         6,467        7,292          177
Wyndham Garden
Hotel LaGuardia
Airport
New York, New
York............        --     1,800    16,443     --          7         1,800        16,450       18,250          490
Wyndham Garden
Hotel--Las
Colinas
Dallas, Texas...        --     1,884    16,963     --          6         1,884        16,969       18,853          505
Wyndham Garden
Hotel--Midtown
Atlanta,
Georgia.........        --     2,322    13,785     --        749         2,322        14,534       16,856        1,010
Wyndham Garden
Hotel--Novi
Detroit,
Michigan........        --       555    10,401     --          6           555        10,407       10,962          310
Wyndham Garden
Hotel--Omaha
Omaha,
Nebraska........      5,618      710    10,086     --        --            710        10,086       10,796          276
Wyndham Garden
Hotel--Overland
Park
Overland Park,
Kansas..........        --       769     3,532     --        --            769         3,532        4,301           97
Wyndham Garden
Hotel--
Pleasanton
Pleasanton,
California......        --     1,568    12,845     --          6         1,568        12,851       14,419          369
Wyndham Garden
Hotel--
Richardson
Richardson,
Texas...........        --       530     8,048     --        --            530         8,048        8,578          220
Wyndham Garden
Hotel--
Schaumburg,
Illinois........        --     1,613    14,464     --        --          1,613        14,464       16,077          396
Wyndham Garden
Hotel--West Port
St. Louis,
Missouri........        --       862     9,273     --          4           862         9,277       10,139          254
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Wyndham
Westshore Hotel
Tampa, Florida..  1984     1997
Wyndham Garden
Hotel--
Brookfield
Brookfield,
Illinois........  1990     1998
Wyndham Garden
Hotel--Charlotte
Charlotte, North
Carolina........  1989     1998
Wyndham Garden
Hotel--Commerce
Los Angeles,
California......  1991     1998
Wyndham Garden
Hotel--Market
Center
Dallas, Texas...  1968     1998
Wyndham Garden
Hotel--Park
Central
Dallas, Texas...  1998     1998
Wyndham Garden
Hotel--
Indianapolis
Indianapolis,
Indiana.........  1990     1998
Wyndham Garden
Hotel--K.C.
Airport
Airport--Kansas
City, Missouri..  1992     1998
Wyndham Garden
Hotel--Knoxville
Knoxville,
Tennessee.......  1989     1998
Wyndham Garden
Hotel LaGuardia
Airport
New York, New
York............  1988     1997
Wyndham Garden
Hotel--Las
Colinas
Dallas, Texas...  1986     1997
Wyndham Garden
Hotel--Midtown
Atlanta,
Georgia.........  1987     1996
Wyndham Garden
Hotel--Novi
Detroit,
Michigan........  1988     1997
Wyndham Garden
Hotel--Omaha
Omaha,
Nebraska........  1991     1998
Wyndham Garden
Hotel--Overland
Park
Overland Park,
Kansas..........  1971     1998
Wyndham Garden
Hotel--
Pleasanton
Pleasanton,
California......  1985     1997
Wyndham Garden
Hotel--
Richardson
Richardson,
Texas...........  1996     1998
Wyndham Garden
Hotel--
Schaumburg,
Illinois........  1985     1998
Wyndham Garden
Hotel--West Port
St. Louis,
Missouri........  1997     1998
</TABLE>
 
                                      F-61
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                     Cost Capitalized
                                                       Subsequent       Gross Amounts at Which Carried
                                   Initial Cost       to Acquisition        at Close of Period (a)
                               -------------------- ------------------- -----------------------------------
                                      Buildings and                               Buildings and                 Accumulated
  Description     Encumbrances  Land  Improvements  Land   Improvements  Land      Improvements   Total     Depreciation (b)(c)
  -----------     ------------ ------ ------------- -----  ------------ --------- ------------------------- -------------------
<S>               <C>          <C>    <C>           <C>    <C>          <C>       <C>            <C>        <C>
Wyndham Garden
Hotel--Vinings
Atlanta,
Georgia.........      9,675     1,700     22,853      --         --         1,700        22,853      24,553          626
Wyndham Garden
Hotel--Wichita
Wichita,
Kansas..........      3,143       960      5,978      --         --           960         5,978       6,938          164
Wyndham Garden
Hotal--WoodDale
Chicago,
Illinois........        --      2,266     12,939      --           7        2,266        12,946      15,212          446
Wyndham Grand
Heritage -
Ambassador West
Chicago,
Illinois........        --      2,059     11,856      --       1,659        2,059        13,515      15,574          502
Wyndham Grand
Heritage
- Bourbon
Orleans Hotel
New Orleans,
Louisiana.......     13,500     1,942     14,209      171      1,168        2,113        15,377      17,490        1,391
Wyndham Grand
Heritage - The
Fairmount
San Antonio,
Texas...........        --        --       2,957      --         137          --          3,094       3,094          278
Wyndham Grand
Heritage - The
Mayfair
St. Louis,
Missouri........        --        250      7,559        3        960          253         8,519       8,772          536
Wyndham Grand
Heritage - The
Tutwiler
Birmingham,
Alabama.........        --      1,444      8,124      (26)       812        1,418         8,936      10,354          505
Wyndham Grand
Heritage -
Tremont House
Boston,
Massachusetts...        --      1,776     14,066       18     10,033        1,794        24,099      25,893        1,445
Wyndham Grand
Heritage - Union
Station
Nashville,
Tennessee.......        --        --       7,512      --         716          --          8,228       8,228          326
Grand Bay Hotels
& Resort:
Carmel Valley
Ranch
Carmel,
California......        --      4,430     14,704      --      10,888        4,430        25,592      30,022        1,011
Grand Bay Hotel
Coconut Grove
Miami, Florida..     25,200     3,066     28,442    1,237       (920)       4,303        27,522      31,825        1,007
The Boulders
Scottsdale,
Arizona.........        --     13,188    121,700      --       1,051       13,188       122,751     135,939        6,833
The Lodge at
Ventana Canyon
Tucson,
Arizona.........     28,489    13,287     23,332      --        (208)      13,287        23,124      36,411        1,312
The Peaks Resort
& Spa
Telluride,
Colorado........        --      5,141     13,997      --         669        5,141        14,666      19,807          869
Summerfield
Suites:
Summerfield--
Denver South
Denver,
Colorado........        --      1,072      8,183      --          36        1,072         8,219       9,291          203
Summerfield--
Hanover
Whippany, New
Jersey..........        --      2,223     18,585      --          16        2,223        18,601      20,824          268
<CAPTION>
                  Year     Date of
  Description     Built  Acquisition
  -----------     ------ -----------
<S>               <C>    <C>
Wyndham Garden
Hotel--Vinings
Atlanta,
Georgia.........  1985      1998
Wyndham Garden
Hotel--Wichita
Wichita,
Kansas..........  1985      1998
Wyndham Garden
Hotal--WoodDale
Chicago,
Illinois........  1986      1997
Wyndham Grand
Heritage -
Ambassador West
Chicago,
Illinois........  1924      1997
Wyndham Grand
Heritage
- Bourbon
Orleans Hotel
New Orleans,
Louisiana.......  1800s     1995
Wyndham Grand
Heritage - The
Fairmount
San Antonio,
Texas...........  1906      1995
Wyndham Grand
Heritage - The
Mayfair
St. Louis,
Missouri........  1925      1996
Wyndham Grand
Heritage - The
Tutwiler
Birmingham,
Alabama.........  1913      1996
Wyndham Grand
Heritage -
Tremont House
Boston,
Massachusetts...  1925      1996
Wyndham Grand
Heritage - Union
Station
Nashville,
Tennessee.......  1986      1997
Grand Bay Hotels
& Resort:
Carmel Valley
Ranch
Carmel,
California......  1987      1997
Grand Bay Hotel
Coconut Grove
Miami, Florida..  1983      1997
The Boulders
Scottsdale,
Arizona.........  1985      1997
The Lodge at
Ventana Canyon
Tucson,
Arizona.........  1985      1997
The Peaks Resort
& Spa
Telluride,
Colorado........  1992      1997
Summerfield
Suites:
Summerfield--
Denver South
Denver,
Colorado........  1997      1998
Summerfield--
Hanover
Whippany, New
Jersey..........  1997      1998
</TABLE>
 
                                      F-62
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent      Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition        at Close of Period (a)
                               ------------------- ----------------- ------------------------------------
                                     Buildings and                              Buildings and                 Accumulated
  Description     Encumbrances Land  Improvements  Land Improvements  Land      Improvements    Total     Depreciation (b)(c)
  -----------     ------------ ----- ------------- ---- ------------ --------- --------------- ---------- -------------------
<S>               <C>          <C>   <C>           <C>  <C>          <C>       <C>             <C>        <C>
Summerfield--
Morristown
Morristown, New
Jersey..........       --      3,050    20,920     --         24         3,050        20,944       23,994          272
Summerfield--
Seattle Downtown
Seattle,
Washington......       --      1,515    24,276      16       624         1,531        24,900       26,431        1,938
Summerfield--
Waltham
Waltham,
Massachusetts...       --      2,639    16,351     --        140         2,639        16,491       19,130          286
Malmaison:
Malmaison
Edinburgh
Edinburgh,
United Kingdom..        (i)    2,674     7,747       6       496         2,680         8,243       10,923          188
Malmaison
Glasgow
Glasgow, United
Kingdom.........        (i)    2,859     8,056       6        21         2,865         8,077       10,942          285
Malmaison
Manchester
Manchester,
United Kingdom..        (i)    5,332     9,859      12     3,565         5,344        13,424       18,768          203
Malmaison
Newcastle
Newcastle,
United Kingdom..        (i)    3,672    12,183       7       --          3,679        12,183       15,862          197
Malmaison Leeds
Leeds, United
Kingdom.........        (i)      --     10,315     --        --            --         10,315       10,315          --
ClubHouse Inns:
ClubHouse--
Nashville
Airport
Nashville,
Tennessee.......       --        907     5,526     --        --            907         5,526        6,433          151
ClubHouse Inn--
Albuquerque
Albuquerque, New
Mexico..........       --        990     5,793     --        --            990         5,793        6,783          159
ClubHouse Inn--
Atlanta
(Norcross)
Atlanta,
Georgia.........     4,530       785     9,691     --        --            785         9,691       10,476          265
ClubHouse Inn--
Overland Park
Overland Park,
Kansas..........     4,846       830     7,397     --        --            830         7,397        8,227          203
ClubHouse Inn--
Savannah
Savannah,
Georgia.........       --        925     4,555     --        105           925         4,660        5,585          127
ClubHouse Inn--
Topeka
Topeka, Kansas..       --        390     5,312     --        --            390         5,312        5,702          145
ClubHouse Inn--
Valdosta
Valdosta,
Georgia.........       --        825     5,588     --        --            825         5,588        6,413          153
ClubHouse Inn &
Conference
Center
Nashville,
Tennessee.......       --      1,582    12,337     --        --          1,582        12,337       13,919          338
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Summerfield--
Morristown
Morristown, New
Jersey..........  1997     1998
Summerfield--
Seattle Downtown
Seattle,
Washington......  1985     1996
Summerfield--
Waltham
Waltham,
Massachusetts...  1997     1998
Malmaison:
Malmaison
Edinburgh
Edinburgh,
United Kingdom..  1994     1998
Malmaison
Glasgow
Glasgow, United
Kingdom.........  1997     1998
Malmaison
Manchester
Manchester,
United Kingdom..  1998     1998
Malmaison
Newcastle
Newcastle,
United Kingdom..  1997     1998
Malmaison Leeds
Leeds, United
Kingdom.........  1998       (e)
ClubHouse Inns:
ClubHouse--
Nashville
Airport
Nashville,
Tennessee.......  1988     1998
ClubHouse Inn--
Albuquerque
Albuquerque, New
Mexico..........  1987     1998
ClubHouse Inn--
Atlanta
(Norcross)
Atlanta,
Georgia.........  1988     1998
ClubHouse Inn--
Overland Park
Overland Park,
Kansas..........  1988     1998
ClubHouse Inn--
Savannah
Savannah,
Georgia.........  1989     1998
ClubHouse Inn--
Topeka
Topeka, Kansas..  1986     1998
ClubHouse Inn--
Valdosta
Valdosta,
Georgia.........  1988     1998
ClubHouse Inn &
Conference
Center
Nashville,
Tennessee.......  1991     1998
</TABLE>
 
                                      F-63
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                    Cost Capitalized
                                                       Subsequent     Gross Amounts at Which Carried
                                   Initial Cost      to Acquisition       at Close of Period (a)
                               -------------------- ----------------- -----------------------------------
                                      Buildings and                             Buildings and                 Accumulated
  Description     Encumbrances  Land  Improvements  Land Improvements  Land      Improvements   Total     Depreciation (b)(c)
  -----------     ------------ ------ ------------- ---- ------------ --------- ------------------------- -------------------
<S>               <C>          <C>    <C>           <C>  <C>          <C>       <C>            <C>        <C>
Non-Proprietary
Brand
Properties:
Marriott Albany
Albany, New
York............        --      4,000    68,856      --        32         4,000       68,888       72,888        1,010
Marriott
Arlington
Arlington,
Texas...........        --        --     63,045      --        91           --        63,136       63,136          932
Marriott Atlanta
North Central
Atlanta,
Georgia.........        --        --     36,462      --       185           --        36,647       36,647          536
Marriott Boston
Andover
Andover,
Massachusetts...        --      2,318    33,245      --       375         2,318       33,620       35,938          498
Marriott Boston
Westborough
Westborough,
Massachusetts...        --      1,500    41,968      --       107         1,500       42,075       43,575          609
Marriott Houston
Greenspoint
North
Houston, Texas..        --      3,600    44,211      --        29         3,600       44,240       47,840          649
Marriott
Minneapolis
Southwest
Minnetonka,
Minnesota.......        --      2,968    36,933      --        87         2,968       37,020       39,988          520
Marriott
Colorado Springs
Colorado
Springs,
Colorado........        --      1,783    53,252      --        (5)        1,783       53,246       55,029          810
Marriott
Harrisburg
Harrisburg,
Pennsylvania....     19,988     3,400    38,304      --       246         3,400       38,550       41,951          560
Marriott Indian
River Plantation
Resort
Stuart,
Florida.........        --      6,800    48,606      --       590         6,800       49,196       55,996          575
Marriott Casa
Marina Resort
Key West,
Florida.........     31,000    15,158    85,078      --       136        15,158       85,214      100,372          415
Marriott Troy
Troy, Michigan..        --      1,790    29,220       19    2,114         1,809       31,334       33,143        2,820
Marriott Reach
Resort
Key West,
Florida.........     24,911    10,029    24,947      --       833        10,029       25,780       35,809          386
Marriott Suites
At Valley Forge
Valley Forge,
Pennsylvania....        --      2,619    41,997      --        23         2,619       42,020       44,639          605
Marriott
Philadelphia
West
West
Conshohocken,
Pennsylvania....        --      2,500    67,279      --       --          2,500       67,279       69,779          992
Marriott
Pittsburgh
Airport
Pittsburgh,
Pennsylvania....     14,743     3,000    54,780      --        46         3,000       54,826       57,826          801
Marriott Roanoke
Airport
Roanoke,
Virginia........        --      1,653    27,693      --        20         1,653       27,713       29,366          417
Marriott San
Diego Mission
Valley
San Diego,
California......        --      8,000    40,743      --        26         8,000       40,769       48,769          593
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Non-Proprietary
Brand
Properties:
Marriott Albany
Albany, New
York............  1985     1998
Marriott
Arlington
Arlington,
Texas...........  1985     1998
Marriott Atlanta
North Central
Atlanta,
Georgia.........  1975     1998
Marriott Boston
Andover
Andover,
Massachusetts...  1985     1998
Marriott Boston
Westborough
Westborough,
Massachusetts...  1985     1998
Marriott Houston
Greenspoint
North
Houston, Texas..  1981     1998
Marriott
Minneapolis
Southwest
Minnetonka,
Minnesota.......  1988     1998
Marriott
Colorado Springs
Colorado
Springs,
Colorado........  1989     1998
Marriott
Harrisburg
Harrisburg,
Pennsylvania....  1980     1998
Marriott Indian
River Plantation
Resort
Stuart,
Florida.........  1987     1998
Marriott Casa
Marina Resort
Key West,
Florida.........  1980     1998
Marriott Troy
Troy, Michigan..  1990     1995
Marriott Reach
Resort
Key West,
Florida.........  1978     1998
Marriott Suites
At Valley Forge
Valley Forge,
Pennsylvania....  1985     1998
Marriott
Philadelphia
West
West
Conshohocken,
Pennsylvania....  1991     1998
Marriott
Pittsburgh
Airport
Pittsburgh,
Pennsylvania....  1987     1998
Marriott Roanoke
Airport
Roanoke,
Virginia........  1983     1998
Marriott San
Diego Mission
Valley
San Diego,
California......  1988     1998
</TABLE>
 
                                      F-64
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent     Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition       at Close of Period (a)
                               ------------------- ----------------- ----------------------------------
                                     Buildings and                            Buildings and                 Accumulated     Year
  Description     Encumbrances Land  Improvements  Land Improvements  Land     Improvements   Total     Depreciation (b)(c) Built
  -----------     ------------ ----- ------------- ---- ------------ -------- ------------------------- ------------------- -----
<S>               <C>          <C>   <C>           <C>  <C>          <C>      <C>            <C>        <C>                 <C>
Full Service
Hotels:
Marriott St.
Louis West
St. Louis,
Missouri........     16,496    1,800     48,251    --         58        1,800        48,309      50,109          717        1990
Marriott
Syracuse
East Syracuse,
New York........     10,374    1,150     29,236    --        563        1,150        29,799      30,949          436        1977
Marriott Tysons
Corner
Tysons Corner,
Virginia........        --     3,650     64,333    --        113        3,650        64,446      68,096          956        1981
Marriott Warner
Center
Woodland Hills,
California......        --     6,250    100,063    --         10        6,250       100,073     106,323        1,485        1986
Courtyard by
Marriott
Beachwood,
Ohio............        --     1,510      7,553    --        190        1,510         7,743       9,253          324        1986
Doubletree Hotel
Anaheim
Orange,
California......     13,467    2,464     23,297    --        403        2,464        23,700      26,164          889        1984
Doubletree Hotel
Corporate Woods
Overland Park,
Kansas..........     21,909    3,317     38,088    --        318        3,317        38,406      41,723        1,456        1982
Doubletree Hotel
Post Oak
Houston, Texas..     29,748    4,441     43,672    --      1,059        4,441        44,731      49,172        1,689        1982
Doubletree Hotel
St. Louis
St. Louis,
Missouri........     13,366    2,160     18,300    --        453        2,160        18,753      20,913          701        1984
Doubletree Hotel
Allen Center
Houston, Texas..     11,156    2,280     24,707    --      1,810        2,280        26,517      28,797        1,530        1978
Doubletree Guest
Suites
Glenview,
Illinois........     20,500    3,237     19,709    --        181        3,237        19,890      23,127          759        1988
Doubletree Hotel
Westminster
Westminster
(Denver),
Colorado........        --     1,454      9,973     15     1,099        1,469        11,072      12,541          768        1980
Doubletree Hotel
Tallahassee,
Florida.........        --     2,127      7,779    --      2,792        2,127        10,571      12,698          637        1977
Doubletree Hotel
Des Plaines
Des Plaines
(Chicago),
Illinois........        --     1,903      5,555    --      3,211        1,903         8,766      10,669          530        1969
Doubletree Hotel
Minneapolis,
Minnesota.......        --     1,650     15,895    --      1,269        1,650        17,164      18,814          861        1986
Doubletree Hotel
Tulsa,
Oklahoma........      9,246    1,428     18,596    --         39        1,428        18,635      20,063        1,071        1982
Doubletree Park
Place
Minneapolis,
Minnesota.......        --     2,188     13,531    --      3,466        2,188        16,997      19,185          745        1981
Doubletree Miami
Airport
Miami, Florida..        --     3,808      7,052    --      2,644        3,808         9,696      13,504          572        1975
<CAPTION>
                    Date of
  Description     Acquisition
  -----------     -----------
<S>               <C>
Full Service
Hotels:
Marriott St.
Louis West
St. Louis,
Missouri........     1998
Marriott
Syracuse
East Syracuse,
New York........     1998
Marriott Tysons
Corner
Tysons Corner,
Virginia........     1998
Marriott Warner
Center
Woodland Hills,
California......     1998
Courtyard by
Marriott
Beachwood,
Ohio............     1997
Doubletree Hotel
Anaheim
Orange,
California......     1997
Doubletree Hotel
Corporate Woods
Overland Park,
Kansas..........     1997
Doubletree Hotel
Post Oak
Houston, Texas..     1997
Doubletree Hotel
St. Louis
St. Louis,
Missouri........     1997
Doubletree Hotel
Allen Center
Houston, Texas..     1996
Doubletree Guest
Suites
Glenview,
Illinois........     1997
Doubletree Hotel
Westminster
Westminster
(Denver),
Colorado........     1996
Doubletree Hotel
Tallahassee,
Florida.........     1996
Doubletree Hotel
Des Plaines
Des Plaines
(Chicago),
Illinois........     1996
Doubletree Hotel
Minneapolis,
Minnesota.......     1997
Doubletree Hotel
Tulsa,
Oklahoma........     1996
Doubletree Park
Place
Minneapolis,
Minnesota.......     1997
Doubletree Miami
Airport
Miami, Florida..     1996
</TABLE>
 
                                      F-65
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent      Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition        at Close of Period (a)
                               ------------------- ----------------- ------------------------------------
                                     Buildings and                              Buildings and                 Accumulated
  Description     Encumbrances Land  Improvements  Land Improvements  Land      Improvements    Total     Depreciation (b)(c)
  -----------     ------------ ----- ------------- ---- ------------ --------- --------------- ---------- -------------------
<S>               <C>          <C>   <C>           <C>  <C>          <C>       <C>             <C>        <C>
Full Service
Hotels:
Embassy Suites
Chicago,
Illinois........     41,329      --     82,017     --        --            --         82,017       82,017        1,269
Embassy Suites
Schaumburg,
Illinois........        --     2,001    29,350     --        185         2,001        29,535       31,536          438
Embassy Suites
Hunt Valley,
Maryland........        --       529    13,872       6       314           535        14,186       14,721        1,257
Embassy Suites
Phoenix North
Phoenix,
Arizona.........        --     2,028    40,160     --         40         2,028        40,200       42,229          622
Hyatt Newporter
Newport Beach,
California......        --       --     15,611     --      1,685           --         17,296       17,296        1,293
Hyatt Regency
Lexington,
Kentucky........        --       --     11,958     --      1,280           --         13,238       13,238          964
Hilton Cleveland
South
Independence,
Ohio............        --     2,760    12,264      29     1,280         2,789        13,544       16,333        1,212
Hilton Gateway
Newark
Newark, New
Jersey..........        --     1,740    31,262     --         32         1,740        31,294       33,035          484
Hilton Columbus
Columbus,
Georgia.........        --       570    13,132     --        --            570        13,132       13,702          203
Hilton Del Mar
Del Mar (San
Diego),
California......        --     1,900    11,435      20       539         1,920        11,974       13,894          934
Hilton Greenwood
Village (Denver
South)
Greenwood
Village,
Colorado........        --     1,800    42,003     --        --          1,800        42,003       43,803          650
Hilton Dania
Dania, Florida..        --     2,651    24,748     --        --          2,651        24,748       27,399          367
Hilton
Huntington
Melville, New
York............        --     3,000    49,435     --        --          3,000        49,435       52,435          765
Hilton
Parsipanny
Parsippanny, New
Jersey..........        --     5,350    87,775     --         36         5,350        87,811       93,161        1,359
Hilton Melbourne
Airport
Melbourne,
Florida.........        --     1,502     6,391     --        145         1,502         6,536        8,038          234
Holiday Inn
Sebring,
Florida.........        --       626     2,387       7       420           633         2,807        3,440          242
Holiday Inn
San Angelo,
Texas...........        --       428     3,982      11       197           439         4,179        4,618          383
Holiday Inn--YO
Ranch
Kerrville,
Texas...........        --       410     6,099     --        119           410         6,218        6,628          230
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Full Service
Hotels:
Embassy Suites
Chicago,
Illinois........  1991     1998
Embassy Suites
Schaumburg,
Illinois........  1984     1998
Embassy Suites
Hunt Valley,
Maryland........  1985     1995
Embassy Suites
Phoenix North
Phoenix,
Arizona.........  1985     1998
Hyatt Newporter
Newport Beach,
California......  1962     1996
Hyatt Regency
Lexington,
Kentucky........  1977     1996
Hilton Cleveland
South
Independence,
Ohio............  1980     1995
Hilton Gateway
Newark
Newark, New
Jersey..........  1971     1998
Hilton Columbus
Columbus,
Georgia.........  1982     1998
Hilton Del Mar
Del Mar (San
Diego),
California......  1989     1996
Hilton Greenwood
Village (Denver
South)
Greenwood
Village,
Colorado........  1982     1998
Hilton Dania
Dania, Florida..  1988     1998
Hilton
Huntington
Melville, New
York............  1988     1998
Hilton
Parsipanny
Parsippanny, New
Jersey..........  1981     1998
Hilton Melbourne
Airport
Melbourne,
Florida.........  1986     1997
Holiday Inn
Sebring,
Florida.........  1983     1995
Holiday Inn
San Angelo,
Texas...........  1984     1995
Holiday Inn--YO
Ranch
Kerrville,
Texas...........  1984     1997
</TABLE>
 
                                      F-66
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent      Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition        at Close of Period (a)
                               ------------------- ----------------- ------------------------------------
                                     Buildings and                              Buildings and                 Accumulated
  Description     Encumbrances Land  Improvements  Land Improvements  Land      Improvements    Total     Depreciation (b)(c)
  -----------     ------------ ----- ------------- ---- ------------ --------- --------------- ---------- -------------------
<S>               <C>          <C>   <C>           <C>  <C>          <C>       <C>             <C>        <C>
Full Service
Hotels:
Holiday Inn
Aristocrat
Dallas, Texas...      --         144     7,806       2       244           146         8,050        8,196          734
Holiday Inn
Beachwood
Beachwood,
Ohio............      --         307    13,519     --        315           307        13,834       14,141          375
Holiday Inn
Crockett
San Antonio,
Texas (d) ......      --       1,936    12,130      21     1,224         1,957        13,354       15,311        1,212
Holiday Inn
Lenox
Atlanta,
Georgia.........      --         --     10,090     --        318           --         10,408       10,408          832
Holiday Inn
Northwest
Houston, Texas..      --         333     2,324       4       378           337         2,702        3,039          234
Holiday Inn
Northwest Plaza
Austin, Texas...      --       1,424     9,323      15       181         1,439         9,504       10,943          876
Holiday Inn
Select - Farmers
Branch
Farmers Branch
(Dallas),
Texas...........      --       3,045    15,786      33     1,830         3,078        17,616       20,694        1,548
Holiday Inn
Westlake
Beachwood,
Ohio............      --       2,843    14,218     --        798         2,843        15,016       17,859          617
Holiday Inn
Brentwood
Brentwood,
Tennessee.......      --       1,080    22,342     --          4         1,080        22,346       23,425          346
Holiday Inn
San Francisco,
California......      --         --     18,807     --         54           --         18,861       18,861          762
Redmont Hotel
Birmingham,
Alabama               --         227     2,151       2        78           229         2,229        2,458          115
Omni Inner
Harbour Hotel
Baltimore,
Maryland........      --       1,129    49,491     --        453         1,129        49,944       51,073        2,082
Radisson
Burlington
Burlington,
Vermont.........      --         935    28,453     --          4           935        28,457       29,392          440
Radisson Hotel &
Suites
Dallas, Texas...      --       1,011     8,276      10       302         1,021         8,578        9,599          781
Radisson
Englewood
Englewood, New
Jersey..........      --         --     26,320     --        --            --         26,320       26,320          407
Radisson Suite
Hotel
Kansas City,
Kansas..........      --         914    10,341     --        318           914        10,659       11,573          395
Radisson Hotel
Lisle,
Illinois........      --       1,995    24,726     --        --          1,995        24,726       26,721          383
Radisson New
Orleans Hotel
New Orleans,
Louisiana.......      --       2,463    23,630      43       987         2,506        24,617       27,123        2,198
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Full Service
Hotels:
Holiday Inn
Aristocrat
Dallas, Texas...  1925     1995
Holiday Inn
Beachwood
Beachwood,
Ohio............  1974     1998
Holiday Inn
Crockett
San Antonio,
Texas (d) ......  1909     1995
Holiday Inn
Lenox
Atlanta,
Georgia.........  1987     1996
Holiday Inn
Northwest
Houston, Texas..  1982     1995
Holiday Inn
Northwest Plaza
Austin, Texas...  1984     1995
Holiday Inn
Select - Farmers
Branch
Farmers Branch
(Dallas),
Texas...........  1979     1995
Holiday Inn
Westlake
Beachwood,
Ohio............  1980     1997
Holiday Inn
Brentwood
Brentwood,
Tennessee.......  1989     1998
Holiday Inn
San Francisco,
California......  1964     1997
Redmont Hotel
Birmingham,
Alabama           1925     1997
Omni Inner
Harbour Hotel
Baltimore,
Maryland........  1968     1997
Radisson
Burlington
Burlington,
Vermont.........  1975     1998
Radisson Hotel &
Suites
Dallas, Texas...  1986     1995
Radisson
Englewood
Englewood, New
Jersey..........  1989     1998
Radisson Suite
Hotel
Kansas City,
Kansas..........  1931     1995
Radisson Hotel
Lisle,
Illinois........  1987     1998
Radisson New
Orleans Hotel
New Orleans,
Louisiana.......  1924     1997
</TABLE>
 
                                      F-67
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                   Cost Capitalized
                                                      Subsequent       Gross Amounts at Which Carried
                                  Initial Cost      to Acquisition         at Close of Period (a)
                               ------------------- ------------------ ------------------------------------
                                     Buildings and                               Buildings and                 Accumulated
  Description     Encumbrances Land  Improvements  Land  Improvements  Land      Improvements    Total     Depreciation (b)(c)
  -----------     ------------ ----- ------------- ----  ------------ --------- --------------- ---------- -------------------
<S>               <C>          <C>   <C>           <C>   <C>          <C>       <C>             <C>        <C>
Radisson
Northbrook
Northbrook,
Illinois........       --      1,437    10,968       16       305         1,453        11,273       12,726          626
Radisson
Overland Park
Overland Park,
Kansas..........       --      1,296     5,377       14       578         1,310         5,955        7,265          312
Radisson
Riverwalk
Jacksonville,
Florida.........       --      2,400    16,965     (388)      486         2,012        17,451       19,463          661
Radisson Plaza
Hotel San Jose
Airport
San Jose,
California......       --      1,438    40,474      --        --          1,438        40,474       41,912          626
Radisson Suites
Town & Country
Houston, Texas..       --        655     9,725        7       195           662         9,920       10,582          917
Radisson Hotel
Beachwood,
Ohio............     5,593     2,226    11,129      --        313         2,226        11,442       13,668          477
Radisson Hotel
Akron, Ohio.....       --      1,136     5,678      --        131         1,136         5,809        6,945          244
Ramada Hotel
San Francisco,
California......       --        --     15,853      --        146           --         15,999       15,999          646
Sheraton Four
Points
Blacksburg,
Virginia........       --        470    16,651      --         10           470        16,661       17,131          258
Sheraton Four
Points
Saginaw,
Michigan........       --        773     6,451        8       310           781         6,761        7,542          617
WestCoast Hotel
& Marina
Long Beach,
California......       --        --      3,145      --      1,544           --          4,689        4,689          332
WestCoast Valley
River Inn
Eugene, Oregon..       --      1,754    15,839       19     1,055         1,773        16,894       18,667        1,097
Fort Magruder
Inn and
Conference
Center
Williamsburg,
Virginia........       --      2,192    22,499      --          4         2,192        22,503       24,695          348
Pickwick Hotel
San Francisco,
California......       --      2,000    11,922       22     5,314         2,022        17,236       19,258          824
Park Shore
Honolulu
Honolulu,
Hawaii..........       --        --     24,339      --        560           --         24,899       24,899          941
Limited Service
Hotels:
Hampton Inn
Canton, Ohio....       --        350     4,315        3       351           353         4,666        5,019          422
Hampton Inn
Rochester, New
York............       --        104     7,829        2       340           106         8,169        8,275          743
<CAPTION>
                  Year    Date of
  Description     Built Acquisition
  -----------     ----- -----------
<S>               <C>   <C>
Radisson
Northbrook
Northbrook,
Illinois........  1976     1995
Radisson
Overland Park
Overland Park,
Kansas..........  1974     1997
Radisson
Riverwalk
Jacksonville,
Florida.........  1979     1997
Radisson Plaza
Hotel San Jose
Airport
San Jose,
California......  1985     1998
Radisson Suites
Town & Country
Houston, Texas..  1986     1995
Radisson Hotel
Beachwood,
Ohio............  1968     1997
Radisson Hotel
Akron, Ohio.....  1989     1997
Ramada Hotel
San Francisco,
California......  1962     1997
Sheraton Four
Points
Blacksburg,
Virginia........  1971     1998
Sheraton Four
Points
Saginaw,
Michigan........  1984     1995
WestCoast Hotel
& Marina
Long Beach,
California......  1978     1996
WestCoast Valley
River Inn
Eugene, Oregon..  1973     1996
Fort Magruder
Inn and
Conference
Center
Williamsburg,
Virginia........  1975     1998
Pickwick Hotel
San Francisco,
California......  1928     1996
Park Shore
Honolulu
Honolulu,
Hawaii..........  1968     1997
Limited Service
Hotels:
Hampton Inn
Canton, Ohio....  1985     1995
Hampton Inn
Rochester, New
York............  1986     1995
</TABLE>
 
                                      F-68
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
      SCHEDULE III--REAL ESTATE AND ACCUMULATED DEPRECIATION--(Continued)
                            As of December 31, 1998
 
<TABLE>
<CAPTION>
                                                        Cost Capitalized
                                                          Subsequent        Gross Amounts at Which Carried
                                    Initial Cost         to Acquisition         at Close of Period (a)
                               ---------------------- -------------------- ---------------------------------
                                        Buildings and                               Buildings and                Accumulated
  Description     Encumbrances   Land   Improvements   Land   Improvements   Land   Improvements    Total    Depreciation (b)(c)
  -----------     ------------ -------- ------------- ------- ------------ -------- ------------- ---------- -------------------
<S>               <C>          <C>      <C>           <C>     <C>          <C>      <C>           <C>        <C>
Hampton Inn
Cleveland
Airport
North Olmsted,
Ohio............         --         236       5,483         2        412        238       5,895        6,133           531
Hampton Inn
Jacksonville
Airport
Jacksonville,
Florida.........         --         285       4,355         4        159        289       4,514        4,803           415
Arcadian Hotels:
Arcadian--
Brandschatch
Brandschatch-
Place, United
Kingdom.........          (j)       830       6,907         2         56        832       6,963        7,795           165
Arcadian--
Chilston Park
Chilston Park,
United Kingdom..          (j)       581       7,701         1        135        582       7,836        8,418           184
Arcadian--
Ettington Park
Ettington Park,
United Kingdom..          (j)     1,411      10,782         3         41      1,414      10,823       12,237           256
Arcadian--
Haycock
Haycock, United
Kingdom.........          (j)     1,660       9,937         4         86      1,664      10,023       11,687           237
Arcadian--
L'Horizon
L'Horizon,
United Kingdom..          (j)     3,320      18,678         7         47      3,327      18,725       22,052           443
Arcadian--
Mollington
Banastre
Mollington
Banastre, United
Kingdom.........          (j)     1,245       9,504         3        113      1,248       9,617       10,865           227
Arcadian--
Nutfield Priory
Nutfield Priory,
United Kingdom..          (j)     2,075      18,900         5        125      2,080      19,025       21,105           450
Arcadian--Priest
House
Priest House,
United Kingdom..          (j)       664       6,559         1         23        665       6,582        7,247           156
Arcadian--
Rookery Hall
Rookery Hall,
United Kingdom..          (j)       830       4,777         2         30        832       4,807        5,639           114
Arcadian--Wood
Hall
Wood Hall,
United Kingdom..          (j)       747       4,364         2         10        749       4,374        5,123           103
Arcadian--
Woodlands Park
Woodlands Park,
United Kingdom..          (j)     2,075      11,437         5         91      2,080      11,528       13,608           272
Other:
Bay Meadows
Racecourse
San Mateo
California (g)..         --         --       15,052     2,340      6,813      2,340      21,865       24,205         3,497
Golden Door Spa
Escondido,
California......       6,000      5,800       3,000       --         --       5,800       3,000        8,800            46
                    --------   --------  ----------   -------   --------   --------  ----------   ----------      --------
                    $609,048   $375,209  $3,961,539   $ 3,925   $124,073   $379,134  $4,085,612   $4,464,746      $130,211
                    ========   ========  ==========   =======   ========   ========  ==========   ==========      ========
<CAPTION>
                  Year       Date of
  Description     Built    Acquisition
  -----------     -------- -----------
<S>               <C>      <C>
Hampton Inn
Cleveland
Airport
North Olmsted,
Ohio............   1986       1995
Hampton Inn
Jacksonville
Airport
Jacksonville,
Florida.........   1985       1995
Arcadian Hotels:
Arcadian--
Brandschatch
Brandschatch-
Place, United
Kingdom.........  1980 (f)    1998
Arcadian--
Chilston Park
Chilston Park,
United Kingdom..  1985 (f)    1998
Arcadian--
Ettington Park
Ettington Park,
United Kingdom..  1984 (f)    1998
Arcadian--
Haycock
Haycock, United
Kingdom.........  1632 (f)    1998
Arcadian--
L'Horizon
L'Horizon,
United Kingdom..  1954 (f)    1998
Arcadian--
Mollington
Banastre
Mollington
Banastre, United
Kingdom.........  1953 (f)    1998
Arcadian--
Nutfield Priory
Nutfield Priory,
United Kingdom..  1988 (f)    1998
Arcadian--Priest
House
Priest House,
United Kingdom..    (f)       1998
Arcadian--
Rookery Hall
Rookery Hall,
United Kingdom..  1960 (f)    1998
Arcadian--Wood
Hall
Wood Hall,
United Kingdom..  1988 (f)    1998
Arcadian--
Woodlands Park
Woodlands Park,
United Kingdom..  1988 (f)    1998
Other:
Bay Meadows
Racecourse
San Mateo
California (g)..   1934       1997
Golden Door Spa
Escondido,
California......   1954       1998
 
</TABLE>
 
                                      F-69
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
                             NOTES TO SCHEDULE III
                                (in thousands)
 
<TABLE>
<CAPTION>
                                                                      Period
                                                                    October 2,
                             Year Ended   Year Ended   Year Ended  1995 through
                            December 31, December 31, December 31, December 31,
                                1998         1997         1997         1995
                            ------------ ------------ ------------ ------------
<S>                         <C>          <C>          <C>          <C>
(a) Reconciliation of Real
    Estate
  Balance at beginning of
   period.................   $1,863,568   $  597,494    $242,132     $    --
  Additions during this
   period:
    Acquisitions..........    2,473,180    1,209,052     342,557      242,132
    Improvements..........      127,998       57,022      12,805          --
                             ----------   ----------    --------     --------
  Balance at end of
   period.................   $4,464,746   $1,863,568    $597,494     $242,132
                             ==========   ==========    ========     ========
(b)Reconciliation of
     Accumulated
     Depreciation:
  Balance at beginning of
   period.................   $   41,041   $   12,048    $  1,508     $    --
    Depreciation for
     period...............       89,170       28,993      10,540        1,508
                             ----------   ----------    --------     --------
  Balance at end of
   period.................   $  130,211   $   41,041    $ 12,048     $  1,508
                             ==========   ==========    ========     ========
</TABLE>
 
(c) Depreciation is computed on buildings and improvements based upon a useful
    life of 35 years.
 
(d) Hotel sold in March 1999.
 
(e) Hotel under development expected to open in 1999.
 
(f) Year built represents first date operated as a hotel.
 
(g) Racetrack sold February 1999.
 
(h) Hotel is encumbered by a capital lease obligation of $4,531.
 
(i) Hotels encumbered by debt obligations of $27,037 which is secured by 4
    hotels and one under development.
 
(j) Hotels encumbered by obligations totaling $97,140 which is secured by 11
    hotels an one under development.
 
                                     F-70
<PAGE>
 
                      PATRIOT AMERICAN HOSPITALITY, INC.
 
                 SCHEDULE IV -- MORTGAGE LOANS ON REAL ESTATE
 
                            As of December 31, 1998
                                (in thousands)
 
<TABLE>
<CAPTION>
                                                                                                             Principal
                                                                                                             Amount of
                                                                                                               Loans
                                                                                                             Subject to
                                                                                      Face      Carrying     Delinquent
                          Interest                     Periodic Payment      Prior  Amount of   Amount of   Principal or
      Description           Rate    Maturity Date           Terms            Liens  Mortgages Mortgages (a)   Interest
      -----------         -------- --------------- ------------------------ ------- --------- ------------- ------------
<S>                       <C>      <C>             <C>                      <C>     <C>       <C>           <C>
Promissory note,
collateralized by a        10.25%  January 1, 2000 Monthly payments of         None  $36,000     $36,000        None
first lien deed of trust                           interest only are
on the Crown Plaza                                 required. Principal
Ravinia Hotel...........                           payable in full at
                                                   maturity
Promissory note,
collateralized by a
second lien deed of         12.5%  January 1, 2000 Monthly payments of      $36,000    4,500       4,500        None
trust on the Crowne                                interest only are
Plaza Ravinia Hotel.....                           required. Principal
                                                   payable in full at
                                                   maturity
Promissory note,
collateralized by a          9.0%  August 31, 1999 Monthly payments of         None   31,400      31,102        None
first lien deed of trust                           interest only are
on the Wyndham Wind                                required. Principal
Watch Hotel.............                           payable in full at
                                                   maturity
                                                                                     -------     -------
                                                                                     $71,900     $71,602
                                                                                     =======     =======
</TABLE>
----
(a)Reconciliation of Mortgage Loans on Real Estate:
 
<TABLE>
<CAPTION>
                                                                       Period
                                                                   October 2, 1995
                             Year Ended   Year Ended   Year Ended      Through
                            December 31, December 31, December 31,  December 31,
                                1998         1997         1996          1995
                            ------------ ------------ ------------ ---------------
   <S>                      <C>          <C>          <C>          <C>
   Balance at beginning of
   period..................   $71,602      $71,602      $40,500        $   --
   New mortgage loans......       --           --        31,400         40,500
   Principal payments re-
   ceived..................       --           --          (298)           --
                              -------      -------      -------        -------
   Balance at end of peri-
   od......................   $71,602      $71,602      $71,602        $40,500
                              =======      =======      =======        =======
</TABLE>
 
  For federal income tax purposes, the aggregate cost of investments in
mortgage loans on real estate is the carrying amount as disclosed in the
schedule.
 
                                      F-71