<PAGE>

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

General

We are a subsidiary operating partnership of MeriStar Hospitality Corporation.
We own a portfolio of upscale, full-service hotels in the United States and
Canada. Our portfolio is diversified by franchise and brand affiliations. As of
December 31, 2001, we owned 112 hotels, with 28,653 rooms, all of which were
leased by our taxable subsidiaries and managed by MeriStar Hotels & Resorts,
Inc.

We were created on August 3, 1998, as a result of the merger between CapStar
Hotel Company and when American General Hospitality Corporation, and the
subsequent formation of MeriStar Hospitality, the merged entity. MeriStar
Hospitality, a real estate investment trust, or REIT, is the general partner and
owns a one percent interest in us as of December 31, 2001. The limited partners
are as follows:

      .     MeriStar LP, Inc., a wholly-owned subsidiary of MeriStar
            Hospitality, which owns approximately a 90 percent interest as of
            December 31, 2001; and

      .     various third parties, which owned an aggregate interest of nine
            percent at December 31, 2001.

Partners' capital includes the partnership interests of MeriStar Hospitality and
MeriStar LP, Inc. MeriStar Hospitality held 482,533 and 484,581 common OP units
as of December 31, 2001 and 2000, respectively. MeriStar LP, Inc. held
44,041,614 and 43,918,443 common OP units as of December 31, 2001 and 2000,
respectively. Due to the redemption rights of the limited partnership units held
by third parties, these units have been excluded from partner's capital and
classified as Redeemable OP units and are recorded at redemption value. At
December 31, 2001 and 2000, there were 4,508,855 and 4,448,268 redeemable units
outstanding, respectively.

Prior to January 1, 2001, in order for MeriStar Hospitality to maintain its tax
status as a REIT, we were not permitted to participate in the operations of our
hotel properties. To comply with this requirement through December 31, 2000, all
of our properties were subject to leases involving two third-party lessees,
MeriStar Hotels and Prime Hospitality Corporation.

On January 1, 2001, changes to the federal tax laws governing REITs became
effective. Those changes are commonly known as the REIT Modernization Act, or
RMA. The RMA permits REITs to create taxable subsidiaries that are subject to
taxation similar to subchapter C Corporations. We have created a number of these
taxable subsidiaries to lease our real property. The RMA prohibits our taxable
subsidiaries from engaging in the following activities:

      .     Managing the properties they lease (our taxable subsidiaries must
            enter into an "arm's length" management agreement with an
            independent third-party manager that is actively involved in the
            trade or business of hotel management and manages properties on
            behalf of other owners);

      .     Leasing a property that contains gambling operations; or

      .     Owning a brand or franchise.

We believe establishing taxable subsidiaries to lease the properties we own
provides a more efficient alignment of and ability to capture the economic
interests of property ownership. Under the prior lease structure with MeriStar
Hotels, we received lease payments based on the revenues generated by the
properties; MeriStar Hotels, however, operated the properties in order to
maximize net operating income from the properties. This inconsistency could
potentially result in the properties being operated in a way that did not
maximize revenues. With the assignment of the leases from MeriStar Hotels to our
taxable subsidiaries and the execution of the new management agreements (as
described below), we gained the economic risks and rewards usually associated
with ownership of real estate, and property revenues became the basis for
MeriStar Hotels' management fees.

Subsidiaries of MeriStar Hotels assigned the participating leases to our
wholly-owned taxable subsidiaries as of January 1, 2001. In connection with the
assignment, the taxable subsidiaries executed new management agreements with a
subsidiary of MeriStar Hotels to manage our hotels. Under these management
agreements, the taxable subsidiaries pay a management fee to MeriStar Hotels for
each property. The taxable subsidiaries in turn make rental payments to us under
the participating leases. The management agreements have been structured to
substantially mirror the economics of the former leases. The assignment of the
leases from MeriStar Hotels to our taxable subsidiaries did not result in any
cash consideration exchanged among the parties except for the transfer of hotel
operating assets and liabilities to the taxable subsidiaries. Under the new
management agreements, the base management fee is 2.5% of total hotel revenue.
MeriStar Hotels can also earn incentive management fees, based on meeting
performance thresholds, of up to 1.5% of total hotel revenue. The agreements
have an initial term of 10 years with three renewal periods of five years each
at the option of MeriStar Hotels, subject to some exceptions. Because these
leases have been

                                       23

<PAGE>

assigned to our taxable subsidiaries, we now bear the operating risk associated
with our hotels.

During 2001, we acquired the eight leases from Prime Hospitality for our hotels
that were previously leased and managed by Prime Hospitality. These hotels are
managed by MeriStar Hotels. The management agreements with MeriStar Hotels are
identical to the other management agreements between MeriStar Hotels and us
except that the term on four of the agreements is one year with additional
one-year renewal periods.

The terrorist attacks of September 11, 2001 have had a severely negative impact
on our hotel operations in the third and fourth quarter, causing
lower-than-expected performance in an already slowing economy. The events of
September 11 have caused a significant decrease in our hotels' occupancy and
average daily rate due to disruptions in business and leisure travel patterns.
Our major metropolitan area and airport hotels have been particularly affected
due to concerns about air travel safety and a significant overall decrease in
the amount of air travel.

In response to the decline in operations following the terrorist attacks, we
have worked with MeriStar Hotels to aggressively review and reduce our hotels'
cost structure. We have implemented numerous cost-cutting strategies, including
the following items:

      .     reducing overall staffing, and reducing hours for remaining hourly
            staff,

      .     instituting hiring and wage freezes for all properties,

      .     revising operating procedures to gain greater efficiencies and/or
            reduce costs,

      .     closing underutilized or duplicative facilities and outlets,

      .     creating revised minimum staffing guides for each department in our
            hotels; and

      .     reducing capital expenditures to focus primarily on life-safety
            requirements, and deferring or terminating discretionary capital
            outlays.

The September 11, 2001 terrorist attacks were unprecedented in scope, and in
their immediate, dramatic impact on travel patterns. We have not previously
experienced such events, and it is currently not possible to accurately predict
if and when travel patterns will be restored to pre-September 11 levels. While
we have had improvements in our operating levels from the period immediately
following the attacks, we believe the uncertainty associated with subsequent
incidents and the possibility of future attacks will continue to hamper business
and leisure travel patterns for the next several quarters. In addition, the
September 11, 2001 terrorist attacks have had a dramatic effect on the insurance
and reinsurance industries. Many companies are being subject to losses or
cancellations of insurance polices, or renewals of existing coverage but with
extreme price increases. At our insurance policy renewals in mid-2002, we may be
subject to restrictions as compared to our current coverages, price increases,
or a combination of both restrictions and increases.

On May 9, 2001, we and MeriStar Hospitality entered into an Agreement and Plan
of Merger with FelCor Lodging Trust Incorporated and its operating partnership.
On September 13, the SEC declared the S-4 registration statement filed by Felcor
effective. On September 21, 2001, we mutually agreed with FelCor to terminate
the merger agreement due to unfavorable market conditions. We incurred $5.8
million of costs related to this merger through December 31, 2001 and these
costs have been expensed in our statement of operations.

During the third quarter of 2001, we incurred a restructuring charge in
connection with personnel changes primarily as a result of the termination of
our merger agreement with FelCor. This restructuring is expected to reduce our
annualized corporate overhead expenditures by approximately 7.3%, or $0.8
million. The restructuring included eliminating corporate staff positions and
office space no longer needed under the new structure.

Critical Accounting Policies

Preparing financial statements in conformity with accounting principles
generally accepted in the United States of America requires us to make estimates
and assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. On an on-going basis, we evaluate our estimates and judgments,
including those related to the impairment of long-lived assets and the recording
of certain accrued liabilities. Some of our estimates are material to the
financial statements. These estimates are therefore particularly sensitive as
future events could cause the actual results to be significantly different from
our estimates.

Our critical accounting policies are as follows:

      .     Impairment of long-lived assets;

      .     Estimating certain accrued liabilities; and

      .     Determining the impact of future interest rate changes on our
            statement of operations.


                                       24

<PAGE>

Impairment of long-lived assets

Whenever events or changes in circumstances indicate that the carrying values of
long-lived assets (including property and equipment and all intangibles) may be
impaired, we perform an analysis to determine the recoverability of the asset's
carrying value. The carrying value of the asset includes the original purchase
price (net of depreciation) plus the value of all capital improvements (net of
depreciation). If the analysis indicates that the carrying value is not
recoverable from future cash flows, we write down the asset to its estimated
fair value and recognize an impairment loss. The estimated fair value is based
on what we estimate the current sale price of the asset to be based on
comparable sales information or other estimates of the asset's value. Any
impairment losses we recognize are recorded as operating expenses. In 2001, we
recognized $43.6 million of impairment losses. We did not recognize any
impairment losses in 2000 or 1999.

We review long-lived assets for impairment when one or more of the following
events have occurred:

      a.    Current or immediate short-term (future twelve months) projected
            cash flows are significantly less than the most recent historical
            cash flows.

      b.    The unplanned departure of an executive officer or other key
            personnel which could adversely affect our ability to maintain our
            competitive position and manage future growth.

      c.    A significant adverse change in legal factors or an adverse action
            or assessment by a regulator, which could affect the value of our
            long-lived assets.

      d.    Events which could cause significant adverse changes and uncertainty
            in business and leisure travel patterns.

We make estimates of the undiscounted cash flows from the expected future
operations of the asset. In projecting the expected future operations of the
asset, we base our estimates on future budgeted earnings before interest
expense, income taxes, depreciation and amortization, or EBITDA, amounts and use
growth assumptions to project these amounts out over the expected life of the
underlying asset. Our growth assumptions are based on assumed future
improvements in the national economy and improvements in demand for lodging; if
actual conditions differ from those in our assumptions, the actual results of
each asset's actual future operations could be significantly different from the
estimated results we used in our analysis. Our operating results are also
subject to the risks set forth under "Risk Factors-Operating Risks."

Estimating certain accrued liabilities

Estimates for certain accruals such as real and personal property taxes could
have a material effect on our financial statements. Currently, we estimate real
and personal property taxes based on a combination of preliminary estimates from
state and local jurisdictions and historical information. The assessed values of
these properties could change significantly from the values or rates we use in
our estimates. Property tax assessments are subject to periodic and often
lengthy appeals. For example, in instances where a jurisdiction increases our
assessed value, we frequently appeal that assessment. Similarly, when hotel
operations decline, we may appeal an assessment as too high if it is based on
past operating results. These appeals of assessed values are subject to a
potentially wide range of outcomes. As a result of the economic slowdown and
events of September 11, 2001, we have filed a number of appeals for lower
assessments. As of December 31, 2001, we had ongoing appeals in several
jurisdictions with respect to more than 20 properties. We accrue for these
liabilities based on our judgment of the most reasonably likely outcome of the
appeals. If we were unsuccessful in all of our current appeals, we would have to
recognize approximately $2 million of additional expense. We cannot predict with
certainty the outcome of these appeals, or their effect on our accruals for such
items. Also, actual property tax expense could vary greatly from our estimates
used for the current property tax accrual based on a change in the assessed
value, a change in the tax rate, and/or a different outcome of the appeals
process than we currently expect.

Determining impact of future interest rate changes on our statement of
operations

FAS No. 133, "Accounting for Derivative Instruments and Hedging Activities,"
requires a company to recognize all derivatives as either assets or liabilities
in the balance sheet and record those instruments at fair value. FAS No. 137 and
No. 138 amended certain provisions of FAS No. 133. We adopted these accounting
pronouncements effective January 1, 2001.


                                       25

<PAGE>

Our interest rate risk management objective is to limit the impact of interest
rate changes on earnings and cash flows. We assess interest rate cash flow risk
by continually identifying and monitoring changes in interest rate exposures
that may adversely impact expected future cash flows and by evaluating hedging
opportunities. We do not enter into derivative instruments for any purpose other
than cash flow hedging purposes.

Our interest rate swap agreements were initially designated as hedges against
changes in future cash flows associated with specific variable rate debt
obligations. As of December 31, 2001, we had three swap agreements with notional
amounts totaling $300 million. A portion of these swap agreements ($148.6
million) provide cash flow hedges on our floating London Interbank Offered Rate
or LIBOR rate debt payments. The remaining swap agreements ($151.4 million) have
been converted to non-hedging derivatives due to our repayment of the
floating-rate borrowings they originally hedged and they are currently being
marked to market through our statement of operations. For our swap agreements
that provide hedges against future cash flows, the related change in fair value
is recorded as unrealized gains or losses in our partners' capital as a
component of accumulated other comprehensive income. For the portion of our
swaps that were redesignated to non-hedging derivatives, the related change in
fair value is recorded as realized gains or losses in our statement of
operations. We have interest rate exposure going forward as the change in fair
value of our non-hedging derivatives will have an impact on our statement of
operations. For more information regarding our interest rate hedging activities,
see "Quantitative and Qualitative Disclosures About Market Risk."

Financial Condition

December 31, 2001 compared with December 31, 2000

Our total assets decreased by $1.9 million to $3,004.6 million at December 31,
2001 from $3,006.5 million at December 31, 2000 primarily due to:

      .     the decrease of $13.3 million in due from MeriStar Hotels;

      .     the sale of two hotels and the use of the $9.7 million in proceeds
            to pay down debt; and

      .     depreciation on hotel assets; partially offset by

      .     the note receivable from MeriStar Hotels for $36 million,

      .     capital expenditures of $44.5 million at the hotels, and

      .     the increase in operating assets of $62.5 million related to the
            assignment of the hotel leases with MeriStar Hotels to our taxable
            subsidiaries.

Total liabilities increased by $117.2 million to $1,889.7 million at December
31, 2001 from $1,772.5 million at December 31, 2000 due mainly to:

      .     net borrowings of long-term debt of $61.8 million;

      .     a $16.6 million increase in accrued interest due to the issuance of
            $500 million aggregate principal amount of senior secured notes sold
            in January 2001;

      .     the adoption of FAS No. 133 and the related recording of a $12.1
            million liability for our derivative instruments; and

      .     the increase in operating liabilities of $65.7 million related to
            the assignment of the hotel leases with MeriStar Hotels to our
            taxable subsidiaries; partially offset by

      .     a decrease of $23.5 million in distributions payable due to a lower
            fourth quarter dividend in 2001 (the fourth quarter dividend was
            $0.01 per share in 2001 and $0.505 per share in 2000).

Long-term debt increased by $61.8 million to $1,700.1 million at December 31,
2001 from $1,638.3 million at December 31, 2000 due primarily to:

      .     $500 million in senior unsecured notes issued in January,

      .     $250 million in senior unsecured notes issued in December; partially
            offset by

      .     $674 million of net repayments of our revolving credit facility
            using proceeds of the senior unsecured notes borrowings and cash
            generated by operations.

Redeemable OP units at redemption value decreased $21.5 million due primarily to
the $24.1 million reduction of capital allocated to redeemable OP unitholders as
a result of decreases in MeriStar Hospitality's stock price.

Partners' capital decreased $97.7 million to $1,045.1 at December 31, 2001 from
$1,142.8 million at December 31, 2000 due primarily to:

      .     $74.9 million of distributions,

      .     $6.4 million increase in accumulated other comprehensive loss due
            mainly to the adoption of FAS No. 133, and

      .     $44.5 million of net loss for 2001; partially offset by

      .     $24.1 million increase in capital allocated from redeemable OP
            unitholders as a result of decreases in MeriStar Hospitality's
            stock price, and


                                       26

<PAGE>

      .     the issuance of additional common limited partnership units to
            MeriStar Hospitality.

Results of Operations

Year ended December 31, 2001 compared with the year ended December 31, 2000

Until January 1, 2001, MeriStar Hotels leased substantially all of our hotels
from us. Under the leases, MeriStar Hotels assumed all of the operating risks
and rewards of these hotels and paid us a percentage of each hotel's revenue
under the lease agreements. Therefore, for financial statement purposes through
December 31, 2000, MeriStar Hotels recorded all of the operating revenues and
expenses of the hotels in its statements of operations, and we recorded lease
revenue earned under the lease agreements in our statement of operations.
Effective January 1, 2001, MeriStar Hotels assigned the hotel leases to our
newly created, wholly-owned, taxable REIT subsidiaries, and our taxable REIT
subsidiaries entered into management agreements with MeriStar Hotels to manage
the hotels. As a result of this change, our wholly-owned taxable REIT
subsidiaries have assumed the operating risks and rewards of the hotels and now
pay MeriStar Hotels a management fee to manage the hotels for us. For
consolidated financial statement purposes, effective January 1, 2001, we now
record all of the revenues and expenses of the hotels in our statements of
operations, including the management fee paid to MeriStar Hotels.

Our total revenues and total operating expenses increased $684.2 million and
$832.9 million, respectively, for the year ended December 31, 2001 as compared
to the same period in 2000. As described in the preceding paragraph, the
significant increases primarily result from the fact that we now record the
hotel operating revenue and expenses in our consolidated financial statements
effective January 1, 2001, while we only recorded lease revenue in 2000. As a
result, our operating results for the year ended December 31, 2001 are not
directly comparable to the same period in 2000.

For comparative purposes, the following shows the results for the year ended
December 31, 2000 on a pro forma basis assuming the leases with MeriStar Hotels
were converted to management contracts on January 1, 2000, compared to actual
results for the year ended December 31, 2001 (in thousands):

                                                        2001            2000
                                                     ----------      ----------
Revenue                                              $1,084,888      $1,197,089
Total expenses                                        1,125,608       1,084,273
Minority interest                                           (48)             (3)
Taxes                                                    (1,044)          1,797
Net income (loss) before gain (loss) on
  sale of assets and extraordinary items                (39,628)        111,022
Net income (loss)                                       (44,485)        114,422
Recurring EBITDA                                     $  268,020      $  242,287

The following table provides our hotels' operating statistics on a same-store
basis for the years ended December 31, 2001 and 2000.

                                               2001          2000        Change
                                             -------       -------       ------
Revenue per available room                   $ 69.37       $ 77.46       (10.4)%
Average daily rate                           $105.04       $107.69        (2.5)%
Occupancy                                       66.0%         71.9%       (8.2)%

Overall, disruptions in business and leisure travel patterns and travel safety
concerns due to the terrorist attacks on September 11, 2001, coupled with the
slowing United States economy, had a major negative effect on our hotels during
the second half of 2001. The events have been marked by a sharp reduction in
business and leisure travel. This contributed to the 10.4% reduction in revenue
per available room and the 8.2% reduction in occupancy for 2001 compared to the
2000. These reductions became more pronounced during the third and fourth
quarters of 2001.

Total revenue decreased $112.2 million to $1,084.9 million in 2001 from $1,197.1
million in 2000 due primarily to:

      .     $75.9 million decrease in room revenue related to the decrease in
            occupancy,

      .     $21.4 million decrease in food and beverage revenue due to the
            decrease in occupancy, and

      .     $10.2 million decrease in lease revenue due to a smaller number of
            leased hotels compared to 2000.

Total expenses increased $41.3 million to $1,125.6 million for 2001 from
$1,084.3 million in 2000 due primarily to:

      .     $9.3 million payment to terminate $300 million on interest rate
            swaps in conjunction with the sale of $500 million of senior
            unsecured notes and the repayment of related term loans,

      .     $6.7 million charge to recognize the effect of interest rate swaps
            that were converted to non-hedging derivatives upon


                                       27

<PAGE>

            the repayment of portions of our senior secured credit facility in
            December 2001 in conjunction with the sale of $250 million of senior
            unsecured notes,

      .     $43.6 million loss on asset impairment related to the write-down of
            certain hotel assets. These write-downs resulted from the negative
            impact of changes in the economic climate on the value of our
            assets,

      .     $2.1 million charge to write-off our investment in STS Hotel Net,

      .     $5.8 million in costs related to our terminated merger with FelCor
            Lodging Trust,

      .     $1.3 million in costs to terminate leases with Prime Hospitality
            Corporation,

      .     $1.1 million charge due to a restructuring at corporate
            headquarters,

      .     $5.7 million increase in depreciation on hotel assets, and

      .     $3.3 million increase in property operating costs due primarily to a
            $2.2 million increase in energy costs; partially offset by

      .     $13.9 million decrease in room expenses due to lower occupancy, and

      .     $15.5 million decrease in food and beverage expenses due to lower
            occupancy.

In 2001, we repaid our term loans under our revolving credit agreement which
resulted in an extraordinary loss of $1.6 million (net of tax) from the
write-off of deferred financing costs related to those term loans.

In December 2001 we amended the terms of our senior credit agreement. We
incurred $4.4 million of costs related to the amended agreement of which $3.2
million represents deferred financing costs and $1.1 million (net of tax)
resulted in an extraordinary loss.

Year ended December 31, 2000 compared with the year ended December 31, 1999

Until January 1, 2001, substantially all of our hotels were leased to and
operated by MeriStar Hotels. Participating lease revenue represents lease
payments from the lessees pursuant to the participating lease agreements. Total
revenue increased by $25.9 million to $400.7 million in 2000 compared to $374.8
million in 1999. This increase was primarily attributable to an increase of
$23.7 million in participating lease revenue resulting from an increase in room
revenue at our hotels under lease. The following table provides our hotels'
operating statistics on a same-store basis for the year:

                                              2000           1999         Change
                                            -------        -------        ------
Revenue per available room                  $ 77.71        $ 73.51         5.71%
Average daily rate                          $107.60        $101.92         5.57%
Occupancy                                      72.2%          72.1%        0.14%

Operating expenses increased to $170.3 million for the year ended December 31,
2001 from $156.5 million for the same period in 1999 due primarily to:

      .     an increase in depreciation on hotel assets, and

      .     an increase in administrative costs, as we added personnel during
            2000 to address the operating changes associated with RMA, and

      .     insurance costs.

Net interest expense increased $17.1 million to $117.5 million for the year
ended December 31, 2000, from $100.4 million in 1999 due mainly to:

      .     lower capitalized interest due to a decrease in qualifying capital
            expenditures in 2000,

      .     an increase in variable interest rates during 2000 and higher
            interest rates on swap arrangements executed in 2000; partially
            offset by

      .     a lower average debt balance during 2000.

In 2000, we repurchased $18.2 million of our notes payable to MeriStar
Hospitality at a discount. This resulted in an extraordinary gain of $3.4
million (net of tax effect).

In 2000, we sold three limited-service hotels and received $24.1 million. This
resulted in a gain on sale of assets of $3.5 million ($3.4 million, net of tax).

Liquidity and Capital Resources

Sources of Cash


                                       28

<PAGE>

We generated $150.1 million of cash from operations during 2001. Our principal
sources of liquidity are cash on hand, cash generated from operations, and funds
from external borrowings and debt offerings. We expect to fund our continuing
operations through cash generated by our hotels. We also expect to finance hotel
acquisitions, hotel renovations and joint venture investments through a
combination of internally generated cash, external borrowings, and the issuance
of OP Units.

Factors that may influence our liquidity include:

      .     Factors that affect our results of operations, including general
            economic conditions, demand for business and leisure travel, public
            concerns about travel safety and other operating risks described
            under the caption, "Risk Factors--Our results of operations are
            dependent on revenues generated by our hotels, which are subject to
            a number of risks related to the lodging industry, and our current
            operating structure (which became effective as of January 1, 2001)
            has significantly increased our exposure to those risks";

      .     Factors that affect our access to bank financing and the capital
            markets, including interest rate fluctuations, operational risks and
            other risks described under the caption "Risk Factors--Financing
            Risks"; and

      .     The other factors described under the caption, "Special Note
            Regarding Forward-Looking Statements."

Additionally, MeriStar Hospitality must distribute to stockholders at least 90%
of its taxable income, excluding net capital gains to preserve the favorable tax
treatment accorded to real estate investment trusts under the Internal Revenue
Code. MeriStar Hospitality, as our general partner, must use its best efforts to
ensure our partnership distributions meet this requirement. We expect to fund
such distributions through cash generated from operations and borrowings on our
credit agreement. In light of the dramatic business declines since the September
11, 2001 terrorist attacks, we expect our taxable income to decrease
significantly in 2002. Any future distributions will be at the discretion of
MeriStar Hospitality's Board of Directors and will be determined by factors
including our operating results, capital expenditure requirements, the economic
outlook, the Internal Revenue Service dividend payout requirements for REITs and
such other factors as the Board of Directors deems relevant. We cannot provide
assurance that any such distributions will be made in the future.

Uses of Cash

We used $68.9 million of cash in investing activities during 2001 primarily for:

      .     the $36.0 million note receivable with MeriStar Hotels; and

      .     $44.5 million of capital expenditures at hotels. These items were
            partially offset by:

      .     $3.3 million of hotel operating cash received on lease conversions;
            and

      .     $9.7 million of proceeds from selling two hotels.

We used $58.4 million of cash in financing activities during 2001 primarily for:

      .     $97.5 million of payments of distributions, and

      .     $19.0 million from additional deferred financing costs related to
            issuing the $500 million and $250 million of senior unsecured notes.
            These items were partially offset by:

      .     $61.8 million of net borrowings of long-term debt.

Long-Term Debt

In January 2001, we issued $500 million aggregate principal amount of senior
unsecured notes. These senior unsecured notes are structured as:

      .     $300 million of 9.0% notes maturing in 2008, and

      .     $200 million of 9.13% notes maturing in 2011.

We used the proceeds from these notes to repay outstanding debt under our
revolving credit agreement and to make payments of $9.3 million to terminate
certain swap agreements that hedged variable rates on loans that we repaid. The
repayments of our term loans under our credit facility resulted in an
extraordinary loss of $1.2 million (net of tax) from the write-off of deferred
financing costs related to these term loans.

In December 2001, we issued $250 million aggregate principal amount of senior
unsecured notes. These notes have a 10.5% interest rate and mature in June 2009.
We used the net proceeds to repay outstanding debt under our term loans and
revolving credit agreement. The repayments of our term loans under our credit
agreement resulted in an extraordinary loss of $1.5 million (net of tax) from
the write-off of deferred financing costs related to those term loans.

In February 2002, we issued $200 million aggregate principal amount of 9.13%
senior unsecured notes due 2011. We used the


                                       29

<PAGE>

proceeds from the issuance of these notes to repay approximately $195.0 million
of the outstanding balance under our revolving credit agreement.

In February 2002, we amended our revolving credit agreement. The amendment
allows us to reduce the revolving commitments to below $300 million. In March
2002, we reduced the borrowing capacity on our revolving credit agreement from
$310 million to $150 million.

Minimum payments due under our debt obligations as of December 31
(in thousands):

2002................................................................  $   15,543
2003................................................................     232,589
2004................................................................     171,168
2005................................................................       9,265
2006................................................................      10,006
Thereafter..........................................................   1,261,563
                                                                      ----------

                                                                      $1,700,134
                                                                      ==========

As of February 15, 2002, we had $67.0 million of debt outstanding under our
senior secured credit agreement. The weighted average interest rate on
borrowings outstanding under the senior secured credit agreement as of February
15, 2002 was 5.9%.

Our senior credit agreement requires us to meet or exceed certain financial
performance ratios at the end of each quarter. Travel disruptions and safety
concerns following the terrorist attacks on September 11, 2001 and the slowdown
of the national economy resulted in a significant negative impact to the lodging
industry and our operations. This decline in operations would have caused us to
be out of compliance with certain financial covenants specified in our senior
credit agreement. On October 24, 2001, however, we finalized a temporary waiver
on all affected financial covenants with our senior bank group and engaged in
discussions to amend our senior credit agreement further. This waiver to the
credit agreement allowed these financial covenants to be waived for the period
beginning September 30, 2001 and ending February 28, 2002. In December 2001 we
amended our senior credit agreement. This amendment relaxed our financial
covenants and allows us to extend the maturity date on our credit facility from
July 2002 to July 2003. We incurred $4.4 million of costs related to the
amendment.

Capital Resources

We must make ongoing capital expenditures in order to keep our hotels
competitive in their markets. We expect a combination of internally generated
cash and external borrowings to provide capital for renovation work. Initial
renovation programs for most of our hotels are complete or nearing completion.
Once initial renovation programs for a hotel are completed, we expect to spend
approximately 4% of hotel revenues annually for ongoing capital expenditure
programs. These ongoing programs will include room and facilities
refurbishments, renovations, and furniture and equipment replacements. For the
year ended December 31, 2001, we spent $45.8 million on renovation and ongoing
property capital expenditure programs. We intend to spend approximately $40
million during 2002 for our ongoing capital expenditure programs. In response to
the decline in our operations following the September 11, 2001 terrorist
attacks, we have significantly curtailed our capital expenditure programs. We
have taken the following steps:

      .     re-prioritized all capital expenditures to focus nearly exclusively
            on life-safety requirements;

      .     deferred or canceled all discretionary capital expenditures that did
            not cause us to incur a substantial penalty; and

      .     reviewed our estimated 2002 capital requirements in light of the
            revised business levels we are currently experiencing.

We will continue to monitor our capital requirements as compared to business
levels, and will revise expenditures as necessary.

We believe cash generated by operations, together with anticipated borrowing
capacity under our senior credit agreements, will be sufficient to fund our
existing working capital requirements, ongoing capital expenditures, and debt
service requirements. We believe, however, that our future capital decisions
will also be made in response to specific acquisition and/or investment
opportunities, depending on conditions in the capital and/or other financial
markets.

Seasonality

Demand in the lodging industry is affected by recurring seasonal patterns. For
non-resort properties, demand is lower in the winter months due to decreased
travel and higher in the spring and summer months during peak travel season. For
resort properties, demand is generally higher in winter and early spring. Since
the majority of our hotels are non-resort properties, our


                                       30

<PAGE>

operations generally reflect non-resort seasonality patterns. We have lower
revenue, operating income and cash flow in the first and fourth quarters and
higher revenue, operating income and cash flow in the second and third quarters,
although the disruptions caused by the September 11, 2001 attacks and their
aftermath may cause disruptions to this pattern.


                                       31

<PAGE>

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are exposed to market risk from changes in interest rates on long-term debt
obligations that impact the fair value of these obligations. Our policy is to
manage interest rates through the use of a combination of fixed and variable
rate debt. Our interest rate risk management objective is to limit the impact of
interest rate changes on earnings and cash flows and to lower our overall
borrowing costs. To achieve our objectives, we borrow at a combination of fixed
and variable rates, and may enter into derivative financial instruments such as
interest rate swaps, caps and treasury locks in order to mitigate our interest
rate risk on a related financial instrument. We do not enter into derivative or
interest rate transactions for speculative purposes. We have no cash flow
exposure due to general interest rate changes for our fixed long-term debt
obligations.

The table below presents, as of December 31, 2001, the principal amounts (in
thousands of dollars) for our fixed and variable rate debt instruments,
weighted-average interest rates, and fair values by year of expected maturity to
evaluate the expected cash flows and sensitivity to interest rate changes.

                                 Long-term Debt
                                 --------------

                                          Average       Variable      Average
Expected Maturity        Fixed Rate    Interest Rate      Rate     Interest Rate
-----------------        ----------    -------------      ----     -------------
2002                        $15,543         8.6%        $     --        N/A
2003                          8,589         8.2%         224,000        6.5%
2004                        171,168         5.1%              --        N/A
2005                          9,265         8.1%              --        N/A
2006                         10,006         8.1%              --        N/A
Thereafter                1,261,563         9.0%              --        N/A
                         ----------         ----        --------        ---

Total                    $1,476,134         8.5%        $224,000        6.5%
                         ==========         ====        ========        ===

Fair Value at 12/31/01   $1,401,073                     $224,000
                         ==========                     ========

Upon the issuance of our $250 million aggregate principal amount of senior
unsecured notes in December 2001, we reduced the term loans and our revolver
under our senior secured credit agreement by an aggregate amount of $245
million. At that time, we converted three swap agreements to non-hedging
derivatives. These swap agreements had notional principal amounts of
approximately $151.4 million and were originally designated to hedge variable
rate borrowings under our senior secured credit facility that were repaid. We
recognized a $6.7 million loss related to this swap conversion.

Upon the issuance of our $500 million aggregate principal amount of senior
unsecured notes in January 2001, we reduced the term loans under our senior
secured credit agreement by $300 million. At that time, we terminated three swap
agreements with a notional amount of $300 million. These swap agreements were
originally designated to hedge variable rate term loans that were repaid. We
made net payments totaling $9.3 million to our counter parties to terminate
these swap agreements, and recognized a $9.3 million loss related to those
terminated swaps.

As of December 31, 2001, we had three swap agreements with notional principal
amounts totaling $300 million. A portion of these swap agreements ($148.6
million) provide hedges against the impact future interest rates have on our
floating London Interbank Offered Rate, or LIBOR rate, debt instruments. The
remaining portion of the swap agreements ($151.4 million) has been converted to
non-hedging derivatives. The swap agreements effectively fix the 30-day LIBOR
between 4.77% and 6.38%. The swap agreements expire between December 2002 and
July 2003. For the years ended December 31, 2001 and 2000, we have
(made)/received net payments of approximately $(6,285) and $3,081, respectively.

In anticipation of the August 1999 completion of our mortgage-backed secured
facility, we entered into two separate hedge transactions during July 1999. Upon
completion of the secured facility, we terminated the underlying treasury lock
agreements, resulting in a net payment to us of $5.1 million. This amount was
deferred and is being recognized as a reduction to interest expense over the
life of the underlying debt. As a result, the effective interest rate on the
secured facility is 7.76%.

As of December 31, 2001, after consideration of the hedge agreements described
above, 95.6% of our debt was fixed and our overall weighted average interest
rate was 8.49%.

Although we conduct business in Canada, the Canadian operations were not
material to our consolidated financial position, results of operations or cash
flows during the years ended December 31, 2001, 2000 and 1999. Additionally,
foreign currency transaction gains and losses were not material to our results
of operations for the years ended December 31, 2001, 2000 and 1999. Accordingly,
we were not subject to material foreign currency exchange rate risk from the
effects that exchange rate movements


                                       32

<PAGE>

of foreign currencies would have on our future costs or on future cash flows we
would receive from our foreign subsidiaries. To date, we have not entered into
any significant foreign currency forward exchange contracts or other derivative
financial instruments to hedge the effects of adverse fluctuations in foreign
currency exchange rates.


                                       33

<PAGE>

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Explanatory Note:

This annual report of Form 10-K is being filed jointly by MeriStar Hospitality
Operating Partnership, L.P., or MHOP, and by MeriStar Hospitality Finance Corp,
or MeriStar Finance. No separate financial or other information of MeriStar
Finance is material to holders of the securities of MHOP or MeriStar Finance,
since as of December 31, 2001, MeriStar Finance had no operations, no employees,
only nominal assets and no liabilities other than its obligations under the
indenture governing its senior unsecured notes issued in January 2001 and for
related financing costs.

The following Consolidated Financial Statements, Supplementary Data and
Financial Statement Schedules are filed as part of this Annual Report on Form
10-K:

                MeriStar Hospitality Operating Partnership, L.P.

<TABLE>
<S>                                                                                                             <C>
Independent Auditors' Report..................................................................................  35
Consolidated Balance Sheets as of December 31, 2001 and 2000..................................................  36
Consolidated Statements of Operations for the years ended December 31, 2001, 2000 and 1999....................  37
Consolidated Statements of Partners' Capital for the years ended December 31, 2001, 2000 and 1999.............  39
Consolidated Statements of Cash Flows for the years ended December 31, 2001, 2000 and 1999....................  40
Notes to the Consolidated Financial Statements................................................................  41
Schedule III - Real Estate and Accumulated Depreciation.......................................................  60
</TABLE>

All other schedules are omitted because they are not applicable or the required
information is shown in the Consolidated Financial Statements or the Notes
thereto.


                                       34

<PAGE>

                          INDEPENDENT AUDITORS' REPORT

The Partners
MeriStar Hospitality Operating Partnership, L.P.:

We have audited the accompanying consolidated balance sheets of MeriStar
Hospitality Operating Partnership, L.P. and subsidiaries (the Partnership) as of
December 31, 2001 and 2000 and the related consolidated statements of
operations, partners' capital, and cash flows for each of the years in the
three-year period ended December 31, 2001. In connection with our audits of the
consolidated financial statements, we have also audited the financial statement
schedule of real estate and accumulated depreciation. These consolidated
financial statements and financial statement schedule are the responsibility of
the Partnership's management. Our responsibility is to express an opinion on
these consolidated financial statements and the financial statement schedule
based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of MeriStar Hospitality
Operating Partnership and subsidiaries as of December 31, 2001 and 2000, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 2001, in conformity with accounting
principles generally accepted in the United States of America. Also, in our
opinion, the financial statement schedule, when considered in relation to the
basic consolidated financial statements taken as a whole, presents fairly, in
all material respects, the information set forth therein.


                                                    KPMG LLP

Washington, D.C.
March 20, 2002


                                       35

<PAGE>

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2001 AND 2000
(in thousands, except per unit amounts)

<TABLE>
<CAPTION>
                                                                                    2001              2000
                                                                                    ----              ----
<S>                                                                             <C>               <C>
ASSETS
Investments in hotel properties                                                 $ 3,183,677       $ 3,193,730
Accumulated depreciation                                                           (397,380)         (287,229)
                                                                                -----------       -----------
                                                                                  2,786,297         2,906,501
Cash and cash equivalents                                                            23,441               242
Accounts receivable, net of allowance for doubtful accounts of $973 and $0           47,178             2,833
Prepaid expenses and other                                                           18,306             2,767
Note receivable from MeriStar Hotels                                                 36,000                --
Due from MeriStar Hotels                                                              8,877            22,221
Investments in and advances to affiliates                                            41,714            42,196
Restricted cash                                                                      21,304            19,918
Intangible assets, net of accumulated amortization of 5,832 and $5,575               21,469             9,822
                                                                                -----------       -----------

                                                                                $ 3,004,586       $ 3,006,500
                                                                                ===========       ===========

LIABILITIES AND PARTNERS' CAPITAL
Accounts payable, accrued expenses and other liabilities                        $   123,972       $    72,197
Accrued interest                                                                     45,009            28,365
Income taxes payable                                                                    310               921
Distributions payable                                                                 1,090            24,581
Deferred income taxes                                                                 7,130             8,113
Interest rate swaps                                                                  12,100                --
Notes payable to MeriStar Hospitality                                               357,117           356,729
Mortgages and notes payable                                                       1,343,017         1,281,590
                                                                                -----------       -----------
Total liabilities                                                                 1,889,745         1,772,496
                                                                                -----------       -----------

Minority interests                                                                    2,639             2,687
Redeemable OP units at redemption value                                              67,012            88,545
   Partners' capital - Common OP units, 44,524,147 and 44,403,034 issued
     and outstanding                                                              1,045,190         1,142,772
                                                                                -----------       -----------

                                                                                $ 3,004,586       $ 3,006,500
                                                                                ===========       ===========
</TABLE>

See accompanying notes to consolidated financial statements.


                                       36

<PAGE>

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
CONSOLIDATED STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999
(in thousands, except per unit amounts)

<TABLE>
<CAPTION>
                                                                                      2001            2000            1999
                                                                                      ----            ----            ----
<S>                                                                               <C>             <C>             <C>
Revenue:
   Participating lease revenue                                                    $    17,295     $   391,729     $   368,012
   Hotel operations:
      Rooms                                                                           706,381              --              --
      Food and beverage                                                               269,382              --              --
      Other operating departments                                                      81,971              --              --
   Office rental, parking and other revenue                                             9,859           8,956           6,808
                                                                                  -----------     -----------     -----------

Total revenue                                                                       1,084,888         400,685         374,820
                                                                                  -----------     -----------     -----------

Hotel operating expenses by department:
      Rooms                                                                           170,925              --              --
      Food and beverage                                                               194,495              --              --
      Other operating departments                                                      43,558              --              --
Office rental, parking and other operating expenses                                     3,057           2,731           1,964
Undistributed operating expenses:
      Administrative and general                                                      169,279           9,445           5,735
      Property operating costs                                                        160,041              --              --
      Property taxes, insurance and other                                              75,513          47,481          47,027
      Depreciation and amortization                                                   116,495         110,688         101,795
      Write down of investment in STS Hotel Net                                         2,112              --              --
      Loss on asset impairment                                                         43,582              --              --
      Swap termination costs                                                            9,297              --              --
      Loss on fair value of non-hedging derivatives                                     6,666              --              --
      FelCor merger costs                                                               5,817              --              --
      Costs to terminate leases with Prime Hospitality Corporation                      1,315              --              --
      Restructuring charge                                                              1,080              --              --
                                                                                  -----------     -----------     -----------

Total operating expenses                                                            1,003,232         170,345         156,521
                                                                                  -----------     -----------     -----------

Net operating income                                                                   81,656         230,340         218,299
Interest expense, net                                                                 122,376         117,524         100,387
                                                                                  -----------     -----------     -----------

Income (loss) before minority interests, income taxes, gain (loss) on
   sale of assets and extraordinary gain (loss)                                       (40,720)        112,816         117,912
Minority interests                                                                        (48)             (3)             24
                                                                                  -----------     -----------     -----------

Income (loss) before income taxes, gain (loss) on sale of assets and
   extraordinary gain (loss)                                                          (40,672)        112,819         117,888
Income tax expense (benefit)                                                           (1,044)          1,622           1,681
                                                                                  -----------     -----------     -----------

Income (loss) before gain (loss) on sale of assets and extraordinary
   gain (loss)                                                                        (39,628)        111,197         116,207
Gain (loss) on sale of assets, net of tax effect of $(39) in 2001 and
   $56 in 2000                                                                         (2,137)          3,439              --
Extraordinary gain (loss) on extinguishment of debt, net of tax
   effect of $(50) in 2001, $50 in 2000, ($74) in 1999                                 (2,720)          3,400          (4,551)
                                                                                  -----------     -----------     -----------

Net income (loss)                                                                 $   (44,485)    $   118,036     $   111,656
                                                                                  ===========     ===========     ===========
Preferred distributions                                                           $      (565)    $      (565)    $      (565)
                                                                                  -----------     -----------     -----------
Net income (loss) applicable to common unitholders                                $   (45,050)    $   117,471     $   111,091
                                                                                  ===========     ===========     ===========
Net income (loss) applicable to general partner common unitholders                $   (41,147)    $   107,638     $   101,345
                                                                                  ===========     ===========     ===========
Net income (loss) applicable to third party limited partner common unitholders    $    (3,903)    $     9,833     $     9,746
                                                                                  ===========     ===========     ===========
</TABLE>


                                       37

<PAGE>

<TABLE>
<CAPTION>
                                                          2001       2000      1999
                                                          ----       ----      ----
<S>                                                      <C>        <C>       <C>
Earnings per unit:
       Basic:
       Income (loss) before extraordinary gain (loss)    $(0.89)    $ 2.25    $ 2.22
       Extraordinary gain (loss)                          (0.06)      0.07     (0.09)
                                                         ------     ------    ------

           Net income (loss)                             $(0.95)    $ 2.32    $ 2.13
                                                         ======     ======    ======

       Diluted:
       Income (loss) before extraordinary gain (loss)    $(0.89)    $ 2.18    $ 2.15
       Extraordinary gain (loss)                          (0.06)      0.06     (0.08)
                                                         ------     ------    ------

           Net income (loss)                             $(0.95)    $ 2.24    $ 2.07
                                                         ======     ======    ======
</TABLE>

See accompanying notes to consolidated financial statements.


                                       38

<PAGE>

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
CONSOLIDATED STATEMENTS OF PARTNERS' CAPITAL
YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999
IN THOUSANDS

Balance at January 1, 1999                                          $ 1,170,220
Net income                                                              111,656
Foreign currency translation adjustment                                   1,240
                                                                    -----------
Comprehensive income                                                    112,896
                                                                    -----------
Contributions                                                             1,991
Repurchase of units                                                      (6,252)
Conversion of OP units to common stock                                   29,412
Allocations from redeemable OP units                                     13,136
Distributions                                                          (117,885)
                                                                    -----------
Balance at December 31, 1999                                          1,203,518

Net income                                                              118,036
Foreign currency translation adjustment                                    (834)
                                                                    -----------
Comprehensive income                                                    117,202
                                                                    -----------
Contributions                                                             1,832
Contribution from general partner related to amortization
   of unearned stock-based compensation                                   3,070
Repurchase of units                                                     (73,638)
Conversion of OP units to common stock                                       24
Allocations to redeemable OP units                                       (7,506)
Distributions                                                          (101,730)
                                                                    -----------
Balance at December 31, 2000                                          1,142,772

Net loss                                                                (44,485)
Derivative instruments transition adjustment                             (2,842)
Foreign currency translation adjustment                                  (1,176)
Change in fair value of cash flow hedges                                 (2,404)
                                                                    -----------
Comprehensive income (loss)                                             (50,907)
                                                                    -----------
Contributions                                                               847
Contribution from general partner related to amortization
   of unearned stock-based compensation                                   2,263
Repurchase of units                                                      (4,514)
Conversion of OP units to common stock                                    5,428
Allocations from redeemable OP units                                     24,066
Distributions                                                           (74,900)
                                                                    -----------
Balance at December 31, 2001                                        $ 1,045,055
                                                                    ===========

See accompanying notes to the consolidated financial statements.


                                       39

<PAGE>

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2001, 2000 AND 1999
(in thousands)

<TABLE>
<CAPTION>
                                                                             2001          2000          1999
                                                                             ----          ----          ----
<S>                                                                       <C>           <C>           <C>
Operating activities:
    Net income (loss)                                                     $ (44,485)    $ 118,036     $ 111,656
    Adjustments to reconcile net income (loss) to net cash provided by
      operating activities:
        Depreciation and amortization                                       116,495       110,688       101,795
        (Gain) loss on assets sold, before tax effect                         2,176        (3,495)           --
        Extraordinary (gain) loss on early extinguishment of debt,
        before tax effect                                                     2,770        (3,450)        4,625
        Loss on asset impairment                                             43,582            --            --
        Loss on fair value of non-hedging derivatives                         6,666            --            --
        Write down of investment in STS Hotel Net                             2,112            --            --
        Minority interests                                                      (48)           (3)           24
        Amortization of unearned stock-based compensation                     2,263         3,070            --
        Deferred income taxes                                                (1,454)          636           715
        Changes in operating assets and liabilities:
            Accounts receivable, net                                          2,855        (1,505)        1,716
            Prepaid expenses and other                                       (2,039)        6,370        (5,262)
            Due from MeriStar Hotels                                         13,344       (10,745)       (4,039)
            Accounts payable, accrued expenses, accrued interest and
              other liabilities                                               6,509         4,295        16,098
            Income taxes payable                                               (611)          191         1,001
                                                                          ---------     ---------     ---------

Net cash provided by operating activities                                   150,135       224,088       228,329
                                                                          ---------     ---------     ---------

Investing activities:
    Investment in hotel properties, net                                     (44,476)      (90,703)     (170,063)
    Proceeds from disposition of assets                                       9,715        24,148         8,900
    Investments in and advances to affiliates, net                               --        (2,111)      (31,298)
    Hotel operating cash received in lease conversions                        3,257            --            --
    Purchases of minority interests                                              --            --           (72)
    Notes receivable from MeriStar Hotels                                   (36,000)       57,110         9,890
    Change in restricted cash                                                (1,386)       (2,730)       (5,309)
                                                                          ---------     ---------     ---------

Net cash used in investing activities                                       (68,890)      (14,286)     (187,952)
                                                                          ---------     ---------     ---------

Financing activities:
    Deferred financing costs                                                (18,927)       (1,615)       (6,005)
    Proceeds from mortgages and notes payable                               933,250       179,388       429,636
    Principal payments on mortgages and notes payable                      (871,467)     (200,028)     (407,432)
    Borrowings from MeriStar Hospitality                                         --            --        55,000
    Repayments to MeriStar Hospitality on borrowing                              --       (14,362)       (2,785)
    Repurchase of units                                                      (4,514)      (73,638)       (6,252)
    Contributions from partners                                                 847         1,356         2,249
    Distributions paid to partners                                          (97,539)     (103,274)     (106,359)
                                                                          ---------     ---------     ---------

Net cash used in financing activities                                       (58,350)     (212,173)      (41,948)
                                                                          ---------     ---------     ---------

Effect of exchange rate changes on cash and cash equivalents                    304            64           (53)
Net increase (decrease) in cash and cash equivalents                         23,199        (2,307)       (1,624)
Cash and cash equivalents, beginning of year                                    242         2,549         4,173
                                                                          ---------     ---------     ---------

Cash and cash equivalents, end of year                                    $  23,441     $     242     $   2,549
                                                                          =========     =========     =========
</TABLE>

See accompanying notes to consolidated financial statements.


                                       40

<PAGE>

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
DECEMBER 31, 2001, 2000 AND 1999
(dollars in thousands, except per share amounts)

1. Organization

We are a subsidiary operating partnership of MeriStar Hospitality Corporation.
We own a portfolio of upscale, full-service hotels in the United States and
Canada. Our portfolio is diversified by franchise and brand affiliations. As of
December 31, 2001, we owned 112 hotels, with 28,653 rooms, all of which were
leased by our taxable subsidiaries and managed by MeriStar Hotels & Resorts,
Inc.

We were created on August 3, 1998, as a result of the merger between CapStar
Hotel Company and American General Hospitality Corporation, and the subsequent
formation of MeriStar Hospitality, the merged entity. MeriStar Hospitality, a
real estate investment trust, or REIT, is our general partner and owns a one
percent interest in us as of December 31, 2001. The limited partners are as
follows:

      .     MeriStar LP, Inc., a wholly-owned subsidiary of MeriStar
            Hospitality, which owns approximately a 90 percent interest as of
            December 31, 2001; and

      .     various third parties, which owned an aggregate interest of nine
            percent at December 31, 2001.

Partners' capital includes the partnership interests of MeriStar Hospitality and
MeriStar LP, Inc. MeriStar Hospitality held 482,533 common OP units as of
December 31, 2001. MeriStar LP, Inc. held 44,041,614 common OP units as of
December 31, 2001. Due to the redemption rights of the limited partnership units
held by third parties, these units have been excluded from partner's capital and
classified as Redeemable OP units and are recorded at redemption value. At
December 31, 2001, there were 4,121,355 redeemable units outstanding.

Prior to January 1, 2001, in order for MeriStar Hospitality to maintain its tax
status as a REIT, we were not permitted to participate in the operations of our
hotel properties. To comply with this requirement through December 31, 2000, all
of our properties were subject to leases involving two third-party lessees,
MeriStar Hotels and Prime Hospitality Corporation.

On January 1, 2001, changes to the federal tax laws governing REITs became
effective. Those changes are commonly known as the REIT Modernization Act, or
RMA. The RMA permits real estate investment trusts to create taxable
subsidiaries that are subject to taxation similar to subchapter C Corporations.
We have created a number of these taxable subsidiaries to lease our real
property. The RMA prohibits our taxable subsidiaries from engaging in the
following activities:

      .     Managing the properties they lease (our taxable subsidiaries must
            enter into an "arm's length" management agreement with an
            independent third-party manager that is actively involved in the
            trade or business of hotel management and manages properties on
            behalf of other owners);

      .     Leasing a property that contains gambling operations; and

      .     Owning a brand or franchise.

We believe establishing taxable subsidiaries to lease the properties we own
provides a more efficient alignment of and ability to capture the economic
interests of property ownership. Under the prior lease structure with MeriStar
Hotels, we received lease payments based on the revenues generated by the
properties; MeriStar Hotels, however, operated the properties in order to
maximize net operating income from the properties. This inconsistency could
potentially result in the properties being operated in a way that did not
maximize revenues. With the assignment of the leases from MeriStar Hotels to our
taxable subsidiaries and the execution of the new management agreements (as
described below), we gained the economic risks and rewards usually associated
with ownership of real estate, and property revenues became the basis for
MeriStar Hotels' management fees.

Subsidiaries of MeriStar Hotels assigned the participating leases to our
wholly-owned taxable subsidiaries as of January 1, 2001. In connection with the
assignment, the taxable subsidiaries executed new management agreements with a
subsidiary of MeriStar Hotels to manage our hotels. Under these management
agreements, the taxable subsidiaries pay a management fee to MeriStar Hotels for
each property. The taxable subsidiaries in turn make rental payments to us under
the participating leases. The management agreements have been structured to
substantially mirror the economics of the former leases. The assignment of the
leases from MeriStar Hotels to our taxable subsidiaries did not result in any
cash consideration exchanged among the parties except for the transfer of hotel
operating assets and liabilities to the taxable subsidiaries. Under the new
management agreements, the base management fee is 2.5% of total hotel revenue.
MeriStar Hotels can also earn incentive management fees, based on


                                       41

<PAGE>

meeting performance thresholds, of up to 1.5% of total hotel revenue. The
agreements have an initial term of 10 years with three renewal periods of five
years each at the option of MeriStar Hotels, subject to some exceptions. Because
these leases have been assigned to our taxable subsidiaries, we now bear the
operating risk associated with our hotels.

On May 9, 2001, we and MeriStar Hospitality entered into an Agreement and Plan
of Merger with FelCor Lodging Trust Incorporated and its operating partnership.
On September 13, 2001 the Securities and Exchange Commission declared the S-4
registration statement filed by FelCor effective. On September 21, 2001, we
mutually agreed with FelCor to terminate the merger agreement due to unfavorable
market conditions. We have incurred $5,817 of costs related to this merger
through December 31, 2001 and these costs have been expensed in our statement of
operations.

2. Summary of Significant Accounting Policies

Principles of Consolidation - Our consolidated financial statements include the
accounts of all of our majority-owned subsidiaries. All significant intercompany
balances and transactions have been eliminated.

We use the equity method to account for investments in unconsolidated joint
ventures and affiliated companies in which we hold a voting interest of 50% or
less and exercise significant influence. We use the cost method to account for
our investment in entities in which we do not have the ability to exercise
significant influence.

Cash Equivalents and Restricted Cash - We consider all highly liquid investments
with an original maturity of three months or less to be cash equivalents.
Restricted cash represents amounts required to be maintained in escrow under
certain of our credit facilities.

Investments in Hotel Properties - We record investments in hotel properties at
cost (the allocated purchase price for hotel acquisitions) or at fair value at
the time of contribution (for contributed property). We depreciate property and
equipment balances using the straight-line method over lives ranging from five
to 40 years. For the years ended December 31, 2001, 2000 and 1999, we
capitalized interest of $6,098, $8,613, and $12,540, respectively. We carry
properties held for sale at the lower of their carrying values or estimated fair
values less costs to sell. We discontinue depreciation of these properties when
a property is classified as held for sale. Our properties held for sale are not
material and, therefore, are included in investments in hotel properties.

Intangible Assets - Intangible assets consist primarily of deferred financing
fees. We amortize these deferred fees on a straight-line basis over the lives of
the related borrowings.

Impairment of Long-Lived Assets and Long-Lived Assets to be Disposed of -
Whenever events or changes in circumstances indicate that the carrying values of
long-lived assets (including property and equipment and all intangibles) may be
impaired, we perform an analysis to determine the recoverability of the asset's
carrying value. The carrying value of the asset includes the original purchase
price (net of depreciation) plus the value of all capital improvements (net of
depreciation). If the analysis indicates that the carrying value is not
recoverable from future cash flows, we write down the asset to its estimated
fair value and recognize an impairment loss. The estimated fair value is based
on what we estimate the current sale price of the asset to be based on
comparable sales information or other estimates of the asset's value. Any
impairment losses we recognize are recorded as operating expenses. In 2001, we
recognized $43,582 of impairment losses. We did not recognize any impairment
losses in 2000 or 1999.

We review long-lived assets for impairment when one or more of the following
events have occurred:

      a.    Current or immediate short-term (future twelve months) projected
            cash flows are significantly less than the most recent historical
            cash flows.

      b.    The unplanned departure of an executive officer or other key
            personnel which could adversely affect our ability to maintain our
            competitive position and manage future growth.

      c.    A significant adverse change in legal factors or an adverse action
            or assessment by a regulator, which could affect the value of our
            long-lived assets.

      d.    Events which could cause significant adverse changes and uncertainty
            in business and leisure travel patterns.


                                       42

<PAGE>

We make estimates of the undiscounted cash flows from the expected future
operations of the asset. In projecting the expected future operations of the
asset, we base our estimates on future budgeted earnings before interest
expense, income taxes, depreciation and amortization, or EBITDA, amounts and use
growth assumptions to project these amounts out over the expected life of the
underlying asset. Our growth assumptions are based on assumed future
improvements in the national economy and improvements in demand for lodging.

Income Taxes - We account for income taxes in accordance with the provisions of
Statement of Financial Accounting Standards or SFAS No. 109, "Accounting for
Income Taxes." Deferred income taxes reflect the tax consequences on future
years of differences between the tax basis of assets and liabilities and their
financial reporting amounts.

When the RMA became effective on January 1, 2001, we created taxable
subsidiaries that are subject to taxation similar to subchapter C-corporations.
Because of the RMA, we have created a number of these taxable subsidiaries as
the lessees of our real property. The income of these taxable subsidiaries is
subject to federal income tax.

Foreign Currency Translation - We maintain results of operations for our
Canadian hotels in Canadian dollars and translate those results using the
average exchange rates during the period. We translate assets and liabilities to
U.S. dollars using the exchange rate in effect at the balance sheet date. We
reflect resulting translation adjustments in accumulated other comprehensive
income (loss).

Revenue Recognition - Prior to January 1, 2001, we earned participating lease
revenue from the leasing of all of our hotel operating properties. We earned
participating lease revenue from only eight hotels in 2001. Participating lease
revenue represented lease payments from lessees pursuant to participating lease
agreements. Effective January 1, 2001, in conjunction with RMA, we began to earn
rooms, food and beverage, and other revenue through the operations of our
hospitality properties. We recognize those revenues as hotel services are
delivered. Office, retail and parking rental is generally recognized on a
straight-line basis over the terms of the respective leases.

Participating Lease Agreement - Changes to the federal tax laws governing REITs
became effective on January 1, 2000. Under those changes, we have created a
number of taxable subsidiaries to lease our real property. Our taxable
subsidiaries are wholly-owned and are similar to a subchapter C corporation. As
a result, on January 1, 2001, MeriStar Hotels assigned their participating
leases to our taxable subsidiaries and the taxable subsidiaries entered into
management agreements with MeriStar Hotels to manage our properties. Under these
management agreements, the taxable subsidiaries pay MeriStar Hotels a management
fee. The taxable subsidiaries in turn make rental payments to us under the
participating leases. The management agreements have been structured to
substantially mirror the economics and terms of the former leases.

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

Segment Information - SFAS No. 131, "Disclosures about Segments of an Enterprise
and Related Information," requires public entities to report selected
information about operating segments in financial reports issued to
shareholders. Based on the guidance provided in the standard, we have determined
that our business is conducted in one reportable segment. The standard also
establishes requirements for related disclosures about products and services,
geographic areas and major customers.

The following table summarizes geographic information required to be disclosed
under SFAS No. 131:

                                           2001            2000           1999
                                           ----            ----           ----
Revenue:
U.S.                                    $1,061,621      $  394,164      $367,809
Foreign                                     23,267           6,521         7,011
                                        ----------      ----------      --------

                                        $1,084,888      $  400,685      $374,820
                                        ==========      ==========      ========

Investments in hotel
properties, net:
U.S.                                    $2,734,028      $2,850,348
Foreign                                     52,269          56,153
                                        ----------      ----------

                                        $2,786,297      $2,906,501
                                        ==========      ==========


                                       43

<PAGE>

Comprehensive Income - SFAS No. 130, "Reporting Comprehensive Income," requires
an enterprise to display comprehensive income and its components in a financial
statement to be included in an enterprise's full set of annual financial
statements or in the notes to financial statements. Comprehensive income
represents a measure of all changes in equity of an enterprise that result from
recognized transactions and other economic events for the period other than
transactions with owners in their capacity as owners. Our comprehensive income
includes net income and other comprehensive income from foreign currency items
and derivative instruments.

Derivative Instruments and Hedging Activity - SFAS No. 133, "Accounting for
Derivative Instruments and Hedging Activities," requires an entity to recognize
all derivatives as either assets or liabilities in the balance sheet and measure
those instruments at fair value. SFAS No. 137 and No. 138 amended certain
provisions of SFAS No. 133. We adopted these accounting pronouncements effective
January 1, 2001.

New Accounting Pronouncements - In June 2001, the Financial Accounting Standards
Board issued SFAS No. 141, "Business Combinations," SFAS No. 142, "Goodwill and
Other Intangible Assets," and SFAS No. 143 "Accounting for Asset Retirement
Obligations." In August 2001, the FASB issued SFAS No. 144 "Accounting for the
Impairment of Disposal of Long-Lived Assets," which supersedes SFAS No. 121. We
are currently in the process of evaluating the effect these new standards will
have on our financial statements.

Reclassifications - We have reclassed certain 2000 and 1999 amounts to be
consistent with the 2001 classifications.

3. Investments in Hotel Properties

Investments in hotel properties consist of the following:

                                                            December 31,
                                                            ------------
                                                       2001              2000
                                                       ----              ----
Land                                                $  310,921        $  317,072
Buildings                                            2,473,651         2,461,089
Furniture, fixtures and equipment                      354,392           338,350
Construction-in-progress                                44,713            77,219
                                                    ----------        ----------

Total                                               $3,183,677        $3,193,730
                                                    ==========        ==========

4. Investments in and Advances to Affiliates

We have ownership interests in certain unconsolidated joint ventures and
affiliated companies.

In conjunction with the lease assignments from MeriStar Hotels on January 1,
2001, we acquired the ownership interest in Ballston Parking Associates of
$1,629. We account for this investment using the cost method.

In 1999, we invested $40,000 in MeriStar Investment Partners, LP, or MIP, a
joint venture established to acquire upscale, full-service hotels. Our
investment is in the form of a preferred partnership interest. We receive a 16%
preferred return on our investment. We account for this investment using the
cost method.

5. Long-Term Debt

Long-term debt consists of the following:

                                                          December 31,
                                                          ------------
                                                    2001                2000
                                                    ----                ----
Senior unsecured notes .....................    $   750,000         $        --
Credit facility ............................        224,000             898,000
Secured facility ...........................        330,000             330,000
Mortgage debt and other ....................         52,335              59,036
                                                -----------         -----------
Mortgages and notes payable ................      1,356,335           1,287,036
Notes payable to MeriStar Hospitality ......        359,300             359,300
Unamortized issue discount .................        (15,501)             (8,017)
                                                -----------         -----------
                                                $ 1,700,134         $ 1,638,319
                                                ===========         ===========


                                       44

<PAGE>

Future Maturities - Aggregate future maturities of the above obligations are as
follows:

2002 ..............................................................   $   15,543
2003 ..............................................................      232,589
2004 ..............................................................      171,168
2005 ..............................................................        9,265
2006 ..............................................................       10,006
Thereafter ........................................................    1,261,563
                                                                      ----------

                                                                      $1,700,134
                                                                      ==========

Senior Unsecured Notes - In December 2001, we issued $250,000 aggregate
principal amount of 10.5% senior notes due June 2009. The notes are unsecured
obligations of certain subsidiaries of ours and we guarantee payment of
principal and interest on the notes. The net proceeds from the sale of $248,420
were used to repay amounts outstanding under the credit facility. The repayments
of term loans under the credit facility resulted in an extraordinary loss of
$1,527 ($1,494, net of tax) from the write-off of deferred financing costs.

In January 2001, we issued $300,000 aggregate principal amount of 9.0% senior
notes due 2008 and $200,000 of 9.13% senior notes due 2011. The notes are
unsecured obligations of certain subsidiaries of ours and we guarantee payment
of principal and interest on the notes. The net proceeds from the sale of
$492,000 were used to repay amounts outstanding under the credit facility and to
make payments to terminate certain swap agreements that hedged variable rate
loans that were repaid. The repayments of term loans under the credit facility
resulted in an extraordinary loss of $1,243 ($1,226, net of tax) from the
write-off of deferred financing costs.

Credit Facility - In conjunction with the merger, we entered into a $1,000,000
senior secured credit facility. The credit facility was structured as a
$300,000, five-year term loan facility; a $200,000, five-and-a-half year term
loan facility; and a $500,000, three-year revolving credit facility with two,
one-year optional extensions. We used the proceeds from the sales of senior
unsecured notes in 2001 to repay amounts outstanding under the two term loans.
The credit facility is secured by MeriStar Hospitality's common stock and the
general partnership, limited partnership and limited liability ownership
interests in our subsidiaries. The interest rate on the term loans and revolving
facility ranges from 100 to 200 basis points over the 30-day LIBOR, depending on
certain financial performance covenants and long-term senior unsecured debt
ratings. The weighted average interest rate on borrowings outstanding under our
credit facility as of December 31, 2001 and 2000 was 8.3%. As of December 31,
2001, we had $76,000 available to borrow under the credit facility.

Our senior credit facility requires us to meet or exceed certain financial
performance ratios at the end of each quarter. Travel disruptions and safety
concerns following the terrorist attacks on September 11, 2001 and the slowdown
of the national economy resulted in a significant negative impact to the lodging
industry and our operations. This decline in operations would have caused us to
be out of compliance with certain financial covenants specified in our senior
credit agreement. On October 24, 2001, however, we finalized a temporary waiver
on all affected financial covenants with our senior bank group and engaged in
discussions to amend our senior credit agreement further. This waiver to the
credit agreement allowed these financial covenants to be waived for the period
beginning September 30, 2001 and ending February 28, 2002. In December 2001, we
amended the terms of our senior credit facility. This permanently relaxed the
financial covenants required under the loan and allows us to extend the maturity
date of the credit facility from July 2002 until July 2003. We incurred $4,382
of costs related to the amended agreement.

Secured Facility - In 1999 we completed a $330,000, 10-year non-recourse
financing secured by a portfolio of 19 hotels. The loan bears a fixed interest
rate of 8.01% and matures in 2009. We used most of the net proceeds to repay
amounts outstanding under our prior credit facilities.

Mortgage Debt - In connection with the merger, we assumed mortgage debt secured
by seven hotels. The mortgage debt matures between 2001 and 2012, and the
interest rates on the mortgages range from 7.5% to 10.5%.

Notes payable to MeriStar - In 1997, MeriStar Hospitality completed the offering
of $150,000 aggregate principal amount (issue price of $149,799, net of
discount) of its 8.75% senior subordinated notes due 2007. In conjunction with
this transaction, we borrowed $150,000 from MeriStar Hospitality under terms
matching those of the subordinated notes; however, the interest rate on our note
to MeriStar Hospitality is 8.69%, the effective rate on the subordinated notes.
The indenture pursuant to which the subordinated notes were issued contains
certain covenants, including maintenance of certain financial ratios, reporting
requirements, and other customary restrictions. The note provides for
semi-annual payments of interest on February 15 and August 15, commencing on
February 15, 1998.


                                       45

<PAGE>

In 1999, under terms matching those of the subordinated notes, MeriStar
Hospitality completed an "add-on" offering of $55,000 of subordinated notes. In
conjunction with the "add-on" sale of subordinated notes, we borrowed $55,000
from MeriStar Hospitality under the terms matching those of the subordinated
notes; however, the interest rate on our note to MeriStar Hospitality is 8.69%,
the effective rate on the subordinated notes. We used the net proceeds to repay
indebtedness under our credit facility and to invest in MIP. These notes are
unsecured obligations of ours and provide for semi-annual payments of interest
on February 15 and August 15, commencing on August 15, 1999. The outstanding
balance on these notes payable to MeriStar Hospitality is $202,817 and 202,429
at December 31, 2001 and 2000, respectively.

In 1997, MeriStar Hospitality completed the offering of $172,500 aggregate
principal amount of 4.75% convertible subordinated notes due 2004. In
conjunction with this transaction, we borrowed $172,500 from MeriStar
Hospitality under terms matching those of the convertible notes. The proceeds
were used to repay amounts outstanding under our prior credit facility and to
finance certain hotel acquisitions. The notes payable to MeriStar Hospitality
are unsecured obligations and provide for semi-annual payments of interest on
April 15 and October 15, commencing on April 15, 1998. During 2000, we
repurchased $18,200 of our notes payable at a discount. This resulted in an
extraordinary gain of $3,450 ($3,400, net of tax effect). The outstanding
balance on this note payable to MeriStar Hospitality is $154,300 at December 31,
2001 and 2000.

Hedge Agreements and Other Derivatives - Our interest rate risk management
objective is to limit the impact of interest rate changes on earnings and cash
flows. We assess interest rate cash flow risk by continually identifying and
monitoring changes in interest rate exposures that may adversely impact expected
future cash flows, and by evaluating hedging opportunities. We do not enter into
derivative instruments for any purpose other than cash flow hedging purposes.

We recognized a transition adjustment of $2,842 as the fair value of our
derivative instruments at January 1, 2001. We recorded a liability and
corresponding charge to other comprehensive loss for this amount. As of December
31, 2001, the fair value of the derivative instruments represents a liability of
$12,100.

Upon the sale of our $250,000 senior unsecured notes in December 2001, we
reduced the term loans and our revolver under our senior secured credit facility
by an aggregate amount of $248,400. At that time, we converted three swap
agreements to non-hedging derivatives. These swap agreements had notional
principal amounts of approximately $151,400 and were originally designated to
hedge interest rates on borrowings under our senior secured credit facility that
were repaid. We recognized a $6,666 loss when this amount was transferred out of
accumulated other comprehensive income because the debt being hedged was repaid.

Upon the sale of our $500,000 senior unsecured notes in January 2001, we
reduced the term loans under our senior secured credit facility by $300,000. At
that time, we terminated three swap agreements with a notional amount of
$300,000. These swap agreements were originally designated as cash flow hedges
of interest rates on the variable rate term loans that were repaid. We made net
payments totaling $9,297 to our counter parties to terminate these swap
agreements, and recognized a $9,297 loss related to those terminated swaps.

As of December 31, 2001, we had three swap agreements with notional amounts
totaling $300,000. A portion of these swap agreements ($148,600) provide hedges
against the impact future interest rates have on our floating LIBOR debt
instruments. The remaining portion of the swap agreements ($151,400) have been
converted to non-hedging derivatives. The swap agreements effectively fix the
30-day LIBOR between 4.77% and 6.4%. The swap agreements expire between December
2002 and July 2003. For the year ended December 31, 2001 and 2000, we have
(made) received net payments of approximately $(6,285) and $3,081, respectively.

The fair value of swap agreements designated as cash flow hedges is $5,246 at
December 31, 2001 and recorded in accumulated other comprehensive income within
partners' capital. The estimated amount recorded in accumulated other
comprehensive income expected to be reclassified to the statement of operations
during 2002 is $4,735.

In anticipation of the August 1999 completion of our mortgage-backed secured
facility, we entered into two separate hedge transactions during July 1999. Upon
completion of the secured facility, we terminated the underlying treasury lock
agreements, resulting in a net payment to us of $5,100. This amount was deferred
and is being recognized as a reduction to interest expense over the life of the
underlying debt. As a result, the effective interest rate on the secured
facility is 7.76%.

As of December 31, 2001, after consideration of the hedge agreements described
above, 95.6% of our debt was fixed and our overall weighted average interest
rate was 8.49%.

We have determined the fair value of our outstanding balance of long-term debt
approximates $1,625,000 at December 31, 2001.


                                       46

<PAGE>

6. Income Taxes

When the RMA became effective on January 1, 2001, we created taxable
subsidiaries to lease certain of our properties. These subsidiaries are subject
to taxation similar to C corporations. The income of these taxable subsidiaries
is subject to federal income tax.

Our income taxes were allocated as follows:

                                                         2001     2000    1999
                                                         ----     ----    ----
Taxes on income (loss) before gain (loss) on sale of
assets and extraordinary gain (loss) ................  $(1,044)  $1,622  $1,681
Taxes on gain (loss) on sale of assets ..............      (39)      56      --
Tax expense (benefit) on extraordinary gain (loss)...      (50)      50     (74)
                                                       -------   ------  ------

  Total income tax expense (benefit) ................  $(1,133)  $1,728  $1,607
                                                       =======   ======  ======


Our income (loss) before taxes (including the gain (loss) on sale of assets and
extraordinary items, and net of minority interests) was $(45,529), $119,658, and
$113,337 in 2001, 2000 and 1999, respectively. Our total income tax expense
(benefit) was $(1,133), $1,728 and $1,607, respectively. Therefore, our
effective income tax rates were 2.5%, 1.4% and 1.4%, respectively.

Our effective income tax rate differs from the federal statutory income tax rate
as follows:

                                                         2001     2000     1999
                                                         ----     ----     ----

State and local taxes                                     1.5      1.1      1.1
Difference in effective rate on foreign subsidiaries
   and taxable subsidiaries                               1.0      0.3      0.3
                                                         ----     ----     ----

                                                          2.5%     1.4%     1.4%
                                                         ====     ====     ====

The components of income tax expense (benefit) related to income (loss) before
gain (loss) on sale of assets and extraordinary gain (loss) are as follows:

                                            2001            2000           1999
                                            ----            ----           ----
Current:
      Federal                             $    --         $    --        $    --
      State                                   320             640            815
      Foreign                                  90             346            151
                                          -------         -------        -------

                                              410             986            966
Deferred:
      Federal                                (337)             --             --
      State                                (1,029)            548            675
      Foreign                                 (88)             88             40
                                          -------         -------        -------

                                           (1,454)            636            715
                                          -------         -------        -------

                                          $(1,044)        $ 1,622        $ 1,681
                                          =======         =======        =======

The tax effects of the principal temporary differences that give rise to our net
deferred tax liability are as follows:

                                                             December 31,
                                                             ------------
                                                         2001             2000
                                                         ----             ----

Accelerated depreciation/basis difference              $ 1,704          $ 2,089
Fair value of hotel assets acquired                      5,440            5,440
Allowance for doubtful accounts                             66              (24)
Accrued vacation                                           (12)             (12)
Accrued expenses                                           386              386
Net operating loss                                        (449)              --
Other                                                       (5)             234
                                                       -------          -------

Net deferred tax liability                             $ 7,130          $ 8,113
                                                       =======          =======


                                       47

<PAGE>

Our taxable subsidiaries had a net operating loss in 2001. We have not recorded
a valuation allowance against the deferred tax assets this loss creates as of
December 31, 2001 as we believe it is more likely than not we will realize these
deferred tax assets.

In conjunction with the merger and related transactions, we established a new
accounting basis for American General's assets and liabilities based on their
fair values. In accordance with generally accepted accounting principles, we
have provided a deferred income tax liability for the estimated future tax
effect of differences between the accounting and tax bases of assets acquired
from American General. This deferred income tax liability, related to future
state and local income taxes, is estimated as $5,440, based on information
available at the date of the merger and subsequently.

7. Partnership Units

Third Parties hold outstanding units of limited partnership interest in us.
These units are redeemable at the option of the holder for a like number of
shares of common stock of MeriStar Hospitality, or cash, or a combination
thereof, at the election of MeriStar Hospitality. Due to these redemption
rights, these limited partnership units have been excluded from partners'
capital and are included in redeemable OP units and measured at redemption value
as of the end of the periods presented. At December 31, 2001 and 2000 there were
4,116,698 and 4,056,111 redeemable units outstanding, respectively. The value of
these redeemable units is based on the closing market price of MeriStar
Hospitality's common stock at the balance sheet date, which at December 31, 2001
and 2000 was $14.20 and $19.70, respectively. In addition, there were 392,157
Class D Preferred OP Units outstanding at December 31, 2001 and 2000 with a
redemption value of $22.16 per unit.

Our partnership agreement provides for five classes of partnership interests:
Common units, Class B units, Class C units, Class D units and Profits-Only
units. Holders of Common units and Class B units receive distributions per unit
equivalent to the dividend paid on each of MeriStar Hospitality's common shares.
Holders of Class C units receive a non-cumulative, quarterly distribution equal
to $0.5575 per Class C unit so long as the common units and Class B units
receive a distribution for such quarter and the dividend rate on our common
stock does not exceed $0.5575. The Class C units automatically convert into
Common units when that dividend rate is exceeded. Holders of Class D units
receive a 6.5% cumulative annual preferred return based on an assumed price per
common share of $22.16; the return is compounded quarterly to the extent not
paid on a current basis, and holders are entitled to a liquidation preference of
$22.16 per Class D unit. All net income earned and capital proceeds received by
the operating partnership (after payment of the annual preferred return and, if
applicable, the liquidation preference) will be shared by the holders of the
Common units in proportion to the number of Common units in the relevant
operating partnership owned by each such holder. As of December 31, 2001 and
2000, outstanding units were 49,033,002 and 48,459,145, respectively.

In 2000, we granted 462,500 Profits-Only OP Units, or POPs, to some of our
employees pursuant to our POPs Plan. As of December 31, 2001, 387,500 of these
POPs are outstanding. In 2001, we granted 350,000 POPs to some of our employees
pursuant to our POPs Plan.

During 1999, we issued 65,875 Common units to partially finance the purchase of
a hotel, and we issued 974,588 Common units as a conditional component of a
purchase agreement for a hotel we purchased in 1998.

On March 21, 2001, June 28, 2001, September 18, 2001 and December 17, 2001,
we declared our first, second, third and fourth quarter distributions,
respectively, equivalent to an annual rate of $1.525 per Common unit and $2.23
per Class C unit. The amount of the distribution for each quarter was $0.505 per
Common unit and $0.5575 per Class C unit for the first, second and third
quarters and $0.01 per Common unit and $0.5575 per Class C unit for the fourth
quarter. These distributions were paid on April 30, 2001, July 31, 2001, October
12, 2001 and January 31, 2002.

On March 21, 2000, June 21, 2000, September 25, 2000 and December 20, 2000, we
declared our first, second, third and fourth quarter distribution, respectively,
equivalent to an annual rate of $2.02 per Common unit and $2.23 per Class C
unit. The amount of the distribution for each quarter was $0.505 per Common unit
and $.05575 per Class C unit. These distributions were paid on April 28, 2000,
July 31, 2000, October 31, 2000 and January 31, 2001.

On March 17, 1999, June 21, 1999, September 15, 1999 and December 6, 1999,
we declared our first, second, third and fourth quarter distribution,
respectively, equivalent to an annual rate of $2.02 per common unit and $2.23
per Class C unit. The amount of the distribution for each quarter was $0.505
per Common unit and $0.5575 per Class C unit. These distributions were paid on
April 30, 1999, July 30, 1999, October 29, 1999 and January 31, 2000.


                                       48

<PAGE>

8. Earnings Per Unit

The following table presents the computation of basic and diluted earnings per
OP unit:

<TABLE>
<CAPTION>
                                                                                         Year Ended December 31,
                                                                                         -----------------------
                                                                                    2001          2000          1999
                                                                                    ----          ----          ----
<S>                                                                               <C>          <C>           <C>
Basic Earnings Per OP Unit Computation:
          Net income (loss) before extraordinary gain (loss)                      $(41,765)    $ 114,636     $ 116,207
          Distributions paid on unvested MeriStar Hospitality restricted stock        (505)       (1,168)           --
          Preferred distributions                                                     (565)         (565)         (565)
                                                                                  --------     ---------     ---------

          Income (loss) applicable to common unitholders                           (42,835)      112,903       115,642
          Weighted average number of OP units outstanding                           48,364        50,122        52,153
                                                                                  --------     ---------     ---------

          Basic earnings per OP unit before extraordinary gain (loss)             $  (0.89)    $    2.25     $    2.22
                                                                                  ========     =========     =========

Diluted Earnings Per OP Unit Computation:

          Income (loss) applicable to common unitholders                          $(42,835)    $ 112,903     $ 115,642
          Preferred distributions                                                       --           565           565
          Interest on MeriStar Hospitality convertible debt                             --         7,338         8,137
          Distributions paid on MeriStar Hospitality restricted stock                   --           254            --
                                                                                  --------     ---------     ---------

          Adjusted net income (loss)                                              $(42,835)    $ 121,060     $ 124,344
                                                                                  --------     ---------     ---------

          Weighted average number of OP units outstanding                           48,364        50,122        52,153
          OP unit equivalents:
               MeriStar Hospitality stock options                                       --           208           102
               Class D Preferred OP units                                               --           392           392
               MeriStar Hospitality convertible debt                                    --         4,612         5,066
               MeriStar Hospitality restricted stock                                    --           126            --
                                                                                  --------     ---------     ---------

          Total weighted average number of diluted OP units outstanding             48,364        55,460        57,713
                                                                                  --------     ---------     ---------

          Diluted earnings per OP unit before extraordinary gain (loss)           $  (0.89)    $    2.18     $    2.15
                                                                                  ========     =========     =========
</TABLE>

9. Related-Party Transactions

Pursuant to an intercompany agreement, we and MeriStar Hotels provide each other
with, among other things, reciprocal rights to participate in certain
transactions entered into by each party. In particular, MeriStar Hotels has a
right of first refusal to become the manager of any real property we acquire. We
also may provide each other with certain services. These may include
administrative, renovation supervision, corporate, accounting, finance, risk
management, legal, tax, information technology, human resources, acquisition
identification and due diligence, and operational services, for which MeriStar
Hotels is compensated in an amount that we would be charged by a third party for
comparable services. During the years ended December 31, 2001, 2000 and 1999, we
paid MeriStar Hotels a net amount of $151, $1,165 and $1,600 respectively, for
such services.

MeriStar Hotels has a revolving credit facility with us. On March 1, 2000,
MeriStar Hotels repaid the remaining balance of $57,100 on its revolving credit
agreement with us upon closing its bank revolving credit facility. At that time,
the revolving credit facility was amended to reduce the maximum borrowing limit
from $75,000 to $50,000 and to increase the interest rate on the facility from
LIBOR plus 350 basis points to LIBOR plus 650 basis points. During 2001, 2000
and 1999, we earned interest of $5,005, $955, and $4,907, respectively, from
this facility. As of December 31, 2001, MeriStar Hotels had $36,000 of
borrowings outstanding under this facility.

Certain members of our management and our respective affiliates owned equity
interests relating to a hotel that we acquired in


                                       49

<PAGE>

January 1999. These persons and affiliates received an aggregate of $1,488 of
our OP Units in exchange for their interests in the hotel.

Of the $300,000 aggregate principal amount of 9.0% senior unsecured notes due in
2008 we sold in January 2001, $30,000 principal amount was sold at a price of
99.688% to an affiliate of Oak Hill Capital Partners. The notes purchased were
identical to those purchased by third parties.

Of the $200,000 aggregate principal amount of 9.13% senior unsecured notes due
in 2011 we sold in January 2001, $20,000 principal amount was sold at a price of
99.603% to an affiliate of Oak Hill Capital Partners. The notes purchased were
identical to those purchased by third parties.

Of the $250,000 aggregate principal amount of 10.5% senior unsecured notes due
in 2009 we sold in December 2001, $23,000 principal amount was sold at a price
of 99.368% to an affiliate of Oak Hill Capital Partners. The notes purchased are
identical to those purchased by third parties.

10. Stock-Based Compensation

Stock Options

MeriStar Hospitality sponsors a restricted stock plan and a stock option plan
(the "Plan") in which Partnership employees participate. Upon issuance of any
stock, MeriStar Hospitality is obligated to contribute the proceeds to the
Company in exchange for an equal number of OP units.

In connection with the merger, MeriStar Hospitality adopted a new equity
incentive plan. This plan authorizes Meristar Hospitality to award up to
5,565,518 options on shares of common stock. Meristar Hospitality may grant
awards to officers or other of our key employees or an affiliate. These options
are exercisable in three annual installments and expire 10 years from the grant
date.

Stock option activity for 2001, 2000 and 1999 is as follows:

<TABLE>
<CAPTION>
                                                Equity Incentive Plan
                                                ---------------------
                                              Number of       Average
                                                Shares     Option Price
                                                ------     ------------
<S>                                           <C>             <C>
Balance, January 1, 1999                      3,703,379       $24.80
Granted                                       1,015,750        19.37
Exercised                                       (94,012)       15.64
Canceled                                       (264,064)       27.87
                                             ----------       ------
Balance, December 31, 1999                    4,361,053        23.56
Granted                                         584,875        16.13
Exercised                                       (47,153)       17.26
Canceled                                       (113,441)       28.62
                                             ----------       ------
Balance, December 31, 2000                    4,785,334        22.68
Granted                                          88,500        13.33
Exercised                                       (41,839)       16.12
Canceled                                     (2,194,165)       26.87
                                             ----------       ------
Balance, December 31, 2001                    2,637,830       $19.47
                                             ==========       ======
Shares exercisable at December 31, 1999       2,577,620       $24.53
                                             ==========       ======
Shares exercisable at December 31, 2000       3,482,816       $23.99
                                             ==========       ======
Shares exercisable at December 31, 2001       2,020,759       $20.09
                                             ==========       ======
</TABLE>


                                       50

<PAGE>

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

<TABLE>
<CAPTION>
                                    Options Outstanding                       Options Exercisable
                                    -------------------                       -------------------
                                         Weighted                                           Weighted
                                          Average          Weighted                          Average
Range of exercise         Number         Remaining          Average           Number        Exercise
     prices             outstanding   Contractual Life   Exercise Price     exercisable       Price
     ------             -----------   ----------------   --------------     -----------       -----
<S>                      <C>                <C>              <C>             <C>              <C>
$13.33 to $15.64         1,021,598          6.46             $15.13            791,434        $15.36
$16.25 to $19.00            37,750          7.89              15.98             27,502         16.18
$19.19 to 19.19            925,000          7.10              19.19            616,667         19.19
$19.75 to $29.44           506,907          6.62              25.88            438,581         26.58
$29.55 to $31.61           146,575          5.87              30.93            146,575         30.93
                         ---------        ------             ------          ---------        ------

$13.33 to $31.61         2,637,830          6.71             $19.61          2,020,759        $20.15
                         =========        ======             ======          =========        ======
</TABLE>

We have adopted the disclosure-only provisions of SFAS No. 123, "Accounting for
Stock-Based Compensation." Accordingly, we apply Accounting Principles Board
Opinion No. 25 in accounting for the Equity Incentive Plan and, therefore, no
compensation cost has been recognized for the Equity Incentive Plan.

Pro forma information regarding net income and diluted earnings per share is
required by SFAS No. 123, and has been determined as if we have accounted for
our employee stock options under the fair value method. We estimated the fair
value for these options at the date of grant using a Black-Scholes option
pricing model with the following weighted average assumptions for 2001, 2000 and
1999:

                                        2001            2000            1999
                                        ----            ----            ----
Risk-free interest rate                     3.6%           6.71%           6.70%
Dividend rate                            $1.525           $2.02           $2.02
Volatility factor                          0.57            0.27            0.31
Weighted average expected life       3.10 years      3.06 years      3.07 years

Our pro forma net income (loss) and diluted earnings (loss) per unit as if the
fair value method had been applied were $(46,938) and $(1.00) for 2001, $110,391
and $2.19 for 2000, $110,965 and $2.06 for 1999. The effects of applying SFAS
No. 123 for disclosing compensation costs may not be representative of the
effects on reported net income and diluted earnings per share for future years.

Other Stock-Based Compensation

As of December 31, 2001, MeriStar Hospitality has granted 479,000 shares of
restricted stock to employees. This restricted stock vests ratably over
three-year or five-year periods. The issuance of restricted stock has resulted
in $5,287 of unearned stock-based compensation recorded as a reduction to
partners' capital on our balance sheet as of December 31, 2001.

In 2000, we granted 462,500 Profits-Only OP Units, or POPs, to some of our
employees pursuant to our POPs Plan. As of December 31, 2001, 387,500 of these
POPs are outstanding. These POPs were originally eligible for vesting based on
us achieving certain financial performance criteria. During 2001, we converted
these POPs to fixed awards and extended the vesting period to 2004. In 2001, we
granted 350,000 POPs to some of our employees pursuant to our POPs Plan. These
POPs are fixed awards and vest ratably over three years.


                                       51

<PAGE>

11. Restructuring Charges

During 2001, we incurred a restructuring charge of $1,080 in connection with
operational changes at our corporate headquarters. The restructuring included
eliminating seven corporate staff positions and office space no longer needed
under the new structure.

The restructuring charge consists of:

Severance                                                                 $  168
Noncancelable lease cost                                                     912
                                                                          ------

Total                                                                     $1,080
                                                                          ======

During 2001, we applied $168 and $520 in severance and lease termination costs,
respectively, against the restructuring reserve. Approximately $392 of the
restructuring accrual remains at December 31, 2001.

12. Commitments and Contingencies

We lease land at certain hotels from third parties. Certain leases contain
contingent rent features based on gross revenues at the respective property.
Future minimum lease payments required under these operating leases as of
December 31, 2001 were as follows:

2002                                                                     $ 1,446
2003                                                                       1,446
2004                                                                       1,446
2005                                                                       1,449
2006                                                                       1,449
Thereafter                                                                52,315
                                                                         -------

                                                                         $59,551
                                                                         =======

We lease certain office, retail and parking space to outside parties under
non-cancelable operating leases with initial or remaining terms in excess of one
year. Future minimum rentals under these leases as of December 31, 2001 were as
follows:

2002                                                                     $ 4,969
2003                                                                       4,190
2004                                                                       3,915
2005                                                                       2,398
2006                                                                       1,217
Thereafter                                                                 1,896
                                                                         -------

                                                                         $18,585
                                                                         =======

In the course of our normal business activities, various lawsuits, claims and
proceedings have been or may be instituted or asserted against us. Based on
currently available facts, we believe that the disposition of matters that are
pending or asserted will not have a material adverse effect on our consolidated
financial position, results of operations or liquidity.

13. Acquisitions and Dispositions

During 2001, we sold two hotels and received proceeds of $9,715. The sales
resulted in a loss of $2,176 ($2,137, net of tax).

During 2001, we terminated the leases of eight of our hotels from affiliates of
Prime Hospitality for a total cost of $1,315. Concurrently, we signed long-term
management agreements with MeriStar Hotels for four of these properties. The
term on the remaining four management agreements is one year with additional
one-year renewal periods.

During 2000, we sold three limited-service hotels and received proceeds of
$24,148. This resulted in a gain on sale of assets of $3,495 ($3,439, net of
tax). We also purchased a full-service hotel for $19,400. Of the purchase
amount, we paid $11,400 in cash and we will pay $8,000 from the hotel's future
cash flow within the next five years. We funded the acquisition using existing
cash and borrowings under our revolving credit facility.


                                       52

<PAGE>

During 1999, we acquired one hotel for a purchase price of $10,642 of cash and
$1,488 of OP Units. We funded the acquisition using existing cash and borrowings
on our credit facility. We also sold two hotels during 1999 for a total price of
$8,900. The resulting gain on the sales was immaterial.

14. Consolidating Financial Information

Certain of our wholly-owned subsidiaries and MeriStar Hospitality are guarantors
of our senior unsecured notes. The following tables present consolidating
information for the guarantor subsidiaries:

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                December 31, 2001

<TABLE>
<CAPTION>
                                            MeriStar                          Non-
                                          Hospitality     Guarantor         Guarantor                           Total
                                            OP, L.P.      Subsidiaries     Subsidiaries     Eliminations     Consolidated
                                            --------      ------------     ------------     ------------     ------------
<S>                                       <C>              <C>              <C>              <C>              <C>
Assets
    Investments in hotel properties       $    14,662      $ 1,598,400      $ 1,570,615      $        --      $ 3,183,677
    Accumulated depreciation                   (5,085)        (204,626)        (187,669)              --         (397,380)
                                          -----------      -----------      -----------      -----------      -----------
                                                9,577        1,393,774        1,382,946               --        2,786,297

    Cash and cash equivalents                  23,441               --               --               --           23,441
    Accounts receivable, net                    4,092            1,355           41,731               --           47,178
    Prepaid expenses and other                  3,982              519           13,805               --           18,306
    Note receivable                           127,550               --               --          (91,550)          36,000
    Due from MeriStar Hotels
      & Resorts                                12,392              200           (3,715)              --            8,877
    Due from subsidiaries                    (408,383)         293,164          115,219               --               --
    Investments in affiliates               2,714,272           59,126            9,901       (2,741,585)          41,714
    Restricted cash                            13,751               --            7,553               --           21,304
    Intangible assets, net                     19,791              920              758               --           21,469
                                          -----------      -----------      -----------      -----------      -----------
                                          $ 2,520,465      $ 1,749,058      $ 1,568,198      $(2,833,135)     $ 3,004,586
                                          ===========      ===========      ===========      ===========      ===========

Liabilities and Partners' Capital
   Accounts payable, accrued expenses
      and other liabilities                    17,678           22,041           84,253               --      $   123,972
   Accrued interest                            40,913               57            4,039               --           45,009
   Income taxes payable                           285               --               25               --              310
   Distributions payable                        1,090               --               --               --            1,090
   Deferred income taxes                        7,467               --             (337)              --            7,130
   Interest rate swaps                         12,100               --               --               --           12,100
   Notes payable to MeriStar                  357,117               --               --               --          357,117
   Long-term debt                             971,437           85,611          377,519          (91,550)       1,343,017
                                          -----------      -----------      -----------      -----------      -----------
Total liabilities                           1,408,087          107,709          465,499          (91,550)       1,889,745
                                          -----------      -----------      -----------      -----------      -----------

Minority interests                                 --            2,639               --               --            2,639
Redeemable OP units at redemption
    value                                      67,147               --               --               --           67,147
Partners' capital                           1,045,231        1,638,710        1,102,699       (2,741,585)       1,045,231
                                          -----------      -----------      -----------      -----------      -----------
                                          $ 2,520,465      $ 1,749,058      $ 1,568,198      $(2,833,135)     $ 3,004,586
                                          ===========      ===========      ===========      ===========      ===========
</TABLE>


                                       53

<PAGE>

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                      CONDENSED CONSOLIDATING BALANCE SHEET
                                DECEMBER 31, 2000

<TABLE>
<CAPTION>
                                            MeriStar                          Non-
                                          Hospitality      Guarantor        Guarantor                            Total
                                            OP, L.P.      Subsidiaries     Subsidiaries     Eliminations     Consolidated
                                            --------      ------------     ------------     ------------     ------------
<S>                                       <C>              <C>              <C>              <C>              <C>
Assets
    Investments in hotel properties       $    10,068      $ 1,596,472      $ 1,587,190      $        --      $ 3,193,730
    Accumulated depreciation                   (2,625)        (148,368)        (136,236)              --         (287,229)
                                          -----------      -----------      -----------      -----------      -----------
                                                7,443        1,448,104        1,450,954               --        2,906,501

    Cash and cash equivalents                     242               --               --               --              242
    Accounts receivable, net                       94            1,525            1,214               --            2,833
    Prepaid expenses and other                  2,563              381             (177)              --            2,767

    Note receivable                            87,887               --               --          (87,887)              --
    Due from MeriStar Hotels
      & Resorts                               (12,130)            (450)          34,801               --           22,221
    Due from subsidiaries                    (194,739)         193,304            1,435               --               --
    Investments in affiliates               2,661,521           59,662            8,487       (2,687,474)          42,196
    Restricted cash                            14,709               --            5,209               --           19,918
    Intangible assets, net                      7,531            1,432              859               --            9,822
                                          -----------      -----------      -----------      -----------      -----------
                                          $ 2,575,121      $ 1,703,958      $ 1,502,782      $(2,775,361)     $ 3,006,500
                                          ===========      ===========      ===========      ===========      ===========

Liabilities and Partners' Capital
   Accounts payable, accrued expenses
      and other liabilities                    32,061           24,189           15,947               --      $    72,197
   Accrued interest                            23,701               --            4,664               --           28,365
   Income taxes payable                           921               --               --               --              921
   Distributions payable                       24,581               --               --               --           24,581
   Deferred income taxes                        8,113               --               --               --            8,113
   Notes payable to MeriStar                  356,729               --               --               --          356,729
   Long-term debt                             897,698           88,189          383,590          (87,887)       1,281,590
                                          -----------      -----------      -----------      -----------      -----------
Total liabilities                           1,343,804          112,378          404,201          (87,887)       1,772,496
                                          -----------      -----------      -----------      -----------      -----------

Minority interests                                 --            2,687               --               --            2,687
Redeemable OP units at redemption
    value                                      88,545               --               --               --           88,545
Partners' capital                           1,142,772        1,588,893        1,098,581       (2,687,474)       1,142,772
                                          -----------      -----------      -----------      -----------      -----------
                                          $ 2,575,121      $ 1,703,958      $ 1,502,782      $(2,775,361)     $ 3,006,500
                                          ===========      ===========      ===========      ===========      ===========
</TABLE>


                                       54

<PAGE>


                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 2001

<TABLE>
<CAPTION>
                                                  MeriStar                         Non-
                                                Hospitality    Guarantor        Guarantor                         Total
                                                  OP, L.P.    Subsidiaries     Subsidiaries    Eliminations    Consolidated
                                                  --------    ------------     ------------    ------------    ------------
<S>                                               <C>           <C>            <C>              <C>            <C>
Revenue:
Participating lease revenue                       $  6,970      $ 154,482      $   156,428      $(300,585)     $    17,295
  Hotel operations:
    Rooms                                               --             --          706,381             --          706,381
    Food and beverage                                   --             --          269,382             --          269,382
    Other operating departments                         --             --           81,971             --           81,971
  Office rental and other revenues                      --            607            9,252             --            9,859
                                                  --------      ---------      -----------      ---------      -----------
Total revenue                                        6,970        155,089        1,223,414       (300,585)       1,084,888
                                                  --------      ---------      -----------      ---------      -----------

Hotel operating expenses by department:
    Rooms                                               --             --          170,925             --          170,925
    Food and beverage                                   --             --          194,495             --          194,495
    Other operating departments                         --             --           43,558             --           43,558
Office rental, parking and other operating
    expenses                                            --            263            2,794             --            3,057
Undistributed operating expenses:
    Administrative and general                       8,780            825          159,674             --          169,279
    Property operating costs                            --            685          159,356             --          160,041
    Property taxes, insurance and other             (1,702)        24,709          353,091       (300,585)          75,513
    Depreciation and amortization                    5,988         57,850           52,657             --          116,495
    Write down of investment in STS Hotel Net        2,112             --               --             --            2,112
    Loss on asset impairment                            --         38,274            5,308             --           43,582
    Swap termination costs                           9,297             --               --             --            9,297
    Loss on fair value of non-hedging
      derivatives                                    6,666             --               --             --            6,666
    FelCor merger costs                              5,817             --               --             --            5,817
    Costs to terminate leases with
    Prime Hospitality Corporation                    1,315             --               --             --            1,315
    Restructuring charge                             1,080             --               --             --            1,080
                                                  --------      ---------      -----------      ---------      -----------

Total operating expenses                            39,353        122,606        1,141,858       (300,585)       1,003,232
                                                  --------      ---------      -----------      ---------      -----------

Net operating income                               (32,383)        32,483           81,556             --           81,656
                                                  --------      ---------      -----------      ---------      -----------
Interest expense, net                               88,840          5,760           27,775             --          122,376
Equity in income from consolidated
    entities                                        78,751             --               --        (78,751)              --
                                                  --------      ---------      -----------      ---------      -----------
Income (loss) before minority interests,
    income tax benefit, loss on sale of assets     (42,472)        26,722           53,781        (78,751)         (40,720)
Minority interests                                      --            (48)              --             --              (48)
                                                  --------      ---------      -----------      ---------      -----------

Income (loss) before income tax benefit,
    loss on sale of assets                         (42,472)        26,770           53,781        (78,751)         (40,672)
Income tax benefit                                    (707)            --             (337)            --           (1,044)
                                                  --------      ---------      -----------      ---------      -----------

Income (loss) before loss on sale of assets        (41,765)        26,770           54,118        (78,751)         (39,628)
Loss on sale of assets, net of tax effect               --         (2,137)              --             --           (2,137)
Extraordinary item, net of tax effect               (2,720)            --               --             --           (2,720)
                                                  --------      ---------      -----------      ---------      -----------

Net income (loss)                                 $(44,485)     $  24,633      $    54,118      $ (78,751)     $   (44,485)
                                                  ========      =========      ===========      =========      ===========
</TABLE>


                                       55

<PAGE>

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 2000

<TABLE>
<CAPTION>
                                                 MeriStar                       Non-
                                               Hospitality     Guarantor      Guarantor                      Total
                                                 OP, L.P.    Subsidiaries   Subsidiaries  Eliminations   Consolidated
                                                 --------    ------------   ------------  ------------   ------------
<S>                                             <C>            <C>            <C>           <C>            <C>
Revenue:
  Participating lease revenue                   $   6,544      $ 183,959      $ 201,226     $      --      $ 391,729
  Office rental and other revenues                  2,149          2,404          4,403            --          8,956
                                                ---------      ---------      ---------     ---------      ---------
Total revenue                                       8,693        186,363        205,629            --        400,685
                                                ---------      ---------      ---------     ---------      ---------

Expenses:
Office rental, parking and other operating
  expenses                                             --            928          1,803            --          2,731
Undistributed operating expenses:
  Administrative and general                        8,820            475            150            --          9,445
  Property taxes, insurance and other               2,732         22,822         21,927            --         47,481
  Depreciation and amortization                     4,588         52,767         53,333            --        110,688
                                                ---------      ---------      ---------     ---------      ---------

Total operating expenses                           16,140         76,992         77,213            --        170,345
                                                ---------      ---------      ---------     ---------      ---------
Net operating income (loss)                        (7,447)       109,371        128,416            --        230,340
                                                ---------      ---------      ---------     ---------      ---------
Interest expense, net                              86,748          4,619         26,157            --        117,524
Equity in income from consolidated
  entities                                        210,453             --             --      (210,453)            --
                                                ---------      ---------      ---------     ---------      ---------
Income  (loss) before minority interests,
  income taxes, gain on sale of assets,
  and extraordinary gain                          116,258        104,752        102,259      (210,453)       112,816
Minority interests                                     --             (3)            --            --             (3)
                                                ---------      ---------      ---------     ---------      ---------
Income (loss) before income taxes,
  gain on sale of assets and extraordinary
  gain                                            116,258        104,755        102,259      (210,453)       112,819
Income tax expense                                  1,622             --             --            --          1,622
                                                ---------      ---------      ---------     ---------      ---------
Income (loss) before gain on sale of assets
  and extraordinary gain                          114,636        104,755        102,259      (210,453)       111,197
Gain on sale of assets, net of tax effect              --             --          3,439            --          3,439
Extraordinary gain, net of tax                      3,400             --             --            --          3,400
                                                ---------      ---------      ---------     ---------      ---------
Net income  (loss)                              $ 118,036      $ 104,755      $ 105,698     $(210,453)     $ 118,036
                                                =========      =========      =========     =========      =========
</TABLE>


                                       56

<PAGE>

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                 MeriStar                       Non-
                                               Hospitality     Guarantor      Guarantor                       Total
                                                 OP, L.P.    Subsidiaries   Subsidiaries   Eliminations   Consolidated
                                                 --------    ------------   ------------   ------------   ------------
<S>                                             <C>            <C>            <C>            <C>            <C>
Revenue:
  Participating lease revenue                   $   7,373      $ 169,392      $ 191,247      $      --      $ 368,012
  Office rental and other revenues                    656          2,012          4,140             --          6,808
                                                ---------      ---------      ---------      ---------      ---------
Total revenue                                       8,029        171,404        195,387             --        374,820
                                                ---------      ---------      ---------      ---------      ---------

Expenses:
Office rental, parking and other operating
  expenses                                             21            578          1,365             --          1,964
Undistributed operating expenses:
  Administrative and general                        5,209            444             82             --          5,735
  Property taxes, insurance and other               2,818         23,819         20,390             --         47,027
  Depreciation and amortization                     4,196         46,442         51,157             --        101,795
                                                ---------      ---------      ---------      ---------      ---------

Total operating expenses                           12,244         71,283         72,994             --        156,521
                                                ---------      ---------      ---------      ---------      ---------
Net operating income (loss)                        (4,215)       100,121        122,393             --        218,299
                                                ---------      ---------      ---------      ---------      ---------
Interest expense, net                              80,798          3,083         16,506             --        100,387
Equity in income from consolidated
  entities                                        200,350             --             --       (200,350)            --
                                                ---------      ---------      ---------      ---------      ---------
Income (loss) before minority interests,
  income taxes, and extraordinary loss            115,337         97,038        105,887       (200,350)       117,912
Minority interests                                     --             24             --             --             24
                                                ---------      ---------      ---------      ---------      ---------
Income (loss) before income taxes,
  and extraordinary loss                          115,337         97,014        105,887       (200,350)       117,888
Income tax expense                                  1,681             --             --             --          1,681
                                                ---------      ---------      ---------      ---------      ---------
Income (loss) before gain on sale of assets
  and extraordinary gain                          113,656         97,014        105,887       (200,350)       116,207
Extraordinary loss, net of tax                     (2,000)          (703)        (1,848)            --         (4,551)
                                                ---------      ---------      ---------      ---------      ---------
Net income (loss)                               $ 111,656      $  96,311      $ 104,039      $(200,350)     $ 111,656
                                                =========      =========      =========      =========      =========
</TABLE>


                                       57

<PAGE>

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 2001

<TABLE>
<CAPTION>
                                                  MeriStar                       Non-
                                                Hospitality     Guarantor      Guarantor                      Total
                                                  OP, L.P.    Subsidiaries   Subsidiaries   Eliminations   Consolidated
                                                  --------    ------------   ------------   ------------   ------------
<S>                                              <C>            <C>            <C>            <C>            <C>
Net cash provided by operating activities        $  85,143      $  19,315      $  45,677      $      --      $ 150,135
                                                 ---------      ---------      ---------      ---------      ---------
Net cash (used in) provided by investing
  activities                                       (12,275)       (42,395)        10,672        (24,892)       (68,890)
                                                 ---------      ---------      ---------      ---------      ---------
Net cash (used in) provided by financing
  activities                                       (49,669)        22,776        (56,349)        24,892        (58,350)
                                                 ---------      ---------      ---------      ---------      ---------
Effect of exchange rate changes on cash
  and cash equivalents                                  --            304             --             --            304
                                                 ---------      ---------      ---------      ---------      ---------
Net increase in cash and cash equivalents           23,199             --             --             --         23,199
Cash and cash equivalents, beginning of
  year                                                 242             --             --             --            242
                                                 ---------      ---------      ---------      ---------      ---------
Cash and cash equivalents, end of year           $  23,441      $      --      $      --      $      --      $  23,441
                                                 =========      =========      =========      =========      =========
</TABLE>

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 2000

<TABLE>
<CAPTION>
                                                  MeriStar                       Non-
                                                Hospitality     Guarantor      Guarantor                      Total
                                                  OP, L.P.    Subsidiaries   Subsidiaries   Eliminations   Consolidated
                                                  --------    ------------   ------------   ------------   ------------
<S>                                              <C>            <C>            <C>            <C>            <C>
Net cash (used in) provided by operating
  activities                                     $ (74,731)     $  31,632      $ 267,187      $      --      $ 224,088
                                                 ---------      ---------      ---------      ---------      ---------
Net cash provided by (used in) investing
  activities                                       360,238       (118,154)        53,522       (309,892)       (14,286)
                                                 ---------      ---------      ---------      ---------      ---------
Net cash (used in) provided by financing
  activities                                      (287,814)        86,458       (320,709)       309,892       (212,173)
                                                 ---------      ---------      ---------      ---------      ---------
Effect of exchange rate changes on cash
  and cash equivalents                                  --             64             --             --             64
                                                 ---------      ---------      ---------      ---------      ---------
Net decrease in cash and cash equivalents           (2,307)            --             --             --         (2,307)
Cash and cash equivalents, beginning of
  year                                           $   2,549             --             --             --          2,549
                                                 ---------      ---------      ---------      ---------      ---------
Cash and cash equivalents, end of year           $     242      $      --      $      --      $      --      $     242
                                                 =========      =========      =========      =========      =========
</TABLE>

                 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1999

<TABLE>
<CAPTION>
                                                  MeriStar                       Non-
                                                Hospitality     Guarantor      Guarantor                      Total
                                                  OP, L.P.    Subsidiaries   Subsidiaries   Eliminations   Consolidated
                                                  --------    ------------   ------------   ------------   ------------
<S>                                              <C>            <C>            <C>            <C>            <C>
Net cash (used in) provided by operating
  activities                                     $(184,109)     $ 126,905      $ 285,533      $      --      $ 228,329
                                                 ---------      ---------      ---------      ---------      ---------
Net cash provided by (used in) investing
  activities                                       277,432        (85,854)       137,685       (527,215)      (197,952)
                                                 ---------      ---------      ---------      ---------      ---------
Net cash used in financing activities              (93,411)       (42,534)      (423,218)       527,215        (31,948)
                                                 ---------      ---------      ---------      ---------      ---------
Effect of exchange rate changes on cash
  and cash equivalents                                  --            (53)            --             --            (53)
                                                 ---------      ---------      ---------      ---------      ---------
Net decrease in cash and cash equivalents              (88)        (1,536)            --             --         (1,624)
Cash and cash equivalents, beginning of
  year                                           $   2,637          1,536             --             --          4,173
                                                 ---------      ---------      ---------      ---------      ---------
Cash and cash equivalents, end of year           $   2,549      $      --      $      --      $      --      $   2,549
                                                 =========      =========      =========      =========      =========
</TABLE>


                                       58

<PAGE>

14. Quarterly Financial Information (Unaudited)

      The following is a summary of our quarterly results of operations:

<TABLE>
<CAPTION>
                                                         2001                                               2000
                                                         ----                                               ----
                                      First      Second       Third       Fourth        First       Second       Third      Fourth
                                     Quarter     Quarter     Quarter      Quarter      Quarter      Quarter     Quarter     Quarter
                                     -------     -------     -------      -------      -------      -------     -------     -------
<S>                                 <C>         <C>         <C>          <C>          <C>          <C>         <C>         <C>
Total revenue ..................    $302,684    $307,167    $247,538     $227,499     $ 67,080     $ 81,515    $117,607    $134,483
Total operating expenses .......     256,432     249,220     233,715      263,865       41,339       43,331      42,206      43,469
Net operating income
    (loss) .....................      46,252      57,947      13,823      (36,366)      25,741       38,184      75,401      91,014
Income (loss) before
    extraordinary gain (loss) ..      14,497      27,131     (18,050)     (65,343)      (2,986)      11,851      45,633      60,138
Net income (loss) ..............      13,271      27,131     (18,050)     (66,837)         414       11,851      45,633      60,138
Diluted earnings (loss)
    per OP unit ................    $   0.29    $   0.52    $  (0.38)    $  (1.39)    $  (0.06)    $   0.23    $   0.85    $   1.15
</TABLE>

15. Supplemental Cash Flow Information

<TABLE>
<CAPTION>
                                                                              2001        2000        1999
                                                                              ----        ----        ----
<S>                                                                         <C>         <C>         <C>
Cash paid for interest and income taxes:

Interest, net of capitalized interest of $6,098, $8,613, and $12,540,
respectively                                                                $105,732    $120,539    $93,491
Income taxes                                                                     618         699      1,009

Non-cash investing and financing activities:
OP Units issued in purchase of property and equipment                             --          --      1,488
Redemption of redeemable OP Units                                              5,428          24     29,412
Deferred purchase price of hotel                                                  --       8,000         --

Operating assets received and liabilities assumed from lease conversion:
   Accounts receivable                                                        47,200          --         --
   Prepaid expenses and other                                                 13,500          --         --
   Furniture and fixtures, net                                                   152          --         --
   Investment in affiliates, net                                               1,629          --         --
                                                                            --------    --------    -------

         Total operating assets received                                      62,481          --         --
                                                                            ========    ========    =======

   Accounts payable and accrued expenses                                      65,706          --         --
   Long-term debt                                                                 32          --         --
                                                                            --------    --------    -------

         Total liabilities acquired                                           65,738          --         --
                                                                            ========    ========    =======
</TABLE>

16. Subsequent Event

On February 7, 2002, we sold $200,000 of senior unsecured notes. These notes
have an interest rate of 9.13% and mature in January 2011. We used the proceeds
to pay down our revolving credit facility. As a result of this financing, we
redesignated some swap agreements as non-hedging derivatives. We recognized a
$4,700 loss when this amount was transferred out of partners' capital because
the debt being hedged was repaid.


                                       59

<PAGE>

                MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
             SCHEDULE III-REAL ESTATE AND ACCUMULATED DEPRECIATION
                               DECEMBER 31, 2001
                             (dollars in thousands)


<TABLE>
<CAPTION>
                                                           Costs subsequent   Gross amount
                            Initial cost to Company        to acquisition     at end of year
                            -----------------------        --------------     --------------
                                               Building           Building            Building   Accum-
                                                  and                and                 and     ulated    Year of
                            Encum-             Improve-           Improve-            Improve-  Deprecia-  Construc-    Date
Description                 brances    Land      ments     Land     ments     Land      ments     tion       tion     Acquired  Life
-----------                 -------    ----      -----     ----     -----     ----      -----     ----       ----     --------  ----
<S>                         <C>     <C>       <C>        <C>      <C>      <C>      <C>         <C>          <C>     <C>         <C>
Hotel Assets:
Salt Lake Airport Hilton,
UT                         $    --  $    770 $   12,828 $    --  $  4,185  $    770 $   17,013  $  2,579     1980      3/3/1995  40
Radisson Hotel, Schaumburg,
IL                              --     1,080      5,131    (230)      938       850      6,069     1,107     1979     6/30/1995  40
Sheraton Hotel, Colorado
Springs, CO                     (1)    1,071     14,592       1     4,526     1,072     19,118     2,848     1974     6/30/1995  40
Hilton Hotel, Bellevue, WA      48     5,211      6,766    (441)    3,686     4,770     10,452     1,358     1979      8/4/1995  40
Marriott Hotel, Somerset,
NJ                              (1)    1,978     23,001      --     4,811     1,978     27,812     4,092     1978     10/3/1995  40
Westin Atlanta Airport,
Atlanta, GA                     --     2,650     15,926    (300)    9,517     2,350     25,443     3,734     1982    11/15/1995  40
Sheraton Hotel, Charlotte,
NC                              (1)    4,700     11,057      --     4,032     4,700     15,089     2,123     1985      2/2/1996  40
Radisson Hotel Southwest,
Cleveland, OH                   --     1,330      6,353      --     5,537     1,330     11,890     1,479     1978     2/16/1996  40
Orange County Airport
Hilton, Irvine, CA              (1)    9,990      7,993      --     3,723     9,990     11,716     1,544     1976     2/22/1996  40
The Latham Hotel,
Washington, DC                  --     6,500      5,320      --     4,233     6,500      9,553     1,169     1981      3/8/1996  40
Hilton Hotel, Arlington, TX     (1)    1,836     14,689      79     3,766     1,915     18,455     2,479     1983     4/17/1996  40
Hilton Hotel, Arlington, VA     --     4,000     15,069      --       851     4,000     15,920     2,117     1990     8/23/1996  40

Southwest Hilton, Houston,
TX                              --     2,300     15,665    (613)   (2,871)    1,687     12,794     2,168     1979    10/31/1996  40
Embassy Suites, Englewood,
CO                              (1)    2,500     20,700      --     3,537     2,500     24,237     2,973     1986    12/12/1996  40
Holiday Inn, Colorado
Springs, CO                     --     1,600      4,232    (426)     (257)    1,174      3,975       619     1974    12/17/1996  40
Embassy Row Hilton,
Washington, DC                  --     2,200     13,247      --     3,276     2,200     16,523     1,888     1969    12/17/1996  40
Hilton Hotel & Towers,
Lafayette, LA                   (1)    1,700     16,062      --     2,169     1,700     18,231     2,164     1981    12/17/1996  40
Hilton Hotel, Sacramento,
CA                              (1)    4,000     16,013      --     2,686     4,000     18,699     2,236     1983    12/17/1996  40
Santa Barbara Inn, Santa
Barbara, CA                     --     2,600      5,141      --     1,497     2,600      6,638       770     1959    12/17/1996  40
San Pedro Hilton, San
Pedro, CA                       --       640      6,047      --     2,517       640      8,564       975     1989     1/28/1997  40
Doubletree Hotel,
Albuquerque, NM                 (1)    2,700     15,075      --     2,376     2,700     17,451     1,957     1975     1/31/1997  40
Westchase Hilton & Towers,
Houston, TX                     (1)    3,000     23,991      --     1,578     3,000     25,569     3,113     1980     1/31/1997  40
Sheraton Great Valley Inn,
Frazer, PA                      --     2,150     11,653      11     3,610     2,161     15,263     1,576     1971     3/27/1997  40
Holiday Inn Calgary
Airport, Calgary, Alberta,
Canada                          --       751      5,011     (77)    1,675       674      6,686       666     1981      4/1/1997  40
Sheraton Hotel Dallas,
Dallas, TX                      --     1,300     17,268    (569)   (5,551)      731     11,717     2,389     1974      4/1/1997  40
Radisson Hotel Dallas,
Dallas, TX                      --     1,800     17,580    (868)   (7,542)      932     10,038     2,236     1972      4/1/1997  40
Sheraton Hotel Guildford,
Surrey, BC, Canada              --     2,366     24,008    (244)   (1,335)    2,122     22,673     2,650     1992      4/1/1997  40
Doubletree Guest Suites,
Indianapolis, IN                --     1,000      8,242      --       999     1,000      9,241     1,057     1987      4/1/1997  40
Ramada Vancouver Centre,
Vancouver, BC, Canada           --     4,400      7,840    (451)    1,877     3,949      9,717     1,057     1968      4/1/1997  40
Holiday Inn Sports Complex,
Kansas City, MO                 --       420      4,742      --     2,129       420      6,871       715     1975     4/30/1997  40
Hilton Crystal City,
Arlington, VA                   --     5,800     29,879      --     1,674     5,800     31,553     3,464     1974      7/1/1997  40
Doral Palm Springs,
Cathedral City, CA              --     1,604     16,141      --     3,022     1,604     19,163     2,045     1985      7/1/1997  40
Radisson Hotel & Suites,
Chicago, IL                     --     4,870     39,175      --     3,619     4,870     42,794     4,586     1971     7/15/1997  40
Georgetown Inn, Washington,
DC                              --     6,100      7,103      --     1,824     6,100      8,927       884     1962     7/15/1997  40
Embassy Suites Center City,
Philadelphia, PA                (1)    5,500     26,763      --     3,529     5,500     30,292     3,085     1963     8/12/1997  40
Doubletree Hotel Austin,
Austin, TX                      (1)    2,975     25,678      --     3,288     2,975     28,966     3,003     1984     8/14/1997  40
Radisson Plaza Hotel,
Lexington, KY                   --     1,100     30,375      --     6,315     1,100     36,690     3,780     1982     8/14/1997  40
Jekyll Inn, Jekyll Island,
GA                              --        --      7,803      --     3,548        --     11,351     1,148     1971     8/20/1997  40
</TABLE>


                                       60

<PAGE>

<TABLE>
<S>                         <C>     <C>       <C>        <C>      <C>      <C>      <C>         <C>          <C>     <C>         <C>
Holiday Inn Metrotown,
Burnaby, BC, Canada             --     1,115      5,303    (114)      796     1,001      6,099       620     1989     8/22/1997  40
Embassy Suites
International Airport,
Tucson, AZ                      --     1,640     10,444      --     2,392     1,640     12,836     1,230     1982  1  0/23/1997  40
Westin Morristown, NJ           --     2,500     19,128     100     3,835     2,600     22,963     2,195     1962  1  1/20/1997  40
Doubletree Hotel Bradley
International Airport,
Windsor Locks, CT               --     1,013     10,228      87     1,861     1,100     12,089     1,142     1985  1  1/24/1997  40
Sheraton Hotel, Mesa, AZ        --     1,850     16,938      --     2,650     1,850     19,588     2,140     1985     12/5/1997  40
Metro Airport Hilton &
Suites, Detroit, MI             --     1,750     12,639      --     1,371     1,750     14,010     1,355     1989  1  2/16/1997  40
Marriott Hotel, Los
Angeles, CA                     --     5,900     48,250      --     7,615     5,900     55,865     5,362     1983  1  2/18/1997  40
Austin Hilton & Towers, TX      --     2,700     15,852      --     2,876     2,700     18,728     1,758     1974      1/6/1998  40

Dallas Renaissance North,
TX                              --     3,400     20,813      --     3,826     3,400     24,639     2,320     1979      1/6/1998  40
Houston Sheraton
Brookhollow Hotel, TX           --     2,500     17,609      --     2,562     2,500     20,171     1,959     1980      1/6/1998  40

Seelbach Hilton,
Louisville, KY                  --     1,400     38,462      --     7,265     1,400     45,727     4,117     1905      1/6/1998  40

Midland Hilton & Towers, TX     --       150      8,487      --     1,814       150     10,301       968     1976      1/6/1998  40

Westin Oklahoma, OK             --     3,500     27,588      --     2,745     3,500     30,333     2,908     1977      1/6/1998  40

Sheraton Hotel, Columbia,
MD                              --     3,600     21,393      --     3,871     3,600     25,264     2,141     1972     3/27/1998  40
Radisson Cross Keys,
Baltimore, MD                   --     1,500      5,615      --     1,566     1,500      7,181       598     1973     3/27/1998  40
Sheraton Fisherman's Wharf,
San Francisco, CA               (1)   19,708     61,751      --     4,984    19,708     66,735     5,983     1975      4/2/1998  40
Hartford Hilton, CT             --     4,073     24,458      --     3,051     4,073     27,509     2,158     1975     5/21/1998  40
Holiday Inn Dallas DFW
Airport South,TX            12,211     3,388     28,847      --       274     3,388     29,121     2,499     1974      8/3/1998  40
Courtyard by Marriott
Meadowlands, NJ                 --        --      9,649      --       144        --      9,793       829     1993      8/3/1998  40
Hotel Maison de Ville, New
Orleans, LA                     --       292      3,015      --        58       292      3,073       261     1778      8/3/1998  40
Hilton Hotel Toledo, OH         --        --     11,708      --        90        --     11,798     1,017     1987      8/3/1998  40
Holiday Inn Select Dallas
DFW Airport West, TX            --       947      8,346    (270)   (2,083)      677      6,263       828     1974      8/3/1998  40
Holiday Inn Select New
Orleans International
Airport LA                      (1)    3,040     25,616      --     2,786     3,040     28,402     2,317     1973      8/3/1998  40
Crowne Plaza Madison, WI        (1)    2,629     21,634      --       441     2,629     22,075     1,875     1987      8/3/1998  40
Wyndham Albuquerque Airport
Hotel, NM                       --        --     18,889      --       241        --     19,130     1,628     1972      8/3/1998  40
Wyndham San Jose Airport
Hotel, TX                       --        --     35,743      --     1,296        --     37,039     3,120     1974      8/3/1998  40
Holiday Inn Select Mission
Valley, CA                      --     2,410     20,998      --       302     2,410     21,300     1,822     1970      8/3/1998  40
Sheraton Safari Resort,
Lake Buena Vista, FL            --     4,103     35,263      --     9,058     4,103     44,321     3,528     1985      8/3/1998  40
Hilton Monterey, CA             --     2,141     17,666      --     5,252     2,141     22,918     1,799     1971      8/3/1998  40
Hilton Hotel Durham, NC         --     1,586     15,577      --     3,052     1,586     18,629     1,438     1987      8/3/1998  40
Wyndham Garden Hotel
Marietta, GA                    --     1,900     17,077      --       694     1,900     17,771     1,486     1985      8/3/1998  40
Westin Resort Key Largo, FL     --     3,167     29,190      --       675     3,167     29,865     2,542     1985      8/3/1998  40
Doubletree Guest Suites
Atlanta, GA                  8,393     2,236     18,514      --     3,900     2,236     22,414     1,831     1985      8/3/1998  40
Radisson Hotel Arlington
Heights, IL                     --     1,540     12,645      --     8,291     1,540     20,936     1,443     1981      8/3/1998  40
Holiday Inn Select Bucks
County, PA                      --     2,610     21,744      --     3,161     2,610     24,905     1,943     1987      8/3/1998  40
Hilton Hotel Cocoa Beach,
FL                              --     2,783     23,076      --     1,925     2,783     25,001     2,123     1986      8/3/1998  40

Radisson Universal Orlando,
FL                              --     9,555     73,486      --     8,484     9,555     81,970     6,747     1972      8/3/1998  40
Crowne Plaza Phoenix, AZ        --     1,852     15,957      --     3,485     1,852     19,442     1,632     1981      8/3/1998  40
Hilton Airport Hotel Grand
Rapids, MI                      (1)    2,049     16,657      --     1,116     2,049     17,773     1,481     1979      8/3/1998  40
Marriott West Loop Houston,
TX                              (1)    2,943     23,934      --     4,409     2,943     28,343     2,229     1976      8/3/1998  40
Courtyard by Marriott
Durham, NC                      --     1,406     11,001      --        76     1,406     11,077       946     1996      8/3/1998  40
Courtyard by Marriott,
Marina Del Rey, CA              --     3,450     24,534      --     2,659     3,450     27,193     2,148     1976      8/3/1998  40
Courtyard by Marriott,
Century City, CA                --     2,165     16,465      --     1,142     2,165     17,607     1,424     1986      8/3/1998  40
Courtyard by Marriott,
Orlando, FL                     --        --     41,267      --     2,593        --     43,860     3,653     1972      8/3/1998  40
Crowne Plaza, San Jose, CA      (1)    2,130     23,404     (24)    1,676     2,106     25,080     2,128     1975      8/3/1998  40
Doubletree Hotel Westshore,
Tampa, FL                       --     2,904     23,476      --     9,689     2,904     33,165     2,361     1972      8/3/1998  40
Howard Johnson Resort Key
</TABLE>


                                       61

<PAGE>

<TABLE>
<S>                         <C>     <C>       <C>        <C>      <C>      <C>      <C>         <C>          <C>     <C>         <C>
Largo, FL                       --     1,784     12,419      --     1,195     1,784     13,614     1,101     1971      8/3/1998  40
Radisson Annapolis, MD          --     1,711     13,671      --     2,012     1,711     15,683     1,228     1975      8/3/1998  40
Holiday Inn Fort
Lauderdale, FL                  --     2,381     19,419      --     2,192     2,381     21,611     1,763     1969      8/3/1998  40

Holiday Inn Madeira Beach,
FL                              --     1,781     13,349      --       123     1,781     13,472     1,159     1972      8/3/1998  40

Holiday Inn Chicago O'Hare,
IL                          18,038     4,290     72,631      --    15,883     4,290     88,514     6,777     1975      8/3/1998  40
Holiday Inn & Suites
Alexandria, VA                  --     1,769     14,064      --     1,639     1,769     15,703     1,242     1985      8/3/1998  40
Hilton Clearwater, FL           --        --     69,285      --     4,318        --     73,603     6,126     1980      8/3/1998  40
Radisson Rochester, NY          --        --      6,499      --     2,934        --      9,433       675     1971      8/3/1998  40
Radisson Old Towne
Alexandria, VA                  --     2,241     17,796      --     3,824     2,241     21,620     1,632     1975      8/3/1998  40
Ramada Inn Clearwater, FL       --     1,270     13,453      --       160     1,270     13,613     1,616     1969      8/3/1998  40
Crowne Plaza Las Vegas, NV      --     3,006     24,011      --      (206)    3,006     23,805     2,059     1989      8/3/1998  40
Crowne Plaza Portland, OR    4,754     2,950     23,254      --       211     2,950     23,465     2,047     1988      8/3/1998  40
Four Points Hotel, Mt
Arlington, NJ                3,932     6,553      6,058      --    (1,562)    6,553      4,496       537     1984      8/3/1998  40
Ramada Inn Mahwah, NJ           --     1,117      8,994    (312)   (2,385)      805      6,609       801     1972      8/3/1998  40
Ramada Plaza Meriden, CT        --     1,247     10,057      --       (53)    1,247     10,004       864     1985      8/3/1998  40
Ramada Plaza Shelton, CT     4,416     2,040     16,235      --        41     2,040     16,276     1,395     1989      8/3/1998  40
Sheraton Crossroads Mahwah,
NJ                              --     3,258     26,185      --       309     3,258     26,494     2,320     1986      8/3/1998  40
St. Tropez, Las Vegas, NV       --     3,027     24,429      --        42     3,027     24,471     2,096     1986      8/3/1998  40
Doral Forrestal, Princeton,
NJ                              --     9,578     57,555      --     8,551     9,578     66,106     5,364     1981     8/11/1998  40

South Seas Resort, Captiva,
FL                             543     3,084     83,573      --     8,623     3,084     92,196     7,187     1975     10/1/1998  40
Radisson Suites Beach
Resort, Marco Island, FL        --     7,120     35,300      --     2,253     7,120     37,553     2,983     1983     10/1/1998  40

Best Western Sanibel
Island, FL                      --     3,868      3,984      17       338     3,885      4,322       260     1967     10/1/1998  40
The Dunes Golf & Tennis
Club, Sanibel Island, FL        --     7,705      3,043       9        31     7,714      3,074       252     1964     10/1/1998  40

Sanibel Inn, Sanibel
Island, FL                      --     8,482     12,045      --       167     8,482     12,212       979     1964     10/1/1998  40

Seaside Inn, Sanibel
Island, FL                      --     1,702      6,416      22        80     1,724      6,496       525     1964     10/1/1998  40
Song of the Sea, Sanibel
Island, FL                      --       339      3,223      19        70       358      3,293       266     1964     10/1/1998  40
Sundial Beach Resort,
Sanibel Island, FL              --       320     12,009      --     1,974       320     13,983     1,043     1975     10/1/1998  40
Holiday Inn Madison, WI         --     4,143      6,692      --       526     4,143      7,218       516     1965     1/11/1999  40
Safety Harbor Resort and
Spa, Safety Harbor, FL          --       732     19,618      --     1,639       732     21,257       934     1926     5/31/2000  40
                                    -------- ---------- -------  --------  -------- ----------  --------
                                    $315,515 $2,199,762 $(4,594) $273,889  $310,921 $2,473,651  $233,612
                                    ======== ========== =======  ========  ======== ==========  ========
</TABLE>

(1)   These properties secure the Secured Facility which, as of December 31,
      2001, had an outstanding balance of $319,788.

The components of our hotel property and equipment are as follows:

                                                 Property and        Accumulated
                                                   Equipment        Depreciation
                                                   ---------        ------------
Land                                              $  310,921         $       --
Building and Improvements                          2,473,651            233,612
Furniture and equipment                              354,392            163,768
Construction in progress                              44,713                 --
                                                  ----------         ----------

Total property and equipment                      $3,183,677         $  397,380
                                                  ==========         ==========


                                       62

<PAGE>

A reconciliation of our investment in hotel property and equipment and related
accumulated depreciation is as follows:

<TABLE>
<CAPTION>
                                                        2001             2000             1999
                                                        ----             ----             ----
<S>                                                 <C>              <C>              <C>
Hotel property and equipment
   Balance, beginning of period                     $ 3,193,730      $ 3,118,723      $ 2,957,543
     Acquisitions during period                              --           19,618           12,081
     Improvements and construction
       -in-progress                                      47,467           78,911          160,294
     Loss on asset impairment                           (43,582)
     Cost of real estate sold                           (13,938)         (23,522)         (11,195)
                                                    -----------      -----------      -----------

   Balance, end of period                             3,183,677        3,193,730        3,118,723
                                                    -----------      -----------      -----------

Accumulated depreciation
   Balance, beginning of period                         287,229          182,430           83,797
     Additions-depreciation expense                     112,465          107,363           99,297
     Cost of real estate sold                            (2,314)          (2,564)            (664)
                                                    -----------      -----------      -----------

   Balance, end of period                               397,380          287,229          182,430
                                                    -----------      -----------      -----------

Net hotel property and equipment, end of period     $ 2,786,297      $ 2,906,501      $ 2,936,293
                                                    ===========      ===========      ===========
</TABLE>


                                       63

<PAGE>

ANNEX A

MERISTAR HOSPITALITY OPERATING PARTNERSHIP, L.P.
 Statement Regarding Computation of Ratios

<TABLE>
<CAPTION>
                                                                           Year Ended December 31,
                                                         2001          2000          1999          1998          1997
<S>                                                   <C>           <C>           <C>           <C>           <C>
Fixed Charges:
   Interest expensed                                   $122,376      $117,524      $100,387      $ 50,492      $ 10,676
   Capitalized interest                                   6,098         8,613        12,540         5,182           442
   Amortized premiums, discounts and capitalized
     expenses related to debt                             4,030         3,326         2,729         1,624           901
   Preferred distributions                                  565           565           565           650           488
                                                      -----------------------------------------------------------------

   Fixed Charges:                                      $133,069      $130,028      $116,221      $ 57,948      $ 12,507
                                                      =================================================================

Earnings:
   Income from continuing operations before
     minority interests(1)                             $(40,720)     $114,633      $116,231      $ 84,119      $ 21,290
   Fixed charges                                        133,069       130,028       116,221        57,948        12,507
   Amortization of capitalized interest                     833           681           466           152            23
                                                      -----------------------------------------------------------------
                                                         93,182       245,342       232,918       142,219        33,820
Less:
   Capitalized interest                                  (6,098)       (8,613)      (12,540)       (5,182)         (442)
   Preferred distributions                                 (565)         (565)         (565)         (650)         (488)
                                                      -----------------------------------------------------------------
                                                         (6,663)       (9,178)      (13,105)       (5,832)         (930)

   Earnings                                            $ 86,519      $236,164      $219,813      $136,387      $ 32,890
                                                      =================================================================

Ratio of Earnings to Fixed Charges                          0.7x          1.8x          1.9x          2.4x          2.6x
</TABLE>

(1)   This amount is before minority interests since the minority interests
      relate to majority-owned subsidiaries that have fixed charges.

MeriStar LP has no equity investees; therefore, income and distributions from
equity investees were zero for all periods presented.