##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-K

For Annual and Transition Reports Pursuant to Section 13 or 15(d)

of the SECURITIES EXCHANGE ACT OF 1934



---

(Mark One)

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

For the fiscal year ended December 31, 2005

OR



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

For the transition period fromto

Commission file number 001-12201



---

INNKEEPERS USA TRUST

(Exact name of registrant as specified in its charter)



---



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|Maryland                                                      |  | 65-0503831                         
|(State or other jurisdiction ofincorporation or organization) |  | (I.R.S. employeridentification no.)
|                                                              | 
|340 Royal Poinciana Way, Suite 306, Palm Beach, Florida       |  | 33480                              
|(Address of principal executive offices)                      |  | (Zip Code)                         

Registrants telephone number, including area code: (561) 835-1800



|                                                                                                                            |  |                                          
|--------------------------------------------------------------------------------------------------------------------------- |  | -----------------------------------------
|Title of each class                                                                                                         |  | Name of each exchange on which registered
|Securities registered pursuant to Section 12(b) of theAct: SERIES C CUMULATIVE PREFERRED SHARES,par value of $.01 per share |  | New York Stock Exchange                  
|                                                                                                                            | 
|Securities registered pursuant to Section 12(b) of the Act: COMMON SHARES, par value of $.01 per share                      |  | New York Stock Exchange                  



---

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes  x    No ̈

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Securities
Act.    Yes ̈No  x

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

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



---

##### Table of Contents

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act.



|                         |  |                      |  |                       
|------------------------ |  | -------------------- |  | ----------------------
|Large accelerated filer ̈ |  | Accelerated filer  x |  | Non-accelerated filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 126-2 of the
Act).    Yes ̈No  x

The number of shares outstanding of the registrants single class of common equity, its common shares, $.01 par value per share, as of June 30,
2005, was 42,874,412. The aggregate market value of the common shares held by nonaffiliates of the registrant as of June 30, 2005 was $640,544,000 (based on the last sale price of the common shares on March 1, 2006).

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrants 2006 proxy statement to be filed with the Securities and Exchange Commission (SEC) with respect to the Registrants Annual Meeting of Shareholders to be held on May 4, 2006 are incorporated by
reference into Part III hereof.



---



---

##### Table of Contents

TABLE OF CONTENTS



|                     |  |          |  |                                                                                                                   |  |   
|-------------------- |  | -------- |  | ----------------------------------------------------------------------------------------------------------------- |  | --
|Item No.             |  |          |  |                                                                                                                  
|PART I               |  | 1       
|                     |  | Item 1.  |  | Business                                                                                                          |  | 1 
|                     |  | Item 1A. |  | Risk Factors                                                                                                      |  | 7 
|                     |  | Item 1B. |  | Unresolved Staff Comments                                                                                         |  | 7 
|                     |  | Item 2.  |  | Properties                                                                                                        |  | 7 
|                     |  | Item 3.  |  | Legal Proceedings                                                                                                 |  | 10
|                     |  | Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                               |  | 10
|                     | 
|PART II              |  | 11      
|                     |  | Item 5.  |  | Market for the Registrants Common Equity, Related Shareholder Matters, and Issuer Purchases of Equity Securities |  | 11
|                     |  | Item 6.  |  | Selected Financial Data                                                                                           |  | 12
|                     |  | Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 15
|                     |  | Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                        |  | 24
|                     |  | Item 8.  |  | Financial Statements and Supplementary Data                                                                       |  | 25
|                     |  | Item 9.  |  | Changes in and Disagreements With Accountants on Accounting and Financial Disclosure                              |  | 25
|                     |  | Item 9A. |  | Controls and Procedures                                                                                           |  | 25
|                     |  | Item 9B. |  | Other Information                                                                                                 |  | 26
|                     | 
|PART III             |  | 26      
|                     |  | Item 10. |  | Directors and Executive Officers of the Registrant                                                                |  | 26
|                     |  | Item 11. |  | Executive Compensation                                                                                            |  | 26
|                     |  | Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters                    |  | 26
|                     |  | Item 13. |  | Certain Relationships and Related Transactions                                                                    |  | 26
|                     |  | Item 14. |  | Principal Accountant Fees and Services                                                                            |  | 26
|                     | 
|PART IV              |  | 27      
|                     |  | Item 15. |  | Exhibits, Financial Statements, and Schedules                                                                     |  | 27
|                     | 
|FINANCIAL STATEMENTS |  | F-1     
|                     | 
|RISK FACTORS         |  | R-1     



---

##### Table of Contents

CAUTIONARY NOTE REGARDING FORWARD LOOKING STATEMENTS

THIS REPORT CONTAINS AND INCORPORATES BY REFERENCE FORWARD-LOOKING STATEMENTS WITHIN THE MEANING OF FEDERAL SECURITIES LAWS INCLUDING,
WITHOUT LIMITATION, STATEMENTS CONTAINING THE WORDS ESTIMATES, PROJECTS, BELIEVES, ANTICIPATES, EXPECTS AND WORDS OF SIMILAR IMPORT. FACTORS IDENTIFIED OR INCORPORATED BY REFERENCE IN THIS
REPORT WHICH COULD CAUSE ACTUAL RESULTS TO DIFFER INCLUDE BUT ARE NOT LIMITED TO THOSE DISCUSSED IN THE SECTIONS ENTITLED RISK FACTORS, BUSINESSNARRATIVE DESCRIPTION OF BUSINESSINTERNAL GROWTH STRATEGY,
BUSINESSNARRATIVE DESCRIPTION OF BUSINESSACQUISITION AND DEVELOPMENT STRATEGY, AND MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. SUCH FORWARD-LOOKING STATEMENTS,
SHOULD NOT BE RELIED ON BECAUSE THEY RELATE TO FUTURE EVENTS AND THE FUTURE FINANCIAL PERFORMANCE OF OUR COMPANY AND INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS WHICH MAY CAUSE THE ACTUAL RESULTS, PERFORMANCE OR ACHIEVEMENTS OF
OUR COMPANY TO BE MATERIALLY DIFFERENT FROM THE RESULTS OR ACHIEVEMENTS EXPRESSED AND IMPLIED BY SUCH FORWARD-LOOKING STATEMENTS. THESE RISKS, UNCERTAINTIES AND OTHER FACTORS ARE DISCUSSED IN THE RISK FACTORS SECTION OF THIS ANNUAL
REPORT ON FORM 10-K, AND IN OTHER REPORTS FILED BY US FROM TIME TO TIME WITH THE SECURITIES AND EXCHANGE COMMISSION. WE ARE NOT OBLIGATED TO UPDATE ANY SUCH FACTORS OR TO REFLECT THE IMPACT OF ACTUAL FUTURE EVENTS OR DEVELOPMENTS ON SUCH
FORWARD-LOOKING STATEMENTS.

THROUGHOUT THIS ANNUAL REPORT ON FORM 10-K, THE WORDS COMPANY, WE,
OURAND US REFER TO INNKEEPERS USA TRUST AND ITS CONSOLIDATED SUBSIDIARIES UNLESS OTHERWISE STATED OR THE CONTEXT OTHERWISE REQUIRES.

PART I

Item 1. Business

(a)General

Innkeepers USA Trust (Innkeepers) is a self-administered real estate investment trust (REIT). At December 31, 2005, Innkeepers owned 70 hotels with an aggregate of 8,825 rooms/suites
through its partnership interests in Innkeepers USA Limited Partnership (with its subsidiary partnerships, the Partnership and collectively with Innkeepers, the Company).

The Company focuses primarily on upscale extended-stay hotels and mid-priced limited service hotels. Forty-nine of our hotels are in the upscale
extended-stay market and operate under brands such as Residence Inn by Marriott, Homewood Suites by Hilton or Summerfield Suites. Our upscale extended-stay hotels typically have the following characteristics: (i) their principal customer base
is business travelers who are on assignment for executive training and consulting, project assignment and corporate relocations; (ii) their service and amenities include complimentary breakfast and evening hospitality hour, limited meeting
space, daily linen and room cleaning service, 24-hour front desk, guest grocery services, and an on-site maintenance staff; and (iii) their physical facilities include large suites, quality construction, full separate kitchens in each guest
suite, quality room furnishings, pool, and exercise facilities. Our mid-priced hotels operate under brands such as Hampton Inn and TownePlace Suites, which offer services and amenities such as complimentary breakfast, high-speed internet access,
local calls, an in-room movie channel, and daily linen and room cleaning service.



1



---

##### Table of Contents

The following charts set forth certain information with respect to our hotels at December 31, 2005:



|                              |  |                 |  |                      
|----------------------------- |  | --------------- |  | ---------------------
|Franchise Affiliation         |  | Number ofHotels |  | Number ofRooms/Suites
|Upscale Extended-Stay         |  |                 |  |                      
|Residence Inn by Marriott     |  | 42              |  | 5,044                
|Summerfield Suites            |  | 5               |  | 650                  
|Homewood Suites by Hilton     |  | 1               |  | 146                  
|Sunrise Suites (1)            |  | 1               |  | 96                   
|                              |  |                 |  |                      
|                              |  | 49              |  | 5,936                
|                              |  |                 |  |                      
|Upscale                       |  |                 |  |                      
|Doubletree Guest Suites       |  | 1               |  | 105                  
|Four Points by Sheraton       |  | 1               |  | 216                  
|Courtyard by Marriott (2)     |  | 3               |  | 529                  
|Westin (3)                    |  | 1               |  | 224                  
|Clarion (BulfinchBoston, MA) |  | 1               |  | 80                   
|                              |  |                 |  |                      
|                              |  | 7               |  | 1,154                
|                              |  |                 |  |                      
|Mid-Priced                    |  |                 |  |                      
|Hampton Inn                   |  | 13              |  | 1,640                
|TownePlace Suites             |  | 1               |  | 95                   
|                              |  |                 |  |                      
|                              |  | 14              |  | 1,735                
|                              |  |                 |  |                      
|                              |  | 70              |  | 8,825                
|                              |  |                 |  |                      

---

|(1) | This hotel is operated independently of any franchise.
|--- | ------------------------------------------------------

|(2) | Two of these hotels (with a total of 393 rooms) are closed for renovation and conversion to the Courtyard by Marriott brand.
|--- | ----------------------------------------------------------------------------------------------------------------------------

|(3) | This is a full-service upper-upscale hotel.
|--- | -------------------------------------------



|                 |  |                 |  |                       |  |                           |  
|---------------- |  | --------------- |  | --------------------- |  | ------------------------- | -
|State            |  | Number ofHotels |  | Number ofSuites/Rooms |  | Percentage ofSuites/Rooms |  
|California       |  | 10              |  | 1,513                 |  | 17.1                      | %
|New Jersey       |  | 7               |  | 1,099                 |  | 12.5                      |  
|Florida          |  | 6               |  | 815                   |  | 9.2                       |  
|Texas            |  | 5               |  | 690                   |  | 7.8                       |  
|Illinois         |  | 4               |  | 560                   |  | 6.3                       |  
|Michigan         |  | 5               |  | 516                   |  | 5.9                       |  
|Washington       |  | 4               |  | 504                   |  | 5.7                       |  
|Maryland         |  | 3               |  | 392                   |  | 4.4                       |  
|Kentucky         |  | 3               |  | 358                   |  | 4.1                       |  
|Pennsylvania     |  | 3               |  | 325                   |  | 3.7                       |  
|New York         |  | 3               |  | 318                   |  | 3.6                       |  
|Virginia         |  | 3               |  | 305                   |  | 3.5                       |  
|Colorado         |  | 2               |  | 284                   |  | 3.2                       |  
|Georgia          |  | 2               |  | 280                   |  | 3.2                       |  
|Connecticut      |  | 2               |  | 192                   |  | 2.2                       |  
|Massachusetts    |  | 2               |  | 179                   |  | 2.0                       |  
|Indiana          |  | 2               |  | 168                   |  | 1.9                       |  
|Washington, D.C. |  | 1               |  | 105                   |  | 1.2                       |  
|Ohio             |  | 1               |  | 80                    |  | 0.9                       |  
|Maine            |  | 1               |  | 78                    |  | 0.9                       |  
|Kansas           |  | 1               |  | 64                    |  | 0.7                       |  
|                 |  |                 |  |                       |  |                           |  
|                 |  | 70              |  | 8,825                 |  | 100.0                     | %
|                 |  |                 |  |                       |  |                           |  



2



---

##### Table of Contents

2003-2004 Restructuring Transactions

From January 1, 2003 through November 30, 2003, 60 of our hotels were leased to Innkeepers Hospitality, Inc. or its affiliates (collectively, the IH Lessee) under separate percentage leases
(collectively, the Percentage Leases) providing for rent equal to (a) a fixed base amount or, (b) if greater, percentage rent based on the room revenues of the hotel. A hotel acquired in June 2003 was leased by the Company to a
taxable REIT subsidiary (TRS) of the Company, and the TRS engaged an affiliate of the IH Lessee (the IH Manager) to manage the hotel. As of December 1, 2003, wholly-owned TRSs of the Company acquired from the IH Lessee
the Percentage Leases for 23 of the hotels, and simultaneously entered into management agreements with the IH Manager to manage those 23 hotels. The IH Lessee continued to lease and manage 37 hotels under Percentage Leases for the remainder of 2003.
Between December 31, 2003 and March 1, 2004, TRSs acquired the Percentage Leases on the remaining 37 hotels leased by the IH Lessee, and the TRSs entered into management agreements with the IH Manager to manage those Hotels as those
Percentage Leases were acquired. We refer to this transaction as the TRS Transaction. Jeffrey H. Fisher, the Companys Chief Executive Officer, President and Chairman of the Board of Trustees, owned the IH Lessee and owns the IH
Manager.

Six of the Companys hotels were previously leased to affiliates of Wyndham International, Inc. (the Summerfield
Lessee). The IH Lessee and the Summerfield Lessee are sometimes referred to as the Lessees. Between March 1, 2004 and April 1, 2004, the Company (i) terminated the Percentage Leases with the Summerfield Lessee,
(ii) entered into new Percentage Leases with its wholly owned TRSs, (iii) caused the TRSs to enter into management agreements with the IH Manager and (iv) caused the TRSs to enter into franchise agreements with respect to the five
Hotels operating under the Summerfield Suites brand (which is now owned by Hyatt Corporation). We refer to this transaction as the Wyndham Lease Termination Transaction.

All but one of the Companys hotels were managed by the IH Manager under management agreements with the TRSs at December 31, 2005. The TRSs are
responsible for paying all hotel operating expenses, including all personnel costs, franchise royalties and related fees, the Conversion Fee payable in connection with the Marriott Takeback Transaction (see Management Conversion of
Marriott-Managed Hotels below), utility costs, and general repairs and maintenance. The TRSs are also responsible for all management fees payable to the IH Manager, including base and incentive fees. The Company remains responsible for
ownership costs such as property taxes and insurance, ground rent, and capital expenditures. As a result of the restructuring described above, hotel-level revenue is reflected in the Companys financial statements as Hotel operating
revenue and hotel-level expense is reflected as Hotel operating expense. The Companys TRSs may pay corporate level income tax and may retain any after-tax income. The Company had hotels operating under the previous structure
during part of 2004.

Management Conversion of Marriott-Managed Hotels.Between April 2003 and August 2003, the Company, the IH
Lessee, and Marriott International, Inc. and various affiliates thereof (collectively, Marriott) completed a transaction under which the IH Lessee (1) converted the agreements under which 17 of our hotels were franchised and managed
by Marriott into long-term franchise agreements with Marriott and (2) became the manager of the hotels. The TRSs assumed the IH Lessees obligations under the agreements executed in connection with this transaction. Under those agreements,
the TRSs will pay Marriott (1) a franchise fee of 6.5% of room revenues for the first ten years of each franchise agreement and a 5% royalty thereafter and (2) $850,000 plus 50% of aggregate available cash flow (as defined in the agreement
with Marriott) in excess of a specified threshold each year for 10 years, beginning in 2004 (the Conversion Fee). We refer to this transaction as the Marriott Takeback Transaction.

(b)Financial Information about Industry Segments

The Company is in the business of acquiring equity interests in hotels and limits its activities to one industry segment.



3



---

##### Table of Contents

(c)Narrative Description of Business

General.The Company is a self-administered Maryland real estate investment trust, which owned equity interests in 70 Hotels with an aggregate of
8,825 rooms/suites at December 31, 2005. Innkeepers had 24 employees at December 31, 2005.

Internal Growth Strategy. The
Company seeks to maximize revenue and profit at its hotels through: (i) aggressive asset management, which includes insuring that its hotel managers maximize the franchise brands marketing programs, developing timely sales management
policies and plans, developing operational initiatives for the Hotels that increase guest satisfaction, maximizing property management efficiencies, and controlling cost, and (ii) continuing reinvestment in the hotels.

Property OperationsThe IH Manager. The Company believes that the quality of the on-site hotel operators is important to the future growth in
revenue from the Hotels. The IH Manager generally is required to perform or provide for all operational and management functions necessary to operate the Hotels. The IH manager uses both a centralized and decentralized approach. Hotel-level
personnel handle front desk operations, housekeeping, direct sales and marketing, and preventive maintenance and repairs. The IH Manager handles on a centralized basis functions such as financial reporting, accounting and payroll, human resources,
revenue management, purchasing and risk management.

Sales and Revenue Management. The IH Manager utilizes regional sales management
oversight to coordinate, direct and manage the sales activities of personnel located at each hotel. Each property has a detailed annual marketing plan as well as regularly updated action plans that outline the strategy relative to corporate
accounts, market segments, group revenue and special event goals. As of December 31, 2005, the IH Manager employed three regional directors of sales and dedicated sales associates at each hotel to lead sales efforts. The regional directors
serve as a liaison to national corporate customers as well as the franchise brands national sales representatives, to maximize revenue and to minimize potential customer loss to the competitors. The regional directors are responsible for
overseeing the development and execution of targeted action plans as well as recruiting and developing Best of Class sales representation. The IH manager employs a corporate revenue management team to provide tools that assist in
increasing revenue efficiency. The revenue management team offers leadership, guidance and expertise through daily calls to support the hotels planning and execution of fundamental revenue management principles. This includes pricing relative
to market demand and competitive pricing; assisting in the establishment of corporate account rates and group pricing; yield management tactics; and turndown and market share analysis. Additionally, this team ensures that each property maximizes the
franchise brands reservation system contribution capabilities.

Capital Improvements, Renovation and Refurbishment.The
Company intends to maintain its hotels in a condition that complies with their respective franchise licenses, among other requirements. In addition, the Company may upgrade hotels in order to capitalize on opportunities to increase revenue, and as
needed to meet competitive conditions and preserve asset quality. The Company may also renovate or expand hotels when it believes the investment in renovations will provide an attractive return to the Company through increased revenue or is
otherwise in the best interests of the Company.

The Company spent approximately $17 million, $25 million and $27 million in 2005, 2004 and
2003, respectively, for furniture, fixtures and equipment and certain other capital expenditures at the hotels owned during these periods. These amounts exclude acquisition, development, and conversion costs. The Company expects to spend
approximately $25 million, excluding acquisition, conversion and development costs, for such purposes in 2006.

Franchise Agreements.We seek to affiliate our hotels with premier franchise companies and brands that offer robust marketing support and services and that have demonstrated their ability to command revenue premiums over other brands. Our hotels operate under the
Residence Inn by Marriott, Summerfield Suites, Homewood Suites by Hilton, Doubletree Guest Suites, Westin, Four Points by Sheraton, Courtyard by Marriott,



4



---

##### Table of Contents

Hampton Inn, and TownPlace Suites brands. The franchise licenses for our hotels are held by our TRSs. The franchise agreements require the payment of fees
based on a percentage of hotel room revenue. The franchisors periodically inspect their licensed hotels to confirm adherence to their operating standards. The results of these inspections can result in additional capital expenditure requirements, or
additional operational, marketing or repairs and maintenance expenses. The Company or its subsidiaries have guaranteed certain obligations of TRSs under the franchise licenses.

Acquisition and Development Strategy. The Companys primary acquisition and development strategy includes acquiring or developing hotels that
are upscale and upscale extended-stay, which are located in markets with relatively high barriers to entry and/or strong demand characteristics. The Company also seeks to selectively acquire under-performing hotels to which it can add value through
repositioning in the market, renovation or re-flagging to premium hotel brands.

Target Markets.The Company generally focuses on
markets that have high barriers to entry relative to other markets and is emphasizing markets that include northern New Jersey, the Washington, D.C. metropolitan area, and southern California. The Companys preferred markets are generally
characterized by scarcity or high cost of available land, extensive permit approval requirements, restrictive zoning, stringent local development laws, a relatively long lead time required to develop an upscale or an upscale extended-stay hotel and
relatively higher costs associated with such development. In addition, the Company seeks out submarkets within favorable regions that have multiple fast-growing demand generators, such as major office or manufacturing complexes, airports, major
colleges and universities and medical centers with convenient access to major thoroughfares. The Company currently has hotels in 20 states and Washington, D.C.

Target Customer.Most of the Companys existing hotels are generally focused on the business customer. It is the Companys intent to continue to seek to acquire hotels that cater principally to
business travelers, but the Company also is actively seeking to acquire hotels that target families and leisure travelers.

Acquisition
of Upscale, Upscale extended-stay and Mid-Priced hotels.The Company focuses on acquiring upscale extended-stay hotels because of the strong performance of that segment, which has resulted primarily from (i) the prevailing social and
economic forces that increase the demand for upscale extended-stay hotels, including the increasing tendency of businesses to conduct on- and off-site training for employees, corporate out-sourcing and the use of consultants, and the general
increased mobility of the United States workforce, and (ii) the ability to generate a more consistent revenue stream than traditional hotels due to higher average occupancies and longer average stays. Upscale extended-stay hotels also require
less staff and have lower fixed costs than full-service hotels and are designed and operated in a way that typically has resulted in higher operating margins than most full-service hotels. Forty nine of our hotels are in the upscale extended-stay
segment. The Company also focuses on opportunistically acquiring upscale and mid-priced hotels in order to diversify the portfolio. The Company acquired several upscale and mid-priced hotels in 2005. In January 2005, the Company acquired an existing
83-room Hampton Inn hotel in Columbia, Maryland for $10 million, including closing costs and anticipated capital expenditures. In January 2005, the Company acquired an existing 190-room hotel in Montvale, NJ, for $18 million, including closing
costs. The Company closed the hotel to begin a $6 million renovation to convert the hotel to a Courtyard by Marriott which is expected to open in 2006. In May 2005, the Company acquired the newly renovated 224-room Westin Governor Morris hotel in
Morristown, N.J. for $35.1 million. In November 2005, the Company acquired an existing 80-room limited service hotel in Boston, MA, for $19.6 million, including closing costs.

Acquisition of Under-Performing hotels.Although our primary focus is on the upscale and upscale extended-stay market, the Company will from time
to time consider acquisition of under-performing mid-priced and full-service hotels that have the potential for strategic repositioning in the market or re-flagging to a premium franchise brand in the upscale segment, or that can benefit from
substantial renovation. Generally, hotels that meet the Companys investment criteria include (i) poorly managed hotels that have the potential for increased performance following the introduction of a quality management team,
(ii) hotels in a deteriorated physical



5



---

##### Table of Contents

condition that could benefit significantly from renovation, and/or (iii) hotels in attractive locations that the Company believes could benefit
significantly by changing franchises to a brand the Company believes is superior, such as Hampton Inn or Courtyard by Marriott. In June 2003, the Company acquired an existing 203-room hotel located in Atlantic City, NJ for $8.6 million. The Company
closed the hotel in October 2004 to begin a $15.0 million renovation to convert the hotel to a Courtyard by Marriott. In June 2004, the Company acquired an existing 182-room hotel in Louisville, KY for $6.4 million. The Company closed the hotel in
October 2004 to begin a $5.0 million renovation to convert the hotel to a Hampton Inn, which opened in August 2005. In January 2005, the Company acquired an existing 190-room hotel in Montvale, NJ, for $18 million. The Company closed the hotel to
begin a $6 million renovation to convert the hotel to a Courtyard by Marriott, which is expected to open in 2006.

Development.The
Company also reviews other development opportunities for hotels that are consistent with its target market, product and brand strategies. The Company intends to only pursue selective development of hotels that meet its underwriting requirements
(i) when the Company believes that projected incremental returns adequately compensate for the costs and any incremental risk assumed by the Company, (ii) when the Company believes that a hotel developed by the Company will create or
increase synergies with other Company-owned hotels in the area that will enhance the performance of all of those hotels or (iii) in order to maintain control of a site determined to have superior hotel potential.

In September 2002, the Company developed and opened a 174-room Residence Inn hotel located in Saddle River, NJ for $23.0 million. In September 2004, the
Company acquired a land site in Valencia, CA for $3.7 million to develop a 157-suite Embassy Suites Hotel for $21.0 million, which is expected to open in late 2006 or early 2007. The Company is actively pursuing several other development
opportunities in its target markets.

Hotel Disposition Strategy. The Company disposes of certain hotels when it believes (i) a
superior return can be generated because of rapid price appreciation or re-development opportunities, and the proceeds can be redeployed to generate more income; (ii) the operating performance of the hotel has been maximized and it can sell on
a favorable basis, (iii) the operating performance of a hotel is declining and will continue to decline due to new competitors opening in the market or the loss of demand generators, (iv) the franchise affiliation of the hotel no longer is
complementary to the Companys long-term strategic initiatives or (v) the cost of franchisor requirements for the hotel becomes unattractive in light of the performance and prospects for the hotel. During 2005, the Company sold three
hotels for total proceeds of $21.3 million.

Available Information.The Companys Internet website is www.innkeepersusa.com.
The Company makes available free of charge through its website its annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, Section 16 reports on Forms 3, 4 and 5 and amendments to those reports filed or
furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended, as soon as reasonably practicable after such documents are electronically filed with, or furnished to, the Securities and Exchange Commission
(SEC). In addition, the Companys website includes corporate governance information, including the charters for committees of the Board of Trustees, the Companys Corporate Governance Guidelines and the Companys Code of
Conduct. This information is available in print to any shareholder who requests it by writing to Investor Relations, Innkeepers USA Trust, 340 Royal Poinciana Way, Suite 306, Palm Beach, FL 33480. The information on the Companys website
is not, and shall not be deemed to be, a part of this report or incorporated into any other filings that we make with the SEC.



6



---

##### Table of Contents

Item 1A. Risk Factors.

An investment in the Company is subject to significant risks, including those that
we disclose in reports filed from time to time with the SEC. See Risk Factors beginning on page R-1 of this Annual Report on Form 10-K.

Item 1B. Unresolved Staff Comments.

Not Applicable.

Item 2. Properties

The following table sets forth certain information regarding the Companys 70
hotels by brand.



|                                                      |  |                      |  |                              |  |              |             |              |       |   |         |   |           |  |   |       
|----------------------------------------------------- |  | -------------------- |  | ---------------------------- |  | ------------ | ----------- | ------------ | ----- | - | ------- | - | --------- |  | - | ------
|                                                      |  |                      |  | Year Ended December 31, 2005
|                                                      |  | NumberofSuites/Rooms |  | NumberofHotels               |  | Room Revenue |             | Occupancy(1) |       |   | ADR (1) |   | RevPAR(1)
|Residence Inn by Marriott                             |  | 5,044                |  | 42                           |  | $            | 148,623,930 |              | 77.63 | % |         | $ | 103.98    |  | $ | 80.73 
|Hampton Inn                                           |  | 1,640                |  | 13                           |  |              | 35,259,745  |              | 65.52 |   |         |   | 98.50     |  |   | 64.53 
|Summerfield Suites                                    |  | 650                  |  | 5                            |  |              | 19,700,828  |              | 81.61 |   |         |   | 98.35     |  |   | 80.26 
|Courtyard by Marriott                                 |  | 136                  |  | 1                            |  |              | 3,429,565   |              | 71.18 |   |         |   | 97.06     |  |   | 69.09 
|Westin                                                |  | 224                  |  | 1                            |  |              | 4,914,628   |              | 58.70 |   |         |   | 160.44    |  |   | 94.18 
|Four Points by Sheraton                               |  | 216                  |  | 1                            |  |              | 5,317,084   |              | 61.02 |   |         |   | 110.53    |  |   | 67.44 
|Homewood Suites by Hilton                             |  | 146                  |  | 1                            |  |              | 5,443,149   |              | 79.98 |   |         |   | 127.71    |  |   | 102.14
|Doubletree Guest Suites                               |  | 105                  |  | 1                            |  |              | 5,381,321   |              | 80.60 |   |         |   | 174.21    |  |   | 140.41
|Sunrise Suites (2)                                    |  | 96                   |  | 1                            |  |              | 2,153,072   |              | 66.16 |   |         |   | 92.87     |  |   | 61.45 
|TownePlace Suites                                     |  | 95                   |  | 1                            |  |              | 2,065,777   |              | 69.64 |   |         |   | 85.55     |  |   | 59.58 
|Clarion (BulfinchBoston, MA)                         |  | 80                   |  | 1                            |  |              | 199,651     |              | 42.70 |   |         |   | 121.81    |  |   | 52.01 
|Hotels closed for conversion to Courtyard by Marriott |  | 393                  |  | 2                            |  |              |            |              |      |   |         |   |          |  |   |      
|Consolidated Total / Weighted Average (3)             |  | 8,825                |  | 70                           |  | $            | 232,488,749 |              | 75.21 | % |         | $ | 103.82    |  | $ | 78.08 

---

|(1) | Represents the occupancy, average daily rate (ADR) and revenue per available room (RevPAR) of the Hotels for 2005. ADR is calculated by dividing room revenue
by rooms sold. RevPAR for a Hotel is calculated by multiplying its ADR by its occupancy rate.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | This hotel is operated independently of a franchise brand.
|--- | ----------------------------------------------------------

|(3) | Hotels closed for renovation during part or all of 2005 (five hotels with a total of 1,429) rooms are excluded from consolidated weighted average occupancy, ADR, and RevPAR results.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Percentage Leases.Each Percentage Lease contains provisions substantially similar to those described below, and
the Company intends that future percentage leases with respect to additional hotels it may acquire will contain substantially similar provisions. All of the Percentage Leases are between subsidiaries of the Company that own the hotels and TRSs,
which are indirect, wholly-owned subsidiaries of the Company. The rent paid under Percentage Leases is eliminated upon consolidation in the Companys financial statements. Nonetheless, we believe that an understanding of the Percentage Leases
remains important to investors because, among other reasons, incentive management fees are payable to the IH Manager of 50% of hotel available cash flow, which is the amount remaining after the TRSs fully satisfy their rent obligations to the
Company and their other obligations under the Percentage Leases.

Percentage Lease Terms. Prior to the TRS Transaction,
substantially all Percentage Leases had an initial term of at least ten years. The Company expects that the lease terms for all Hotels acquired in the future, and the terms of Percentage Leases renewed upon expiration of their terms will be five
years.



7



---

##### Table of Contents

Rent Payable Under the Percentage Leases. The Percentage Leases provide for the payment of
percentage lease rent based upon percentages of room revenue (Percentage Rent). Under the Percentage Rent formula, the Company generally receives between 30% and 35% of room revenue at a hotel up to a specified level (Revenue Break
Point) and between 68% and 70% of room revenue in excess of the Revenue Break Point. Each Percentage Lease also provides for a fixed annual base rent (Base Rent). Percentage Rent and Base Rent are referred to sometimes as
Rent. The Percentage Leases generally provide that annual Base Rent and the Revenue Break Points for the payment of Percentage Rent are adjusted annually based on changes in the U.S. Consumer Price Index (CPI). The CPI
increases effective January 1, 2006, 2005 and 2004 were 3.5%, 3.4% and 1.64%, respectively. Upon expiration of a lease term, the rent formula for the renewal term will be re-set to produce a then-current market rate rent. (See The
Management Agreements with the IH Manager below).

Other than property taxes and insurance, ground rent (where applicable), the cost
of certain furniture, fixtures and equipment and certain capital expenditures, which are obligations of the Company, the Percentage Leases require the TRSs to pay Base Rent, Percentage Rent and the hotel-level operating expenses (including franchise
and management fees) of the hotels during the terms of the Percentage Leases.

Maintenance and Modifications. The Percentage Leases
obligate the Company to make available to the TRSs for the periodic replacement or refurbishment of furniture, fixtures and equipment and certain other capital expenditures at the hotels an amount equal to 4% or 5% of room revenues from the hotels
per month on a cumulative basis. The Companys obligation is carried forward to the extent that such amounts are not spent. Generally, the Company directly contracts for, supervises and funds capital expenditures, and on properties subject to
mortgages the capital funds are generally held in escrow by the lender. The Company intends to cause the expenditure of amounts in excess of the obligated amounts if necessary to comply with the reasonable requirements of any franchise license or
management agreement and otherwise to the extent that the Company deems such expenditures to be in the best interests of the Company. Otherwise, the TRS are required, at their expense, to (i) maintain the hotels in good order and repair,
(ii) pay for all hotel-level operating expenses and (iii) comply with the requirements of any of the Companys loan agreements (to the extent applicable to property operations or cash management), any franchise agreement, any
management agreement and applicable law.

Insurance.Each Percentage Lease specifies comprehensive insurance to be maintained on
each of the hotels, including liability, property and casualty and extended coverage. The Companys loan agreements and the franchise agreements also require insurance which may be more comprehensive than that required by the Percentage Leases.

The Management Agreements with the IH Manager. All but one of the Companys hotels are managed by the IH Manager pursuant to
management agreements with the TRSs. The initial term of the management agreements is 10 years with two, five-year renewal terms. Certain material terms of the management agreements with the IH Manager are summarized below. The Company subsidiary
that owns a hotel subject to a management agreement with the IH Manager guarantees the obligations of the TRS-party to the management agreement.

Operational services.The IH Manager has responsibility and authority for all activities necessary for the day-to-day operation of the hotels, including but not limited to establishing all room rates, advertising, sales, processing
reservations, procuring inventories, supplies and services, hiring (subject to certain limited approval rights of the TRSs) and firing employees and, subject to adequate funds being available, complying with all requirements of any franchise or loan
agreements.

Supervisory services. The IH Manager provides all managerial and other employees for the hotels, reviews the operation
and maintenance of the hotels, prepares periodic accounting, operating and other reports, maintains correct and complete books and records, prepares periodic budgets and projections, provides other administrative and accounting support services to
the hotel, such as risk planning services, employee planning and corporate executive management. The management agreements also require the IH Manager to furnish certain centralized services such as (1) computer and telecommunications systems,
(2) regional management, marketing and sales services and (3) training services.



8



---

##### Table of Contents

Fees.The IH Manager receives a base management fee of 3% of gross revenues, an accounting
services fee of $750 per hotel per month, and an incentive management fee of 50% of hotel available cash flow. Hotel available cash flow is defined generally as hotel gross revenue less hotel operating expenses, (including franchise fees), base
management fees, the accounting service fees, and percentage lease rent (paid by the TRSs to the Company). When the current term expires for a Percentage Lease for a hotel, the Company expects that the renewal Percentage Lease will include a revised
rent formula designed to produce a then-market rent for the hotel. Thereafter, the annual rent included in the calculation of hotel available cash flow to determine the incentive management fee payable to the IH Manager for that hotel
will be the greater of (i) 7% of the un-depreciated cost of the hotel, plus annual property taxes and insurance; or (ii) 30% of all room revenue up to the revised Revenue Break Point and 68% of all room revenue in excess of the revised
Revenue Break Point, with the revised Revenue Break Point being a dollar amount calculated to allocate the expected operating profit of the hotel (before deducting rent payable under the Percentage Lease and as further defined in the management
agreements) for the first year of the replacement or renewal Percentage Lease (A) 95% to the Company (in the form of rent payable under the Percentage Lease) and (B) 5% to the TRS (in the form of net income). For all Percentage Leases
renewed to date, the actual rent payable under the renewed Percentage Lease rent formulas will be used to determine the incentive management fees for the hotels subject to those leases.

All of the hotels managed by the IH Manager are pooled for purposes of calculating the incentive management fee during the initial 10-year
term of the management agreements, so that the IH Manager will not receive any incentive management fees with respect to pooled hotels if the Company has not received from the TRSs at the time of payment all prior and current year base
and percentage lease rent accrued to that date for all pooled hotels. (See PropertiesThe Percentage Leases above).

Working capital. The TRSs must maintain sufficient working capital for each hotel, and must otherwise provide funds to meet the cash needs for hotel operations if at any time the funds available from hotel
operations are insufficient to meet the financial requirements of the hotels.

Budgeting. The management agreements generally
provide that once each year the IH Manager will prepare operational budgets and assist in preparing capital expenditure budgets for the next year, which are subject to the TRSs approval and, in the case of operational budgets, to certain dispute
resolution mechanisms. Under the agreements, the TRSs are required to provide to the IH Manager all necessary furniture, fixtures and equipment for the operation of the hotels (including funding any required furniture, fixtures and equipment
replacements).

Defaults. The management agreements with the IH Manager provide for the right of a non-defaulting party to terminate
an agreement upon an event of default as specified in the agreement. Events of default include bankruptcy and failure to comply with the terms of the agreement. In addition, the IH Manager would be in default if it (i) ceases to qualify as an
EIC (eligible independent contractor) with respect to the hotel, (ii) is in default under one or more other pooled agreements or (iii) fails to cure a default under the franchise agreement arising for any reason other than the
Companys failure to provide capital to improve the hotel. The IH Manager would also be in default under all of the pooled management agreements if it is in default under any of the pooled management agreements. Upon a
TRS default, the IH Manager would generally be entitled to terminate the agreement and receive an early termination fee equal to the fair market value of the management agreement as determined in accordance with the agreement, and certain severance
costs. Upon an IH Manager default, the TRS would generally be entitled to terminate the agreement and/or sue for specific performance or damages. However, if the TRS terminates the agreement because the IH Manager ceases to qualify as an EIC due to
changes in applicable law, the TRS sole remedy is termination of the agreement, and the IH Manager is entitled to a payment equal to the fair market value of the agreement less the fair market value of the management agreement the TRS enters
into with another manager.

Performance Termination. The TRSs have the right to terminate a management agreement with the IH Manager
on thirty days notice if during any two consecutive years any two or more of the following occur: (i) aggregate expenses exceed budget by 5% or more, (ii) market share is at least 15 points below the hotels



9



---

##### Table of Contents

market share on the date of the agreement, subject to certain limited cure rights, or (iii) the operating profit of the hotel, as a percentage of gross
revenue, is five points less than the previous year, subject to certain limited cure rights. The TRSs do not have the right to terminate if the triggering event is caused by certain defined causes outside of the control of the IH Manager.

Sale of Hotel. The TRSs have the right to terminate a management agreement upon the sale of the hotel by providing 60 days notice
and, unless the transferee offers to retain the IH Manager on similar terms, payment of a termination fee equal to the fair market value of the management agreement as determined in accordance with the agreement. The IH Manager has agreed to suspend
payment of any compensation otherwise payable to it upon a sale of a hotel or loss of EIC (eligible independent contractor) status in certain circumstances. Only if at any time there is a net IH credit outstanding for 365 consecutive
days (or upon a change of control of the Company), must the TRSs pay the IH Manager the net IH credit. A net IH credit is defined generally as (A) IH Manager credits less (B) TRS credits.
IH Manager Credits is defined generally as the aggregate amount of (1) the early termination fees payable to the IH Manager upon sales of hotels plus (2) any compensation payable to the IH Manager upon the TRSs
termination of management agreements because the IH Manager ceases to qualify as an EIC less (3) any net IH credit previously paid to the IH Manager. TRS credits is generally defined as the aggregate fair market value of
new management agreements entered into by the TRSs (or their affiliates) with the IH Manager (or its affiliates).

Assignment. The
IH Manager may assign the management agreements with the prior consent of the TRSs, which may not be unreasonably withheld. The TRSs may assign the management agreements to transferees with sufficient financial resources and of good character.

Approval Rights. In the event of Jeffrey H. Fishers death or disability, the TRSs have the right to approve the Chief
Executive Officer of the IH Manager, which approval shall not be unreasonably withheld. Mr. Fisher owns the IH Manager, and serves as Chief Executive Officer, President and Chairman of the Board of Trustees of the Company.

Item 3. Legal Proceedings

The Company is not presently a defendant in any material litigation, nor, to
its knowledge, is any material litigation threatened against the Company or its properties, other than routine litigation arising in the ordinary course of business and which is expected to pose no material financial risk to the Company and/or is
expected to be covered by insurance policies.

Item 4. Submission of Matters to a Vote of Security Holders

No matters were submitted to a vote of the
Companys security holders between October 1, 2005 and December 31, 2005.



10



---

##### Table of Contents

PART II

Item 5. Market for the Registrants Common Equity, Related Shareholder Matters, and Issuer Purchases of Equity Securities

The Companys common shares are traded on the New York Stock Exchange under the symbol KPA. The following table sets forth for the periods indicated the high and low close sale prices for the common
shares, as traded on such exchange.



|               |  |      |       |     |   |      
|-------------- |  | ---- | ----- | --- | - | -----
|               |  | High |       | Low
|2005           |  |      |       |     |   |      
|First quarter  |  | $    | 14.24 |     | $ | 12.13
|Second quarter |  |      | 14.94 |     |   | 12.50
|Third quarter  |  |      | 16.14 |     |   | 14.82
|Fourth quarter |  |      | 17.93 |     |   | 14.68
|2004           |  |      |       |     |   |      
|First quarter  |  | $    | 9.79  |     | $ | 8.77 
|Second quarter |  |      | 10.34 |     |   | 7.65 
|Third quarter  |  |      | 12.44 |     |   | 10.19
|Fourth quarter |  |      | 14.27 |     |   | 12.10

On March 1, 2006, the last reported sale price of our Common shares as reported by the New
York Stock Exchange was $17.84 per share. At March 1, 2006 the Company had approximately 400 holders of record of its common shares. It is estimated that there were approximately 6,000 beneficial owners of the common shares.

IN ORDER TO COMPLY WITH CERTAIN REQUIREMENTS RELATED TO QUALIFICATION OF THE COMPANY AS A REIT, THE COMPANYS DECLARATION OF TRUST LIMITS THE NUMBER
OF COMMON SHARES THAT MAY BE OWNED BY ANY SINGLE PERSON OR AFFILIATED GROUP TO 9.8% OF THE OUTSTANDING COMMON SHARES. (SEE RISK FACTORSOUR SHARE OWNERSHIP LIMITATION MAY PREVENT CERTAIN TRANSFERS OF OUR COMMON SHARES BEGINNING ON
PAGE R-1).

The following table sets forth information regarding the declaration and payment of distributions by the Company on its common
shares, and Series C Preferred Shares for the years ending December 31, 2005 and 2004.



|                                      |  |             |  |             |  |                               |      |                                          |   |        
|------------------------------------- |  | ----------- |  | ----------- |  | ----------------------------- | ---- | ---------------------------------------- | - | -------
|Quarter to which distribution relates |  | Record date |  | Paymentdate |  | Commonsharedistributionamount |      | Series CPreferredSharedistributionamount
|2005                                  |  |             |  |             |  |                               |      |                                          |   |        
|First quarter                         |  | 03/25/2005  |  | 04/27/2005  |  | $                             | 0.06 |                                          | $ | 0.50000
|Second quarter                        |  | 06/24/2005  |  | 07/27/2005  |  |                               | 0.10 |                                          |   | 0.50000
|Third quarter                         |  | 09/30/2005  |  | 10/26/2005  |  |                               | 0.15 |                                          |   | 0.50000
|Fourth quarter                        |  | 12/30/2005  |  | 01/31/2006  |  |                               | 0.15 |                                          |   | 0.50000
|2004                                  |  |             |  |             |  |                               |      |                                          |   |        
|First quarter                         |  | 03/26/2004  |  | 04/27/2004  |  | $                             | 0.03 |                                          | $ | 0.53900
|Second quarter                        |  | 06/25/2004  |  | 07/27/2004  |  |                               | 0.03 |                                          |   | 0.50000
|Third quarter                         |  | 09/24/2004  |  | 10/26/2004  |  |                               | 0.06 |                                          |   | 0.50000
|Fourth quarter                        |  | 12/31/2004  |  | 01/25/2005  |  |                               | 0.06 |                                          |   | 0.50000

Note 2 to the Companys financial statements beginning on page F-1 delineates the portion of
the distributions that represented ordinary income, return of capital, capital gain and unrecaptured Section 1250 gain.



11



---

##### Table of Contents

On February 2, 2006, the Companys Board of Trustees declared a first quarter distribution of
$0.15 per common share and partnership common unit, $0.50 per Series C Preferred Share and $0.275 per Class B Preferred Unit to holders of record on March 31, 2006. The distribution is payable on April 25, 2006.

To maintain our qualification as a REIT, we intend to make annual distributions to our shareholders of at least 90% of our taxable income (which does not
necessarily equal net income as calculated in accordance with generally accepted accounting principles). Distributions will be authorized by our Board of Trustees and declared by us based upon a variety of factors deemed relevant by our trustees,
and no assurance can be given that our dividend policy will not change in the future. Our ability to pay distributions to our shareholders will depend, in part, upon the performance of our hotels and management companies, principally the IH Manager.

The Company had no sales of unregistered securities to report for 2005.

The Companys share incentive plan for employees and officers reserves 4,700,000 common shares for issuance (a) upon the exercise of incentive
share options and non-qualified options or (b) as restricted shares and performance shares. The Company may currently grant up to 2,200,000 restricted shares and performance shares under the employees plan. As of
December 31, 2005, options to acquire 1,003,000 Common Shares had been awarded under the employees plan, and 1,121,638 restricted Common Shares had been awarded under the employees and officers plan. The Companys
trustees share incentive plan provides for the grant of incentive share options and restricted shares to trustees. As of December 31, 2005, options to acquire 100,000 common shares have been awarded under the trustees plan, and
75,053 restricted Common Shares have been awarded under the trustees plan. The following table provides additional information about the Companys equity compensation plans described above, as of December 31, 2005.



|                                                       |  |                                                                                         |  |                                                                           |       |                                                                                                                                             |          
|------------------------------------------------------ |  | --------------------------------------------------------------------------------------- |  | ------------------------------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------------------------- | ---------
|                                                       |  | Number ofSecurities tobe issueduponexercise
ofoutstandingoptions,warrantsand rights (1) |  | Weighted-averageexerciseprice ofoutstandingoptions,warrants andrights
(1) |       | Number ofSecuritiesremainingavailable forfuture
issuanceunder equitycompen- sation plans (excludingsecuritiesreflected in first column) (1)
|Equity Compensation Plans Approved by Shareholders     |  | 1,003,000                                                                               |  | $                                                                         | 11.99 |                                                                                                                                             | 2,296,862
|                                                       |  |                                                                                         | 
|Equity Compensation Plans Not Approved by Shareholders |  |                                                                                        |  |                                                                           |      |                                                                                                                                             |         

---

|(1) | Under the employees plan, the Company may grant up to 2,200,000 restricted common shares and performance shares. At December 31, 2005, 1,078,362 shares remained
available for issuance in the form of restricted or performance shares under the employees plan.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Item 6. Selected Financial Data

The following tables set forth selected financial and other data for the
Company. The following data should be read in conjunction with the consolidated financial statements and notes thereto and Managements Discussion and Analysis of Financial Condition and Results of Operations of the Company included
herein.

The following data has been derived from the audited consolidated financial statements. Consolidated balance sheets as of
December 31, 2005 and 2004 and related consolidated statements of income and of cash flows for each of the three years in the period ended December 31, 2005 and notes therein appear beginning on page F-1.



12



---

##### Table of Contents

Selected Financial Data (in thousands, except share and per share data)



|                                                             |  |                                  |           |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|------------------------------------------------------------ |  | -------------------------------- | --------- | - | ---- | - | -------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                             |  | For the years ended December 31, |          
|(in thousands, except share and per share data)              |  | 2005                             |           |   | 2004 |   |          | 2003 |  |   | 2002    |   |  | 2001 |        
|Operating data(1):                                           |  |                                  |           |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total revenue                                                |  | $                                | 247,181   |   |      | $ | 205,029  |      |  | $ | 83,829  |   |  | $    | 83,664  |   |  | $ | 100,107 |  
|Income from continuing operations                            |  |                                  | 21,290    |   |      |   | 13,471   |      |  |   | 4,968   |   |  |      | 6,176   |   |  |   | 23,839  |  
|Discontinued operations                                      |  |                                  | 1,369     |   |      |   | 1,129    |      |  |   | (13,129 | ) |  |      | (7,933  | ) |  |   | 2,579   |  
|Gain (loss) on sale of Hotels                                |  |                                  |          |   |      |   |         |      |  |   |        |   |  |      | 530     |   |  |   | (250    | )
|Net income (loss)                                            |  |                                  | 22,659    |   |      |   | 14,600   |      |  |   | (8,161  | ) |  |      | (1,227  | ) |  |   | 26,168  |  
|Earnings (loss) per share from continuing operations         |  |                                  | 0.23      |   |      |   | (0.06    | )    |  |   | 0.13    |   |  |      | 0.17    |   |  |   | 0.70    |  
|Basic earnings (loss) per share                              |  |                                  | 0.26      |   |      |   | (0.03    | )    |  |   | (0.49   | ) |  |      | (0.31   | ) |  |   | 0.47    |  
|Diluted earnings (loss) per share from continuing operations |  |                                  | 0.23      |   |      |   | (0.06    | )    |  |   | (0.13   | ) |  |      | (0.11   | ) |  |   | 0.40    |  
|Diluted earnings (loss) per share                            |  |                                  | 0.26      |   |      |   | (0.03    | )    |  |   | (0.49   | ) |  |      | (0.31   | ) |  |   | 0.47    |  
|                                                             |  |                                  |           |   |     
|                                                             |  | 2005                             |           |   | 2004 |   |          | 2003 |  |   | 2002    |   |  | 2001 |        
|Other data:                                                  |  |                                  |           |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Cash provided by operating activities                        |  | $                                | 66,424    |   |      | $ | 61,427   |      |  | $ | 51,152  |   |  | $    | 53,844  |   |  | $ | 75,028  |  
|Cash used by investing activities                            |  |                                  | (86,182   | ) |      |   | (107,729 | )    |  |   | (31,014 | ) |  |      | (13,872 | ) |  |   | (37,308 | )
|Cash provided (used) by financing activities                 |  |                                  | 8,817     |   |      |   | 59,553   |      |  |   | (31,919 | ) |  |      | (23,682 | ) |  |   | (47,053 | )
|Dividends per common share                                   |  |                                  | 0.46      |   |      |   | 0.18     |      |  |   | 0.17    |   |  |      | 0.40    |   |  |   | 0.91    |  
|Dividends per preferred share                                |  |                                  | 2.00      |   |      |   | 2.04     |      |  |   | 2.11    |   |  |      | 2.16    |   |  |   | 2.16    |  
|                                                             |  |                                  |           |   |     
|                                                             |  | 2005                             |           |   | 2004 |   |          | 2003 |  |   | 2002    |   |  | 2001 |        
|Balance sheet data:                                          |  |                                  |           |   |      |   |          |      |  |   |         |   |  |      |         |   |  |   |         |  
|Investment in Hotel properties                               |  | $                                | 1,020,397 |   |      | $ | 943,012  |      |  | $ | 856,016 |   |  | $    | 863,818 |   |  | $ | 865,882 |  
|Total assets                                                 |  |                                  | 836,978   |   |      |   | 795,992  |      |  |   | 706,740 |   |  |      | 734,048 |   |  |   | 752,920 |  
|Debt                                                         |  |                                  | 269,426   |   |      |   | 286,865  |      |  |   | 232,174 |   |  |      | 236,730 |   |  |   | 261,116 |  
|Minority interest in Partnership                             |  |                                  | 47,982    |   |      |   | 51,088   |      |  |   | 51,689  |   |  |      | 52,458  |   |  |   | 54,249  |  
|Shareholders equity                                         |  |                                  | 483,019   |   |      |   | 428,892  |      |  |   | 403,858 |   |  |      | 428,160 |   |  |   | 426,003 |  

Funds From Operations

The National Association of Real Estate Investment Trusts (NAREIT) adopted the definition of funds from operations (FFO) in order to promote an industry standard measure of REIT financial and
operating performance. The Company believes that the presentation of FFO (defined below) provides useful supplemental information to investors regarding the Companys financial condition and results of operations. FFO facilitates comparisons of
operating performance between periods and between other equity REITs. FFO was developed by NAREIT as a relative measure of performance and liquidity of an equity REIT in order to recognize that income-producing real estate historically has not
depreciated on the basis determined under GAAP. Many other real estate companies use FFO as a measure of their financial and operating performance, which provides another basis of comparison for management. FFO, as defined, adds back historical cost
depreciation. Historical cost depreciation assumes the value of real estate assets diminishes predictably over a certain period of time. In fact, real estate asset values have historically increased or decreased with market conditions. Additionally,
FFO per share targets have historically been used to determine a significant portion of the incentive compensation of the Companys senior management.

NAREIT defines FFO as net income (loss) (computed in accordance with generally accepted accounting principles (GAAP)), excluding gains (losses) from sales of property, plus real estate depreciation and amortization
and after adjustments for unconsolidated partnerships and joint ventures. The Company calculates



13



---

##### Table of Contents

FFO in compliance with the NAREIT definition. FFO and FFO per share should not be considered as an alternative to net income, diluted net income per share,
cash flow provided by operating activities, or any other financial and operating performance measure prescribed by GAAP. These measures should only be used in conjunction with GAAP measures.

The following presents the Companys calculations and reconciliations to net income, FFO, diluted FFO and diluted FFO per share for the years ended
December 31, 2005, 2004, 2003, 2002, and 2001 (in thousands, except share and per share data):



|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|----------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | - |  | ---- | ---------- | - |  | - | ----------
|                                                                  |  | 2005 |            |   | 2004 |   |            | 2003 |  |   | 2002       |   |  | 2001
|Net income (loss) applicable to common shareholders               |  | $    | 11,059     |   |      | $ | (1,138     | )    |  | $ | (18,144    | ) |  | $    | (11,210    | ) |  | $ | 16,185    
|Depreciation                                                      |  |      | 35,356     |   |      |   | 31,806     |      |  |   | 31,907     |   |  |      | 34,1999    |   |  |   | 35,938    
|Depreciation included in discontinued operations                  |  |      |           |   |      |   | 1,564      |      |  |   | 2,636      |   |  |      | 2,936      |   |  |   | 3,442     
|(Gain) loss on sale of Hotels included in discontinued operations |  |      | (1,501     | ) |      |   | (782       | )    |  |   | 57         |   |  |      |           |   |  |   |          
|Minority interest, common                                         |  |      | 193        |   |      |   | (32        | )    |  |   | (563       | ) |  |      | (379       | ) |  |   | 615       
|(Gain) loss on sale of Hotels                                     |  |      |           |   |      |   |           |      |  |   |           |   |  |      | (530       | ) |  |   | 250       
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Basic FFO                                                         |  | $    | 45,107     |   |      | $ | 31,418     |      |  | $ | 15,893     |   |  | $    | 25,016     |   |  | $ | 56,430    
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Minority interest, preferred (1)                                  |  |      | 4,273      |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   | 4,433     
|Preferred share dividends (1)                                     |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   | 9,983     
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Diluted FFO (1)                                                   |  | $    | 49,380     |   |      | $ | 31,418     |      |  | $ | 15,893     |   |  | $    | 25,016     |   |  | $ | 70,846    
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Denominator for earnings per share (2)                            |  |      | 42,266,403 |   |      |   | 37,576,641 |      |  |   | 37,357,033 |   |  |      | 35,954,229 |   |  |   | 34,461,134
|Effect of Dilutive Securities:                                    |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Stock Options (2)                                                 |  |      |           |   |      |   | 155,283    |      |  |   | 1,135      |   |  |      | 16,719     |   |  |   |          
|Restricted Shares (2)                                             |  |      |           |   |      |   | 149,150    |      |  |   | 104,574    |   |  |      | 118,003    |   |  |   |          
|Common Units                                                      |  |      | 760,519    |   |      |   | 1,132,237  |      |  |   | 1,167,425  |   |  |      | 1,231,494  |   |  |   | 1,320,403 
|Class B Preferred Units (1)                                       |  |      | 3,884,469  |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   | 3,899,170 
|Series A Preferred Shares (1)                                     |  |      |           |   |      |   |           |      |  |   |           |   |  |      |           |   |  |   | 6,857,493 
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Denominator for diluted FFO per share                             |  |      | 46,911,391 |   |      |   | 39,013,311 |      |  |   | 38,630,167 |   |  |      | 37,320,445 |   |  |   | 46,538,200
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           
|Diluted FFO per share (1)                                         |  | $    | 1.05       |   |      | $ | 0.81       |      |  | $ | 0.41       |   |  | $    | 0.67       |   |  | $ | 1.52      
|                                                                  |  |      |            |   |      |   |            |      |  |   |            |   |  |      |            |   |  |   |           

---

|(1) | The conversion of the Series A Preferred Shares and the Class B Preferred Units into common shares is anti-dilutive and, therefore, is not included in the calculation of diluted FFO
per share for 2004, 2003, and 2002.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Share options and restricted shares are included in the denominator for diluted earnings per share for 2005 and 2001 because the effect of these securities is dilutive to net income
per share. Share options and restricted shares are not included in the denominator for diluted earnings per share for 2004, 2003, and 2002 because the effect of these securities is anti-dilutive to net loss per share.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

##### Table of Contents

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

Introduction

The following Managements Discussion and Analysis contains forward-looking statements that involve estimates, projections, goals,
forecasts, assumptions, risks and uncertainties that could cause actual results or outcomes to differ materially from those expressed in the forward-looking statements. Please review Risk Factors beginning on page R-1 of this report and
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS above for a discussion of the factors that may impact any such forward-looking statements made herein. Managements Discussion and Analysis should be read in conjunction with the
consolidated financial statements and related notes beginning on page F-1. The notes contain essential information and the definitions of certain capitalized terms used in this section of the report.

Critical Accounting Policies

We discuss below
accounting policies that we believe are critical to an investors understanding of our financial results and condition, and require management to make complex judgments and/or assessments of risks. Information regarding certain other accounting
policies is included in the notes to the Companys financial statements.

Long-Lived Assets.Hotels are depreciated over their
estimated useful lives. Useful lives are based on managements estimates of the period over which the assets will generate revenue.

We review our hotels on an annual basis for impairment. We also determine on a quarterly basis if any events or changes in business circumstances indicate that the value of the assets on our books may not be fully recoverable.
The Company reviewed each of its hotels at December 31, 2005 for impairment and, based on its estimate of each hotels future undiscounted cash flows, determined that no impairment existed at any of its hotels. In determining each
hotels future undiscounted cash flows, we made many assumptions and estimates, including the following: (1) annual cash flow growth rates for revenues and expenses, (2) holding periods of the hotels, (3) expected remaining
useful lives of the hotels, and (4) fair value of the hotel upon disposition, if appropriate. In the fourth quarter 2003, we recorded an impairment charge on two of the three hotels that were held for sale at December 31, 2004 in the
amount of $15.2 million, and in the fourth quarter of 2004 we recorded an additional impairment charge on two of the three hotels that were held for sale at December 31, 2004 in the amount of $626,000. The impairment charges were based on
valuing the hotels at the expected proceeds to be realized upon a sale less any closing costs. If the Companys estimate of the future cash flows of one or more of its hotels were to decrease in future periods, the Company may be required to
recognize further impairment charges in such periods and the impairment charges may be significant.

Income Taxes.The TRSs have
cumulative future income tax deductions of $4,711,000 at December 31, 2005 and the gross deferred tax asset associated with these future tax deductions was $1,786,000. The TRSs have recorded a valuation allowance equal to 100% of the gross
deferred tax asset due to the uncertainty of realizing the benefit of this asset. The TRSs considered future taxable income and ongoing prudent and feasible tax planning strategies in assessing the need for a valuation allowance. In the event the
TRSs were to determine that it could realize all or a portion of the deferred tax asset in the future, the TRSs would record a reduction in the valuation allowance and recognize a deferred income tax benefit in the same amount.

Overview

At December 31, 2005, the Company
owned 70 hotels with a aggregate of 8,825 rooms/suites in 20 states and Washington, D.C.



15



---

##### Table of Contents

Our operating results are dependent on maintaining and improving the occupancy, average daily rate
(ADR) and revenue per available room (RevPAR) of our hotels. Occupancy, ADR and RevPAR results are presented in the following table:



|                           |  |                         |        |   |                              |   |        |   |  |       |   
|-------------------------- |  | ----------------------- | ------ | - | ---------------------------- | - | ------ | - |  | ----- | --
|                           |  | Years endedDecember 31, |        |   | Percentageincrease(decrease) |  
|                           |  | 2005                    |        |   | 2004                         |   |       
|Portfolio (1):             |  |                         |        |   |                              |   |        |   |  |       |   
|Occupancy                  |  |                         | 75.21  | % |                              |   | 74.80  | % |  | 0.55  | % 
|ADR                        |  | $                       | 103.82 |   |                              | $ | 97.42  |   |  | 6.57  | % 
|RevPAR                     |  | $                       | 78.08  |   |                              | $ | 72.87  |   |  | 7.15  | % 
|Upscale Extended-Stay (2): |  |                         |        |   |                              |   |        |   |  |       |   
|Occupancy                  |  |                         | 78.19  | % |                              |   | 77.41  | % |  | 1.01  | % 
|ADR                        |  | $                       | 103.84 |   |                              | $ | 98.12  |   |  | 5.83  | % 
|RevPAR                     |  | $                       | 81.20  |   |                              | $ | 75.95  |   |  | 6.91  | % 
|Upscale (3):               |  |                         |        |   |                              |   |        |   |  |       |   
|Occupancy                  |  |                         | 68.54  | % |                              |   | 73.82  | % |  | (7.15 | )%
|ADR                        |  | $                       | 123.57 |   |                              | $ | 115.07 |   |  | 7.39  | % 
|RevPAR                     |  | $                       | 84.70  |   |                              | $ | 84.95  |   |  | (0.29 | )%
|Mid-Priced (4):            |  |                         |        |   |                              |   |        |   |  |       |   
|Occupancy                  |  |                         | 65.77  | % |                              |   | 65.09  | % |  | 1.04  | % 
|ADR                        |  | $                       | 97.66  |   |                              | $ | 88.38  |   |  | 10.50 | % 
|RevPAR                     |  | $                       | 64.23  |   |                              | $ | 57.53  |   |  | 11.65 | % 

---

|(1) | Includes 65 hotels, and excludes five hotels closed for renovation and/or conversion during part or all of the periods presented. Includes our Ft. Walton Beach, FL hotel, which had
a substantial number of rooms out of service for an extended period following hurricanes in September 2004.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes 49 hotels.
|--- | -------------------

|(3) | Includes three hotels, and excludes three hotels closed for renovation and conversion during part or all of the periods presented.
|--- | ----------------------------------------------------------------------------------------------------------------------------------

|(4) | Includes 13 hotels, and excludes the Hampton Inn hotel in Louisville, KY that was closed for renovation and conversion and re-opened in August 2005.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

Results of Operations

The following paragraphs
discuss the results of operations for the Company.

Comparison of the Year Ended December 31, 2005 (2005) to the Year Ended
December 31, 2004 (2004)

Of the Companys 70 owned hotels at December 31, 2005, 61 hotels with a total of
7,396 rooms are deemed Comparable Hotels whose operations are reflected in the Statements of Operations for the full twelve months ended December 31, 2005 and 2004. The nine hotels excluded consist of (a) four hotels with a
total of 799 rooms closed for renovation and conversion during part or all of the periods presented and (b) five other hotels acquired in 2004 or 2005.

The Company had total revenue for 2005 of $247,181,000 consisting of $246,655,000 of hotel operating revenue and $526,000 of other revenue compared to total revenue of $205,029,000 for 2004, consisting of $199,634,000
of hotel operating revenue, $5,010,000 of Percentage Lease revenue, and $385,000 of other revenue. The increase in hotel operating revenue and decline in Percentage Lease revenue from 2004 to 2005 was due to (1) improved hotel operating
performance as discussed below, (2) the completion of the TRS Transaction and the Wyndham Lease Termination Transaction and (3) hotels acquired in 2005 and 2004.

The TRS Transaction was completed with respect to 22 of the Comparable Hotels with a total of 2,734 rooms on February 1, 2004 and one Comparable
Hotel with 174 rooms on March 1, 2004. The Wyndham Lease



16



---

##### Table of Contents

Transaction was completed with respect to six of the Comparable Hotels with a total of 746 rooms on March 1, 2004. The accompanying Statements of
Operations reflect Percentage Lease revenue for those hotels for periods prior to February 1, 2004 and March 1, 2004, respectively, and do not reflect all revenues or any operating expenses for those hotels prior to such dates. The
Comparable Hotel results discussed below for 2004 assume that the TRS Transaction and Wyndham Lease Termination Transaction were completed for these hotels on January 1, 2004.

Room revenue increased 20.9% or $40,229,000 to $232,489,000 in 2005 from $192,260,000 for 2004. This increase was a result of a 7.15% RevPAR increase at
65 of our hotels (excludes five hotels closed for renovation and conversion during part or all of the periods presented). Room revenue for the Comparable Hotels increased $14,485,000, or 7.5%, to $207,784,000 in 2005 from $193,299,000 in 2004. This
increase was due to a 7.8% RevPAR increase which was driven mainly by a 6.7% increase in ADR.

Food and beverage revenue increased
$5,193,000 to $6,254,000 in 2005 from $1,061,000 in 2004. This increase was primarily due to the acquisitions of the full service Westin Governor Morris hotel in Morristown, N.J. in May, 2005 and the Four Points by Sheraton hotel in Ft. Walton
Beach, FL in May, 2004. Food and beverage revenue for the Comparable Hotels decreased $26,000 to $542,000 in 2005 from $568,000 in 2004.

The Company had hotel operating expenses (excluding amortization of deferred franchise conversion and lease acquisition) for 2005 of $141,356,000 compared to hotel operating expenses in 2004 of $115,298,000. Hotel operating expenses for the
Comparable Hotels increased $4,368,000, or 3.8%, to $120,172,000 in 2005 from $115,804,000 in 2004. This increase was due primarily to higher occupancies and increases in payroll related expenses, as well as increased energy costs, repairs and
maintenance, franchise and marketing costs. Hotel operating expenses for the Comparable Hotels as a percentage of revenue decreased in 2005 to 57.8% in 2005 from 59.9% in 2004.

Depreciation, amortization of franchise fees, amortization of loan origination fees, amortization of deferred franchise conversion fees, amortization of
deferred lease acquisition cost, and amortization of unearned compensation (Depreciation and Amortization) increased $3,437,000 in 2005 to $38,703,000 in the aggregate from $35,319,000 for 2004. This increase was primarily due to
depreciation on the four hotels acquired in 2005, as well as a full year of depreciation expense for the three hotels acquired in 2004.

Interest expense increased slightly in 2005 to $18,817,000 from $18,553,000 in 2004 due to increases in the variable interest rate on our Line of Credit.

Property taxes and insurance in 2005 was $11,264,000 compared to $11,355,000 for 2004. Property taxes and insurance for the Comparable Hotels decreased $782,000 to $10,135,000 in 2005 from $10,917,000 in 2004. This
decrease was due primarily to a lower property insurance rate on renewed policies, and successful property tax appeals.

Corporate general
and administrative expenses increased $2,284,000, to $7,697,000 in 2005 from $5,413,000 in 2004. This increase was due primarily to an increase in salaries, benefits, and recruiting and relocation costs associated with the hiring of new employees,
and costs associated with complying with the Sarbanes-Oxley Act of 2002.

Other charges in 2005 increased to $3,053,000 compared to
$875,000 in 2004. This increase is due to an extinguishment of debt with respect to which we incurred $2,704,000 in interest, fees and costs in 2005, and personnel cost related to the retirement of the Companys Chief Financial Officer.

Income from discontinued operations increased from $1,129,000 in 2004 to $1,369,000 in 2005. As of December 31, 2005, the Company has
no hotels that are classified as held-for-sale.

Issuance costs in 2004 of $4,249,000 were recognized when the Series A
preferred shares were redeemed in January 2004.



17



---

##### Table of Contents

Net income applicable to common shareholders for 2005 was $11,059,000, or $0.26 per diluted share,
compared with a net loss applicable to common shareholders of $1,138,000 or $(0.03) per diluted share for 2004. This change was due primarily to the factors discussed previously.

Comparison of the Year Ended December 31, 2004 (2004) to the Year Ended December 31, 2003 (2003)

The Company had total revenues for 2004 of $205,029,000, consisting of $5,010,000 of Percentage Lease revenue, $199,634,000 of hotel operating revenue and $385,000 of other revenue, compared to total revenue of
$83,829,000 for 2003, consisting of $76,624,000 of Percentage Lease revenue, $6,839,000 of hotel operating revenue and $366,000 of other revenue. The increase in hotel operating revenue and decline in Percentage Lease revenue from 2003 to 2004 was
due to the TRS Transaction and the Wyndham Lease Termination Transaction. (see BusinessGeneral2003-2004 Restructuring Transactions under Item 1 above).

Room revenue increased $15,500,000 from 2003 to 2004, primarily resulting from a 7.78% RevPAR increase at 66 of our comparable hotels. These comparable
66 hotels include two hotels acquired in 2004, which together contributed $6,700,000 of room revenue in 2004. The increase in room revenue from 2003 to 2004 was $16,000,000 excluding these two hotels. These comparable 66 hotels exclude (1) one
hotel acquired in June 2004 and subsequently closed for renovation and conversion, which contributed $600,000 in room revenue in 2004 prior to closing; (2) one hotel acquired in December 2004, which contributed $35,000 in room revenue in 2004;
(3) one hotel acquired in June 2003 and subsequently closed for renovation and conversion, the room revenue for which increased approximately $600,000 from 2003 to 2004; and (4) two hotels sold in 2004, the room revenue for which decreased
$2,400,000 from 2003 to 2004. The net result from the 7.78% RevPAR increase at these 66 comparable hotels and our acquisitions and dispositions was an increase in room revenue of $21,500,000 from 2003 to 2004. A majority of the room revenue in 2003
was used to calculate Percentage Lease revenue. A substantial majority of the room revenue in 2004 was recognized by the Company due to the TRS Transaction and the Wyndham Lease Termination Transaction.

The Company had hotel operating expenses for 2004 of $116,857,000, compared to hotel operating expenses in 2003 of $4,738,000. The increase in hotel
operating expenses from 2003 to 2004 was primarily due to the TRS Transaction and the Wyndham Lease Termination Transaction.

Hotel
operating expenses increased $12,100,000 from 2003 to 2004 at 58 of our hotels on a comparable basis. The increase was due to $5,400,000 in management fees to the IH Manager in 2004, expenses resulting from increased occupancy and increased
franchise and marketing fees on higher room revenue. These 58 comparable hotels include two hotels acquired in 2004, which together incurred 4,500,000 in operating expenses, and exclude (1) six hotels leased to and managed by Wyndham in 2003
and the first quarter of 2004; (2) the hotel acquired in June 2004 and subsequently closed for renovation and conversion, which incurred hotel operating expenses of $600,000 in 2004; (3) the hotel acquired in December 2004, which incurred
$30,000 in hotel operating expenses in 2004; (3) the hotel acquired in June 2003 and subsequently closed for renovation and conversion, the hotel operating expenses for which increased $540,000 from 2003 to 2004; and (4) the two hotels
sold in 2004, which had a decrease of $1,800,000 in hotel operating expenses from 2003 to 2004. The net result of the increase in hotel operating expenses at the 58 comparable hotels and the acquisitions and dispositions of hotels in 2004 was an
increase in hotel operating expenses of $16,000,000. A majority of the hotel operating expenses incurred in 2003 were the responsibility of our lessees and were not recognized by the Company. A substantial majority of the hotel operating expenses
incurred in 2004 was recognized by the Company due to the TRS Transaction and Wyndham Lease Termination Transaction.

The Companys
TRS incurred a net loss of $4,480,000 in 2004 compared to a net loss of $727,000 in 2003, all of which was incurred in December. For 23 hotels the Percentage Lease for which were acquired by TRS on December 1, 2003, the Company recognized
only Percentage Lease revenue prior to December 1, 2003 and recognized hotel operating revenue and expenses in 2004 and December 2003. The Company acquired the remaining Percentage Leases on 43 hotels in the first quarter of 2004 and recognized
hotel operating revenue and expenses on these hotels after the leasehold acquisition, and recognized Percentage Lease revenue on these hotels in 2003 and a portion of the 2004 first quarter.



18



---

##### Table of Contents

Depreciation and Amortization were $33,760,000 in the aggregate for 2004 compared to $34,480,000 for
2003. The decrease in Depreciation and Amortization was primarily due to restricted common shares granted to employees becoming fully vested in 2003 which resulted in the decrease of amortization of unearned compensation by $495,000 from 2003 to
2004.

Interest expense for 2004 was $18,553,000 compared to $17,422,000 for 2003. This increase was due primarily to increased borrowings
under the Companys $135,000,000 line of credit (the Line of Credit).

Property taxes and insurance remained relatively
constant in 2004 at $11,355,000 compared to $11,623,000 for 2003.

General and administrative expenses increased $252,000, to $5,413,000 in
2004 from $5,161,000 in 2003. This increase was due primarily to an increase in salaries and benefits and fees associated with complying with certain of Sarbanes-Oxley and related rules.

Other charges in 2004 decreased $349,000 to $875,000 compared to $1,224,000 in 2003. This decrease is primarily due to a decrease in TRS Transaction
costs and advisory services of $1,560,000 offset partially by $392,000 in severance costs related to the departure of a former officer and $250,000 paid to the IH Manager in connection with the Marriott Takeback Transaction.

Discontinued operations decreased $14,258,000 from a loss of $13,129,000 in 2003 to income of $1,129,000 in 2004. The decrease is due primarily to an
impairment charge of $15,243,000 recognized in 2003 relating to three hotels.

Preferred share dividends increased $5,755,000, to
$15,738,000 from $9,983,000, primarily due to $4,249,000 in issuance costs that were recognized when the Series A preferred shares were redeemed in January 2004.

Net loss applicable to common shareholders for 2004 was $1,138,000 or $0.03 per diluted share, compared with a net loss of $18,144,000 or $0.49 per diluted share for 2003. This change was due primarily to the factors
discussed previously.

Liquidity and Capital Resources

The Companys principal source of liquidity is from hotel operations, which provide cash for debt service, distributions, capital expenditures and working capital. The Company expects that its cash from hotel
operations during 2006 will be sufficient to fund the costs of continuing operations and budgeted capital expenditures (including furniture, fixture and equipment replacements) at its 68 currently operating hotels. Due, in part, to the need to use
cash to satisfy the REIT minimum shareholder distribution requirements, the Company expects to borrow to fund all or a substantial majority of its acquisition, conversion and development costs during the year. The Company expects to fund any
liquidity or capital expenditure shortfall and its external growth objectives with cash on hand, by borrowing on its Line of Credit or other debt facilities or accessing the capital markets.

Cash Flow Analysis

Cash and cash equivalents at
December 31, 2005 and 2004 were $11,897,000 and $22,837,000 respectively. Net cash provided by operating activities increased from $61,427,000 in 2004, to $66,424,000 in 2005. The increase in net cash provided by operating activities was
primarily the result of an increase in net income to $22,659,000 in 2005 from $14,600,000 in 2004, which was partially offset by the decrease in Accounts receivable. The increase in net income was primarily due to a 7.15% RevPAR increase at our
Hotels in 2005 from 2004.

Net cash provided by operating activities increased from $51,152,000 in 2003, to $61,427,000 in 2004. The
increase in net cash provided by operating activities was primarily the result of an increase in net income to



19



---

##### Table of Contents

$14,600 in 2004 from a net loss of $8,161,000 in 2003. The increase in net income was primarily due to a 7.78% RevPAR increase at our Hotels and a net loss
in 2003 comprised of a non cash $15,243,000 impairment charge on Hotels classified as held for sale included in discontinued operations.

Net cash used in investing activities was $86,182,000 for 2005. This was comprised primarily of the acquisition of four hotels for $82,700,000 and capital expenditures of $27,080,000 (including $9,588,000 for conversion and development
costs), offset by $20,827,000 of hotel sales proceeds and a change in restricted cash of $4,106,000.

Net cash used in investing activities
was $107,729,000 for 2004. This was comprised primarily of the acquisition of four hotels for $80,400,000, a land site for $3,700,000, and capital expenditures at certain Hotels for $25,000,000, offset by proceeds from the sale of two hotels for
$8,700,000.

Net cash provided by financing activities was $8,817,000 for 2005, consisting primarily of proceeds from issuance of common
shares of $59,594,000 and borrowings on the line of credit of $100,000,000, which were partially offset by payments on the line of credit and principal amortization of $117,439,000, and distributions paid of $31,722,000.

Net cash provided by financing activities was $59,553,000 for 2004, consisting primarily of distributions paid of $21,304,000 and the redemption of
4,630,000 8.625% Series A Preferred Shares for $115,722,000 offset by net proceeds from the issuance of 5,800,000 8.0% Series C cumulative preferred shares of $140,300,000 and net borrowings of $54,691,000.

Distributions/Dividends

The Company has paid regular
distributions on its common shares and common units of limited partnership interest in the Partnership (Common Units). The quarterly per common share and Common Unit distributions for the first, second, third and fourth quarters of 2005
were $0.06, $0.10, $0.15, and $0.15, respectively. Quarterly preferred distributions of between $0.275 and $0.28875 are payable on each Class B Preferred Unit of limited partnership interest in the Partnership (Class B Preferred Unit),
depending on the level of common share dividend paid. Each of the 2005 quarterly distributions was $0.275 per Class B Preferred Unit. The Company paid a $0.50 dividend on each of its Series C preferred shares in the first, second, third, and fourth
quarters of 2005. The timing and amount of any future dividends will be determined by the Companys Board of Trustees, in its sole discretion, based on factors it deems relevant, and no assurance can be given that the current dividend levels
will be sustained. The holders of the Common Units and Class B Preferred Units may redeem each of their units for cash equal to the then-trading value of a common share or, at the election of Innkeepers, one common share. Under federal income tax
law provisions applicable to REITs, the Company is required to distribute at least 90% of its taxable income to maintain its REIT status.

In January 2004, the Company completed an offering of 5,800,000 Series C Preferred Shares. The Series C Preferred Shares may be redeemed at the $25 liquidation preference at the election of the Company on or after January 20, 2009. The
Series C Preferred Shares have no stated maturity, sinking fund or mandatory redemption and are not convertible into any other securities of the Company. Each Series C Preferred Share is entitled to a quarterly dividend of $0.50. The net proceeds
from the offering were approximately $140.3 million and the Company used approximately $115.7 million to redeem all of the Companys outstanding Series A Preferred Shares and the balance for general corporate purposes.

Financing

In making future investments in hotel
properties, the Company may incur additional indebtedness. The Company may also incur indebtedness to meet distribution requirements imposed on a REIT under the Internal Revenue Code, to fund its renovation and upgrade program, to acquire or develop
hotels, or to fund any other



20



---

##### Table of Contents

liquidity needs to the extent that working capital and cash flow from the Companys operations are insufficient to fund such needs. The Companys
Declaration of Trust currently limits consolidated indebtedness of the Company to 50% of the Companys investment in Hotel properties, at cost, after giving effect to the Companys use of proceeds from any indebtedness. The Company had
bank-funding commitments available under the Line of Credit of approximately $59.4 million at December 31, 2005. The actual amount that can be borrowed is subject to borrowing base availability as described in the loan agreement. The interest
rate on the Line of Credit ranges from LIBOR plus 122.5 to 225 basis points, depending on certain financial ratios. The Line of Credit matures in July 2007. The Company was in compliance with the financial covenants contained in its Line of Credit
and term loan agreements at December 31, 2005. At December 31, 2005, the Company had an outstanding balance of $64.1 million under its Line of Credit.

The following table summarizes certain information concerning the Companys debt at December 31, 2005 and 2004 (dollars in thousands):



|                                                     |  |      |           |   |      |   |         |  
|---------------------------------------------------- |  | ---- | --------- | - | ---- | - | ------- | -
|                                                     |  | 2005 |           |   | 2004 |  
|Investment in Hotel properties                       |  | $    | 1,020,397 |   |      | $ | 943,012 |  
|Debt                                                 |  |      | 269,426   |   |      |   | 286,865 |  
|Percentage of debt to investment in Hotel properties |  |      | 26.4      | % |      |   | 30.4    | %
|Percentage of fixed rate debt to total debt          |  |      | 72.5      | % |      |   | 75.7    | %
|Weighted average interest rates on:                  |  |      |           |   |      |   |         |  
|Fixed rate debt                                      |  |      | 7.82      | % |      |   | 7.75    | %
|Variable rate debt                                   |  |      | 5.27      | % |      |   | 3.70    | %
|Total debt                                           |  |      | 7.18      | % |      |   | 6.76    | %
|Number of Hotels properties:                         |  |      |           |   |      |   |         |  
|Encumbered                                           |  |      | 36        |   |      |   | 39      |  
|Unencumbered                                         |  |      | 34        |   |      |   | 30      |  

Future scheduled principal payments for the Companys debt at December 31, 2005 are as
follows:



|           |  |        |        
|---------- |  | ------ | -------
|Year       |  | Amount
|2006       |  |        | 5,762  
|2007       |  |        | 90,949 
|2008       |  |        | 5,267  
|2009       |  |        | 74,642 
|2010       |  |        | 37,329 
|Thereafter |  |        | 55,477 
|           |  |        |        
|           |  | $      | 269,426
|           |  |        |        

In the future, the Company may seek to increase or decrease the amount of its credit facilities,
negotiate additional credit facilities, or issue corporate debt instruments, all in compliance with the Companys debt limitation. Any debt incurred or issued by the Company may be secured or unsecured, short-term or long-term, bear a fixed or
variable interest rate and may be subject to such other terms as management or the Board of Trustees of the Company deems prudent. The Company has no interest rate hedging instrument exposure, financial derivatives or forward equity commitments.

Capital Expenditures

The Percentage
Leases with the TRSs generally require the Company to make available an amount equal to 4% or 5% of room revenues from the hotels, per month on a cumulative basis, for the periodic replacement or refurbishment of furniture, fixtures and equipment
and certain other capital expenditures at the Hotels. Each of the Companys term loans require that the Company make available for such purposes, at the hotels collateralizing those loans, amounts up to 5% of gross revenues from such hotels.
The Company intends to cause



21



---

##### Table of Contents

the expenditure of amounts in excess of such obligated amounts, if necessary, to comply with the reasonable requirements of any franchise agreement and
otherwise to the extent that the Company deems such expenditures to be in the best interests of the Company. See BusinessNarrative Description of BusinessInternal Growth StrategyCapital Improvements, Renovation and
Refurbishment under Item 1 above.

Management believes that the amounts required to be made available by the Company under the
Percentage Leases will be sufficient to meet most of the routine expenditures for furniture, fixtures and equipment at the hotels. However, in the past, the Company has spent substantially more on capital expenditures than the Percentage Leases
require. Management believed these additional expenditures were necessary to meet competitive pressures from other hotels, many of which are newly constructed. In many cases, the expenditures were also required by franchisors of the hotels.
Management believes that for the foreseeable future the Company will continue to spend substantially more on capital expenditures than it is required to make available to the TRSs under the Percentage Leases or loan agreements. The extent to which
the actual expenditures exceed the amounts required to be made available will vary from year to year, based on a number of factors. Those factors include, for any given year, market and franchisor requirements, the point in the normal recurring
upgrade cycle the hotels are at in that year, and the revenue of the hotels for that year. In 2006, management expects to spend approximately $25 million on capital expenditures, excluding acquisition, conversion, and development costs. To the
extent that the Company spends more on capital expenditures than is available from the Companys operations, the Company intends to fund capital expenditures with available cash and borrowings under the Line of Credit.

Related Party Transactions

The Company has entered
into a number of transactions and arrangements that involve conflicts of interest. See Risk FactorsConflicts of Interest and Related Party Transactions beginning on page R-1 and Notes 10, 11, and 12 to the Companys financial
statements beginning on page F-1.

Contractual Obligations and Commercial Commitments

The following table summarizes the Companys obligations and commitments to make future payments under contracts, such as debt and lease agreements,
and under contingent commitments (dollars in thousands).



|                                     |  |      |       |      |   |        |  |      |       |      |   |            |  |       |        |  |   |        |  |   |        
|------------------------------------ |  | ---- | ----- | ---- | - | ------ |  | ---- | ----- | ---- | - | ---------- |  | ----- | ------ |  | - | ------ |  | - | -------
|Obligation                           |  | 2006 |       | 2007 |   | 2008   |  | 2009 |       | 2010 |   | Thereafter |  | Total
|Debt                                 |  | $    | 5,762 |      | $ | 90,949 |  | $    | 5,267 |      | $ | 74,642     |  | $     | 37,329 |  | $ | 55,477 |  | $ | 269,426
|                                     |  |      |       |      |   |        | 
|Ground Leases (1)                    |  |      | 556   |      |   | 572    |  |      | 587   |      |   | 602        |  |       | 616    |  |   | 19,253 |  |   | 22,186 
|                                     |  |      |       |      |   |        | 
|Construction contracts (2)           |  |      | 381   |      |   |       |  |      |      |      |   |           |  |       |       |  |   |       |  |   | 381    
|Franchise obligations (3)            |  |      |      |      |   |       |  |      |      |      |   |           |  |       |       |  |   |       |  |   |       
|Management agreement obligations (4) |  |      |      |      |   |       |  |      |      |      |   |           |  |       |       |  |   |       |  |   |       
|Tax indemnifications (5)             |  |      |      |      |   |       |  |      |      |      |   |           |  |       |       |  |   |       |  |   |       
|                                     |  |      |       |      |   |        |  |      |       |      |   |            |  |       |        |  |   |        |  |   |        
|Total                                |  | $    | 6,699 |      | $ | 91,521 |  | $    | 5,854 |      | $ | 75,244     |  | $     | 37,945 |  | $ | 74,730 |  | $ | 291,993
|                                     |  |      |       |      |   |        |  |      |       |      |   |            |  |       |        |  |   |        |  |   |        

---

|(1) | The Company has a twenty-five year ground lease expiring August 2015, two fifty-year term ground leases expiring August 2034 and May 2035, respectively, and a 98-year term ground
lease expiring October 2084, on the land underlying three of its Hotels. Minimum annual rent payable under these leases is approximately $517,000 in the aggregate, subject to increase based on increases in the consumer price index.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The Company has executed $381,000 in purchase orders and other construction contracts for completion in 2006.
|--- | -------------------------------------------------------------------------------------------------------------

|(3) | The TRSs have obligations under the franchise licenses for each of its hotels. The TRSs are required to pay the franchisors a variety of fees, including franchise and marketing fees
which are based on fixed percentages of room revenues. The TRSs are also required to pay Marriott the Conversion Fee and potential incentive fee. See Notes 9 and 10 to the Companys financial statements beginning on page F-1.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



22



---

##### Table of Contents

|(4) | See PropertiesThe Management Agreements with the IH Manager under Item 2 above.
|--- | ----------------------------------------------------------------------------------

|(5) | With respect to seven hotels, if the Company were to sell those hotels in taxable transactions before November 1, 2006, the Company would become liable for certain tax
liabilities incurred by sellers who exchanged interests in those hotels for Class B Preferred Units when the Company acquired the Hotels. However, we cannot predict whether, when or to what extent the Company may incur liability under these
indemnifications.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Seasonality of Hotel Business

The hotel industry is seasonal in nature. Historically, the hotels operations have generally reflected higher occupancy rates and ADR during the second and third quarters. To the extent that cash flow for a
quarter is insufficient to fund all of the hotel operating expenses and distributions for such quarter due to seasonal and other factors, the Company may fund quarterly hotel operating expenses and distributions with available cash and borrowings
under the Line of Credit.

Inflation

Operators of hotels, including the IH Manager, generally possess the ability to adjust room rates quickly. However, competitive pressures and other factors have limited and may in the future limit the ability of the IH Manager to raise room
rates in response to inflation. There can be no assurance that recent modest inflation levels will not increase in future years or that the effects of inflation can be offset by raising hotel room rates.

Recently Issued Accounting Pronouncements

In
December 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R), Share-Based Payment (FAS 123(R)), which requires companies to expense the estimated fair value of employee stock options and similar
awards. On April 14, 2005, the SEC adopted a new rule amending the compliance dates for FAS 123R. In accordance with the new rule, the accounting provisions of FAS 123R will be effective for the Company beginning in the first quarter of fiscal 2006.
The Company tentatively expects to adopt the provision of FAS 123R using a modified prospective application. FAS 123R, which provides certain changes to the method for valuing share-based compensation among other charges, will apply to new awards
and to awards that are outstanding on the effective date and are subsequently modified or cancelled. Compensation expense for outstanding awards for which the requisite service had not been rendered as of the effective date will be recognized over
the remaining service period using the compensation cost calculated for pro forma purpose under FAS 123. The Company will adopt FAS 123(R) and it will be effective for the first quarter of fiscal year 2006. The Company believes the pro forma
disclosures in Note 10 Share Based Compensation provide an appropriate indicator of the level of expense that will be recognized in accordance with FAS 123(R). However, the total expense recorded in future periods will depend on several
variables, including the number of share-based awards that are granted and the fair value of those awards.

In June 2005, the FASB issued
SFAS No. 154, Account Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB Statement No. 3. SFAS 154 will become effective for accounting changes and corrections of errors made in fiscal year 2006.
The adoption of this statement is not expected to affect the Companys consolidated financial statements.

In March 2005, FIN 47 was
issued to clarify that the term conditional asset retirement obligation as used in FASB Statement No. 143, Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in which
the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about
the timing and (or) method of settlement. Thus, the timing and (or) method of settlement may be conditional on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement
obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognized when incurred-generally upon acquisition, construction, or development
and (or) through the normal operation of the asset. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information
exists. Statement 143 acknowledges that in some cases, sufficient information may not be available to reasonably



23



---

##### Table of Contents

estimate the fair value of an asset retirement obligation. This Interpretation also clarifies when an entity would have sufficient information to reasonably
estimate the fair value of an asset retirement obligation. The Company determined that FIN 47 had no impact as of December 31, 2005.

Item 7A. Quantitative and Qualitative Disclosures About Market Risk

The Companys primary market
risk exposure is to changes in interest rates on its Line of Credit and other debt. At December 31, 2005, the Company had total outstanding indebtedness of $269,426,000. The Companys interest rate risk objectives are to limit the impact
of interest rate fluctuations on earnings and cash flows and to lower its overall borrowing costs. To achieve these objectives, the Company manages its exposure to fluctuations in market interest rates for a portion of its borrowings through the use
of fixed rate debt instruments to the extent that reasonably favorable rates are obtainable with such arrangements. The Company may enter into derivative financial instruments such as interest rate swaps or caps and treasury options or locks to
mitigate its interest rate risk on a related financial instrument or to effectively lock the interest rate on a portion of its variable rate debt. Currently, the Company has no derivative financial instruments. The Company does not enter into
derivative or interest rate transactions for speculative purposes. Approximately 72.5% of the Companys outstanding debt was subject to fixed rates with a weighted average interest rate of 7.18% at December 31, 2005. The Company regularly
reviews interest rate exposure on its outstanding borrowings in an effort to minimize the risk of interest rate fluctuations.

For debt
obligations outstanding at December 31, 2005, the following table presents principal repayments and related weighted average interest rates by expected maturity dates (in thousands):



|                      |  |      |       |   |      |   |        |      |  |   |       |   |  |      |        |   |             |   |        |       |  |   |            |   |  |   |         |   |  |   |         |    
|--------------------- |  | ---- | ----- | - | ---- | - | ------ | ---- |  | - | ----- | - |  | ---- | ------ | - | ----------- | - | ------ | ----- |  | - | ---------- | - |  | - | ------- | - |  | - | ------- | ---
|                      |  | 2006 |       |   | 2007 |   |        | 2008 |  |   | 2009  |   |  | 2010 |        |   | There-after |   |        | Total |  |   | Fair Value |  
|Debt:                 |  |      |       |   |      |   |        |      |  |   |       |   |  |      |        |   |             |   |        |       |  |   |            |   |  |   |         |   |  |   |         |    
|Fixed Rate            |  | $    | 5,762 |   |      | $ | 26,875 |      |  | $ | 5,267 |   |  | $    | 74,642 |   |             | $ | 37,329 |       |  | $ | 45,476     |   |  | $ | 195,352 |   |  | $ | 204,790 | (1)
|Average Interest Rate |  |      | 8.07  | % |      |   | 8.15   | %    |  |   | 8.05  | % |  |      | 7.60   | % |             |   | 8.02   | %     |  |   | 7.75       | % |  |   | 7.82    | % |  |   |        |    
|Variable Rate (2)     |  |      |      |   |      |   | 64,074 |      |  |   |       |   |  |      |       |   |             |   |        |       |  | $ | 10,000     |   |  | $ | 74,074  |   |  | $ | 74,074  |    
|Average Interest Rate |  |      |      |   |      |   | 5.59   | %    |  |   |       |   |  |      |       |   |             |   |        |       |  |   | 3.25       | % |  |   | 5.27    | % |  |   |        |    

---

|(1) | For purposes of disclosure, the Company calculates the fair value of its debt. The Company discounts the difference between the future contractual interest payments on its debt and
the future interest payments it would make on its debt calculated using a current market interest rate. In determining the current market interest rate, the Company adds its estimate of a market spread to the quoted yields on federal government
treasury securities with maturities similar to its debt.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | An increase of one percent in the interest rate on the Companys variable rate debt would have increased interest expense approximately $750,000 in 2005.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

The table incorporates only those exposures that existed as of December 31, 2005 and does not consider exposures or
positions that could arise after that date. As a result, the Companys ultimate realized gain or loss with respect to interest rate fluctuations will depend on the exposures that arise during the future period, prevailing interest rates, and
the Companys hedging strategies at that time. There is inherent rollover risk for borrowings as they mature and are renewed at current market rates. The extent of this risk is not quantifiable or predictable because of the variability of
future interest rates and the Companys financing requirements.

At December 31, 2005, the Companys Line of Credit, had an
outstanding balance of $64,074,000. The line of credit matures in July 2007. All of our other debt matures in 2007 or thereafter.



24



---

##### Table of Contents

Item 8. Financial Statements and Supplementary Data

The information required by this item is included
beginning on page F-1 and in Item 15 (a).

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

None.

Item 9A. Controls and Procedures

I    Disclosure Controls and Procedures

The Company evaluated, under the supervision and with the participation of the Companys management (including its chief executive officer and chief
financial officer), the effectiveness of its disclosure controls and procedures as defined in Exchange Act Rule 13a  15(e).

Based on
their evaluation of such disclosure controls and procedures, the Companys chief executive officer and chief financial officer have concluded that such controls were effective as of December 31, 2005.

II    Internal Control over Financial Reporting

MANAGEMENTS REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of Innkeepers USA Trust
(the Company) is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Securities Exchange Act of 1934. The Companys internal control
over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with US generally accepted accounting
principles (GAAP). Internal control over financial reporting includes those policies and procedures that:



| |  |  | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP and that receipts and expenditures of
the Company are being made only in accordance with authorization of management and directors of the Company; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of assets that could have a material effect on the consolidated
financial statements.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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

Management assessed the effectiveness of the Companys internal control over financial reporting as of
December 31, 2005. KPA Morristown LLC was excluded from the assessment of internal control over financial reporting as of December 31, 2005 because it was acquired by the Company in a purchase business combination during 2005. KPA
Morristown LLC is an indirect wholly owned subsidiary whose total assets and total revenues represent 4% and 1%, respectively, of the related consolidated financial statement amounts as of and for the year ended December 31, 2005. Management
based this assessment on criteria for effective internal control over financial reporting described in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

Based on this assessment, management determined that, as of December 31, 2005, the Company maintained effective internal control over financial
reporting.



25



---

##### Table of Contents

Our managements assessment of the effectiveness of the Companys internal control over
financial reporting as of December 31, 2005 has been audited by PricewaterhouseCoopers LLP, an independent registered certified public accounting firm, as stated in their report which appears herein.

Item 9B. Changes in Internal Control Over Financial Reporting

There have been no changes in the
Companys internal control over financial reporting during the quarter ended December 31, 2005 that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

PART III

Item 10. Directors and Executive Officers of the Registrant

Incorporated herein by reference from
Proposal OneElection of Trustees, and Executive CompensationExecutive Officers and Ownership of the Companys Common Shares in the Companys definitive proxy statement, which will be filed
with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 3, 2006.

Item 11. Executive Compensation

Incorporated herein by reference from Executive Compensation
in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 3, 2006.

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

Incorporated herein by reference from Executive CompensationEquity Compensation Plans and Ownership of the Companys Common Shares in the Companys definitive proxy statement, which will be filed with
the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 3, 2006.

Item 13. Certain Relationships and Related Transactions

Incorporated herein by reference from
Certain Relationships and Related Party Transactions in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on
May 3, 2006.

Item 14. Principal Accountant Fees and Services

Incorporated herein by reference from Relationship
with Independent AccountantsAudit Fees in the Companys definitive proxy statement, which will be filed with the Securities and Exchange Commission with respect to its Annual Meeting of Shareholders to be held on May 3, 2006.



26



---

##### Table of Contents

PART IV

Item 15. Exhibits, Financial Statements, and Schedules

(a) Financial Statements and Schedules



|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|Report of Independent Registered Certified Public Accounting Firm                                    |  | F-2 
|Consolidated Balance Sheets at December 31, 2005 and 2004                                            |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2005, 2004 and 2003           |  | F-5 
|Consolidated Statements of Shareholders Equity for the years ended December 31, 2005, 2004 and 2003 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2005, 2004 and 2003           |  | F-7 
|Notes to Consolidated Financial Statements                                                           |  | F-8 
|Schedule 3Real Estate and Accumulated Depreciation at December 31, 2005                             |  | F-25

All other schedules are omitted since the required information is not present or is not present in
amounts sufficient to require submission of the schedule, or because the information required is included in the consolidated financial statements and notes thereto.

(b) Exhibits. The exhibits required by Item 601 of Regulation S-K are listed below. Management contracts or compensatory plans are filed as Exhibits 10.4, 10.5, and 10.6(a)  10.6(f).



|              |  |                                                                                                                                                                                                                                                                                                                
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                        
|3.1(a)        |  | Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 3.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and
incorporated herein by reference).                                                                                           
|              | 
|3.1(b)        |  | Form of Articles Supplementary to the Declaration of Trust of Innkeepers USA Trust (incorporated by reference to Exhibit 4.2 to the Companys Registration Statement on Form 8-A filed
with the Commission on December 17, 2003).                                                                              
|              | 
|3.2           |  | Bylaws of the Registrant (previously filed as Exhibit 3.2 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                              
|              | 
|4.1(a)        |  | Form of Common Share Certificate (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                      
|              | 
|4.1(b)        |  | Form of Preferred Share Certificate for 8.0% Series C Preferred Shares (previously filed as Exhibit 4.1 to the Companys Current Report on Form 8-K filed January 21, 2004, and
incorporated herein by reference).                                                                                             
|              | 
|10.1(a)       |  | Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership (previously filed as Exhibit 10.1-A to the Companys Annual Report on Form 10-K for the
year ended December 31, 1996, and incorporated herein by reference).                                                
|              | 
|10.1(b)       |  | First Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 1, 1997 (previously filed as Exhibit 10.1(b) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).  
|              | 
|10.1(c)       |  | Second Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 23, 1997 (previously filed as Exhibit 10.1(c) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).



27



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                   
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                           
|10.1(d)       |  | Third Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of March 1, 1998 (previously filed as Exhibit 10.1(d) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).    
|              | 
|10.1(e)       |  | Fourth Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of January 20, 2004 (previously filed as Exhibit 10.1(e)
to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).
|              | 
|10.2          |  | Form of Percentage Lease (previously filed as Exhibit 10.11 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                               
|              | 
|10.3          |  | Form of Right of First Refusal and Option to Purchase (previously filed as Exhibit 10.12 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated
herein by reference).                                                                                                  
|              | 
|10.4          |  | Innkeepers USA Trust 1994 Share Incentive Plan (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K filed on March 9, 2001, and incorporated herein by
reference).                                                                                                                       
|              | 
|10.5          |  | Innkeepers USA Trust Non-Employee Trustees Share Option Plan (previously filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 13, 1997, and
incorporated herein by reference).                                                                                          
|              | 
|10.6(a)       |  | Employment Agreement of Jeffrey H. Fisher (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K/A filed on November 2, 2005, and incorporated herein by
reference).                                                                                                                       
|              | 
|10.6(b)       |  | Performance Share Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.3 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                  
|              | 
|10.6(c)       |  | Incentive Award and Cash Bonus Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.5 to the Companys
Current Report on Form 8-K/Afiled on November 2, 2005, and incorporated herein by reference).                                      
|              | 
|10.6(d)       |  | Amended and Restated Severance Agreement between Innkeepers USA Trust and Bruce Riggins, dated as of January 1, 2006 (previously filed as Exhibit 1 to the Companys Current Report on
Form 8-K filed January 10, 2006, and incorporated herein by reference).                                                    
|              | 
|10.6(e)       |  | Employment Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 2 to the Companys Current Report on Form 8-K/A filed on
November 2, 2005, and incorporated herein by reference).                                                                     
|              | 
|10.6(f)       |  | Performance Share Award Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.4 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                     
|              | 
|10.7          |  | Form of Non-Compete Agreement between Innkeepers USA Trust and Jeffrey H. Fisher (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K filed on August 12, 2003,
and incorporated herein by reference).                                                                                   
|              | 
|10.8          |  | Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for the Hampton Inn - West Palm Beach, Florida (previously filed as Exhibit 10.4 to the
Companys registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).   



28



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                              
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                      
|10.9          |  | Consolidated Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for certain Hotels (previously filed as Exhibit 10.5 to the Companys
registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).                                                                                                                             
|              | 
|10.10         |  | Credit Agreement, dated as of July 24, 2004, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia Bank, National
Association, PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.10 to the Companys Current Report on Form 8-K filed July 28, 2004, and incorporated herein by reference).                    
|              | 
|10.11         |  | Seven Contribution Agreements, each dated as of September 16, 1996, between various partnerships and Innkeepers USA Limited Partnership for the seven DeBoer Hotels (previously filed as
Exhibits 2.1 - 2.7 to the Companys Form 8-K filed on November 22, 1996, and incorporated herein by reference).                                                                                                                     
|              | 
|10.12         |  | Form of Contribution Agreement between a partnership subsidiary of Innkeepers USA Trust and a Summerfield Partnership (previously filed as Exhibit 10.1 to the Companys Form 8-K filed on
July 18, 1997, and incorporated herein by reference).                                                                                                                                                                             
|              | 
|10.16         |  | Voting Agreement among Jeffrey H. Fisher, Innkeepers USA Trust, Innkeepers USA Limited Partnership, the Summerfield Contributing Partnerships, and the beneficial holders of Units issued to
the Summerfield Group, dated June 20, 1997 (previously filed as Exhibit 10.5 to the Companys Form 8-K filed on July 18, 1997, and incorporated herein by reference).                                                           
|              | 
|10.17         |  | Redemption and Registration Rights Agreement between Innkeepers USA Trust, Innkeepers USA Limited Partnership, the Summerfield Contributing Partnerships and the beneficial holders of Units
issued to the Summerfield Group dated as of June 20, 1997 (previously filed as Exhibit 10.6 to the Companys Form 8-K filed on July 18, 1997, and incorporated herein by reference).                                            
|              | 
|10.18         |  | Loan agreement, dated as of September 24, 1999, among Bank of America, N.A., as lender, and Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit
10.18 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                
|              | 
|10.19         |  | Promissory Note, dated September 24, 1999, from Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit 10.19 to the Companys Current Report
on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                                            
|              | 
|10.20         |  | Promissory Note, dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers Residence Arlington (TX), L.P., Innkeepers Residence
Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.20 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).
|              | 
|10.21         |  | Form of Deed of Trust for the loan evidenced by the Promissory Note filed as Exhibit 10.21 (previously filed as Exhibit 10.19 to the Companys Current Report on Form 8-K filed March 9,
2001, and incorporated herein by reference).                                                                                                                                                                                        
|              | 
|10.22         |  | Loan Agreement, dated as of October 6, 1995, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership II, L.P., as borrower (previously filed as Exhibit 10.22
to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                     
|              | 
|10.23         |  | Promissory Note, dated as of October 6, 1995, from Innkeepers Financing Partnership II, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.23 to the Companys
Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                 



29



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                            
|10.24         |  | Assumption and Release Agreement, dated as of November 1, 1996, between Innkeepers Residence Sili II, L.P. and Massachusetts Mutual Life Insurance Company (previously filed as Exhibit 10.24
to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                             
|              | 
|10.25         |  | Deed of Trust and Security Agreement and Fixture Filing, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual
Life Insurance Company (previously filed as Exhibit 10.25 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                   
|              | 
|10.26         |  | Promissory Note, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life Insurance Company (previously filed
as Exhibit 10.26 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                           
|              | 
|10.27         |  | Loan Agreement, dated as of March 5, 1997, between Nomura Asset Capital Corporation, as lender, and Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P.,
Innkeepers Residence Sili I, L.P. and Innkeepers Financing Partnership III, L.P., as borrowers (previously filed as Exhibit 10.27 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).
|              | 
|10.28         |  | Promissory Note, dated as of March 5, 1997, by Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P., Innkeepers Residence Sili I, L.P. and Innkeepers Financing
Partnership III, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.28 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                               
|              | 
|10.29         |  | Loan Agreement, dated as of February 19, 1998, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers
Westchester, L.P. and Innkeepers Summerfield General II, L.P., as borrowers (previously filed as Exhibit 10.29 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                 
|              | 
|10.30         |  | Promissory Note, dated as of February 19, 1998, by Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers Westchester, L.P., and Innkeepers Summerfield General II,
L.P., to Nomura Asset Capital Corporation (previously filed as Exhibit 10.30 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                              
|              | 
|10.31         |  | Master Lease Assignment Agreement, dated as of August 8, 2003, by and among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Innkeepers Hospitality, Inc., Innkeepers Hospitality
Management, Inc., and various affiliates thereof (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein)).                                                           
|              | 
|10.32         |  | Form of Hotel Management Agreement between KPA Leaseco, Inc. and Innkeepers Hospitality Management, Inc. (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K
filed August 12, 2003, and incorporated by reference herein).                                                                                                                                                                                               
|              | 
|10.33         |  | Form of Pooling and Cumulation Agreement by and among KPA Leaseco, Inc., KPA Leaseco II, Inc., KPA Leaseco III, Inc., KPA Leaseco IV, Inc., KPA Leaseco V, Inc. and Innkeepers Hospitality
Management, Inc. (previously filed as Exhibit 10.3 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein).                                                                                            



30



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                              
|10.34         |  | Omnibus Agreement for a 17-Hotel conversion, between Residence Inn by Marriott, Inc., TownePlace Management Corporation, affiliates of Marriott International, Inc., Innkeepers USA Trust and
several of its subsidiaries and Innkeepers Hospitality, Inc. and several of its affiliates (previously filed as Exhibit 10.31 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, and incorporated by reference
herein).              
|              | 
|10.35         |  | Lease Termination Agreement, dated as of February 27, 2004, among Summerfield KPA Lessee, L.P., Summerfield Hotel Leasing Company, L.P., Patriot American Hospitality Partnership, Innkeepers
Summerfield General, L.P., Innkeepers Summerfield General II, L.P. and Innkeepers Sunrise Tinton Falls, L.P (previously filed as Exhibit 10.35 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated
herein by reference).
|              | 
|10.36         |  | Form of Summerfield Suites by Wyndham Franchise Agreement to be applicable to Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont,
CA (previously filed as Exhibit 10.36 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                       
|              | 
|10.37         |  | First Amendment to Summerfield Suites by Wyndham Franchise Agreements referenced in Exhibit 10.36 above (previously filed as Exhibit 10.37 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2003, and incorporated herein by reference).                                                                                                                                                                                                  
|              | 
|10.38         |  | Indemnification Agreement between Innkeepers USA Trust and Bruce Riggins, dated July 20, 2005. (previously filed as Exhibit 1 to the Companys Quarterly Report on Form 10-Q for the
quarter ended June 30, 2005, and incorporated herein by reference).                                                                                                                                                                                                             
|              | 
|10.39         |  | Indemnification Agreement between Innkeepers USA Trust and Mark Murphy, dated October 12, 2004. (previously filed as Exhibit 10.39 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                          
|              | 
|10.40         |  | Indemnification Agreement between Innkeepers USA Trust and Miles Berger, dated October 12, 2004. (previously filed as Exhibit 10.40 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                         
|              | 
|10.41         |  | Indemnification Agreement between Innkeepers USA Trust and Thomas J. Crocker, dated October 12, 2004. (previously filed as Exhibit 10.41 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                    
|              | 
|10.42         |  | Indemnification Agreement between Innkeepers USA Trust and Jack P. DeBoer, dated October 12, 2004. (previously filed as Exhibit 10.42 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                       
|              | 
|10.43         |  | Indemnification Agreement between Innkeepers USA Trust and Randall L. Churchey, dated October 12, 2004. (previously filed as Exhibit 10.43 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                  
|              | 
|10.44         |  | Indemnification Agreement between Innkeepers USA Trust and C. Gerald Goldsmith, dated October 12, 2004. (previously filed as Exhibit 10.44 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                  
|              | 
|10.45         |  | Indemnification Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated October 12, 2004. (previously filed as Exhibit 10.45 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                    
|              | 
|10.46         |  | Indemnification Agreement between Innkeepers USA Trust and Rolf E. Ruhfus, dated October 12, 2004. (previously filed as Exhibit 10.46 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                       



31



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                     
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                             
|10.47         |  | Indemnification Agreement between Innkeepers USA Trust and Joel F. Zemans, dated October 12, 2004. (previously filed as Exhibit 10.47 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                      
|              | 
|10.49         |  | Sales Agreement, dated as of January 12, 2005, between Innkeepers USA Limited Partnership and Brinson Patrick Securities Corporation. (previously filed as Exhibit 1.1 to the Companys
current report of Form 8-K filed on January 19, 2005, and incorporated by reference herein).
|              | 
|21.1          |  | List of Subsidiaries of the Registrant. *                                                                                                                                                                                                                                           
|              | 
|23.1          |  | Consent of PricewaterhouseCoopers LLP *                                                                                                                                                                                                                                             
|              | 
|31.1          |  | CEO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|              | 
|31.2          |  | CFO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|              | 
|32.1          |  | CEO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       
|              | 
|32.2          |  | CFO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       

---

|* | Filed Herewith
|- | --------------



32



---

##### Table of Contents

Index to Financial Statements



|                                                                                                     |  |     
|---------------------------------------------------------------------------------------------------- |  | ----
|Report of Independent Registered Certified Public Accounting Firm                                    |  | F-2 
|Consolidated Balance Sheets at December 31, 2005 and 2004                                            |  | F-4 
|Consolidated Statements of Operations for the years ended December 31, 2005, 2004 and 2003           |  | F-5 
|Consolidated Statements of Shareholders Equity for the years ended December 31, 2005, 2004 and 2003 |  | F-6 
|Consolidated Statements of Cash Flows for the years ended December 31, 2005, 2004 and 2003           |  | F-7 
|Notes to Consolidated Financial Statements                                                           |  | F-8 
|                                                                                                     | 
|Financial Statement Schedule                                                                         |  |     
|Schedule 3Real Estate and Accumulated Depreciation at December 31, 2005                             |  | F-25



F-1



---

##### Table of Contents

Report of Independent Registered Certified Public Accounting Firm

To the Board of Trustees
and Shareholders of

Innkeepers USA Trust:

We have completed integrated audits of Innkeepers USA Trusts 2005 and 2004 consolidated financial statements and of its internal control over financial reporting as of December 31, 2005, and an audit of its
2003 consolidated financial statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.

Consolidated financial statements and financial statement schedule

In our opinion, the consolidated financial statements listed in the accompanying index present fairly, in all material respects, the financial position of Innkeepers USA Trust and its subsidiaries (the
Company) at December 31, 2005 and 2004, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2005 in conformity with accounting principles generally accepted in
the United States of America. In addition, in our opinion, the financial statement schedule listed in the accompanying index presents fairly, in all material respects, the information set forth therein when read in conjunction with the related
consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements and financial statement
schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

Internal control over financial reporting

Also, in
our opinion, managements assessment, included in Managements Report on Internal Control over Financial Reporting appearing under Item 9A, that the Company maintained effective internal control over financial reporting as of
December 31, 2005 based on criteria established in Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those
criteria. Furthermore, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2005, based on criteria established in Internal ControlIntegrated Framework
issued by the COSO. The Companys management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to
express opinions on managements assessment and on the effectiveness of the Companys internal control over financial reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with
the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was
maintained in all material respects. An audit of internal control over financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design
and operating effectiveness of internal control, and performing such other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.

A companys internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial
reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those policies and procedures that
(i) pertain to the maintenance of records that, in reasonable detail,



F-2



---

##### Table of Contents

accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that transactions are
recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management
and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the financial
statements.

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

As described in Managements Report on Internal Control over Financial Reporting, management has excluded KPA Morristown LLC from its
assessment of internal control over financial reporting as of December 31, 2005 because it was acquired by the Company in a purchase business combination during 2005. We have also excluded KPA Morristown LLC from our audit of internal control
over financial reporting. KPA Morristown LLC is an indirect wholly owned subsidiary whose total assets and total revenues represent 4% and 1%, respectively, of the related consolidated financial statement amounts as of and for the year ended
December 31, 2005.

PricewaterhouseCoopers LLP

Ft. Lauderdale, Florida

March 8, 2006



F-3



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Balance Sheets

December 31, 2005 and 2004

(in thousands, except share and per share
data)



|                                                                                                                |  |      |           |   |      |   |          |  
|--------------------------------------------------------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | -------- | -
|                                                                                                                |  | 2005 |           |   | 2004 |  
|ASSETS                                                                                                          |  |      |           |   |      |   |          |  
|Investment in hotels:                                                                                           |  |      |           |   |      |   |          |  
|Land and improvements                                                                                           |  | $    | 150,375   |   |      | $ | 127,392  |  
|Buildings and improvements                                                                                      |  |      | 754,131   |   |      |   | 687,754  |  
|Furniture and equipment                                                                                         |  |      | 106,944   |   |      |   | 101,909  |  
|Renovations in process                                                                                          |  |      | 4,534     |   |      |   | 2,794    |  
|Hotels under development                                                                                        |  |      | 4,413     |   |      |   | 3,864    |  
|Hotels held for sale                                                                                            |  |      |          |   |      |   | 19,299   |  
|                                                                                                                |  |      |           |   |      |   |          |  
|                                                                                                                |  |      | 1,020,397 |   |      |   | 943,012  |  
|Accumulated depreciation                                                                                        |  |      | (230,139  | ) |      |   | (207,853 | )
|                                                                                                                |  |      |           |   |      |   |          |  
|Net investment in hotels                                                                                        |  |      | 790,258   |   |      |   | 735,159  |  
|                                                                                                                |  |     
|Cash and cash equivalents                                                                                       |  |      | 11,897    |   |      |   | 22,837   |  
|Restricted cash and cash equivalents                                                                            |  |      | 6,675     |   |      |   | 10,781   |  
|Accounts receivable, net                                                                                        |  |      | 6,124     |   |      |   | 4,577    |  
|Prepaids                                                                                                        |  |      | 2,478     |   |      |   | 2,539    |  
|Deferred and other                                                                                              |  |      | 19,546    |   |      |   | 20,099   |  
|                                                                                                                |  |      |           |   |      |   |          |  
|Total assets                                                                                                    |  | $    | 836,978   |   |      | $ | 795,992  |  
|                                                                                                                |  |      |           |   |      |   |          |  
|LIABILITIES AND SHAREHOLDERS EQUITY                                                                            |  |      |           |   |      |   |          |  
|Debt                                                                                                            |  | $    | 269,426   |   |      | $ | 286,865  |  
|Accounts payable and accrued expenses                                                                           |  |      | 15,956    |   |      |   | 12,663   |  
|Payable to manager                                                                                              |  |      | 236       |   |      |   | 209      |  
|Franchise conversion fee obligations                                                                            |  |      | 10,714    |   |      |   | 10,825   |  
|Distributions payable                                                                                           |  |      | 9,645     |   |      |   | 5,450    |  
|                                                                                                                |  |      |           |   |      |   |          |  
|Total liabilities                                                                                               |  |      | 305,977   |   |      |   | 316,012  |  
|                                                                                                                |  |     
|Minority interest in Partnership                                                                                |  |      | 47,982    |   |      |   | 51,088   |  
|                                                                                                                |  |     
|Shareholders equity:                                                                                           |  |      |           |   |      |   |          |  
|Preferred shares, $0.01 par value, 20,000,000 shares authorized, 5,800,000 shares issued and outstanding        |  |      | 145,000   |   |      |   | 145,000  |  
|Common shares, $0.01 par value, 100,000,000 shares authorized, 42,939,086 and 37,966,756 issued and outstanding |  |      | 429       |   |      |   | 380      |  
|Additional paid-in capital                                                                                      |  |      | 460,873   |   |      |   | 396,631  |  
|Unearned compensation                                                                                           |  |      | (1,939    | ) |      |   | (448     | )
|Distributions in excess of earnings                                                                             |  |      | (121,344  | ) |      |   | (112,671 | )
|                                                                                                                |  |      |           |   |      |   |          |  
|Total shareholders equity                                                                                      |  |      | 483,019   |   |      |   | 428,892  |  
|                                                                                                                |  |      |           |   |      |   |          |  
|Total liabilities and shareholders equity                                                                      |  | $    | 836,978   |   |      | $ | 795,992  |  
|                                                                                                                |  |      |           |   |      |   |          |  

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



F-4



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Operations

for the years ended December 31, 2005, 2004 and 2003

(in thousands, except share and per share data)



|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|---------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                             |  | 2005 |            |   | 2004 |   |            | 2003 | 
|Revenue:                                                                     |  |      |            |   |      |   |            |      |  |   |            |  
|Hotel operating                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Rooms                                                                        |  | $    | 232,489    |   |      | $ | 192,260    |      |  | $ | 6,588      |  
|Food and beverage                                                            |  |      | 6,254      |   |      |   | 1,061      |      |  |   |           |  
|Telephone                                                                    |  |      | 1,756      |   |      |   | 1,769      |      |  |   | 75         |  
|Other                                                                        |  |      | 6,156      |   |      |   | 4,544      |      |  |   | 176        |  
|Percentage lease                                                             |  |      |           |   |      |   | 5,010      |      |  |   | 76,624     |  
|Other                                                                        |  |      | 526        |   |      |   | 385        |      |  |   | 366        |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Total revenue                                                                |  |      | 247,181    |   |      |   | 205,029    |      |  |   | 83,829     |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Expenses:                                                                    |  |      |            |   |      |   |            |      |  |   |            |  
|Hotel operating                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Rooms                                                                        |  |      | 49,382     |   |      |   | 43,253     |      |  |   | 1,729      |  
|Food and beverage                                                            |  |      | 4,947      |   |      |   | 1,020      |      |  |   |            |  
|Telephone                                                                    |  |      | 2,938      |   |      |   | 2,571      |      |  |   | 86         |  
|Other                                                                        |  |      | 2,643      |   |      |   | 2,036      |      |  |   | 68         |  
|General and administrative                                                   |  |      | 23,797     |   |      |   | 18,509     |      |  |   | 792        |  
|Franchise and marketing fees                                                 |  |      | 16,210     |   |      |   | 13,305     |      |  |   | 507        |  
|Amortization of deferred franchise conversion                                |  |      | 1,240      |   |      |   | 1,047      |      |  |   | 34         |  
|Advertising and promotions                                                   |  |      | 8,323      |   |      |   | 6,618      |      |  |   | 286        |  
|Utilities                                                                    |  |      | 11,610     |   |      |   | 9,290      |      |  |   | 426        |  
|Repairs and maintenance                                                      |  |      | 12,584     |   |      |   | 10,771     |      |  |   | 382        |  
|Management fees                                                              |  |      | 7,381      |   |      |   | 6,382      |      |  |   | 343        |  
|Amortization of deferred lease acquisition                                   |  |      | 523        |   |      |   | 512        |      |  |   | 32         |  
|Insurance                                                                    |  |      | 1,541      |   |      |   | 1,543      |      |  |   | 53         |  
|Corporate                                                                    |  |      |            |   |      |   |            |      |  |   |            |  
|Depreciation                                                                 |  |      | 35,356     |   |      |   | 31,806     |      |  |   | 31,907     |  
|Amortization of franchise fees                                               |  |      | 68         |   |      |   | 53         |      |  |   | 54         |  
|Ground rent                                                                  |  |      | 535        |   |      |   | 505        |      |  |   | 504        |  
|Interest                                                                     |  |      | 18,817     |   |      |   | 18,553     |      |  |   | 17,422     |  
|Amortization of loan origination fees                                        |  |      | 870        |   |      |   | 953        |      |  |   | 1,076      |  
|Property taxes and insurance                                                 |  |      | 11,264     |   |      |   | 11,355     |      |  |   | 11,623     |  
|General and administrative (excluding amortization of unearned compensation) |  |      | 7,697      |   |      |   | 5,413      |      |  |   | 5,161      |  
|Amortization of unearned compensation                                        |  |      | 646        |   |      |   | 948        |      |  |   | 1,443      |  
|Other charges                                                                |  |      | 3,053      |   |      |   | 875        |      |  |   | 1,224      |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Total expenses                                                               |  |      | 221,425    |   |      |   | 187,318    |      |  |   | 75,152     |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Income before minority interest                                              |  |      | 25,756     |   |      |   | 17,711     |      |  |   | 8,677      |  
|Minority interest, common                                                    |  |      | (193       | ) |      |   | 32         |      |  |   | 563        |  
|Minority interest, preferred                                                 |  |      | (4,273     | ) |      |   | (4,272     | )    |  |   | (4,272     | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Income from continuing operations                                            |  |      | 21,290     |   |      |   | 13,471     |      |  |   | 4,968      |  
|Discontinued operations                                                      |  |      | 1,369      |   |      |   | 1,129      |      |  |   | (13,129    | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss)                                                            |  |      | 22,659     |   |      |   | 14,600     |      |  |   | (8,161     | )
|Series A Preferred share issuance costs                                      |  |      |           |   |      |   | (4,249     | )    |  |   |           |  
|Preferred share dividends                                                    |  |      | (11,600    | ) |      |   | (11,489    | )    |  |   | (9,983     | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss) applicable to common shareholders                          |  | $    | 11,059     |   |      | $ | (1,138     | )    |  | $ | (18,144    | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Gain (loss) per share data:                                                  |  |      |            |   |      |   |            |      |  |   |            |  
|Basiccontinuing operations                                                  |  | $    | 0.23       |   |      | $ | (0.06      | )    |  | $ | (0.13      | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Basic                                                                        |  | $    | 0.26       |   |      | $ | (0.03      | )    |  | $ | (0.49      | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Basicweighted average shares                                                |  |      | 41,962,899 |   |      |   | 37,576,641 |      |  |   | 37,357,033 |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Dilutedcontinuing operations                                                |  | $    | 0.23       |   |      | $ | (0.06      | )    |  | $ | (0.13      | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted                                                                      |  | $    | 0.26       |   |      | $ | (0.03      | )    |  | $ | (0.49      | )
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Dilutedweighted average shares                                              |  |      | 42,266,403 |   |      |   | 37,576,641 |      |  |   | 37,357,033 |  
|                                                                             |  |      |            |   |      |   |            |      |  |   |            |  

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



F-5



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Shareholders Equity

for the years ended December 31, 2005, 2004 and 2003

(in thousands, except share and per share data)



|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|-------------------------------------------------- |  | ---------------- | - |  | --------------- | -------- | - | -------------------------- | ---------- | - | -------------------- | - | --- | --------------------------------- |  | - | ------------------------ | - |  | - | ------ | - |  | - | -------- | - |  | - | -------- | -
|                                                   |  | Preferred Shares |   |  | Common Shares   |          |   | Additional Paid-in Capital |            |   | UnearnedCompensation |   |     | Distributionsin Excess ofEarnings |  |   | TotalShareholdersEquity |  
|                                                   |  | Shares           |   |  | RedemptionValue |          |   | Shares                     |            |   | Par Value            |   |     |                                   |  |  
|Balance at December 31, 2002                       |  | 4,630,000        |   |  | $               | 115,750  |   |                            | 37,483,913 |   |                      |   | 375 |                                   |  | $ | 393,259                  |   |  | $ | (1,036 | ) |  | $ | (80,188  | ) |  | $ | 428,160  |  
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |   |                            | 200,000    |   |                      |   | 2   |                                   |  |   | 1,302                    |   |  |   | (1,304 | ) |  |   |         |   |  |   |         |  
|Share repurchaseLitigation settlement             |  |                 |   |  |                 |         |   |                            | (121,071   | ) |                      |   | (1  | )                                 |  |   | (1,053                   | ) |  |   |       |   |  |   |         |   |  |   | (1,054   | )
|Amortization of unearned compensation              |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   | 1,443  |   |  |   |         |   |  |   | 1,443    |  
|Shelf registration statement costs                 |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (25                      | ) |  |   |       |   |  |   |         |   |  |   | (25      | )
|Preferred share offering costs                     |  |                 |   |  |                 |         |   |                            |            |   |                      |   |     |                                   |  |   | (140                     | ) |  |   |       |   |  |   |         |   |  |   | (140     | )
|Conversion of Common Units                         |  |                 |   |  |                 |         |   |                            | 657        |   |                      |   |    |                                   |  |   | 6                        |   |  |   |       |   |  |   |         |   |  |   | 6        |  
|Net loss                                           |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (8,161   | ) |  |   | (8,161   | )
|Distributions declared ($0.17 per common share)    |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (6,388   | ) |  |   | (6,388   | )
|Distributions declared ($2.11 per preferred share) |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (9,983   | ) |  |   | (9,983   | )
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2003                       |  | 4,630,000        |   |  | $               | 115,750  |   |                            | 37,563,499 |   |                      |   | 376 |                                   |  | $ | 393,349                  |   |  | $ | (897   | ) |  | $ | (104,720 | ) |  | $ | 403,858  |  
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |   |                            | 58,437     |   |                      |   | 1   |                                   |  |   | 498                      |   |  |   | (499   | ) |  |   |         |   |  |   |         |  
|Redemption of Series A preferred shares            |  | (4,628,860       | ) |  |                 | (115,722 | ) |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | (115,722 | )
|Conversion of Series A preferred shares            |  | (1,140           | ) |  |                 | (28      | ) |                            | 1,140      |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | (28      | )
|Issuance of Series C preferred shares              |  | 5,800,000        |   |  |                 | 145,000  |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   |         |   |  |   | 145,000  |  
|Amortization of unearned compensation              |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   | 948    |   |  |   |         |   |  |   | 948      |  
|Minority Interest Allocation                       |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (98                      | ) |  |   |       |   |  |   |         |   |  |   | (98      | )
|Shelf registration statement costs                 |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (12                      | ) |  |   |       |   |  |   |         |   |  |   | (12      | )
|Exercise of employee share and trustee options     |  |                 |   |  |                 |         |   |                            | 293,500    |   |                      |   | 2   |                                   |  |   | 2,930                    |   |  |   |       |   |  |   |         |   |  |   | 2,932    |  
|Series C Preferred share offering costs            |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (4,748                   | ) |  |   |       |   |  |   |         |   |  |   | (4,748   | )
|Conversion of Common Units                         |  |                 |   |  |                 |         |   |                            | 50,180     |   |                      |   | 1   |                                   |  |   | 463                      |   |  |   |       |   |  |   |         |   |  |   | 464      |  
|Net income                                         |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | 14,600   |   |  |   | 14,600   |  
|Distributions declared ($0.18 per common share)    |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (6,813   | ) |  |   | (6,813   | )
|Distributions declared ($2.04 per preferred share) |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (11,489  | ) |  |   | (11,489  | )
|Series A preferred share issuance costs            |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | 4,249                    |   |  |   |       |   |  |   | (4,249   | ) |  |   |         |  
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2004                       |  | 5,800,000        |   |  | $               | 145,000  |   |                            | 37,966,756 |   |                      | $ | 380 |                                   |  | $ | 396,631                  |   |  | $ | (448   | ) |  | $ | (112,671 | ) |  | $ | 428,892  |  
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Issuance of restricted shares                      |  |                 |   |  |                 |         |   |                            | 150,000    |   |                      |   | 2   |                                   |  |   | 2,136                    |   |  |   | (2,138 | ) |  |   |         |   |  |   |         |  
|Issuance of Common Shares, net of costs $1,961     |  |                 |   |  |                 |         |   |                            | 4,400,000  |   |                      |   | 43  |                                   |  |   | 59,639                   |   |  |   |       |   |  |   |         |   |  |   | 59,682   |  
|Amortization of unearned compensation              |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   | 647    |   |  |   |         |   |  |   | 647      |  
|Minority Interest Allocation                       |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (3,755                   | ) |  |   |       |   |  |   |         |   |  |   | (3,755   | )
|Shelf registration statement costs                 |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   | (89                      | ) |  |   |       |   |  |   |         |   |  |   | (89      | )
|Conversion of Common Units                         |  |                 |   |  |                 |         |   |                            | 422,330    |   |                      |   | 4   |                                   |  |   | 6,311                    |   |  |   |       |   |  |   |         |   |  |   | 6,315    |  
|Net income                                         |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | 22,659   |   |  |   | 22,659   |  
|Distributions declared ($0.18 per common share)    |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (19,732  | ) |  |   | (19,732  | )
|Distributions declared ($2.04 per preferred share) |  |                 |   |  |                 |         |   |                            |           |   |                      |   |    |                                   |  |   |                         |   |  |   |       |   |  |   | (11,600  | ) |  |   | (11,600  | )
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  
|Balance at December 31, 2005                       |  | 5,800,000        |   |  | $               | 145,000  |   |                            | 42,939,086 |   |                      | $ | 429 |                                   |  | $ | 460,873                  |   |  | $ | (1,939 | ) |  | $ | (121,344 | ) |  | $ | 483,019  |  
|                                                   |  |                  |   |  |                 |          |   |                            |            |   |                      |   |     |                                   |  |   |                          |   |  |   |        |   |  |   |          |   |  |   |          |  

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



F-6



---

##### Table of Contents

Innkeepers USA Trust

Consolidated Statements of Cash Flows

for the years ended December 31, 2005, 2004 and 2003

(in thousands)



|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|---------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | - | -------- | ---- |  | - | ------- | -
|                                                                                         |  | 2005 |          |   | 2004 |   |          | 2003 | 
|Cash flows from operating activities:                                                    |  |      |          |   |      |   |          |      |  |   |         |  
|Net income (loss)                                                                        |  | $    | 22,659   |   |      | $ | 14,600   |      |  | $ | (8,161  | )
|Adjustments to reconcile net income (loss) to net cash provided by operating activities: |  |      |          |   |      |   |          |      |  |   |         |  
|Depreciation and amortization                                                            |  |      | 38,447   |   |      |   | 36,895   |      |  |   | 37,195  |  
|Minority interests                                                                       |  |      | 4,466    |   |      |   | 4,240    |      |  |   | 3,709   |  
|Write-off of deferred expenses included in extinguishment of debt                        |  |      | 274      |   |      |   |         |      |  |   |        |  
|Write-off of deferred franchise fees from sold hotels                                    |  |      | 126      |   |      |   |         |      |  |   |        |  
|Impairment on hotels classified as held for sale included in discontinued operations     |  |      |         |   |      |   | 626      |      |  |   | 15,243  |  
|(Gain) loss on sale of hotels included in discontinued operations                        |  |      | (1,501   | ) |      |   | (782     | )    |  |   | 57      |  
|Changes in operating assets and liabilities:                                             |  |      |          |   |      |   |          |      |  |   |         |  
|Accounts receivable                                                                      |  |      | (1,547   | ) |      |   | 3,514    |      |  |   | 693     |  
|Prepaid and other                                                                        |  |      | 61       |   |      |   | (745     | )    |  |   | 323     |  
|Deferred expenses                                                                        |  |      | 120      |   |      |   |         |      |  |   |        |  
|Accounts payable and accrued expenses                                                    |  |      | 3,292    |   |      |   | 3,681    |      |  |   | 1,282   |  
|Payable to manager                                                                       |  |      | 27       |   |      |   | (602     | )    |  |   | 811     |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Net cash provided by operating activities                                                |  |      | 66,424   |   |      |   | 61,427   |      |  |   | 51,152  |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Cash flows from investing activities:                                                    |  |      |          |   |      |   |          |      |  |   |         |  
|Investment in hotel properties                                                           |  |      | (109,780 | ) |      |   | (110,194 | )    |  |   | (35,664 | )
|Deposit on acquisition of hotels                                                         |  |      | (1,745   | ) |      |   | (1,784   | )    |  |   |        |  
|Proceeds from sale of Hotels                                                             |  |      | 20,827   |   |      |   | 8,727    |      |  |   | 1,990   |  
|Changes in restricted cash and cash equivalents                                          |  |      | 4,106    |   |      |   | (3,195   | )    |  |   | 6,565   |  
|Lease acquisitions                                                                       |  |      |         |   |      |   | (1,336   | )    |  |   | (3,895  | )
|Payments of franchise fees                                                               |  |      | (125     | ) |      |   | (272     | )    |  |   | (10     | )
|Repayment of advances                                                                    |  |      | 535      |   |      |   | 325      |      |  |   |        |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Net cash used by investing activities                                                    |  |      | (86,182  | ) |      |   | (107,729 | )    |  |   | (31,014 | )
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Cash flows from financing activities:                                                    |  |      |          |   |      |   |          |      |  |   |         |  
|Proceeds from debt and line of credit                                                    |  |      | 100,000  |   |      |   | 85,574   |      |  |   |        |  
|Payments on debt and line of credit                                                      |  |      | (117,439 | ) |      |   | (30,883  | )    |  |   | (4,556  | )
|Payments on franchise conversion obligations                                             |  |      | (853     | ) |      |   | (140     | )    |  |   |        |  
|Distributions paid to unit holders                                                       |  |      | (4,553   | ) |      |   | (4,442   | )    |  |   | (4,624  | )
|Distributions paid to shareholders                                                       |  |      | (27,169  | ) |      |   | (16,862  | )    |  |   | (21,241 | )
|Redemption of shares or units                                                            |  |      | (427     | ) |      |   | (115,722 | )    |  |   | (1,055  | )
|Proceeds (costs) from issuance of common and preferred shares                            |  |      | 59,594   |   |      |   | 143,155  |      |  |   | (165    | )
|Loan origination fees and costs paid                                                     |  |      | (336     | ) |      |   | (1,127   | )    |  |   | (278    | )
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Net cash provided (used) by financing activities                                         |  |      | 8,817    |   |      |   | 59,553   |      |  |   | (31,919 | )
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Net increase (decrease) in cash and cash equivalents                                     |  |      | (10,940  | ) |      |   | 13,251   |      |  |   | (11,781 | )
|Cash and cash equivalents at beginning of year                                           |  |      | 22,837   |   |      |   | 9,586    |      |  |   | 21,367  |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Cash and cash equivalents at end of year                                                 |  | $    | 11,897   |   |      | $ | 22,837   |      |  | $ | 9,586   |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  
|Supplemental cash flow information:                                                      |  |      |          |   |      |   |          |      |  |   |         |  
|Interest paid, net of capitalized interest                                               |  | $    | 18,130   |   |      | $ | 18,146   |      |  | $ | 17,454  |  
|                                                                                         |  |      |          |   |      |   |          |      |  |   |         |  

---

Supplemental disclosure of non-cash information.

|(1) | Common unit holders in the Companys operating partnership redeemed 407,656 and 50,180 common units for common shares during 2005 and 2004, respectively, and the increase in
equity and decrease in minority interest associated with these redemptions was $6,111 and $463, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | During 2005, an adjustment of $742 for future obligations under the Marriott Takeback Transaction was recorded in Deferred and other and Franchise conversion fee obligations. See
Note 1 for a description of the Marriott Transaction.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

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



F-7



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements

1. Organization

Innkeepers USA Trust
(Innkeepers or the Company) is a self-administered real estate investment trust (REIT), which at December 31, 2005, owned 70 Hotels with an aggregate of 8,825 rooms/suites (the Hotels) through its
partnership interests in Innkeepers USA Limited Partnership (with its subsidiary partnerships, the Partnership and collectively with Innkeepers, the Company). The ownership of the Partnership was as follows at
December 31, 2005 and 2004:



|                  |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|----------------- |  | ----------- |  | ------ | - |  | --------------------- |  | ------ | - |  | --------------------- |  | ------ | -
|                  |  | CommonUnits |  | %      |   |  | Class APreferredUnits |  | %      |   |  | Class BPreferredUnits |  | %      |  
|2005              |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|Innkeepers        |  | 42,939,086  |  | 97.05  | % |  | 5,800,000             |  | 100.00 | % |  |                      |  |       |  
|Third parties (1) |  | 666,891     |  | 2.95   | % |  |                      |  |       |   |  | 3,884,469             |  | 100.00 | %
|                  |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|Total             |  | 43,605,977  |  | 100.00 | % |  | 5,800,800             |  | 100.00 | % |  | 3,884,469             |  | 100.00 | %
|                  |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|2004              |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|Innkeepers        |  | 37,966,756  |  | 97.14  | % |  | 5,800,000             |  | 100.00 | % |  |                      |  |       |  
|Third parties (1) |  | 1,117,056   |  | 2.86   | % |  |                      |  |       |   |  | 3,884,469             |  | 100.00 | %
|                  |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  
|Total             |  | 39,083,812  |  | 100.00 | % |  | 5,800,800             |  | 100.00 | % |  | 3,884,469             |  | 100.00 | %
|                  |  |             |  |        |   |  |                       |  |        |   |  |                       |  |        |  

---

|(1) | Includes certain members of the Companys management and Board of Trustees.
|--- | ---------------------------------------------------------------------------

The hotels are comprised of 42 Residence Inn hotels, five Summerfield Suites hotels, one Homewood Suites by Hilton hotel, one Sunrise Suites hotel, one Doubletree Guest Suites Hotel, one Four Points by Sheraton Hotel,
one Westin hotel, one Courtyard by Marriott hotels, 13 Hampton Inn hotels, one TownePlace Suites hotel, one Clarion hotel (BulfinchBoston, MA), and two hotels closed for renovation and conversion to Courtyard by Marriott hotels, respectively.
The hotels are located in 20 states and Washington, D.C., with 10 hotels located in California, six in Florida, five each in Texas, seven in New Jersey, four in Washington, and Michigan, and four in Illinois.

2003-2004 Restructuring Transactions

From January 1, 2003 through November 30, 2003, 60 of our hotels were leased to Innkeepers Hospitality, Inc. or its affiliates (collectively, the IH Lessee) under separate percentage leases (collectively, the
Percentage Leases) providing for rent equal to (a) a fixed base amount or, (b) if greater, percentage rent based on the room revenues of the hotel. A hotel acquired in June 2003 was leased by the Company to a taxable REIT
subsidiary (TRS) of the Company, and the TRS engaged an affiliate of the IH Lessee (the IH Manager) to manage the hotel. As of December 1, 2003, wholly-owned TRSs of the Company acquired from the IH Lessee the Percentage
Leases for 23 of the hotels, and simultaneously entered into management agreements with the IH Manager to manage those 23 hotels. The IH Lessee continued to lease and manage 37 hotels under Percentage Leases for the remainder of 2003. Between
December 31, 2003 and March 1, 2004, TRSs acquired the Percentage Leases on the remaining 37 hotels leased by the IH Lessee, and the TRSs entered into management agreements with the IH Manager to manage those Hotels as those Percentage
Leases were acquired. We refer to this transaction as the TRS Transaction. Jeffrey H. Fisher, the Companys Chief Executive Officer, President and Chairman of the Board of Trustees, owned the IH Lessee and owns the IH Manager.

Six of the Companys hotels were previously leased to affiliates of Wyndham International, Inc. (the Summerfield Lessee).
The IH Lessee and the Summerfield Lessee are sometimes referred to as the Lessees. Between March 1, 2004 and April 1, 2004, the Company (i) terminated the Percentage Leases with the



F-8



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



Summerfield Lessee, (ii) entered into new Percentage Leases with its wholly owned TRSs, (iii) caused the TRSs to enter into management agreements
with the IH Manager and (iv) caused the TRSs to enter into franchise agreements with respect to the five Hotels operating under the Summerfield Suites brand (which is now owned by Hyatt Corporation). We refer to this transaction as the
Wyndham Lease Termination Transaction.

All but one of the Companys hotels were managed by the IH Manager under
management agreements with the TRSs at December 31, 2005. The TRSs are responsible for paying all hotel operating expenses, including all personnel costs, franchise royalties and related fees, the Conversion Fee payable in connection with the
Marriott Takeback Transaction (see Management Conversion of Marriott-Managed Hotels below), utility costs, and general repairs and maintenance. The TRSs are also responsible for all management fees payable to the IH Manager,
including base and incentive fees. The Company remains responsible for ownership costs such as property taxes and insurance, ground rent, and capital expenditures. As a result of the restructuring described above, hotel-level revenue is reflected in
the Companys financial statements as Hotel operating revenue and hotel-level expense is reflected as Hotel operating expense. The Companys TRSs may pay corporate level income tax and may retain any after-tax
income. The Company had hotels operating under the previous structure during part of 2004.

Management Conversion of Marriott-Managed
Hotels.Between April 2003 and August 2003, the Company, the IH Lessee, and Marriott International, Inc. and various affiliates thereof (with its affiliates, Marriott) completed a transaction under which the IH Lessee
(1) converted the agreements under which 17 of our hotels were franchised and managed by Marriott into long-term franchise agreements with Marriott and (2) became the manager of the hotels. The TRSs assumed the IH Lessees obligations
under the agreements executed in connection with this transaction. Under those agreements, the TRSs will pay Marriott (1) a franchise fee of 6.5% of room revenues for the first ten years of each franchise agreement and a 5% royalty thereafter
and (2) $850,000 plus 50% of aggregate available cash flow (as defined in the agreement with Marriott) in excess of a specified threshold each year for 10 years, beginning in 2004 (the Conversion Fee). We refer to this transaction
as the Marriott Takeback Transaction.

2. Summary of Significant Accounting Policies

Principles of consolidation. The consolidated financial statements include the accounts of Innkeepers, the Partnership and the TRSs after
elimination of all inter-company accounts and transactions.

Investment in hotel properties. Hotel properties are recorded at
cost and are depreciated using the straight-line method over the estimated useful lives of the assets (5 years for furniture and equipment, 15 years for land improvements and 5 to 40 years for buildings and improvements). Costs directly related to
the acquisition and development of Hotels are capitalized. Property taxes and insurance, and interest incurred during the development period are also capitalized. Costs are only capitalized during the acquisition and development period.

The Company reviews its hotels on an annual basis for impairment. The Company also determines on a quarterly basis if any events or
changes in business circumstances indicate that the value of the assets on our books may not be fully recoverable. If circumstances support the possibility of impairment, the Company prepares a projection of the undiscounted future cash flows,
without interest charges, of the hotel for a period of time determined by the Company. The Company compares this cash flow to the investment in the hotel to determine if the investment is recoverable over such period. If impairment is indicated, the
carrying value of the hotel property is reduced to its estimated fair value based on the Companys best estimate of the hotels discounted future cash flows.



F-9



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



Hotels held for sale. For hotels classified as held for sale, the Company estimates the
net selling price of such hotel. Net selling price is estimated as the amount at which the hotel could be bought or sold (fair value) less costs to sell. Fair value is determined considering prevailing market conditions and/or current estimated net
sales proceeds from pending offers, if appropriate. If the hotels net selling price is less than the carrying amount of the hotel, a reserve for loss is established. Depreciation is no longer recorded on hotels held for sale.

Cash and cash equivalents. All highly liquid debt investments with a maturity of three months or less when purchased are considered to be
cash equivalents. Cash equivalents are placed with reputable institutions and the balances may at times exceed federal depository insurance limits.

Restricted cash and cash equivalents include amounts required to be held in escrow by certain lenders for the payment of property taxes and insurance and additional capital expenditures.

Accounts receivable. Credit evaluations are performed and an allowance for doubtful accounts is provided. The allowance for doubtful
accounts is maintained at a level believed to be adequate to absorb estimated probable receivable losses. Our periodic evaluation of the adequacy of the allowance is primarily based on past receivable loss experience, current economic conditions,
and other relevant factors. The allowance for doubtful accounts is $96 at December 31, 2005.

Prepaids. Prepaids consist
primarily of prepaid insurance.

Deferred and other.Deferred and other are recorded at cost and consist of the following at
December 31, 2005 and 2004:



|                                    |  |      |        |   |      |   |        |  
|----------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                    |  | 2005 |        |   | 2004 |  
|Loan origination fees               |  | $    | 5,285  |   |      | $ | 5,384  |  
|Franchise conversion costs          |  |      | 11,687 |   |      |   | 10,945 |  
|Lease acquisition costs             |  |      | 5,231  |   |      |   | 5,231  |  
|Advances to IH Lessee               |  |      |       |   |      |   | 535    |  
|Franchise fees                      |  |      | 1,044  |   |      |   | 1,044  |  
|Deposits on hotel/land acquisitions |  |      | 3,546  |   |      |   | 1,784  |  
|Other                               |  |      | 81     |   |      |   | 80     |  
|                                    |  |      |        |   |      |   |        |  
|                                    |  |      | 26,874 |   |      |   | 25,003 |  
|Accumulated amortization            |  |      | (7,328 | ) |      |   | (4,904 | )
|                                    |  |      |        |   |      |   |        |  
|                                    |  | $    | 19,546 |   |      | $ | 20,099 |  
|                                    |  |      |        |   |      |   |        |  

Loan origination fees are amortized using the interest method over the original terms of the
related indebtedness, which are three to 12 years. The franchise conversion costs and the lease acquisition costs are amortized over the life of the related management agreements which is 10 years using the straight-line method. Amortization of
franchise fees is computed using the straight-line method over the original lives of the franchise agreements, which range from approximately seven to 20 years.

Minority interest.Minority interest represents the common unit holders proportionate share in the capital of the Partnership and the Class B Preferred Unit holders liquidation preference in
the Partnership. Income is allocated to the preferred unit holders based on their priority in the earnings of the Partnership (which is equal to the distribution preference of the preferred unit holders as described in Note 5); and, income or loss
is allocated to the common unit holders based on their weighted average percentage ownership in the Partnership.



F-10



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



Revenue recognition.At December 31, 2005, all 70 of the Companys hotels
were leased by the Company to the TRSs under Percentage Lease agreements that provide for the payment of Percentage Rent based on room revenues, subject to minimum Base Rent. Rent paid by the TRS to the Company under the Percentage Leases is
eliminated in consolidation.

Hotel operating revenue is recognized as earned. Other revenue is mainly comprised of guaranteed no-show,
meeting rooms, meeting rooms food and beverage, parking, in-room entertainment, and laundry.

Advertising Costs.Advertising costs are expensed as incurred. Included in franchise and marketing fees are fees (generally a percentage of room revenue) payable to marketing funds of the franchisors.

Stock based compensation.The Company accounts for share option grants in accordance with APB Opinion No. 25, Accounting for
Stock Issued to Employees (APB 25) and related Interpretations. Under APB 25, no compensation expense is recognized for share option grants to employees and trustees because the exercise price of the options granted to date has
equaled the market price of the underlying shares on the date of grant (the intrinsic value method).

The Company has granted
performance awards that may result in the issuance of 237,500 common shares and 225,000 common share equivalents (the equivalents may settle in cash). The common shares and equivalents will only be issued if the Companys compounded annual
total shareholder return (share price appreciation plus dividends) exceeds a targeted threshold over a measuring period. The measuring period ends May 30, 2008 or upon the termination without cause, death or disability of the executive, or a
change of control of the Company. Any common shares or equivalents issued at the end of the measuring period will vest 50% at issuance and 25% on the first two anniversaries of issuance, or earlier if the executive is terminated without cause, dies
or is disabled, or if a change of control occurs. The Company accounts for these performance awards under variable accounting in accordance with APB Opinion No. 25, and no compensation expense is recognized for the performance awards as of
December 31, 2005, as a minimum target threshold has not yet been achieved. The Company will recognize an expense for its share based compensation beginning in 2006 due to the adoption of SFAS 123(R).

The following table illustrates the effect on net income available to common shareholders and earnings per share if the Company had applied the fair
value recognition provisions of SFAS 123(R) to its share based compensation (in thousands, except share and per share data).



|                                                                                                                               |  |      |        |   |      |   |        |      |  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------- | -
|                                                                                                                               |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Net income (loss) applicable to common shareholders                                                                            |  | $    | 11,059 |   |      | $ | (1,138 | )    |  | $ | (18,144 | )
|Deduct: Total share-based compensation expense determined under the fair value method for all awards, net of minority interest |  |      | (466   | ) |      |   | (90    | )    |  |   | (90     | )
|                                                                                                                               |  |      |        |   |      |   |        |      |  |   |         |  
|Pro forma net income (loss) applicable to common shareholders                                                                  |  | $    | 10,593 |   |      | $ | (1,228 | )    |  | $ | (18,234 | )
|                                                                                                                               |  |      |       
|Basic earnings per shareas reported                                                                                           |  | $    | 0.26   |   |      | $ | (0.03  | )    |  | $ | (0.49   | )
|                                                                                                                               |  |      |       
|Basic earnings per sharepro forma                                                                                             |  | $    | 0.25   |   |      | $ | (0.03  | )    |  | $ | (0.49   | )
|                                                                                                                               |  |      |       
|Diluted earnings per shareas reported                                                                                         |  | $    | 0.26   |   |      | $ | (0.03  | )    |  | $ | (0.49   | )
|                                                                                                                               |  |      |       
|Diluted earnings per sharepro forma                                                                                           |  | $    | 0.25   |   |      | $ | (0.03  | )    |  | $ | (0.49   | )

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



F-11



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



Income taxes.The Company has elected to be taxed as a real estate investment trust
under the Internal Revenue Code. Earnings and profits, which determine the taxability of distributions to the Companys shareholders, will differ from net income (loss) reported for financial reporting purposes primarily due to the differences
in the estimated useful lives and methods used to compute depreciation for federal income tax purposes, loss on hotels classified as held for sale included in discontinued operations and loss (gain) on the sale of hotels.

The following table sets forth certain per share information regarding the Companys common and preferred share distributions for the years ended
December 31, 2005, 2004 and 2003.



|                               |  |      |         |      |   |         |  |   |        
|------------------------------ |  | ---- | ------- | ---- | - | ------- |  | - | -------
|                               |  | 2005 |         | 2004 |   | 2003   
|Common shares                  |  |      |         |      |   |         |  |   |        
|Ordinary income                |  | $    | 0.2357  |      | $ | 0.1800  |  | $ | 0.0312 
|Return of capital              |  |      | 0.2243  |      |   |        |  |   | 0.1388 
|Capital gain                   |  |      |        |      |   |        |  |   |       
|Unrecaptured Section 1250 gain |  |      |        |      |   |        |  |   |       
|                               |  |      |         |      |   |         |  |   |        
|Total distribution             |  | $    | 0.4600  |      | $ | 0.1800  |  | $ | 0.1700 
|                               |  |      |         |      |   |         |  |   |        
|Preferred shares               |  |      |         |      |   |         |  |   |        
|Ordinary income                |  | $    | 2.00000 |      | $ | 2.03900 |  | $ | 2.10832
|Return of capital              |  |      |        |      |   |        |  |   |       
|Capital gain                   |  |      |        |      |   |        |  |   |       
|Unrecaptured Section 1250 gain |  |      |        |      |   |        |  |   |       
|                               |  |      |         |      |   |         |  |   |        
|Total distribution             |  | $    | 2.00000 |      | $ | 2.03900 |  | $ | 2.10832
|                               |  |      |         |      |   |         |  |   |        

The Company and the TRSs are subject to federal and state income taxes. The TRSs account for
income taxes in accordance with the provisions of Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes (SFAS 109). Under SFAS 109, income taxes are accounted for using the asset and liability
method under which deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases. These
differences are primarily related to the amortization of deferred franchise conversion costs recognized for financial statements purposes and the associated cash payments recognized for income tax purposes. The TRSs have cumulative future income tax
deductions of $4,711 (related primarily to accumulated net operating losses) at December 31, 2005 and the gross deferred tax asset associated with these future tax deductions was $1,786. The net operating losses expire commencing in the year
2018. The TRSs have recorded a valuation allowance equal to 100% of the gross deferred tax asset due to the uncertainty of realizing the benefit of this asset.

Use of estimates.The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported
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. Significant estimates include the fair value of financial instruments, accounts receivable, allowance for doubtful accounts and the fair value of Hotels that are held for sale or impaired.



F-12



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



Fair value of financial instruments.The carrying amounts of cash and cash equivalents,
accounts payable and accrued expenses payable to manager, and distributions payable approximate fair value due to the short maturity of these instruments.

For purposes of disclosure, the Company calculates the fair value of its debt. The Company discounts the difference between the future contractual interest payments on its debt and the future interest payments it
would make on its debt calculated using a current market interest rate. In determining the current market interest rate, the Company adds its estimate of a market spread to the quoted yields on federal government treasury securities with maturities
similar to its debt.

3. Acquisitions and Sales of Hotels

In January 2005, the Company acquired an existing 83-room Hampton Inn hotel in Columbia, Maryland for $10 million, including closing costs. In January 2005, the Company acquired an existing 190-room hotel in Montvale,
NJ, for $18 million, including closing costs. The Company closed the hotel to begin a $5 million renovation to convert the hotel to a Courtyard by Marriott which is expected to open in 2006. In May 2005, the Company acquired the newly renovated
224-room Westin Governor Morris hotel in Morristown, N.J. for $35.1 million. The acquisitions were funded by borrowings under the Companys unsecured line of credit (Line of Credit).

In February 2005, the Company sold a 112-suite Residence Inn hotel in Portland, OR for $8.5 million and a 120-suite Residence Inn hotel in Vancouver, WA
for $6.4 million. In March 2005, the Company sold a 204-room Holiday Inn Express hotel in Lexington, MA for $6.4 million.

4. Debt

Debt is comprised of the following at December 31, 2005 and 2004:



|                                     |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        |   |         |  |   |        
|------------------------------------ |  | ------------- | - |  | --------------- | - |  | ------ | ------- | ----------------- | --------- | ------- | --- | -------- | ------- | ------ | - | ------- |  | - | -------
|                                     |  | Interest Rate |   |  | Monthly Payment |   |  |        |         | Principal Balance
|                                     |  | 2005          |   |  | 2004            |   |  | Amount |         |                   | Beginning |         |     | Maturity |         | 2005   |   | 2004   
|                                     |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         | (000s) |   | (000s) 
|Variable rate debt                   |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        |   |         |  |   |        
|Line of Credit (5)                   |  | 5.59          | % |  | 3.82            | % |  |        | (1      | )                 |           | (1      | )   |          | 07/2007 |        | $ | 64,074  |  | $ | 59,574 
|Industrial development bonds (3) (5) |  | 3.25          |   |  | 3.00            |   |  |        | (1      | )                 |           | (1      | )   |          | 12/2014 |        |   | 10,000  |  |   | 10,000 
|Fixed rate debt                      |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        |   |         |  |   |        
|Mortgage note                        |  | 10.35         |   |  | 10.35           |   |  | $      | 141,000 |                   |           | 11/1996 | (2) |          | 06/2010 |        |   | 12,709  |  |   | 12,903 
|Mortgage adjustment (4)              |  |               |   |  |                 |   |  |        |        |                   |           | 11/1996 | (2) |          | 06/2010 |        |   | 1,520   |  |   | 2,000  
|First term loan                      |  | 8.17          |   |  | 8.17            |   |  |        | 256,000 |                   |           | 10/1997 | (2) |          | 10/2007 |        |   | 23,163  |  |   | 24,269 
|Second term loan                     |  | 8.15          |   |  | 8.15            |   |  |        | 355,000 |                   |           | 04/1999 | (2) |          | 03/2009 |        |   | 34,915  |  |   | 36,233 
|Third term loan                      |  | 7.02          |   |  | 7.02            |   |  |        | 292,000 |                   |           | 04/2000 | (2) |          | 04/2010 |        |   | 28,090  |  |   | 36,286 
|Fourth term loan                     |  | 7.16          |   |  | 7.16            |   |  |        | 437,000 |                   |           | 10/2002 | (2) |          | 10/2009 |        |   | 45,533  |  |   | 55,600 
|Fifth term loan                      |  | 7.75          |   |  | 7.75            |   |  |        | 378,000 |                   |           | 02/2005 | (2) |          | 01/2011 |        |   | 49,422  |  |   | 50,000 
|                                     |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        |   |         |  |   |        
|                                     |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        | $ | 269,426 |  | $ | 286,865
|                                     |  |               |   |  |                 |   |  |        |         |                   |           |         |     |          |         |        |   |         |  |   |        

---

|(1) | Interest only payments are due monthly.
|--- | ---------------------------------------

|(2) | Interest only is due monthly until principal amortization begins at the date indicated.
|--- | ---------------------------------------------------------------------------------------

|(3) | Includes an annual letter of credit fee of 1.25%.
|--- | -------------------------------------------------

|(4) | Represents fair market value adjustment on the mortgage note.
|--- | -------------------------------------------------------------

|(5) | Interest rates and principal balances are at December 31, 2005 and 2004, respectively.
|--- | --------------------------------------------------------------------------------------



F-13



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



The industrial development bonds bear interest at a variable rate that is based upon the 30-day yield
of a group of tax-exempt securities selected by an independent third party. The industrial development bonds are collateralized by letters of credit.

The estimated fair value of the Companys debt was $278,864 at December 31, 2005.

In July 2004
the Company entered into a new $135,000 Line of Credit. The interest rate on the Line of Credit ranges from LIBOR plus 122.5 to 225 basis points depending on certain financial ratios. The Line of Credit matures in July 2007. The Companys line
of credit outstanding balance was $64,074 at December 31, 2005, The actual amount that can be borrowed is subject to borrowing base availability as described in the loan agreement.

Four of the Companys five term loan agreements contain a debt service coverage ratio requirement ranging from 1.30 to 1.50 times. The Company was
in compliance with the financial covenants contained in its Line of Credit and term loan agreements at December 31, 2005.

At
December 31, 2005, 36 of the Companys Hotel properties (with a net book value of $426,221) collateralized the Companys fixed rate debt and 34 of the Companys Hotel properties were unencumbered. For the years ended
December 31, 2005, 2004 and 2003, the Company capitalized interest of $373, $0, and $0, respectively, in connection with Hotels under development.

Future scheduled principal payments for the Companys debt at December 31, 2005 are as follows (in thousands):



|           |  |        |        
|---------- |  | ------ | -------
|Year       |  | Amount
|2006       |  | $      | 5,762  
|2007       |  |        | 90,949 
|2008       |  |        | 5,267  
|2009       |  |        | 74,642 
|2010       |  |        | 37,329 
|Thereafter |  |        | 55,476 
|           |  |        |        
|           |  | $      | 269,426
|           |  |        |        

The Companys Declaration of Trust limits the consolidated indebtedness of the Company to
50.0% of the Companys investment in Hotel properties, after giving effect to the Companys use of proceeds from any indebtedness. The Companys consolidated indebtedness was approximately 26.4% of its investment in Hotel properties
at December 31, 2005.

5. Capital Shares and Partnership Interests

The Companys Board of Trustees is authorized to issue 100 million common shares and 20 million preferred shares in one or more series, to
establish the number of shares in each series and to fix the designation, powers, preferences, and rights of each such series and the qualifications, limitations or restriction thereof.

In February 2005, the Company completed a public offering of 4.4 million common shares at $13.71 per share. The net proceeds from the offering of
$59.6 million were used to pay down a portion of the Companys outstanding indebtedness under its unsecured Line of Credit.



F-14



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



In 2005, the Company granted performance awards to two executives as discussed in note 3 below. In
2005, the Company also granted to employees 150,000 restricted shares.

The Company had 4,630,000 8.625% Series A cumulative convertible
preferred shares of beneficial interest (the Series A Preferred Shares) outstanding at December 31, 2003. The Partnership issued to Innkeepers the same number of Class A preferred units. The Series A Preferred Shares were
convertible into 1.4811 common shares at any time and, therefore, the Company had reserved 6,857,493 common shares for issuance upon conversion. The Series A Preferred Shares were redeemable by the Company after May 18, 2003 at the liquidation
preference of $25.00 per share and had no stated maturity or sinking fund requirements. The Series A Preferred Shares were entitled to annual dividends equal to the greater of (i) $2.15624 per share ($0.53906 per share payable quarterly) or
(ii) the cash dividend paid or payable on the number of common shares into which a Series A Preferred Share was convertible.

In
January 2004, the Company completed an offering of 5,800,000 8.0% Series C cumulative preferred shares (Series C Preferred Shares). The Series C Preferred Shares may be redeemed at the $25 per share liquidation preference at the election
of the Company on or after January 20, 2009. The Series C Preferred Shares have no stated maturity, sinking fund or mandatory redemption and are not convertible into any other securities of the Company. The net proceeds from the offering were
$140.3 million. The Company used $115.7 million to redeem all of the Companys outstanding Series A Preferred Shares and the balance was used for general corporate purposes. In connection with the redemption of the Series A Preferred Shares,
the Company expensed (as additional preferred share dividends) the offering costs of $4,249,000 related to the initial issuance of the Series A Preferred Shares.

Limited partners (other than the Company) who hold Common Units have redemption rights (Redemption Rights) which enable them to cause the Partnership to redeem each of their Common Units for cash at the
then-current fair market value of a common share or, at the Companys option, one common share. All of the Redemption Rights are currently effective. The Partnership has issued to the Company Common Units equal to the number of the
Companys common shares outstanding. The Partnership will issue additional Common Units to the Company for any additional common shares it issues, in exchange for the Companys contribution to the Partnership of the net proceeds from the
common share issuance.

Additionally, limited partners who hold class B preferred units of limited partnership interest in the Partnership
(Class B Preferred Units and collectively with the Common Units, Units) have Redemption Rights which enable them to cause the Partnership to redeem each of their Class B Preferred Units for cash at the then-current fair
market value of a common share or, at Innkeepers option, one common share. The Class B Preferred Units have a liquidation preference of $11.00 per unit, may be converted into Common Units at any time on a one-for-one basis and will be
converted into Common Units on November 1, 2006 unless previously converted or redeemed. Quarterly preferred distributions are payable on each Class B Preferred Unit, and are based on the dividends payable on the common shares (the minimum
Class B Preferred Unit annual distribution is $1.10 and the maximum is $1.155). The current quarterly distribution rate is $0.275 for each Class B Preferred Unit ($1.10 on an annualized basis). The Class B Preferred Units distributions are reflected
in the accompanying statement of operations as minority interest, preferred.

In 2005, 2004 and 2003, the Company issued
422,333, 50,180 and 657 common shares in redemption of the same number of Common Units, respectively. The Company redeemed Common Units for cash in 2005 of $426. The Company did not redeem Common Units for cash in 2004 or 2003.



F-15



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



The following table summarizes the dividends or distributions declared on each Series A and C
Preferred Share, Class B Preferred Unit and common share and Common Unit for the years ended December 31, 2005, 2004 and 2003:



|               |  |                          |         |                        |   |                       |  |                          |      |                      |   |                       |  |                        |         |                      |   |                     |  |   |         |  |   |         |  |   |     
|-------------- |  | ------------------------ | ------- | ---------------------- | - | --------------------- |  | ------------------------ | ---- | -------------------- | - | --------------------- |  | ---------------------- | ------- | -------------------- | - | ------------------- |  | - | ------- |  | - | ------- |  | - | ----
|               |  | 2005                     |         | 2004                   |   | 2003                 
|               |  | Series C Preferred Share |         | Class B Preferred Unit |   | Common share And Unit |  | Series A Preferred Share |      | Class BPreferredUnit |   | Common share and Unit |  | Series APreferredShare |         | Class BPreferredUnit |   | Commonshareand Unit
|First quarter  |  | $                        | 0.50000 |                        | $ | 0.27500               |  | $                        | 0.06 |                      | $ | 0.53900               |  | $                      | 0.27500 |                      | $ | 0.03                |  | $ | 0.53906 |  | $ | 0.27500 |  | $ | 0.08
|Second quarter |  |                          | 0.50000 |                        |   | 0.27500               |  |                          | 0.10 |                      |   | 0.50000               |  |                        | 0.27500 |                      |   | 0.03                |  |   | 0.53906 |  |   | 0.27500 |  |   | 0.03
|Third quarter  |  |                          | 0.50000 |                        |   | 0.27500               |  |                          | 0.15 |                      |   | 0.50000               |  |                        | 0.27500 |                      |   | 0.06                |  |   | 0.53906 |  |   | 0.27500 |  |   | 0.03
|Fourth quarter |  |                          | 0.50000 |                        |   | 0.27500               |  |                          | 0.15 |                      |   | 0.50000               |  |                        | 0.27500 |                      |   | 0.06                |  |   | 0.49114 |  |   | 0.27500 |  |   | 0.03
|               |  |                          |         |                        |   |                       |  |                          |      |                      |   |                       |  |                        |         |                      |   |                     |  |   |         |  |   |         |  |   |     
|               |  | $                        | 2.00000 |                        | $ | 1.10000               |  | $                        | 0.46 |                      | $ | 2.039                 |  | $                      | 1.10000 |                      | $ | 0.18                |  | $ | 2.10832 |  | $ | 1.10000 |  | $ | 0.17
|               |  |                          |         |                        |   |                       |  |                          |      |                      |   |                       |  |                        |         |                      |   |                     |  |   |         |  |   |         |  |   |     

The timing and amount of any future dividends will be determined by the Companys Board of
Trustees based on factors it deems relevant.

6. Percentage Lease Revenue

Each Percentage Lease provides for the payment of Percentage Rent each year based on the annual room revenues of the hotel, subject to a minimum base
lease rent. The table below sets forth the Percentage Rent and Base lease Rent earned by the Company from its lessees for the years ended December 31, 2005, 2004 and 2003 (in thousands).



|                                                               |  |      |   |      |   |       |      |  |   |        |  
|-------------------------------------------------------------- |  | ---- | - | ---- | - | ----- | ---- |  | - | ------ | -
|                                                               |  | 2005 |   | 2004 |   |       | 2003 | 
|Base Rent                                                      |  | $    |  |      | $ | 3,615 |      |  | $ | 65,160 |  
|Percentage Rent                                                |  |      |  |      |   | 1,469 |      |  |   | 17,190 |  
|Base and Percentage Rent classified in discontinued operations |  |      |  |      |   | (74   | )    |  |   | (5,726 | )
|                                                               |  |      |   |      |   |       |      |  |   |        |  
|                                                               |  | $    |  |      | $ | 5,010 |      |  | $ | 76,624 |  
|                                                               |  |      |   |      |   |       |      |  |   |        |  



F-16



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



7. Earnings per Share

The following table sets forth the computation of basic and diluted earnings (loss) per share for the years ended December 31, 2005, 2004 and 2003 (in thousands, except share and per share data):



|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|---------------------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                                                                           |  | 2005 |            |   | 2004 |   |            | 2003 | 
|Numerator:                                                                                                 |  |      |            |   |      |   |            |      |  |   |            |  
|Income from continuing operations                                                                          |  | $    | 21,290     |   |      | $ | 13,471     |      |  | $ | 4,968      |  
|Series A preferred share issuance costs                                                                    |  |      |           |   |      |   | (4,249     | )    |  |   |           |  
|Preferred share dividends                                                                                  |  |      | (11,600    | ) |      |   | (11,489    | )    |  |   | (9,983     | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Income (loss) applicable to common shareholders from continuing operations                                 |  |      | 9,690      |   |      |   | (2,267     | )    |  |   | (5,015     | )
|Discontinued operations                                                                                    |  |      | 1,369      |   |      |   | 1,129      |      |  |   | (13,129    | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Net income (loss) applicable to common shareholders                                                        |  | $    | 11,059     |   |      | $ | (1,138     | )    |  | $ | (18,144    | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator:                                                                                               |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator for basic earnings (loss) per shareweighted average shares                                    |  |      | 41,962,899 |   |      |   | 37,576,641 |      |  |   | 37,357,033 |  
|Effect of dilutive securities:                                                                             |  |      |            |   |      |   |            |      |  |   |            |  
|Stock options                                                                                              |  |      | 220,169    |   |      |   |           |      |  |   |           |  
|Restricted shares                                                                                          |  |      | 83,335     |   |      |   |           |      |  |   |           |  
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Denominator for diluted earnings (loss) per shareadjusted weighted average shares and assumed conversions |  |      | 42,266,403 |   |      |   | 37,576,641 |      |  |   | 37,357,033 |  
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Income (loss) per share data:                                                                              |  |      |            |   |      |   |            |      |  |   |            |  
|Basic-continuing operations                                                                                |  | $    | 0.23       |   |      | $ | (0.06      | )    |  | $ | (0.13      | )
|Discontinued operations                                                                                    |  |      | 0.03       |   |      |   | 0.03       |      |  |   | (0.35      | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Basic                                                                                                      |  | $    | 0.26       |   |      | $ | (0.03      | )    |  | $ | (0.49      | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted-continuing operations                                                                              |  | $    | 0.23       |   |      | $ | (0.06      | )    |  | $ | (0.13      | )
|Discontinued operations                                                                                    |  |      | 0.03       |   |      |   | 0.03       |      |  |   | (0.35      | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  
|Diluted                                                                                                    |  | $    | 0.26       |   |      | $ | (0.03      | )    |  | $ | (0.49      | )
|                                                                                                           |  |      |            |   |      |   |            |      |  |   |            |  

The conversion of Common Units into common shares has no effect on earnings (loss) per share. The
conversion of the Series A Preferred Shares (which were redeemed in January 2004), the Class B Preferred Units and 867,831, 1,088,000, and 1,367,500 outstanding options as of December 31, 2005, 2004, and 2003, respectively, are anti-dilutive
(i.e. assuming conversion into common shares would increase earnings per share or lower the loss per share) and are not included in the calculation of diluted loss per share.



F-17



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



8. Quarterly Results of Operations and Other Data (unaudited)



|                                                             |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|------------------------------------------------------------ |  | ------------ | ------ | - | ------------- | - | ------------ |  | ------------- | ------ |  | ----- | ------ | - |  | - | ------- | -
|(unaudited, in thousands exceptshare and per share
data)     |  | FirstQuarter |        |   | SecondQuarter |   | ThirdQuarter |  | FourthQuarter |        |  | Total |       
|2005                                                         |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|Operating data(1):                                           |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|Total revenue                                                |  | $            | 55,099 |   |               | $ | 64,070       |  | $             | 67,095 |  | $     | 60,917 |   |  | $ | 247,181 |  
|Income from continuing operations                            |  |              | 636    |   |               |   | 8,149        |  |               | 9,723  |  |       | 2,782  |   |  |   | 21,290  |  
|Net income                                                   |  |              | 2,072  |   |               |   | 8,076        |  |               | 9,737  |  |       | 2,774  |   |  |   | 22,659  |  
|Diluted earnings (loss) per share from continuing operations |  |              | (0.06  | ) |               |   | 0.12         |  |               | 0.16   |  |       | 0.00   |   |  |   | 0.23    |  
|Diluted earnings (loss) per share                            |  |              | (0.02  | ) |               |   | 0.12         |  |               | 0.16   |  |       | 0.00   |   |  |   | 0.26    |  
|                                                             |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|2004                                                         |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|Operating data(1):                                           |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  
|Total revenue                                                |  | $            | 40,755 |   |               | $ | 54,258       |  | $             | 59,497 |  | $     | 50,519 |   |  | $ | 205,029 |  
|Income (loss) from continuing operations                     |  |              | 996    |   |               |   | 5,303        |  |               | 6,537  |  |       | 635    |   |  |   | 13,471  |  
|Net income (loss)                                            |  |              | 1,834  |   |               |   | 5,553        |  |               | 6,653  |  |       | 560    |   |  |   | 14,600  |  
|Diluted earnings (loss) per share from continuing operations |  |              | (0.16  | ) |               |   | 0.06         |  |               | 0.10   |  |       | (0.06  | ) |  |   | (0.06   | )
|Diluted earnings (loss) per share                            |  |              | (0.14  | ) |               |   | 0.07         |  |               | 0.10   |  |       | (0.06  | ) |  |   | (0.03   | )
|                                                             |  |              |        |   |               |   |              |  |               |        |  |       |        |   |  |   |         |  

---

|(1) | SAB 101 was not applicable in 2004 due to the TRS Transaction and Wyndham Lease Termination Transaction. In 2004 total revenue includes both Percentage Lease revenue and hotel-level
revenue as a result of the TRS Transaction and the Wyndham Lease Termination Transaction being completed during those periods. See 2003 and 2004 Restructuring Transactions above).
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

9. Income Tax

The components of the deferred taxes
recognized in the accompanying consolidated balance sheets at December 31 are as follows (dollars in thousands):



|                     |  |      |        |   |      |   |        |      |  |   |      |  
|-------------------- |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ---- | -
|                     |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Deferred tax assets: |  |      |        |   |      |   |        |      |  |   |      |  
|Net operating loss   |  | $    | 1,468  |   |      | $ | 1,815  |      |  | $ | 230  |  
|Lease termination    |  |      | 432    |   |      |   | 241    |      |  |   | 9    |  
|Valuation allowance  |  |      | (1,900 | ) |      |   | (2,056 | )    |  |   | (239 | )
|                     |  |      |        |   |      |   |        |      |  |   |      |  
|Total                |  | $    | 0      |   |      | $ | 0      |      |  | $ | 0    |  
|                     |  |      |        |   |      |   |        |      |  |   |      |  

Net operating loss carry forwards for federal and state income tax purposes expire as follows
(dollars in thousands):



|      |  |   |        |  
|----- |  | - | ------ | -
|2023  |  | $ | 0      |  
|2024  |  |   | (3,883 | )
|2025  |  |   | 0      |  
|      |  |   |        |  
|Total |  | $ | (3,883 | )



F-18



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



10. Share-Based Compensation Plans

The Companys share incentive plan for employees and officers (the 1994 Plan) reserves 4,700,000 common shares for issuance (a) upon
the exercise of incentive share options and non-qualified options or (b) as restricted shares and performance shares. Options granted under the 1994 Plan expire not more than ten years from the date of grant. The Company may grant up to
2,200,000 restricted shares and performance shares under the 1994 Plan. Restricted shares issued to date have voting and dividend rights from the date granted. At December 31, 2005, 1,078,362 shares remained available for issuance in the form
of restricted or performance shares under the employees plan.

The exercise price of common share options may not be less than fair
market value of the common shares at the date of grant. The table below delineates information concerning common share options granted under the 1994 plan for the years ended December 31, 2005, 2004, and 2003.



|                                 |  |                                  |  |                              |       |                                  |           |                              |   |                                  |  |                              |  |   |      
|-------------------------------- |  | -------------------------------- |  | ---------------------------- | ----- | -------------------------------- | --------- | ---------------------------- | - | -------------------------------- |  | ---------------------------- |  | - | -----
|                                 |  | 2005                             |  | 2004                         |       | 2003                            
|                                 |  | Number ofSharesUnderlyingOptions |  | WeightedAverageExercisePrice |       | Number ofSharesUnderlyingOptions |           | WeightedAverageExercisePrice |   | Number ofSharesUnderlyingOptions |  | WeightedAverageExercisePrice
|Outstanding at beginning of year |  | 1,003,000                        |  | $                            | 11.99 |                                  | 1,281,500 |                              | $ | 11.54                            |  | 1,281,500                    |  | $ | 11.54
|Granted                          |  |                                 |  |                              |      |                                  |          |                              |   |                                 |  |                             |  |   |     
|Exercised                        |  |                                 |  |                              |      |                                  | 278,500   |                              |   |                                 |  |                             |  |   |     
|Cancelled                        |  |                                 |  |                              |      |                                  |          |                              |   |                                 |  |                             |  |   |     
|Forfeited                        |  |                                 |  |                              |      |                                  |          |                              |   |                                 |  |                             |  |   |     
|                                 |  |                                  |  |                              |       |                                  |           |                              |   |                                  |  |                              |  |   |      
|Outstanding at end of year       |  | 1,003,000                        |  | $                            | 11.99 |                                  | 1,003,000 |                              | $ | 11.99                            |  | 1,281,500                    |  | $ | 11.54
|                                 |  |                                  |  |                              |       |                                  |           |                              |   |                                  |  |                              |  |   |      



|                                               |  |                                  |              |                              |   |                                  |  |                              |              |                                  |   |                              |  |    |              |  |   |      
|---------------------------------------------- |  | -------------------------------- | ------------ | ---------------------------- | - | -------------------------------- |  | ---------------------------- | ------------ | -------------------------------- | - | ---------------------------- |  | -- | ------------ |  | - | -----
|                                               |  | 2005                             |              | 2004                         |   | 2003                            
|                                               |  | Number ofSharesUnderlyingOptions |              | WeightedAverageExercisePrice |   | Number ofSharesUnderlyingOptions |  | WeightedAverageExercisePrice |              | Number ofSharesUnderlyingOptions |   | WeightedAverageExercisePrice
|Exercisable at end of year                     |  |                                  | 1,003,000    |                              | $ | 11.99                            |  |                              | 1,003,000    |                                  | $ | 11.99                        |  |    | 1,223,500    |  | $ | 11.60
|Weighted average fair value of options granted |  |                                  |              |                              |   |                                 |  |                              |              |                                  |   |                             |  |    |              |  |   |     
|Price range of shares under option             |  | $$                               | 9.75 to13.69 |                              |   |                                  |  | $$                           | 9.75 to13.69 |                                  |   |                              |  | $$ | 8.88 to13.69 |  |   |      

Of the 1,003,000 common share options outstanding, 4,500 are incentive share options and 998,500
are non-qualified options. The incentive share options and non-qualified options vest over varying periods, not exceeding ten and five years, respectively.

Under the 1994 Plan, the Company granted 150,000, 50,000, and 200,000 restricted shares to employees for 2005, 2004 and 2003, respectively, subject to a vesting schedule. Of the 1,121,638 restricted shares granted
under the 1994 Plan, 926,638 restricted shares were vested at December 31, 2005.

The Companys trustees share incentive plan
provides for the granting of up to 200,000 incentive share options and restricted shares to trustees. Restricted shares have voting and dividend rights from the date granted. Options granted under the trustees plan expire not more than ten years
from the date of grant.

The Company has granted an aggregate of 100,000 non-qualified options to trustees with exercise prices ranging
from $6.93 to $16.69. The common share options vest over varying periods not exceeding five years. As



F-19



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



of December 31, 2005, 85,000 of these common share options, with a weighted average exercise price of $9.81, were vested with 15,000 common share
options exercised and no common share options have been forfeited or terminated.

The Company has also granted 75,053 restricted shares at
a weighted average grant date fair value per share of $10.99 to its non-employee trustees, which vest over varying periods not to exceed five years. At December 31, 2005, 69,990 of these restricted shares were vested.

The Company has granted performance awards that may result in the issuance of 237,500 common shares and 225,000 common share equivalents (the equivalents
may settle in cash). The common shares and equivalents will only be issued if the Companys compounded annual total shareholder return (share price appreciation plus dividends) exceeds a targeted threshold over a measuring period. The measuring
period ends May 30, 2008 or upon the termination without cause, death or disability of the executive, or a change of control of the Company. Any common shares or equivalents issued at the end of the measuring period will vest 50% at issuance
and 25% on the first two anniversaries of issuance, or earlier if the executive is terminated without cause, dies or is disabled, or if a change of control occurs. The Company accounts for these performance awards under variable accounting in
accordance with APB Opinion No. 25, and no compensation expense is recognized for the performance awards as of December 31, 2005, as a minimum target threshold has not yet been achieved. The Company will recognize an expense for its share
based compensation beginning in 2006 due to the adoption of FAS 123(R). If the Company had recognized compensation cost for options and performance awards granted to employees and trustees based on the fair value method, the Company
would have recognized compensation cost of approximately $466, $90, and $90 for the years ended December 31, 2005, 2004 and 2003. This would have reduced diluted net income (loss) available to common shareholders per share approximately $0.01
or less in each of these years. The fair value of each share option is estimated on the date of grant using the following assumptions: (1) common dividend yield of 4.1%, (2) expected volatility in the Companys common share price of
25.5%, (3) a risk-free interest rate of 4.37% and (4) an expected option life of four years and expected performance awards life of five years.

11. Commitments and Contingencies

The TRSs are parties to, and thereby directly responsible for, the franchise agreements.
The Company has guaranteed the TRSs obligations under their hotel franchise agreements, and the Companys subsidiaries that own the hotels subject to franchise agreements with Marriott and subsidiaries of Hilton Hotels with Marriott Corporation
have effectively guaranteed those franchise agreements.

Under the Percentage Leases, the Company is obligated to pay the costs of certain
capital improvements, property taxes and insurance for the Hotels (except that the TRSs are required to pay property insurance on six of the Hotels). Additionally, the Company must make available to the TRSs an amount equal to 4% or 5% of room
revenues from the Hotels per month on a cumulative basis, for the periodic replacement or refurbishment of furniture, fixtures and equipment and certain other capital expenditures at the Hotels (subject to certain exceptions). Each of the term loans
require that the Company make available for such purposes, for the Hotels collateralizing those loans, varying amounts up to 5% of gross revenues from such Hotels.

The Company has two fifty-year term ground leases expiring August 2034 and May 2035, respectively, and a 98-year term ground lease expiring October 2084, on the land underlying three of its Hotels. Minimum annual rent
payable under these leases is $517 in the aggregate, subject to increase based on increases in the consumer price index.

With respect to
seven hotels, if the Company were to sell those hotels in taxable transactions before November 1,2006, the Company would become liable for certain tax liabilities incurred by sellers who



F-20



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



exchanged interests in those hotels for Class B Preferred Units when the Company acquired the hotels. However, we cannot predict whether, when or to what
extent the Company may incur liability under these indemnifications.

12. Related Party Transactions

The Company reimbursed the IH Manager in 2005 and 2004 and the IH Lessee in 2003 $14, $12, and $100, respectively, for shared personnel and services
(which included human resources and telephone costs).

The Company, the IH Lessee and the IH Manager replaced the majority of their
corporate information technology (IT) infrastructure in 2003. The total cost of the new IT infrastructure was approximately $1.0 million, which was funded by the Company. In 2004, the Company, the IH Lessee and the IH Manager agreed to a
cost sharing agreement under which the Company reimbursed the IH Manager for 50% of the total costs (including depreciation on the IT infrastructure) of operating and maintaining the IT function. The Company reimbursed the IH Manager for the IT
function in 2005 and 2004 $315 and $258, respectively.

The Company has engaged an affiliate of Hatchett Hospitality (Hatchett)
to perform certain renovation projects. The Company paid approximately $60 and $1,006 to Hatchett during 2005 and 2004, respectively. The Company may enter into additional renovation contracts with the Hatchett affiliate in 2006. The affiliate of
Hatchett is approximately 45% owned by Equity Inns, Inc. (Equity). The IH Manager manages four Hotels owned by Equity. These contracts assisted the IH Manager in qualifying to manage the Companys Hotels under tax law applicable to
a REIT.

In connection with the TRS Transaction, the Company and the IH Manager agreed on management agreements with an initial term of 10
years that may be renewed for two, five-year periods at the option of the IH Manager. The management agreements provide for a base management fee of 3% of gross revenues, an accounting fee of $750.00 per month per hotel and an incentive management
fee equal to 50% of hotel available cash flow. The Company paid the IH Manager management and accounting fees as of December 31, 2005, 2004, and 2003 of $7,993, $6,681, and $351, respectively.

The IH Manager obtained an employee practices liability insurance policy covering the IH Manager and the Company. The Company has reimbursed the IH
Manager (or its predecessor) for its share of the policy one-third of the premium, which was $91, $53, and $64 for 2005, 2004 and 2003, respectively.

The IH Manager maintains a health benefit plan in which the Companys employees participate. The Companys reimbursement to the IH Manager is based on the number of Company employees participating in the
plan and the coverage and benefit levels selected by those employees. The Company has reimbursed the IH Manager (or its predecessor) in 2005, 2004 and 2003 $105, $111, and $72, respectively, under this arrangement.

As a result of renovations made during the first quarter of 2003 at the Companys Hampton InnNorcross, GA which required a substantial number
of rooms to be taken out of service, the Company agreed to compensate the IH Lessee for the significant loss of room nights by reducing the percentage lease rent payable for this Hotel by approximately $110,000.

The Company reimbursed the IH Manager $5,000 in 2004 for certain pre-opening costs incurred relating to Hotels acquired in 2004 and which the IH Manager
does or will manage.

See also Notes 11 for additional related party transaction disclosures.



F-21



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



13. Litigation Settlement

The Company is not presently a defendant in any material litigation, nor, to its knowledge, is any material litigation threatened against the Company or its properties, other than routine litigation arising in the
ordinary course of business and which is expected to pose no material financial risk to the Company and/or is expected to be covered by insurance policies.

The Company recorded a $617 charge to general and administrative expense during 2005 to reflect the estimated loss from misappropriation of receipts on hotel accounts receivable by an employee at one of the
70 Hotels. The Company received insurance proceeds to offset the total charge during 2005.

14. Other Charges

Other charges for the years ended December 31, 2005, 2004 and 2003 include the following (amounts in thousands):



|                              |  |      |       |      |   |      |  |   |       |  
|----------------------------- |  | ---- | ----- | ---- | - | ---- |  | - | ----- | -
|                              |  | 2005 |       | 2004 |   | 2003 | 
|Extinguishment of Debt        |  | $    | 2,698 |      | $ |     |  | $ |      |  
|Personnel cost                |  |      | 355   |      |   | 392  |  |   |      |  
|Legal fees                    |  |      |      |      |   |     |  |   | (629  | )
|Litigation settlement         |  |      |      |      |   |     |  |   | 60    |  
|Advisory services             |  |      |      |      |   |     |  |   | 909   |  
|TRS Transaction costs         |  |      |      |      |   | 233  |  |   | 884   |  
|Marriott Takeback Transaction |  |      |      |      |   | 250  |  |   |      |  
|                              |  |      |       |      |   |      |  |   |       |  
|                              |  | $    | 3,053 |      | $ | 875  |  | $ | 1,224 |  
|                              |  |      |       |      |   |      |  |   |       |  

Extinguishment of debt includes prepaid interest, loan origination fees and other costs associated
with the partial defeasance of outstanding debt of $16,500 encumbering three hotels that were sold during the first quarter of 2005. The personnel costs are related to the departure of former officers. The Legal fees and Litigation settlement are
related to litigation with a former officer (see Note 12). The advisory fees (which include legal fees to the special committee of the Board of Trustees) and TRS Transaction costs are related to the TRS Transaction (see Note 1). The Company
reimbursed the IH Manager for expenses incurred for the transition of 17 Hotel properties managed by Marriott to the IH Manager as part of the Marriott Tackback Transaction.

15. Discontinued Operations

In the third quarter of 2002, the Company classified one of its hotels
as held for sale. The Company ceased depreciation of the hotel. As a result of the held for sale classification, the Company reduced the carrying value of this hotel to its estimated fair value (less anticipated costs to sell) of $2,000 and
recognized a loss of $3,713. The Company sold this hotel in September 2003 and recognized a loss on the sale of $57.

In 2003, the Company
classified another one of its hotels as held for sale. In 2002, the Company recognized an impairment charge of $6,500 related to this hotel. The Company sold this hotel in January 2004 and recognized a gain on the sale of $1,029.

In 2004, the Company classified three additional hotels as held for sale, which were sold in 2005 for $21,300 and the Company recognized a gain on sales
of $1,501. In 2003, the Company recognized an impairment charge of $11.4 million related to two of these three Hotels. An additional loss of $380 was recognized for one of



F-22



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



the two hotels as a result of the held for sale classification in 2004. The Company recognized a loss on the third hotel that was held for sale of $246 in
2004. The Company sold a hotel in July 2004 and recognized a loss on the sale of $247. In 2003, the Company recognized an impairment charge of $3.8 million related to the hotel.

The following table sets forth the components of discontinued operations for the years ended December 31, 2005, 2004 and 2003 (in thousands):



|                                                 |  |      |        |   |      |   |        |      |  |   |         |  
|------------------------------------------------ |  | ---- | ------ | - | ---- | - | ------ | ---- |  | - | ------- | -
|                                                 |  | 2005 |        |   | 2004 |   |        | 2003 | 
|Hotel operating revenue                          |  | $    | 918    |   |      | $ | 9,168  |      |  | $ | 453     |  
|Percentage lease revenue                         |  |      |       |   |      |   | 74     |      |  |   | 5,726   |  
|Other income                                     |  |      | 28     |   |      |   | 79     |      |  |   | 72      |  
|Hotel operating expenses                         |  |      | (1,001 | ) |      |   | (6,283 | )    |  |   | (404    | )
|Depreciation                                     |  |      |       |   |      |   | (1,564 | )    |  |   | (2,636  | )
|Amortization of franchise fees                   |  |      | (2     | ) |      |   | (12    | )    |  |   | (13     | )
|Property taxes and insurance                     |  |      | (75    | ) |      |   | (453   | )    |  |   | (940    | )
|General and administrative                       |  |      |       |   |      |   | (3     | )    |  |   | (87     | )
|Gain (loss) on sale of Hotel                     |  |      | 1,501  |   |      |   | 782    |      |  |   | (57     | )
|Impairment on Hotels classified as held for sale |  |      |       |   |      |   | (626   | )    |  |   | (15,243 | )
|Other                                            |  |      |       |   |      |   | (33    | )    |  |   |        |  
|                                                 |  |      |        |   |      |   |        |      |  |   |         |  
|Discontinued operations                          |  | $    | 1,369  |   |      | $ | 1,129  |      |  | $ | (13,129 | )
|                                                 |  |      |        |   |      |   |        |      |  |   |         |  

16. Recently Issued Accounting Pronouncements

In December 2004, the FASB issued Statement of Financial Accounting Standards No. 123(R), Share-Based Payment (FAS 123(R)), which
requires companies to expense the estimated fair value of employee stock options and similar awards. On April 14, 2005, the SEC adopted a new rule amending the compliance dates for FAS 123R. In accordance with the new rule, the accounting provisions
of FAS 123R will be effective for the Company beginning in the first quarter of fiscal 2006. The Company tentatively expects to adopt the provision of FAS 123R using a modified prospective application. FAS 123R, which provides certain changes to the
method for valuing share-based compensation among other charges, will apply to new awards and to awards that are outstanding on the effective date and are subsequently modified or cancelled. Compensation expense for outstanding awards for which the
requisite service had not been rendered as of the effective date will be recognized over the remaining service period using the compensation cost calculated for pro forma purpose under FAS 123. The Company will adopt FAS 123(R) and it will be
effective for the first quarter of fiscal year 2006. The Company believes the pro forma disclosures in Note 10 Share Based Compensation provide an appropriate indicator of the level of expense that will be recognized in accordance with
FAS 123(R). However, the total expense recorded in future periods will depend on several variables, including the number of share-based awards that are granted and the fair value of those awards.

In June 2005, the FASB issued SFAS No. 154, Account Changes and Error Corrections, a replacement of APB Opinion No. 20 and FASB
Statement No. 3. SFAS 154 will become effective for accounting changes and corrections of errors made in fiscal year 2006. The adoption of this statement is not expected to affect the Companys consolidated financial statements.

In March 2005, FIN 47 was issued to clarify that the term conditional asset retirement obligation as used in FASB Statement No. 143,
Accounting for Asset Retirement Obligations, refers to a legal obligation to perform an asset retirement activity in which the timing and (or) method of settlement are conditional on a future event that may or may not be within the control of the
entity. The obligation to perform the asset retirement activity is unconditional even though uncertainty exists about the timing and (or) method of settlement. Thus, the timing and (or) method of settlement may be conditional on a future
event. Accordingly, an entity is required to



F-23



---

##### Table of Contents

Innkeepers USA Trust

Notes to Consolidated Financial Statements(Continued)



recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably
estimated. The fair value of a liability for the conditional asset retirement obligation should be recognized when incurred-generally upon acquisition, construction, or development and (or) through the normal operation of the
asset. Uncertainty about the timing and (or) method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists. Statement 143 acknowledges that in some
cases, sufficient information may not be available to reasonably estimate the fair value of an asset retirement obligation. This Interpretation also clarifies when an entity would have sufficient information to reasonably estimate the fair value of
an asset retirement obligation. The Company has adopted FIN 47 and determined that it had no impact as December 31, 2005.



F-24



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION

December 31, 2005



|                  |  |       |  |              |  |              |           |                                               |               |                                                  |            |                    |              |      |              |                    |               |  |              
|----------------- |  | ----- |  | ------------ |  | ------------ | --------- | --------------------------------------------- | ------------- | ------------------------------------------------ | ---------- | ------------------ | ------------ | ---- | ------------ | ------------------ | ------------- |  | -------------
|                  |  |       |  |              |  | Initial Cost |           | Cost Capitalization tosubsequent acquisitions |               | Gross Amount of which carried at close of period |            | Total             
|Description       |  | State |  | Encumbrances |  | Land         |           | Bldg. Improvements                            |               | Land                                             |            | Bldg. Improvements |              | Land |              | Bldg. Improvements |              
|Residence Inn:    |  |       |  |              |  |              |           |                                               |               |                                                  |            |                    |              |      |              |                    |               |  |              
|Addison RI        |  | TX    |  | 5            |  | $            | 1,000,000 |                                               | 11,914,340.03 |                                                  | 3,750.67   |                    | 489,541.89   |      | 1,003,750.67 |                    | 12,403,881.92 |  | 13,407,632.59
|Altamonte Springs |  | FL    |  | 5            |  |              | 1,329,300 |                                               | 7,089,659.74  |                                                  | 252,903.51 |                    | 2,175,167.20 |      | 1,582,203.51 |                    | 9,264,826.94  |  | 10,847,030.45
|Arlington         |  | TX    |  | 5            |  |              | 860,000   |                                               | 8,432,996.55  |                                                  | 18,824.98  |                    | 246,474.99   |      | 878,824.98   |                    | 8,679,471.54  |  | 9,558,296.52 
|Atlanta Downtown  |  | GA    |  | 5            |  |              | 1,550,000 |                                               | 14,926,907.63 |                                                  | 19,120.96  |                    | 4,241,361.03 |      | 1,569,120.96 |                    | 19,168,268.66 |  | 20,737,389.62
|Atlanta Peachtree |  | GA    |  |              |  |              | 947,880   |                                               | 9,116,451.98  |                                                  | 33,679.07  |                    | 22,396.28    |      | 981,559.07   |                    | 9,138,848.26  |  | 10,120,407.33
|Bellevue          |  | WA    |  | 4            |  |              | 3,115,050 |                                               | 16,935,703.34 |                                                  | 330,879.35 |                    | 2,372,284.92 |      | 3,445,929.35 |                    | 19,307,988.26 |  | 22,753,917.61
|Binghamton        |  | NY    |  | 2            |  |              | 720,000   |                                               | 5,293,909.09  |                                                  | 123,166.70 |                    | 1,629,161.99 |      | 843,166.70   |                    | 6,923,071.08  |  | 7,766,237.78 
|Bothell           |  | WA    |  |              |  |              | 1,913,750 |                                               | 9,410,434.06  |                                                  | 233,934.40 |                    | 1,219,457.59 |      | 2,147,684.40 |                    | 10,629,891.65 |  | 12,777,576.05
|Cherry Hill       |  | NJ    |  | 2            |  |              | 1,000,000 |                                               | 8,136,208.38  |                                                  | 97,311.97  |                    | 2,181,588.61 |      | 1,097,311.97 |                    | 10,317,796.99 |  | 11,415,108.96
|Columbus East     |  | OH    |  |              |  |              | 724,800   |                                               | 3,881,411.78  |                                                  | 126,441.50 |                    | 1,408,473.29 |      | 851,241.50   |                    | 5,289,885.07  |  | 6,141,126.57 
|Denver Downtown   |  | CO    |  | 2            |  |              | 1,210,000 |                                               | 8,005,614.67  |                                                  | 264,080.17 |                    | 3,900,990.92 |      | 1,474,080.17 |                    | 11,906,605.59 |  | 13,380,685.76
|Denver Tech       |  | CO    |  | 1            |  |              | 1,105,000 |                                               | 7,726,076.63  |                                                  | 198,401.08 |                    | 2,448,806.00 |      | 1,303,401.08 |                    | 10,174,882.63 |  | 11,478,283.71
|East Lansing      |  | MI    |  |              |  |              | 385,000   |                                               | 3,878,272.81  |                                                  | 165,630.28 |                    | 2,233,242.73 |      | 550,630.28   |                    | 6,111,515.54  |  | 6,662,145.82 
|Fort Wayne        |  | IN    |  |              |  |              | 751,650   |                                               | 4,018,611.15  |                                                  | 75,925.15  |                    | 1,155,183.84 |      | 827,575.15   |                    | 5,173,794.99  |  | 6,001,370.14 
|Fremont           |  | CA    |  | 1            |  |              | 1,000,000 |                                               | 4,684,094.23  |                                                  | 112,818.82 |                    | 1,777,783.35 |      | 1,112,818.82 |                    | 6,461,877.58  |  | 7,574,696.40 
|Gaithersburg      |  | MD    |  |              |  |              | 1,999,668 |                                               | 12,690,733.58 |                                                  | 6,211.18   |                    | 66,183.68    |      | 2,005,879.18 |                    | 12,756,917.26 |  | 14,762,796.44
|Grand Rapids      |  | MI    |  |              |  |              | 770,000   |                                               | 6,455,474.81  |                                                  | 131,054.38 |                    | 2,123,648.78 |      | 901,054.38   |                    | 8,579,123.59  |  | 9,480,177.97 
|Harrisburg        |  | PA    |  |              |  |              | 770,000   |                                               | 5,746,456.31  |                                                  | 50,915.52  |                    | 1,630,862.02 |      | 820,915.52   |                    | 7,377,318.33  |  | 8,198,233.85 
|Indianapolis      |  | IN    |  |              |  |              | 789,150   |                                               | 4,213,938.56  |                                                  | 115,830.10 |                    | 1,337,747.93 |      | 904,980.10   |                    | 5,551,686.49  |  | 6,456,666.59 
|Lexington KY      |  | KY    |  |              |  |              | 1,069,350 |                                               | 5,712,975.81  |                                                  | 272,353.85 |                    | 1,670,899.11 |      | 1,341,703.85 |                    | 7,383,874.92  |  | 8,725,578.77 
|Livonia           |  | MI    |  |              |  |              | 1,249,808 |                                               | 7,809,932.48  |                                                  | 24,844.82  |                    | 162,587.43   |      | 1,274,652.82 |                    | 7,972,519.91  |  | 9,247,172.73 
|Louisville RI     |  | KY    |  |              |  |              | 1,509,600 |                                               | 8,068,746.45  |                                                  | 163,541.99 |                    | 2,270,996.25 |      | 1,673,141.99 |                    | 10,339,742.70 |  | 12,012,884.69
|Lynnwood          |  | WA    |  | 4            |  |              | 2,295,000 |                                               | 12,520,748.64 |                                                  | 181,056.27 |                    | 846,027.51   |      | 2,476,056.27 |                    | 13,366,776.15 |  | 15,842,832.42
|Mountain View     |  | CA    |  | 1            |  |              | 3,700,000 |                                               | 12,297,251.37 |                                                  | 124,254.20 |                    | 2,523,388.22 |      | 3,824,254.20 |                    | 14,820,639.59 |  | 18,644,893.79
|Ontario           |  | CA    |  | 4            |  |              | 1,876,650 |                                               | 9,999,264.72  |                                                  | 181,120.59 |                    | 3,694,140.17 |      | 2,057,770.59 |                    | 13,693,404.89 |  | 15,751,175.48
|Portland ME       |  | ME    |  |              |  |              | 520,000   |                                               | 4,996,765.00  |                                                  | 25,647.82  |                    | 250,745.95   |      | 545,647.82   |                    | 5,247,510.95  |  | 5,793,158.77 
|Richmond NW       |  | VA    |  |              |  |              | 499,096   |                                               | 8,814,841.95  |                                                  |            |                    | 17,402.67    |      | 499,096.00   |                    | 8,832,244.62  |  | 9,331,340.62 
|Richmond          |  | VA    |  | 1            |  |              | 600,000   |                                               | 5,159,238.35  |                                                  | 128,590.50 |                    | 1,322,938.81 |      | 728,590.50   |                    | 6,482,177.16  |  | 7,210,767.66 
|Rosemont          |  | IL    |  |              |  |              | 1,996,608 |                                               | 17,346,703.97 |                                                  | 42,691.38  |                    | 56,499.73    |      | 2,039,299.38 |                    | 17,403,203.70 |  | 19,442,503.08
|Saddle River      |  | NJ    |  |              |  |              | 2,993,130 |                                               | 17,101,462.11 |                                                  |            |                    | 44,882.30    |      | 2,993,130.10 |                    | 17,146,344.41 |  | 20,139,474.51
|San Jose South    |  | CA    |  |              |  |              | 2,504,850 |                                               | 16,728,012.56 |                                                  | 8,598.00   |                    | 76,601.15    |      | 2,513,448.00 |                    | 16,804,613.71 |  | 19,318,061.71
|San Jose          |  | CA    |  | 1            |  |              | 1,350,000 |                                               | 5,819,759.18  |                                                  | 92,881.44  |                    | 1,661,457.61 |      | 1,442,881.44 |                    | 7,481,216.79  |  | 8,924,098.23 
|San Mateo         |  | CA    |  | 5            |  |              | 4,600,000 |                                               | 15,191,926.06 |                                                  | 184,132.70 |                    | 3,067,424.79 |      | 4,784,132.70 |                    | 18,259,350.85 |  | 23,043,483.55
|Shelton           |  | CT    |  | 5            |  |              | 1,560,000 |                                               | 8,182,331.26  |                                                  | 135,028.11 |                    | 2,622,072.97 |      | 1,695,028.11 |                    | 10,804,404.23 |  | 12,499,432.34
|Silicon Valley II |  | CA    |  | 6            |  |              | 5,450,000 |                                               | 29,054,525.16 |                                                  | 251,778.92 |                    | 3,856,939.04 |      | 5,701,778.92 |                    | 32,911,464.20 |  | 38,613,243.12
|Silicon Valley I  |  | CA    |  | 2            |  |              | 6,330,000 |                                               | 23,301,034.95 |                                                  | 177,193.01 |                    | 4,984,722.63 |      | 6,507,193.01 |                    | 28,285,757.58 |  | 34,792,950.59
|Troy Central      |  | MI    |  | 1            |  |              | 1,290,000 |                                               | 4,905,564.48  |                                                  | 301,163.62 |                    | 1,830,930.49 |      | 1,591,163.62 |                    | 6,736,494.97  |  | 8,327,658.59 
|Troy Southeast    |  | MI    |  | 1            |  |              | 760,000   |                                               | 7,257,009.75  |                                                  | 340,030.18 |                    | 1,242,989.44 |      | 1,100,030.18 |                    | 8,499,999.19  |  | 9,600,029.37 
|Tukwila           |  | WA    |  | 4            |  |              | 3,179,550 |                                               | 17,324,929.43 |                                                  | 178,093.68 |                    | 2,562,690.56 |      | 3,357,643.68 |                    | 19,887,619.99 |  | 23,245,263.67
|Tysons Corner    |  | VA    |  |              |  |              | 2,413,242 |                                               | 9,991,221.54  |                                                  | 7,250.00   |                    | 50,130.00    |      | 2,420,492.00 |                    | 10,041,351.54 |  | 12,461,843.54
|Wichita East      |  | KS    |  | 2            |  |              | 525,000   |                                               | 3,442,136.07  |                                                  | 107,020.52 |                    | 928,991.78   |      | 632,020.52   |                    | 4,371,127.85  |  | 5,003,148.37 
|WIndsor           |  | CT    |  | 1            |  |              | 1,150,000 |                                               | 4,742,177.73  |                                                  | 163,705.38 |                    | 1,730,755.02 |      | 1,313,705.38 |                    | 6,472,932.75  |  | 7,786,638.13 



F-25



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2005



|                  |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|----------------- |  | ----- |  | ------------ |  | ----------------------- |  | -------------- |  | ------------------- |  | ------------------ |  | -------------------------
|                  |  |       |  |              |  | Accumulated Deprecation |  | Net Book Value |  | Date ofConstruction |  | Date ofAcquisition |  | Life uponDepr. iscomputed
|Description       |  | State |  | Encumbrances |  |                         |  |                | 
|Residence Inn:    |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Addison RI        |  | TX    |  | 5            |  | 2,781,123.80            |  | 10,626,508.79  |  | 4/19/1996           |  | 2/1/1997           |  | 40                       
|Altamonte Springs |  | FL    |  | 5            |  | 2,262,678.43            |  | 8,584,352.02   |  | 5/20/1985           |  | 12/30/1997         |  | 40                       
|Arlington         |  | TX    |  | 5            |  | 2,003,444.15            |  | 7,554,852.37   |  | 7/23/1995           |  | 2/1/1997           |  | 40                       
|Atlanta Downtown  |  | GA    |  | 5            |  | 4,788,598.51            |  | 15,948,791.11  |  | 6/24/1996           |  | 11/1/1996          |  | 40                       
|Atlanta Peachtree |  | GA    |  |              |  | 1,704,327.84            |  | 8,416,079.49   |  | 7/14/1998           |  | 10/9/1998          |  | 40                       
|Bellevue          |  | WA    |  | 4            |  | 4,539,114.89            |  | 18,214,802.72  |  | 5/1/1984            |  | 1/14/1998          |  | 40                       
|Binghamton        |  | NY    |  | 2            |  | 1,894,104.75            |  | 5,872,133.03   |  | 11/1/1987           |  | 9/30/1994          |  | 40                       
|Bothell           |  | WA    |  |              |  | 2,398,679.61            |  | 10,378,896.44  |  | 5/1/1991            |  | 1/9/1998           |  | 40                       
|Cherry Hill       |  | NJ    |  | 2            |  | 2,519,304.75            |  | 8,895,804.21   |  | 8/25/1989           |  | 5/7/1989           |  | 40                       
|Columbus East     |  | OH    |  |              |  | 1,373,631.36            |  | 4,767,495.21   |  | 6/2/1986            |  | 6/2/1986           |  | 40                       
|Denver Downtown   |  | CO    |  | 2            |  | 3,151,893.10            |  | 10,228,792.66  |  | 6/1/1982            |  | 11/1/1996          |  | 40                       
|Denver Tech       |  | CO    |  | 1            |  | 3,115,746.38            |  | 8,362,537.33   |  | 5/1/1981            |  | 10/6/1995          |  | 40                       
|East Lansing      |  | MI    |  |              |  | 1,588,455.16            |  | 5,073,690.66   |  | 10/19/1984          |  | 11/1/1996          |  | 40                       
|Fort Wayne        |  | IN    |  |              |  | 1,033,101.94            |  | 4,968,268.20   |  | 12/14/1985          |  | 12/30/1997         |  | 40                       
|Fremont           |  | CA    |  | 1            |  | 1,809,462.63            |  | 5,765,233.77   |  | 5/1/1985            |  | 10/6/1995          |  | 40                       
|Gaithersburg      |  | MD    |  |              |  | 2,459,538.08            |  | 12,303,258.36  |  | 3/31/1998           |  | 7/10/1998          |  | 40                       
|Grand Rapids      |  | MI    |  |              |  | 2,333,416.94            |  | 7,146,761.03   |  | 1/1/1984            |  | 11/1/1996          |  | 40                       
|Harrisburg        |  | PA    |  |              |  | 1,819,357.15            |  | 6,378,876.70   |  | 9/22/1988           |  | 5/7/1996           |  | 40                       
|Indianapolis      |  | IN    |  |              |  | 1,301,320.73            |  | 5,155,345.86   |  | 8/1/1984            |  | 12/30/1997         |  | 40                       
|Lexington KY      |  | KY    |  |              |  | 1,792,738.09            |  | 6,932,840.68   |  | 11/1/1985           |  | 12/30/1997         |  | 40                       
|Livonia           |  | MI    |  |              |  | 1,387,264.50            |  | 7,859,908.23   |  | 9/22/1998           |  | 3/12/1999          |  | 40                       
|Louisville RI     |  | KY    |  |              |  | 2,496,921.62            |  | 9,515,963.07   |  | 3/1/1984            |  | 12/30/1997         |  | 40                       
|Lynnwood          |  | WA    |  | 4            |  | 3,015,908.49            |  | 12,826,923.93  |  | 5/1/1987            |  | 1/14/1998          |  | 40                       
|Mountain View     |  | CA    |  | 1            |  | 4,109,923.33            |  | 14,534,970.46  |  | 10/1/1985           |  | 10/6/1995          |  | 40                       
|Ontario           |  | CA    |  | 4            |  | 3,259,626.91            |  | 12,491,548.57  |  | 2/1/1986            |  | 12/30/1997         |  | 40                       
|Portland ME       |  | ME    |  |              |  | 1,258,080.65            |  | 4,535,078.12   |  | 3/8/1996            |  | 11/1/1996          |  | 40                       
|Richmond NW       |  | VA    |  |              |  | 1,546,159.33            |  | 7,785,181.29   |  | 8/4/1998            |  | 1/8/1999           |  | 40                       
|Richmond          |  | VA    |  | 1            |  | 1,801,588.08            |  | 5,409,179.58   |  | 11/1/1985           |  | 10/6/1995          |  | 40                       
|Rosemont          |  | IL    |  |              |  | 3,051,934.32            |  | 16,390,568.76  |  | 5/3/1998            |  | 1/8/1999           |  | 40                       
|Saddle River      |  | NJ    |  |              |  | 1,693,431.29            |  | 18,446,043.22  |  | 9/15/2002           |  | 9/15/2002          |  | 40                       
|San Jose South    |  | CA    |  |              |  | 3,091,853.29            |  | 16,226,208.42  |  | 8/11/1998           |  | 11/6/1998          |  | 40                       
|San Jose          |  | CA    |  | 1            |  | 2,039,352.40            |  | 6,884,745.83   |  | 3/1/1986            |  | 10/6/1995          |  | 40                       
|San Mateo         |  | CA    |  | 5            |  | 4,379,758.01            |  | 18,663,725.54  |  | 9/1/1985            |  | 11/1/1996          |  | 40                       
|Shelton           |  | CT    |  | 5            |  | 2,444,617.01            |  | 10,054,815.33  |  | 8/1/1988            |  | 10/31/1997         |  | 40                       
|Silicon Valley II |  | CA    |  | 6            |  | 8,590,343.25            |  | 30,022,899.87  |  | 5/15/1985           |  | 11/1/1996          |  | 40                       
|Silicon Valley I  |  | CA    |  | 2            |  | 7,156,375.03            |  | 27,636,575.56  |  | 10/3/1983           |  | 11/1/1996          |  | 40                       
|Troy Central      |  | MI    |  | 1            |  | 2,275,293.19            |  | 6,052,365.40   |  | 10/1/1985           |  | 10/6/1995          |  | 40                       
|Troy Southeast    |  | MI    |  | 1            |  | 2,516,235.49            |  | 7,083,793.88   |  | 10/1/1985           |  | 10/6/1995          |  | 40                       
|Tukwila           |  | WA    |  | 4            |  | 4,599,542.69            |  | 18,645,720.98  |  | 8/1/1985            |  | 1/14/1998          |  | 40                       
|Tysons Corner    |  | VA    |  |              |  | 2,151,676.64            |  | 10,310,166.90  |  | 1/8/2001            |  | 1/8/2001           |  | 40                       
|Wichita East      |  | KS    |  | 2            |  | 1,290,321.81            |  | 3,712,826.56   |  | 3/1/1981            |  | 11/1/1996          |  | 40                       
|WIndsor           |  | CT    |  | 1            |  | 1,684,264.41            |  | 6,102,373.72   |  | 9/1/1986            |  | 10/6/1995          |  | 40                       



F-26



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2005



|                          |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|------------------------- |  | ----- |  | ------------ |  | -------------- |  | ---------------------------------------------- |  | ------------------------------------------------ |  | ------------------ |  | -------------- |  | ------------------ |  | --------------
|                          |  |       |  |              |  | Initial Cost   |  | Cost Capitalization to subsequent acquisitions |  | Gross Amount of which carried at close of period |  | Total             
|Description               |  | State |  | Encumbrances |  | Land           |  | Bldg. Improvements                             |  | Land                                             |  | Bldg. Improvements |  | Land           |  | Bldg. Improvements | 
|Summerfield Suites:       |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Addison SS                |  | TX    |  | 3            |  | 1,470,000      |  | 11,923,133.35                                  |  | 2,137.94                                         |  | 65,484.29          |  | 1,472,137.94   |  | 11,988,617.64      |  | 13,460,755.58 
|Belmont                   |  | CA    |  | 4            |  | 2,900,000      |  | 16,345,230.29                                  |  | 13,334.00                                        |  | 159,859.89         |  | 2,913,334.00   |  | 16,505,090.18      |  | 19,418,424.18 
|El Segundo                |  | CA    |  | 3            |  | 1,970,000      |  | 11,389,219.71                                  |  | 4,636.12                                         |  | 41,353.96          |  | 1,834,636.12   |  | 11,430,573.67      |  | 13,265,209.79 
|Las Colinas               |  | TX    |  | 4            |  | 2,263,000      |  | 15,057,457.25                                  |  | 28,314.09                                        |  | 179,994.79         |  | 2,291,314.09   |  | 15,237,452.04      |  | 17,528,766.13 
|Mount Laurel              |  | NJ    |  | 3            |  | 400,000        |  | 11,207,732.72                                  |  | 10,033.00                                        |  | 385,717.83         |  | 410,033.00     |  | 11,593,450.55      |  | 12,003,483.55 
|Hampton Inn:              |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Albany                    |  | NY    |  | 3            |  | 850,000        |  | 7,978,825.71                                   |  | 57,783.25                                        |  | 562,297.52         |  | 907,783.25     |  | 8,541,123.23       |  | 9,448,906.48  
|Columbia                  |  | MD    |  |              |  |                |  | 7,686,266.09                                   |  |                                                  |  | 155,773.03         |  | 973,836.66     |  | 7,842,039.12       |  | 8,815,875.78  
|Germantown                |  | MD    |  |              |  | 920,000        |  | 4,942,875.46                                   |  | 97,052.22                                        |  | 2,886,754.25       |  | 1,017,052.22   |  | 7,829,629.71       |  | 8,846,681.93  
|Islandia                  |  | NY    |  | 2            |  | 920,000        |  | 4,873,258.39                                   |  | 151,892.19                                       |  | 1,657,840.13       |  | 1,071,892.19   |  | 6,531,098.52       |  | 7,602,990.71  
|Lombard                   |  | IL    |  | 3            |  | 600,000        |  | 6,602,163.61                                   |  | 128,875.67                                       |  | 1,397,249.55       |  | 728,875.67     |  | 7,999,413.16       |  | 8,728,288.83  
|Louisville HI             |  | KY    |  |              |  | 2,000,000      |  | 4,272,406.68                                   |  | 143,773.76                                       |  | 5,205,337.18       |  | 2,143,773.76   |  | 9,477,743.86       |  | 11,621,517.62 
|Naples                    |  | FL    |  | 2            |  | 690,000        |  | 4,777,890.87                                   |  | 33,363.86                                        |  | 816,675.32         |  | 723,363.86     |  | 5,594,566.19       |  | 6,317,930.05  
|Schaumburg                |  | IL    |  | 3            |  | 572,000        |  | 4,211,886.84                                   |  | 62,488.19                                        |  | 1,424,255.47       |  | 634,488.19     |  | 5,636,142.31       |  | 6,270,630.50  
|Tallahassee               |  | FL    |  | 2            |  | 500,000        |  | 4,253,649.61                                   |  | 66,371.26                                        |  | 947,967.90         |  | 566,371.26     |  | 5,201,617.51       |  | 5,767,988.77  
|West Palm Beach           |  | FL    |  |              |  |               |  | 3,954,039.37                                   |  | 150,624.03                                       |  | 1,139,273.99       |  | 150,624.03     |  | 5,093,313.36       |  | 5,243,937.39  
|Westchester               |  | IL    |  | 3            |  | 572,000        |  | 4,641,966.42                                   |  | 60,989.55                                        |  | 1,023,406.29       |  | 632,989.55     |  | 5,665,372.71       |  | 6,298,362.26  
|Willow Grove              |  | PA    |  |              |  | 1,110,000      |  | 8,376,544.63                                   |  | 52,441.40                                        |  | 1,076,382.33       |  | 1,162,441.40   |  | 9,452,926.96       |  | 10,615,368.36 
|Woburn                    |  | MA    |  |              |  |               |  | 2,731,793.19                                   |  | 62,205.84                                        |  | 3,159,177.89       |  | 62,205.84      |  | 5,890,971.08       |  | 5,953,176.92  
|Homewood Suites:          |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|San Antonio               |  | TX    |  |              |  | 2,350,000      |  | 17,273,793.20                                  |  |                                                  |  | 321,976.80         |  | 2,350,000.00   |  | 17,595,770.00      |  | 19,945,770.00 
|Sunrise Suites:           |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Tinton Falls              |  | NJ    |  |              |  | 750,000        |  | 4,606,383.76                                   |  |                                                  |  | 187,527.65         |  | 750,000.00     |  | 4,793,911.41       |  | 5,543,911.41  
|Four Points:              |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Fort Walton Beach         |  | FL    |  |              |  | 18,000,000     |  | 10,797,463.56                                  |  |                                                  |  | 783,347.35         |  | 18,000,000.00  |  | 11,580,810.91      |  | 29,580,810.91 
|Courtyard:                |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Fort Lauderdale           |  | FL    |  |              |  |               |  | 7,822,658.14                                   |  | 202,846.79                                       |  | 3,789,158.65       |  | 202,846.79     |  | 11,611,816.79      |  | 11,814,663.58 
|TownPlace Suites:         |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Horsham                   |  | PA    |  |              |  | 780,000        |  | 6,545,524.62                                   |  | 8,297.16                                         |  | 216,955.94         |  | 788,297.16     |  | 6,762,480.56       |  | 7,550,777.72  
|Doubletree:               |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Washington DC             |  | DC    |  |              |  | 6,097,250      |  | 15,253,239.82                                  |  |                                                  |  | 206,637.96         |  | 6,097,250.00   |  | 15,459,877.78      |  | 21,557,127.78 
|Other:                    |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Atlantic City             |  | NJ    |  |              |  | 3,525,650      |  | 4,826,112.43                                   |  | 12,225.00                                        |  | 379,211.06         |  | 3,537,875.00   |  | 5,205,323.49       |  | 8,743,198.49  
|Binghampton (Vacant Land) |  | NY    |  |              |  | 300,000        |  |                                                |  | 26,741.50                                        |  |                    |  | 326,741.50     |  |                    |  | 326,741.50    
|BulfinchKPA              |  | NY    |  |              |  |                |  | 15,550,182.56                                  |  |                                                  |  |                    |  | 3,559,178.12   |  | 15,550,182.56      |  | 19,109,360.68 
|Montvale                  |  | NJ    |  |              |  |                |  | 9,336,506.04                                   |  |                                                  |  | 4,600.13           |  | 7,813,797.50   |  | 9,341,106.17       |  | 17,154,903.67 
|Morristown-Westin         |  | NJ    |  |              |  |                |  | 19,631,400.60                                  |  | 60,717.30                                        |  | 335,514.01         |  | 10,436,717.30  |  | 19,966,914.61      |  | 30,403,631.91 
|Corporate                 |  |       |  |              |  |               |  |                                                |  |                                                  |  | 264,857.65         |  |                |  | 264,857.65         |  | 264,857.65    
|Valencia                  |  | CA    |  |              |  |                |  |                                                |  |                                                  |  | 25,029.65          |  |                |  | 25,029.65          |  | 25,029.65     
|                          |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               
|Grand Total(s)            |  | NJ    |  |              |  | 120,903,032.00 |  | 655,195,459.27                                 |  | 6,889,000.89                                     |  | 98,936,189.13      |  | 150,374,845.27 |  | 754,131,648.40     |  | 904,506,493.67
|                          |  |       |  |              |  |                |  |                                                |  |                                                  |  |                    |  |                |  |                    |  |               



F-27



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2005



|                          |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|------------------------- |  | ----- |  | ------------ |  | ----------------------- |  | -------------- |  | ------------------- |  | ------------------ |  | -------------------------
|                          |  |       |  |              |  | Accumulated Deprecation |  | Net Book Value |  | Date ofConstruction |  | Date ofAcquisition |  | Life uponDepr. iscomputed
|Description               |  | State |  | Encumbrances |  |                         |  |                | 
|Summerfield Suites:       |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Addison SS                |  | TX    |  | 3            |  | 2,559,545.09            |  | 10,901,210.49  |  | 2/19/1996           |  | 6/20/1997          |  | 40                       
|Belmont                   |  | CA    |  | 4            |  | 3,528,417.87            |  | 15,890,006.31  |  | 10/23/1995          |  | 6/20/1997          |  | 40                       
|El Segundo                |  | CA    |  | 3            |  | 2,437,448.32            |  | 10,827,761.47  |  | 3/6/1995            |  | 6/20/1997          |  | 40                       
|Las Colinas               |  | TX    |  | 4            |  | 3,307,531.10            |  | 14,221,235.03  |  | 2/21/1996           |  | 6/20/1997          |  | 40                       
|Mount Laurel              |  | NJ    |  | 3            |  | 2,434,376.78            |  | 9,569,106.77   |  | 8/18/1996           |  | 6/20/1997          |  | 40                       
|Hampton Inn:              |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Albany                    |  | NY    |  | 3            |  | 2,421,994.79            |  | 7,026,911.69   |  | 12/28/1990          |  | 9/30/1994          |  | 40                       
|Columbia                  |  | MD    |  |              |  | 198,130.19              |  | 8,617,745.59   |  |                     |  |                    |  |                          
|Germantown                |  | MD    |  |              |  | 3,363,265.13            |  | 5,483,416.80   |  | 1/11/1996           |  | 5/22/1995          |  | 40                       
|Islandia                  |  | NY    |  | 2            |  | 2,162,587.36            |  | 5,440,403.35   |  | 7/26/1988           |  | 9/30/1994          |  | 40                       
|Lombard                   |  | IL    |  | 3            |  | 1,859,670.78            |  | 6,868,618.05   |  | 9/16/1987           |  | 6/26/1997          |  | 40                       
|Louisville HI             |  | KY    |  |              |  | 243,050.65              |  | 11,378,466.97  |  |                     |  | 10/9/2004          |  | 40                       
|Naples                    |  | FL    |  | 2            |  | 1,706,299.02            |  | 4,611,631.03   |  | 11/19/1990          |  | 9/30/1994          |  | 40                       
|Schaumburg                |  | IL    |  | 3            |  | 1,293,860.16            |  | 4,976,770.34   |  | 12/9/1986           |  | 6/26/1997          |  | 40                       
|Tallahassee               |  | FL    |  | 2            |  | 1,447,355.30            |  | 4,320,633.47   |  | 4/5/1993            |  | 1/31/1995          |  | 40                       
|West Palm Beach           |  | FL    |  |              |  | 2,547,211.91            |  | 2,696,725.48   |  | 7/1/1986            |  | 9/30/1994          |  | 40                       
|Westchester               |  | IL    |  | 3            |  | 1,364,096.67            |  | 4,934,265.59   |  | 6/13/1988           |  | 6/26/1997          |  | 40                       
|Willow Grove              |  | PA    |  |              |  | 3,158,360.47            |  | 7,457,007.89   |  | 8/8/1991            |  | 9/30/1994          |  | 40                       
|Woburn                    |  | MA    |  |              |  | 3,314,746.42            |  | 2,638,430.50   |  | 5/6/1997            |  | 8/9/1996           |  | 40                       
|Homewood Suites:          |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|San Antonio               |  | TX    |  |              |  | 745,559.94              |  | 19,200,210.06  |  |                     |  |                    |  | 40                       
|Sunrise Suites:           |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Tinton Falls              |  | NJ    |  |              |  | 1,017,696.41            |  | 4,526,215.00   |  | 10/19/1993          |  | 6/20/1997          |  | 40                       
|Four Points:              |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Fort Walton Beach         |  | FL    |  |              |  | 997,670.66              |  | 28,583,140.25  |  | 2004                |  | 5/19/2004          |  | 40                       
|Courtyard:                |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Fort Lauderdale           |  | FL    |  |              |  | 4,620,239.27            |  | 7,194,424.31   |  | 3/2/1999            |  | 9/30/1994          |  | 40                       
|TownPlace Suites:         |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Horsham                   |  | PA    |  |              |  | 1,093,065.28            |  | 6,457,712.44   |  | 6/1/1999            |  | 5/20/1999          |  | 40                       
|Doubletree:               |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Washington DC             |  | DC    |  |              |  | 425,850.60              |  | 21,131,277.18  |  |                     |  | 12/28/2004         |  | 40                       
|Other:                    |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Atlantic City             |  | NJ    |  |              |  | 342,454.02              |  | 8,400,744.47   |  | 10/1/2004           |  | 6/1/2003           |  | 40                       
|Binghampton (Vacant Land) |  | NY    |  |              |  | 8,422.19                |  | 318,319.31     |  |                     |  | 1997               |  | 40                       
|BulfinchKPA              |  | NY    |  |              |  | 66,595.51               |  | 19,042,765.17  |  |                     |  | 11/14/2005         |  | 40                       
|Montvale                  |  | NJ    |  |              |  | 239,134.02              |  | 16,915,769.65  |  |                     |  | 1/31/2005          |  | 40                       
|Morristown-Westin         |  | NJ    |  |              |  | 340,895.32              |  | 30,062,736.59  |  |                     |  | 5/12/2005          |  | 40                       
|Corporate                 |  |       |  |              |  | 159,644.79              |  | 105,212.86     |  |                     |  | 1997               |  | 40                       
|Valencia                  |  | CA    |  |              |  | 424.93                  |  | 24,604.72      |  |                     |  |                    |  | 40                       
|                          |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          
|Grand Total(s)            |  | NJ    |  |              |  | 161,916,110.98          |  | 742,590,382.69 |  |                     |  |                    |  |                          
|                          |  |       |  |              |  |                         |  |                |  |                     |  |                    |  |                          



F-28



---

##### Table of Contents

INNKEEPERS USA TRUST

SCHEDULE 3REAL ESTATE AND ACCUMULATED DEPRECIATION(Continued)

December 31, 2005



---

Notes to Schedule 3Real Estate and Accumulated Depreciation



|1. | Collateral for $30 million term loan.
|-- | -------------------------------------

|2. | Collateral for $42 million term loan.
|-- | -------------------------------------

|3. | Collateral for $40 million term loan.
|-- | -------------------------------------

|4. | Collateral for $58 million term loan.
|-- | -------------------------------------

|5. | Collateral for $50 million term loan.
|-- | -------------------------------------

|6. | Collateral for $14 million mortgage note.
|-- | -----------------------------------------



|                                                                           |  |               |   |  |             |   |  |             |  
|-------------------------------------------------------------------------- |  | ------------- | - |  | ----------- | - |  | ----------- | -
|                                                                           |  | 2005          |   |  | 2004        |   |  | 2003        |  
|Cost of land and improvements, and buildings and improvements:             |  |               |   |  |             |   |  |             |  
|Balance at beginning of year                                               |  | 943,012,114   |   |  | 757,670,485 |   |  | 756,477,767 |  
|Additions                                                                  |  | 109,779,903   |   |  | 92,439,755  |   |  | 22,386,653  |  
|Disposals                                                                  |  | (32,394,662   | ) |  | (11,899,561 | ) |  | (16,388,952 | )
|Transfer to held for sale                                                |  |              |   |  | (23,064,538 | ) |  | (4,804,983  | )
|                                                                           |  |               |   |  |             |   |  |             |  
|Balance at end of year                                                     |  | 1,020,397,356 |   |  | 815,146,141 |   |  | 757,670,485 |  
|                                                                           |  |               |   |  |             |   |  |             |  
|Accumulated depreciation on land improvements, buildings and improvements: |  |               |   |  |             |   |  |             |  
|Balance at beginning of year                                               |  | 220,380,160   |   |  | 126,082,658 |   |  | 109,213,307 |  
|Additions                                                                  |  | 35,355,585    |   |  | 22,211,604  |   |  | 21,380,262  |  
|Disposals                                                                  |  | (25,596,679   | ) |  | (3,457,356  | ) |  | (2,649,457  | )
|Transfer to held for sale                                                |  |              |   |  | (12,527,512 | ) |  | (1,861,454  | )
|                                                                           |  |               |   |  |             |   |  |             |  
|Balance at end of year                                                     |  | 230,139,066   |   |  | 132,309,394 |   |  | 126,082,658 |  
|                                                                           |  |               |   |  |             |   |  |             |  



F-29



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



|              |  |                                                                         
|------------- |  | ------------------------------------------------------------------------
|              |  | INNKEEPERS USA TRUST                                                    
|              | 
|March 6, 2006 |  | /s/    JEFFREY H.
FISHER                                                
|              |  | Chief Executive Officer, President and Chairman of the Board of Trustees
|              | 
|March 6, 2006 |  | /s/    BRUCE
RIGGINS                                                    
|              |  | Chief Financial Officer (Principal Accounting and Financial Officer)    

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



|                                               |  |                                                                                             |  |              
|---------------------------------------------- |  | ------------------------------------------------------------------------------------------- |  | -------------
|SIGNATURE                                      |  | TITLE                                                                                       |  | DATE         
|/s/    JEFFREY H.
FISHER Jeffrey H. Fisher     |  | Chief Executive Officer, President and Chairman of the Board, (Principal Executive Officer) |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    BRUCE
RIGGINS Bruce Riggins             |  | Chief Financial Officer                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    MILES
BERGER Miles Berger               |  | Trustee                                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    RANDALL L.
CHURCHEY Randall L. Churchey |  | Trustee                                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    THOMAS J.
CROCKER Thomas J. Crocker     |  | Trustee                                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    JACK P.
DEBOER Jack P. DeBoer           |  | Trustee                                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    C. GERALD
GOLDSMITH C. Gerald Goldsmith |  | Trustee                                                                                     |  | March 6, 2006
|                                               |  |                                                                                            
|/s/    ROLF E.
RUHFUS Rolf E. Ruhfus           |  | Trustee                                                                                     |  | March 9, 2006
|                                               |  |                                                                                            
|/s/    JOEL F.
ZERMANS Joel F. Zemans          |  | Trustee                                                                                     |  | March 6, 2006





---

##### Table of Contents

RISK FACTORS

SOME OF THE INFORMATION YOU WILL FIND IN THIS ANNUAL REPORT ON FORM 10-K, AND IN OUR OTHER
FILINGS UNDER THE SECURITIES EXCHANGE ACT OF 1934 AND OUR PROSPECTUSES OR ANY PROSPECTUS SUPPLEMENTS, MAY CONTAIN FORWARD-LOOKING STATEMENTS. ALSO, DOCUMENTS SUBSEQUENTLY FILED BY US WITH THE SECURITIES AND EXCHANGE COMMISSION MAY
CONTAIN FORWARD-LOOKING STATEMENTS. YOU CAN IDENTIFY THESE TYPES OF STATEMENTS BY THEIR USE OF FORWARD-LOOKING WORDS SUCH AS MAY, SHOULD, COULD, PLANS, INTENDS, EXPECTS,
ANTICIPATES, ESTIMATES, PROJECTS, CONTINUES, IS DESIGNED TO, POTENTIAL OR OTHER SIMILAR WORDS. THESE TYPES OF STATEMENTS DISCUSS FUTURE EVENTS OR EXPECTATIONS OR CONTAIN
PROJECTIONS OR ESTIMATES. WHEN CONSIDERING THESE FORWARD-LOOKING STATEMENTS, YOU SHOULD KEEP IN MIND THE FOLLOWING RISK FACTORS, AS WELL AS OTHER FACTORS THAT ARE DESCRIBED IN OUR FILINGS WITH THE SEC FROM TIME TO TIME. THESE RISK FACTORS COULD
CAUSE OUR ACTUAL RESULTS TO DIFFER MATERIALLY AND ADVERSELY FROM THOSE CONTAINED IN OR IMPLIED BY ANY FORWARD-LOOKING STATEMENT. THE WORDS (A) THE COMPANY, WE, US, OUR, OURS AND WORDS
OF SIMILAR IMPORT REFER TO INNKEEPERS USA TRUST OR INNKEEPERS USA TRUST AND ITS CONSOLIDATED AFFILIATES, AS THE CONTEXT REQUIRES, (B) THE PARTNERSHIP REFERS TO INNKEEPERS USA LIMITED PARTNERSHIP, OR INNKEEPERS USA LIMITED
PARTNERSHIP AND ITS PARTNERSHIP SUBSIDIARIES, AS THE CONTEXT REQUIRES, OR (C) YOU OR YOUR REFERS TO INVESTORS OR PROSPECTIVE INVESTORS IN THE COMPANY. OTHER CAPITALIZED TERMS USED BUT NOT DEFINED IN THIS SECTION ARE
DEFINED IN THE FOREPART OF THIS ANNUAL REPORT ON FORM 10-K.

The following risk factors are not necessarily exhaustive, particularly as
to possible future events, and new risk factors may emerge periodically. Many things can happen that can cause our actual results to be very different than those we describe in our SEC filings. Any statements we make that are not historical facts
should be considered forward-looking statements. We make no promise to update any of our forward-looking statements, or to publicly release the results if we revise any of them.

We rely on others to operate our hotels.

In order for us to continue to qualify as a REIT,
third parties must operate our hotels. We lease all of our hotels to our TRSs, which in turn have entered into management agreements with Innkeepers Hospitality Management, Inc. (the IH Manager) or, in the case of one hotel, another
party, to manage our hotels. While we have some input into operating decisions for those hotels leased by our TRSs and operating under management agreements, we have less control than if we were managing the hotels ourselves. Even if we believe that
our hotels are not being operated efficiently, we may not be able to require an operator to change the way it operates our hotels. Jeffrey H. Fisher controls the IH Manager, and he is the Chief Executive Officer, President and Chairman of our Board
of Trustees. See Conflicts of interest and related party transactionsThe IH Lessee and the IH Manager below.

Terror events
and threats, recession and military action negatively affect the hotel industry and our results of operations and financial condition.

The events of September 11, 2001, the subsequent military actions in Afghanistan and Iraq and periodic terror alerts, coupled with a slowing U.S. economy, substantially negatively affected our business and results for a prolonged
period. We cannot predict how similar future events will directly or indirectly impact the hotel industry or our operating results in the future.

We also were particularly adversely affected by our concentration of hotels in California (and in the Silicon Valley area specifically) where the decline of technology companies and business was pronounced. We own 10 hotels that are
located in California. While business has recovered to some degree in these areas, results for



R-1



---

##### Table of Contents

the hotels in these areas continue to substantially lag the results achieved in the year 2000, The recovery in this area may continue to lag the recovery in
the economy in general. See Concentration of investment in California, New Jersey, the Pacific Northwest, Florida, Illinois, Texas and Michigan below.

Conflicts of interest and related party transactions.

Jeffrey H. Fisher and the IH
Manager. Jeffrey H. Fisher is our Chairman of the Board, Chief Executive Officer and President. Affiliates of Mr. Fisher contributed hotels to us on a favorable tax basis in connection with our initial public offering in 1994. The sale,
refinancing or prepayment of indebtedness secured by those hotels may trigger adverse tax consequences to Mr. Fisher. Conflicts of interest, therefore, exist between us and Mr. Fisher regarding any transaction involving those Hotels that
could trigger adverse tax consequences to Mr. Fisher or his affiliates.

All but one of our hotels is managed by the IH Manager, which
is owned by Mr. Fisher. In 2005, we paid the IH Manager management and accounting fees of approximately $7,993,000.

Each of our
management agreements with the IH Manager has an initial term of 10 years and may be renewed for two, five-year periods at the option of the IH Manager. The management agreements provide for a base management fee of 3% of gross revenues, an
accounting fee of $750 per month per hotel and an incentive management fee equal to 50% of hotel available cash flow. hotel available cash flow is, generally, gross hotel revenues less (a) hotel operating expenses, including franchise fees,
(b) the base management and accounting services fees and (c) base and percentage rent paid by our taxable REIT subsidiary lessees (TRS) to us. Under these management agreements, the IH Manager is not responsible for
any losses incurred by the TRSs (from Hotel operations or otherwise). The management agreements provide generally for a termination fee to be paid to the IH Manager upon certain terminations of a management agreement, including in connection with
the sale of the related Hotel. The termination fee is the fair market value of the management contract for the remainder of the then-current term. The cumulative amount of unpaid termination fees payable to the IH Manager at any time will be netted
against the fair market value of additional management contracts awarded to the IH Manager by the Company, and the Company will pay to the IH Manager any net amount due to the IH Manager that has been outstanding for more than 365 days. To date, no
termination fees have been paid to the IH Manager. The accounting services fee was $750 per month for each hotel in 2005.

Because
Mr. Fisher is our Chief Executive Officer, President and Chairman of the Board of Trustees, and controls the IH Manager, conflicts of interest do or may exist between Mr. Fisher and us regarding (a) enforcement of the terms of the
management agreements, (b) whether and on what terms management agreements will be renewed upon the expiration of their current terms, (c) whether and on what terms additional management contracts will be awarded to the IH Manager,
(d) whether Hotel properties will be sold and (e) the setting of rent formulas in the Percentage Leases (or re-setting rents in the case of expiring leases) between the Company and the TRS, which impacts the IH Managers incentive
management fees.

In 2005, the Company reimbursed the IH Manager $14,000 for shared personnel and services (which included human resources
and telephone costs).

We have from time to time engaged an affiliate of Hatchett Hospitality (Hatchett) to perform certain
renovation projects. During 2005, we entered into renovation contracts with the Hatchett affiliate costing $60,000. We may enter into additional renovation contracts with the Hatchett affiliate in 2006. The Hatchett affiliate is approximately 45%
owned by Equity Inns, Inc. (Equity). The IH Manager currently manages four Hotels owned by Equity. These contracts assisted the IH Manager in qualifying to manage the Companys Hotels under tax law applicable to a REIT.

The Company and the IH Manager replaced the majority of their corporate information technology (IT) infrastructure in 2003. The total cost
of the new IT infrastructure was approximately $1.0 million, which was



R-2



---

##### Table of Contents

initially funded by the Company. The Company, the IH Lessee and the IH Manager agreed to a cost sharing agreement, commencing in 2004, under which the
Company bears or reimburses the IH Lessee/IH Manager 50% of the total costs of operating and maintaining the IT function (including depreciation taken by the Company on the IT infrastructure). The Company paid or reimbursed the IH Lessee/IH Manager
a total of $315,000 for the IT function in 2005.

The IH Manager obtained an employee practices liability insurance policy which covers
Company employees. We reimbursed the IH Manager for one-third of the premium for this policy, which was $91,000 in 2005.

The IH Manager
maintains a health benefit plan in which our employees participate. Our reimbursement is based on the number of our employees participating in the plan and the coverage and benefit levels selected by those employees. We reimbursed the IH Manager
$105,000 for 2005 for our share of the costs of our employees participation in this plan.

In 2003, we entered into an agreement with
certain predecessors of the IH Manager (the IH Lessee, which was owned by Mr. Fisher) and affiliates of Marriott International, Inc. (Marriott) for a transaction under which the IH Lessee (a) converted the
agreements under which 17 of our hotels were managed by Marriott into long-term franchise agreements with Marriott and (b) became the manager of the hotels. Under the terms of the converted agreements, the IH Lessee agreed to pay Marriott
(1) a franchise royalty of 6.5% of room revenues for the first 10 years of each franchise agreement and 5% thereafter and (2) $850,000 plus 50% of aggregate available cash flow in excess of a specified threshold each year for 10 years,
beginning in 2004. The TRS (and therefore, indirectly, we) subsequently assumed the IH Lessees obligations under the franchise agreements described above, including the obligations to pay Marriott fees described above.

Conflicts may arise with respect to whether certain expenditures are classified as capital expenditures, which are capitalized by the Company and do not
immediately affect earnings, or repairs and maintenance, which are expensed as incurred and therefore reduce the amount available to be earned by the IH Manager as incentive management fees.

From time to time, the Company has engaged, and in the future may engage, a brokerage firm with which Mr. Fishers adult child is employed, in
connection with certain acquisitions and dispositions.

Under our management agreements, the IH Manager is generally responsible for
complying with our various franchise agreements, subject to our making sufficient funding available. As Mr. Fisher owns the IH Manager, conflicts of interest exist between us and Mr. Fisher regarding the IH Managers compliance with
franchise agreements or other actions or failures to act by the IH Manager which could result in liability to us or our TRS.

Jack P.
DeBoer. In November 1996, we acquired seven Residence Inn by Marriott Hotels (the DeBoer Hotels) from affiliates of Jack P. DeBoer (the DeBoer Group), including Rolf E. Ruhfus. Messrs. DeBoer and Ruhfus are members of our
Board of Trustees. The DeBoer Group received Class B preferred units of limited partnership interest in our operating partnership (Class B Preferred Units) in partial consideration for the acquisitions. Following the acquisition of the
DeBoer Hotels, Mr. DeBoer joined our Board of Trustees. We are required to nominate Mr. DeBoer for election to the Board and to support his nomination, except if Mr. DeBoer (a) acts or fails to act in a manner that the Board
deems detrimental to us and as a result of which the Board determines unanimously that it cannot nominate Mr. DeBoer, (b) ceases to own at least 25% of the Class B Preferred Units that he owned upon the closing of the acquisition of the
DeBoer Hotels acquisition or (c) is legally disqualified from serving as a trustee.

Due to the potential adverse tax consequences to
members of the DeBoer Group that may result from a sale of the DeBoer Hotels, we agreed that until November 1, 2006, (i) a taxable sale of a DeBoer Hotel will require the consent of the applicable members of the DeBoer Group and
(ii) we will maintain at all times outstanding



R-3



---

##### Table of Contents

indebtedness of at least approximately $40 million (the Required Indebtedness). The Required Indebtedness is subject to reduction upon the
occurrence of certain events, including the death of, or certain redemptions or taxable transfers of the Class B Preferred Units held by, members of the DeBoer Group. If we sell a DeBoer Hotel without the required consent or fail to maintain the
Required Indebtedness, we agreed to indemnify the applicable members of the DeBoer Group for certain resulting income tax liabilities, which could be substantial. Notwithstanding these indemnification rights, and particularly after the
indemnification period ends, conflicts of interest may exist between us and Mr. DeBoer regarding transactions involving the DeBoer Hotels that could trigger adverse tax consequences to some or all of the DeBoer Group.

Mr. DeBoer and certain of his affiliates have in the past, and continue to be, involved in the development of hotels, including extended-stay
hotels. Mr. DeBoer is currently the Chief Executive Officer and primary investor in the owner of the Value Place brand of extended-stay hotels. Hotels developed by Mr. DeBoer and his affiliates may compete with our hotels for guests, and
hotel companies with which Mr. DeBoer is affiliated may compete with us for acquisition opportunities and for qualified employees. Accordingly, our interests and those of Mr. DeBoer could be different in connection with matters relating to
our hotels or proposed acquisitions or developments that are competitive with hotels owned or being considered for acquisition or development by Mr. DeBoer and his affiliates.

Rolf E. Ruhfus. In June 1997, we acquired six hotels (the Summerfield Hotels) from affiliates of Rolf E. Ruhfus (the
Summerfield Group). The Summerfield Group received common units in our operating partnership in partial consideration for the acquisitions. Following the acquisition of the Summerfield Hotels, Mr. Ruhfus joined our board of
trustees. Due to the potential adverse tax consequences to members of the Summerfield Group that may result from a sale of the Summerfield Hotels, conflicts of interest may exist between us and Mr. Ruhfus regarding transactions involving the
Summerfield Hotels that could trigger adverse tax consequences to some or all of the Summerfield Group.

Mr. Ruhfus and certain of his
affiliates have in the past, and continue to be, involved in the development of hotels. An entity controlled by Mr. Ruhfus also owns the Sierra Suites brand, which is an upscale extended-stay hotel brand founded by Mr. Ruhfus. Affiliates
of Mr. Ruhfus own and operate several Sierra Suites hotels and Summerfield Suites hotels. Hotels developed by Mr. Ruhfus, including Sierra Suites, may compete with our hotels for guests and companies with which Mr. Ruhfus is
affiliated may compete with us for acquisition opportunities and for qualified employees. Accordingly, our interests and those of Mr. Ruhfus could be different in connection with matters relating to our hotels or proposed acquisitions that are
competitive with hotels owned or being considered for acquisition or development by affiliates of Mr. Ruhfus.

If we cannot obtain additional
financing, our growth will be limited.

We are required to distribute to our shareholders at least 90% of our taxable income each
year in order to continue to qualify as a REIT. As a result, our retained earnings available to fund acquisitions or development are nominal. We rely primarily upon the availability of debt or equity capital to fund these activities. Our ability to
grow through acquisitions or development of hotels will be limited if we cannot continue to obtain additional financing. Our ability to obtain more capital may also be limited by our Amended and Restated Declaration of Trust (as amended or
supplemented, our Declaration of Trust) which currently limits our outstanding indebtedness to 50% of our investment in Hotel properties at cost, and some of our loan agreements impose more restrictions. Market conditions may make it
difficult to obtain financing and we cannot assure you that we will be able to obtain additional debt or equity financing or that we will be able to obtain it on favorable terms.

We are subject to various risks related to our use of, and dependence on, debt.

The amount of
interest we have to pay on outstanding variable rate debt, such as our line of credit, increases as interest rates increase, which may decrease cash available for distribution to shareholders. We cannot assure you that we will be able to meet our
debt service obligations. If we do not meet our debt service obligations, we



R-4



---

##### Table of Contents

risk the loss of some or all of our assets to foreclosure. Changes in economic conditions and/or our financial results or prospects could (a) result in
higher interest rates on variable rate debt, (b) reduce the availability of debt financing generally or debt financing at favorable rates, (c) reduce cash available for distribution to shareholders and (d) increase the risk that we
could be forced to sell Hotels to repay debt, any of which could have a material adverse affect on us.

If we violate covenants in our debt
agreements, including under our line of credit, we could be required to repay all or a portion of our indebtedness before maturity at a time when we might be unable to arrange financing for such repayment on attractive terms, if at all. In that
event, (a) our access to cash flow from such properties may be restricted, (b) we risk foreclosure on our Hotels subject to the loan or (c) we may be forced to sell one or more Hotels on unfavorable terms. Violations of certain line
of credit covenants may result in our being unable to borrow unused amounts under our line of credit, even if repayment of some or all borrowings is not required.

In any event, financial covenants under our current or future debt obligations could impair our planned business strategies, by limiting our ability to borrow (a) beyond certain amounts or (b) for certain
purposes, even if we think that such a borrowing is in the Companys best interests.

Our ability to maintain our historic rate of distributions
to our shareholders is subject to fluctuations in our financial performance, operating results and capital improvement requirements.

As a real estate investment trust (REIT), we are required to distribute at least 90% of our taxable income each year to our shareholders. In the event of continued or future downturns in our operating results and financial performance or
unanticipated capital improvements to our Hotels, we may be unable to declare or pay distributions to our shareholders at historical rates, or at all. The timing and amount of distributions are in the sole discretion of our board of trustees, which
will consider, among other factors, our financial performance, debt service obligations and applicable debt covenants (if any), and capital expenditure requirements. From time to time, in the past, we have reduced our common share dividends
substantially and we cannot assure you either that we will continue to generate sufficient cash in order to fund distributions at the same rate as our historic rate (or to fund any distribution), or that our board of trustees will continue to
maintain our distributions at historic rates.

Among the factors which could adversely affect our results of operations and decrease our
distributions to shareholders are reduced hotel revenue; increases in operating expenses at the hotels leased to our TRSs; increased debt service requirements, including those resulting from higher interest rates on variable rate indebtedness; and
capital expenditures at our hotels, including capital expenditures required by the franchisors of our Hotels. Hotel revenue can decrease for a number of reasons, including increased competition from new hotels and decreased demand for hotel rooms.
These factors can reduce both occupancy and room rates at our hotels, which would directly affect us negatively by (a) reducing the hotel revenue that we recognize with respect to hotels leased to our TRSs and (b) correspondingly reducing
the profits (or increasing the loss) of hotels leased to our TRSs. Many of our expenses cannot be reduced in tandem with revenue declines, (or we may choose not to reduce them for competitive reasons), and certain expenses may increase while our
revenue declines. See Conflicts of interest and related party transactionsThe IH Lessee and the IH Manager above.

All dividends on our class C cumulative preferred shares must be paid or provided for on a current basis or we would not be able to pay dividends on common shares.

The increasing use of Internet travel intermediaries by consumers may adversely affect our profitability.

Some of our hotel rooms are booked through Internet travel intermediaries such as Travelocity.com, Expedia.com and Priceline.com. As these Internet
bookings increase, these intermediaries may be able to obtain higher commissions, reduced room rates or other significant concessions from us. Moreover, some Internet travel intermediaries offer hotel rooms as a commodity, by increasing the
importance of price and general indicators of



R-5



---

##### Table of Contents

quality (such as three-star downtown hotel) at the expense of brand identification. These intermediaries hope that consumers will eventually
develop brand loyalties to their reservation systems rather than to the lodging brands with which our hotels are affiliated. Although most of the business for our hotels is expected to be derived from traditional channels, if the amount of sales
made through Internet intermediaries increases significantly, room revenues may flatten or decrease and our profitability may be adversely affected.

Our ability to make distributions to shareholders may be affected by factors beyond our control.

Operating risks.Our hotels are subject to various operating risks common to the hotel industry, many of which are beyond our control, including the following:



| |  |  | our hotels compete with other hotel properties in their geographic markets and many of our competitors have substantial marketing and financial resources;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | over-building in our markets, which adversely affects occupancy and revenues at our hotels;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | dependence on business and commercial travelers and tourism; and
| | - |  | ----------------------------------------------------------------



| |  |  | adverse effects of general, regional and local economic conditions and increases in energy costs, labor costs or other expenses affecting travel, which may affect travel patterns
and reduce the number of business and commercial travelers and tourists.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

These factors could adversely affect our hotel
revenues and expenses, which in turn would adversely affect our ability to make distributions to our shareholders.

Concentration of
investment in California, New Jersey, the Pacific Northwest, Florida, Illinois, Texas and Michigan.A significant number of our hotels are located in California, most of which are in the greater San Francisco/Silicon Valley area. We also have a
significant concentration of hotels located in New Jersey, the Pacific Northwest and Michigan, as well as in the Chicago, Illinois and Dallas, Texas areas. Adverse events, such as economic recessions or natural disasters, including earthquakes,
hurricanes or high-wind, could cause a loss of revenues from these hotels, which may be significant as a result of our concentration of assets in these areas. We may not carry insurance coverage for these losses, or the insurance may be insufficient
to replace our investment or otherwise restore our economic position with respect to a hotel.

In 2001, technology businesses suffered a
substantial downturn, which dramatically reduced business travel. The Silicon Valley area, where 10 of our California hotels are located, is heavily dependent on the technology sector. Our concentration in California made the negative effects of the
economic recession on our business more pronounced as compared to some hotel companies with less concentration in California. While the economy in this area continues to improve currently, we cannot predict if or when our hotels in the Silicon
Valley area will perform to their pre-recession levels.

Capital expenditures.Our hotels have an ongoing need for renovations and
other capital improvements, including replacements, from time to time, of furniture, fixtures and equipment. The franchisors of our hotels may also require periodic capital improvements as a condition of keeping the franchise licenses. Generally, we
are responsible for the costs of these capital improvements, which give rise to the following risks:



| |  |  | cost overruns and delays;
| | - |  | -------------------------



| |  |  | renovations disrupt operations and displace revenue at the hotels, including revenue lost while rooms under renovation are out of service;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the cost of funding renovations and the possibility that financing for these renovations may not be available on attractive terms; and
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the risk that the return on our investment in these capital improvements will not be what we expect.
| | - |  | ----------------------------------------------------------------------------------------------------

We have in the past funded capital expenditures from cash flow from operations and, to a relatively small degree, by borrowing. There can be no assurance
that we will not need to borrow to fund future capital improvements.



R-6



---

##### Table of Contents

Competition for guests.The upscale extended-stay and mid-price segments of the Hotel business are
highly competitive. Our hotels compete on the basis of location, room rates and quality, service levels, reputation, and reservation systems, among many other factors. There are many competitors in our market segments, and many of them have
substantially greater marketing and financial resources than our operators or us. New hotels create new competitors, in some cases without corresponding increases in demand for hotel rooms. The result in some cases may be lower revenue, which would
result in lower cash available for distribution to shareholders.

Competition for acquisitions; sales.We compete for hotel
acquisitions with entities that have investment objectives similar to our objectives and have substantially greater financial resources or lower investment return requirements than we have. These entities generally may be able to accept higher
levels of debt, or otherwise may tolerate more risk than we think is prudent for us. They may also have better relations with franchisors, sellers or lenders. This competition could limit the number of suitable investment opportunities offered to
us. It may also increase the bargaining power of property owners seeking to sell to us, making it more difficult for us to acquire new properties on attractive terms.

We may decide to sell hotels, for a variety of reasons. We cannot assure you that we will be able to sell any hotels on favorable terms, or that hotels will not be sold for a loss. In 2005, we sold three hotels for
substantial tax losses.

Seasonality of Hotel business.The hotel industry is seasonal in nature. Generally, occupancy rates and
hotel revenues are greater in the second and third quarters than in the first and fourth quarters. This seasonality can cause quarterly fluctuations in our revenues.

Investment concentration in particular segments of single industry.Our entire business is hotel-related. Our current investment strategy is to own primarily upscale extended stay hotels, with a specific focus
on Residence Inn by Marriott Hotels, and limited service Hotels, primarily Hampton Inn Hotels. We have historically focused on hotels that appeal primarily to business travelers. We have not historically emphasized hotels that appeal to families or
leisure travelers. Adverse conditions in the hotel or travel industry, in our segments of the industry or in the Residence Inn by Marriott or Hampton Inn brands, will have a material adverse effect on our lease revenues and cash available for
distribution to our shareholders.

Expansion of investment focus. While we have historically focused our investments in
extended-stay and limited service hotels, we are not restricted from investing in other hotel-types or other geographic areas, including internationally. In 2004, the Company acquired the Sheraton Four Points Hotel in Ft. Walton Beach, FL, which is
a full service, beach front hotel in a resort area. In 2005, we acquired the Westin Hotel in Morristown, NJ, which is an upper upscale full service hotel. We may continue to expand our investment horizon. There are risks to such activity, including
that we have less experience acquiring, developing and owning, and the IH Manager has less experience operating, these kinds of hotels as compared to extended-stay or limited service hotels. We may also pursue opportunities to invest in hotels
outside of the US. Investing outside of the US carries certain additional risk, such as, legal, political, and currency risk, which we have no experience with. These risks could negatively affect our cash flow available for distribution and result
in the loss of some or all of our investment.

Our development activities may be more costly than we have anticipated.

As part of our growth strategy, we may develop additional hotels, which may include the re-development of existing buildings for Hotel use or the
substantial renovation and upgrading of an existing hotel that is then re-flagged to a different hotel brand. Development involves many substantial risks, which include the following:



| |  |  | actual development costs may exceed our budgeted or contracted amounts;
| | - |  | -----------------------------------------------------------------------



| |  |  | construction delays may prevent us from opening Hotels on schedule;
| | - |  | -------------------------------------------------------------------



| |  |  | we invest substantial capital without immediate corresponding income;
| | - |  | ---------------------------------------------------------------------



R-7



---

##### Table of Contents

| |  |  | we may not be able to obtain all necessary zoning, land use, building, occupancy and construction permits;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | our developed properties may not achieve our desired revenue or profit goals;
| | - |  | -----------------------------------------------------------------------------



| |  |  | we face intense competition for suitable development sites from competitors with greater financial resources than ours; and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------



| |  |  | we may incur substantial development costs and then have to abandon a development project before completion.
| | - |  | ------------------------------------------------------------------------------------------------------------

Investment risks in the real estate industry generally may result in capital losses and may adversely affect our ability to make distributions to our shareholders.

General risks of investing in real estate.Our investments in hotels are subject to varying degrees of risk that generally
arise from the ownership of real property. The underlying value of our real estate investments and our income and ability to make distributions to our shareholders depend upon the ability of the operators of our hotels to maintain or increase room
revenues. Both income from our hotels and our ability to make distributions may be adversely affected by changes beyond our control, including the following:



| |  |  | adverse changes in national and local economic and market conditions;
| | - |  | ---------------------------------------------------------------------



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



| |  |  | changes in governmental laws and regulations, fiscal policies and zoning ordinances and the related costs of compliance with laws and regulations, fiscal policies and ordinances;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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



| |  |  | changes in real property tax rates or assessments and other operating expenses;
| | - |  | -------------------------------------------------------------------------------



| |  |  | civil unrest, acts of God, including earthquakes, floods and other natural disasters (which may result in uninsured losses) and acts of war and terrorism;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the relative illiquidity of real estate investments (see Conflicts of interest and related party transactionsJeffrey H. Fisher, Jack P.
DeBoer and Rolf E. Ruhfus above); and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | other circumstances beyond our control.
| | - |  | ---------------------------------------

Uninsured and
underinsured losses.We, the IH Manager and the manager of our Sheraton Four Points Hotel in Ft. Walton Beach, FL have obtained property, casualty and other insurance with loss limits and coverage deemed reasonable by management (and with the
intent to satisfy the requirements of lenders and franchisors). In doing so, we have made decisions with respect to deductibles, policy limits and terms based on managements experience, our risk profile and loss history, the nature of our
Hotels and businesses, our and our operators loss prevention efforts and the cost of insurance. These judgments may prove to leave us with inadequate insurance coverage for any particular loss.

All of our hotels in California (and certain of our other hotels, such as our hotels in the Pacific Northwest) are located in areas that are subject to
earthquake activity. These hotels are located in areas of high seismic risk and some were constructed under pre-1985 building codes. No assurance can be given that an earthquake would not render significant damage to the hotels that have been
constructed in compliance with more recent building codes, or are in areas of lower seismic risk. Additionally, areas in Florida where several of our hotels are located may experience hurricane or high-wind activity. Our Sheraton Four Points Hotel
in Ft. Walton Beach FL, for instance, sustained substantial damage (though no structural damage) during Hurricane Jeanne in September 2004. That hotel and several others in Florida were impacted to varying degrees by one or more other hurricanes in
2004 and 2005. We have earthquake insurance on our hotels in California and wind insurance on certain of our hotels located in Florida. However, recovery under these policies is subject to substantial deductibles and complex calculations of lost
business income. There is no assurance that this insurance will fully fund the re-building or restoration of a hotel impacted by an earthquake, hurricane or high wind, or the income lost as a result of the damage. We have no coverage from damage
from earthquakes, floods or high wind caused by a terrorist attack.



R-8



---

##### Table of Contents

Our insurance policies include certain coverage for property losses caused by certain terrorist acts. The
Terrorism Risk Insurance Act of 2002 (Insurance Act), which became effective in November 2002, requires property and casualty insurers to offer terrorism insurance, for which they can charge additional premiums, and provides federal
funds to help insurers pay claims from terrorist attacks. We have accepted such coverage under our primary property insurance policies. Based on information provided by our insurance agent, we understand that coverage offered pursuant to the
Insurance Act applies, generally, to acts of terrorism on U.S. soil by foreign agents resulting in a total of more than $5 million of property and casualty insurance losses. Therefore, our understanding of the coverage offered pursuant to the
Insurance Act is that they exclude losses from terrorist acts on U.S. soil by foreign agents that result in a total of less than $5 million of losses. Also, our understanding is that all terrorist coverage, whether included in the primary insurance
policies or in the coverage offered under the Insurance Act, exclude coverage for losses from, among other things, acts of terrorism by U.S. based groups or individuals, nuclear devices and acts of war. The Insurance Act expired in December 2005 and
has been extended pursuant to the Terrorism Risk Insurance Extension Act, which was enacted to extend the coverage under the Insurance Act through December 31, 2007 and to make certain other changes in coverage. There is no assurance that the
Terrorism Risk Insurance Act will be renewed or that insurance against terrorist attacks will be available or affordable after 2007.

Various types of catastrophic losses may not be insurable (such as those resulting from war or a nuclear incident) or may not be economically insurable. In the event of a substantial loss, our insurance coverage may not cover the full
current market value or replacement cost of our lost investment. For instance, we do not carry insurance to protect specifically against damage caused by mold or environmental contamination. Inflation, changes in building codes and ordinances,
environmental considerations and other factors might cause insurance proceeds to be insufficient to fully replace or renovate a hotel after it has been damaged or destroyed.

Accordingly, there can be no assurance (1) that the insurance coverage that we and/or our lessees and operators have obtained will fully protect us
(or our lessees or operators) against insurable losses (i.e., losses may exceed coverage limits); (2) that we (or our lessees or operators) will not incur large deductibles that will adversely effect our earnings; (3) that we (or
our lessees or operators) will not incur losses from risks that are not insurable or that are not economically insurable; or (4) that our current insurance coverage will continue to be available at reasonable rates. As a result, one or more
large uninsured or underinsured losses could have a material adverse affect on us (or our lessees or operators).

Our lenders require us to
maintain certain insurance coverage. We believe that we have complied with the insurance maintenance requirements under the governing loan documents. However, a lender may disagree, in which case the lender could obtain additional coverage and seek
payment from us, or declare us in default under the loan documents. In the former case, we could spend more for insurance than we otherwise deem reasonable or necessary, or, in the latter case, we could be subjected to a foreclosure on hotels
collateralizing one or more loans. In addition, a material casualty to one or more hotels collateralizing loans may result in (a) the insurance company applying to the outstanding loan balance insurance proceeds that otherwise would be
available to repair the damage caused by the casualty, which would require us to fund the repairs through other sources, or (b) the lender foreclosing on the hotels if there is a material loss that is not insured.

Joint ventures and co-investments may limit our ability to manage or sell Hotels, which may adversely affect our result of operations.

We may joint venture or co-invest with other parties on hotel acquisitions or developments. There are inherent risks in such arrangements, including but
not limited to having to share control and seek our partners approval, disputes over control, strategy, or the timing or amount of maintenance or capital expenditures, conflicts regarding whether, when or at what price to sell the asset and
becoming subject to negative publicity, financial loss or legal liabilities due to the actions of our partners.



R-9



---

##### Table of Contents

Failure to comply with governmental regulations could affect our operating results.

Environmental matters.Under various federal, state and local laws and regulations, an owner or operator of real estate may be liable for the costs
of removal or remediation of certain hazardous or toxic substances on such property. The law often imposes liability whether or not the owner knew of, or was responsible for, the presence of hazardous substances. Furthermore, a person that arranges
for the disposal or transports for disposal or treatment a hazardous substance at a property owned by another may be liable for the costs of removal or remediation of hazardous substances released into the environment at that property. The costs of
remediation or removal of such substances may be very substantial, and the presence of such substances, or the failure to promptly remediate such substances, may adversely affect the owners ability to sell real estate or to borrow using such
real estate as collateral. We may be potentially liable for the costs discussed above, and these costs could be material and could affect the funds available for distribution to our shareholders.

Furthermore, various court decisions have established that third parties may recover damages for injury caused by release of hazardous substances and for
property contamination. For instance, a person exposed to asbestos while working at or staying in a Hotel may seek to recover damages if he or she suffers injury from the asbestos. Lastly, some of these environmental issues restrict the use of a
property or place conditions on various activities. One example is laws that require a business using chemicals to manage them carefully and to notify local officials if regulated spills occurs.

We generally obtain Phase I environmental site assessments (ESAs) on our hotels at the time of acquisition. The ESAs are intended to identify
potential environmental contamination. The ESAs include a historical review of the hotel, a review of certain public records, a preliminary investigation of the site and surrounding properties, screening for the presence of hazardous substances and
underground storage tanks, and the preparation and issuance of a written report. The ESAs that we have obtained did not include invasive procedures, such as soil sampling or ground water analysis.

It is possible that these ESAs do not reveal all environmental liabilities or that there are material environmental liabilities or compliance concerns
that we are not aware of. Moreover, in certain cases the ESAs revealed environmental conditions that required some remediation or with respect to which we implemented procedures to specifically manage an identified issue, as in the case of small
areas of non-friable asbestos commonly found in certain older building materials. The maintenance and removal of asbestos is highly regulated, and requires specific plans to manage asbestos in place and to remove it using certified contractors using
specialized equipments if it is, or there is a risk that it will become, disturbed during construction work or otherwise. We cannot assure you that (i) future laws, ordinances or regulations will not impose material environmental liability, or
(ii) the current environmental condition of a hotel will not be affected by the condition of properties in the vicinity of the Hotel (such as the presence of leaking underground storage tanks) or by third parties unrelated to us.

There is an increasing focus on the potential for litigation over claims that mold (or other airborne contaminants) has damaged buildings and had adverse
health effects. We have, infrequently, discovered relatively small amounts of mold-related damage in a limited number of our hotels, which we believe are generally caused by one or more water intrusions (e.g., a roof leak, plugged air
conditioner condensation lines, etc.). Mold (and certain other airborne contaminants) occurs naturally and is present in some quantity in virtually every structure, so we cannot assure you that it is not present, or will not in the future be
present, in our hotels, and it is possible that plaintiffs could successfully establish that mold (or another airborne contaminant) causes or exacerbates certain adverse health conditions. If any such potential plaintiffs (who could include Hotel
guests and employees) are successful, and mold (or another airborne contaminant) does occur in our hotels, we could incur liability, and such liability could be substantial. We generally have no insurance coverage for the cost of repairing or
replacing elements of a building or its contents that are affected by mold (or other environmental conditions), or for defending or disposing of such suits.

Americans with Disabilities Act.Under the Americans with Disabilities Act of 1990, or the ADA, all public accommodations must meet various federal requirements for access and use by disabled
persons. Many



R-10



---

##### Table of Contents

states also have similar requirements. Compliance with the ADAs requirements could require removal of access barriers, and our failure to comply could
result in the U.S. or a states government imposing fines or in private litigants winning damages against us. As substantial renovations are planned to all or any substantial part of a hotel, and in connection with the construction of any new
hotel or addition to an existing hotel, our policy is to consult a local architect to insure compliance with all applicable codes and ADA. While we take these and other steps to confirm that we comply substantially with the ADA, and several of our
hotels were constructed recently and incorporated ADA compliance into the original design, there is no assurance that we will not be required to make unplanned, substantial modifications to our hotel to comply with the ADA. If we are required to
make substantial modifications to our hotels, whether to comply with the ADA or other changes in governmental rules and regulations, our ability to make distributions to our shareholders could be adversely affected.

Fluctuations in property taxes and insurance costs can adversely affect our distributions to our shareholders.

Each of our hotels is subject to real and personal property taxes. These taxes on our Hotel properties may increase or decrease as tax rates change and as
the properties are assessed or reassessed by taxing authorities. If property taxes increase, our ability to make distributions to our shareholders could be adversely affected.

We carry insurance on all of our hotels and our business. The costs of property and casualty insurance carried by us and/or the IH Lessee rose
substantially in the insurance renewal cycles after September 11, 2001. More recently, the hurricanes that struck the US in 2004 and 2005 also affected the property insurance markets. Future terror-related events or natural disasters, as well
as any other future covered losses or other casualties at our hotels, may result in (a) future insurance cost increases, (b) our inability to obtain (or economically obtain) important insurance coverage and/or (c) an increased risk of
exposure to casualties if our insurance deductibles are substantially increased or the limits of our insurance coverage are substantially reduced. While in absolute dollars property tax is a much larger expense than insurance for us, our ability to
make distributions could be adversely affected if insurance costs increase. Please see Investment risks in the real estate industry generally may adversely affect our ability to make distributions to our shareholdersUninsured and
Underinsured losses above.

Franchise requirements could adversely affect distributions to our shareholders.

Our hotel operators must comply with operating standards and terms and conditions imposed by the franchisors of the hotel brands under which our hotels
operate. A franchisor may impose upgraded or new brand standards, such as substantially upgrading the bedding, enhancing the complimentary breakfast or increasing the value of guest awards under its frequent guest program, which can add
substantial expense for the hotel. The franchisors periodically inspect our hotels to confirm adherence to the franchisors operating standards. The failure of a hotel to maintain standards could result in the loss or cancellation of a
franchise license. We rely on our operators to conform to operational standards. The franchisors may also require us to make certain capital improvements to maintain the hotel in accordance with system standards, the cost of which can be
substantial. In addition, when the term of a franchise expires, the franchisor has no obligation to issue a new franchise. The loss of a franchise could have a material adverse effect on the operations or the underlying value of the affected hotel
because of the loss of associated name recognition, marketing support and centralized reservation systems provided by the franchisor. The loss of a franchise could also have a material adverse effect on cash available for distribution to
shareholders.

The names of the brands under which our hotels operate are registered trademarks of the respective owners of those brands,
and neither they nor any of their officers, directors, agents, employees, accountants or attorneys (i) have approved any disclosure in which they or the names of their brands appear or (ii) are responsible or liable for any of the content
of this document.

The ability of our board of trustees to change our major policies at any time may not be in your interest.

Our board of trustees determines many of our major corporate policies, including our acquisitions, dispositions, growth, operations and distribution
policies. The board of trustees may amend or revise these and other policies at any time without the vote or consent of our shareholders.



R-11



---

##### Table of Contents

Provisions of our Declaration of Trust and Maryland law may limit the ability of a third party to acquire control
of us.

Ownership limitation.Our Declaration of Trust provides that no person may directly or indirectly own more than 9.8%
of our common shares and preferred shares. This may prevent an acquisition of control of us by a third party without our board of trustees approval, even if shareholders believe the change of control is in their best interest. See Our
share ownership limitation may prevent certain transfers of our common shares below.

Staggered board of trustees.Under our
Declaration of Trust, our board of trustees has three classes of trustees. Trustees for each class are elected for staggered three-year terms and until their successors are elected and qualify. The staggered terms of our trustees may restrict the
ability to effect a change of control of us, even if shareholders believe a change of control is in their best interest. The staggered terms for our trustees may also discourage offers or other bids being made for our shares at a premium over the
market price.

Authority to issue preferred shares.Our Declaration of Trust authorizes the board of trustees to issue up to
20,000,000 preferred shares, and to establish the preferences, conversion or other rights, voting powers, restrictions, limitations as to dividends or distributions, qualifications, or terms or conditions of redemption of any preferred shares
issued. The issuance of preferred shares may discourage takeover offers for, or changes in control of our company, even if shareholders believe that such events may be in their best interest.

Maryland anti-takeover statutes. We are subject to various provisions of Maryland law placing restrictions and requiring compliance with various
procedures designed to protect the shareholders of Maryland REITs against unfair or coercive mergers and acquisitions. These restrictions and procedural requirements may discourage takeover offers for, or changes in control of our company, even if
shareholders believe that such events may be in their interest.

Business Combinations. Under Maryland law applicable to Maryland
REITs, certain business combinations (including certain mergers, consolidations, share exchanges and asset transfers and certain issuances and reclassifications of equity securities) with an Interested Shareholder are
prohibited for five years after the person becomes an Interested Shareholder. An Interested Shareholder is any person who beneficially owns 10% or more of the voting power of our shares or our affiliate who, at any time within the
two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of our outstanding voting shares, unless the board approved in advance the transaction by which he otherwise would have become an Interested
Shareholder. After the five-year prohibition, any such business combination must be recommended by the board and approved by at least (a) 80% of the votes entitled to be cast by shareholders and (b) two-thirds of votes entitled to be cast
by shareholders other than shares held by the Interested Shareholder, unless, among other conditions, shareholders receive a minimum price for their shares and the consideration is received in cash or in the same form as previously paid by the
Interested Shareholder for its shares. These provisions do not apply to business combinations that are approved by the board prior to the time that the person becomes an Interested Shareholder. This law applies to us.

Control Share Acquisitions. Maryland law as applicable to Maryland REITs provides that control shares acquired in a control
share acquisition have no voting rights except to the extent approved by a vote of two-thirds of the votes entitled to be cast on the matter, excluding shares of beneficial interest owned by the acquirer or by officers or by trustees who are
employees of the trust. Control shares are voting shares which, if aggregated with all shares previously acquired by the acquirer, would entitle the acquirer to exercise voting power in electing trustees within one of the following
ranges of voting power: (i) one-tenth or more but less than one-third, (ii) one-third or more but less than a majority, or (iii) a majority or more of all voting power. The control share acquisition statute does not apply (a) to
shares acquired in a merger, consolidation or share exchange if the trust is a party to the transaction or (b) to acquisitions approved or exempted by the declaration of trust or bylaws of the trust. Our Bylaws contain a provision exempting
from the control share acquisition statute any and all acquisitions by any person of our shares.



R-12



---

##### Table of Contents

Our failure to qualify as a REIT under the federal tax laws will result in substantial tax liability, which would
reduce the amount of cash available for distribution to our stockholders.

The federal income tax laws governing REITs are
complex. The REIT qualification requirements are complex. We have not obtained a ruling from the Internal Revenue Service that we qualify as a REIT. We cannot assure you that we will qualify as a REIT.

Failure to make distributions could subject us to tax. In order to qualify as a REIT, each year we must distribute to our shareholders at least
90% of our REIT taxable income. To the extent that we satisfy this distribution minimum, but distribute less than 100% of our taxable income, we will be subject to federal income tax on our undistributed taxable income. In addition, we will be
subject to a 4% nondeductible excise tax if the actual amount that we pay out to our shareholders year is less than the minimum amount specified under federal tax laws. Our only source of funds to make these distributions comes from our TRSs, which
in turn receives revenues from Hotel operations. Accordingly, we may be required to borrow money or sell assets to make distributions sufficient to enable us to pay out enough of our taxable income to satisfy the distribution requirement and to
avoid tax in a given year.

Failure to qualify as a REIT would subject us to federal income tax.If we fail to remain qualified as a
REIT in any taxable year, and do not qualify for certain statutory relief provisions, we will be subject to federal income tax. This would substantially reduce our income and cash available to pay distributions. The resulting tax liability might
cause us to borrow funds, sell some of our investments, or take other steps that could negatively affect our operating results in order to pay any such tax. Moreover, subject to certain exceptions, we generally would be disqualified from re-electing
treatment as a REIT until the fifth calendar year after the year in which we failed to qualify as a REIT.

Failure to qualify as a REIT
may cause us to reduce or eliminate shareholder distributions, and we may face increased difficulty in raising capital or obtaining financing. If we fail to qualify or remain qualified as a REIT, we may have to reduce or eliminate any
distributions to our shareholders in order to satisfy our income tax liabilities. Any distributions that we do make to our shareholders would be treated as taxable dividends to the extent of our current and accumulated earnings and profits. This
would negatively affect the market price of our shares. In addition, we may face increased difficulty in raising capital or obtaining financing if we fail to qualify or remain qualified as a REIT because of the resulting tax liability.

The formation of our TRS Lessee increases our overall tax liability. Our TRSs are subject to federal and state income tax. Accordingly,
although our ownership of our TRSs will allow us to receive the after-tax operating income from our hotels in addition to receiving rent, that operating income will be fully subject to income tax.

We will incur a 100% excise tax on transactions with our TRSs that are not conducted on an arms-length basis. For example, to the extent that the
rent paid by our TRSs to us exceeds an arms-length rental amount, such amount potentially will be subject to this excise tax. We intend that all transactions between us and our TRSs will be conducted on an arms-length basis and,
therefore, that the rent paid by our TRSs to us will not be subject to this excise tax.

We are subject to other tax liabilities.

Even as a REIT, we may be subject to certain federal, state and local taxes on our income and assets, such as tax on undistributed REIT taxable income
and alternative minimum tax. If we sell a property in a prohibited transaction, our gain from the sale would be subject to a 100% penalty tax. A prohibited transaction would be a sale of property, other than foreclosure property, held
primarily for sale to customers in the ordinary course of business. Our TRSs are fully taxable corporations and are required to pay federal and state taxes on their income.



R-13



---

##### Table of Contents

Complying with REIT requirements may force us to sell otherwise attractive investments.

To qualify as a REIT, we must satisfy certain requirements with respect to the character of our assets. If we fail to comply with these requirements at
the end of any calendar quarter, we must correct such failure within 30 days after the end of the calendar quarter (by, possibly, selling assets not withstanding their prospects as an investment) to avoid losing our REIT status. If we fail to
comply with these requirements at the end of any calendar quarter, and the failure exceeds a minimum threshold, we may be able to preserve our REIT status if (a) the failure was due to reasonable cause and not to willful neglect, (b) we
dispose of the assets causing the failure within six months after the last day of the quarter in which we identified the failure, (c) we file a schedule with the IRS describing each asset that caused the failure, and (d) we pay an
additional tax of the greater of $50,000 or the product of the highest applicable tax rate multiplied by the net income generated on those assets. As a result, we may be required to liquidate otherwise attractive investments.

Our share ownership limitation may prevent certain transfers of our shares.

In order to maintain our qualification as a REIT, not more than 50% in value of our outstanding shares of beneficial interest may be owned, directly or indirectly, by five or fewer individuals (as defined in the Code
to include certain entities). Our Declaration of Trust prohibits direct or indirect ownership (taking into account applicable ownership provisions of the Code) of more than 9.8% of the outstanding common shares or any other class or series of
outstanding shares of beneficial interest by any shareholder or group (the Ownership Limitation). Generally, the shares of beneficial interest owned by related or affiliated owners will be aggregated for purposes of the Ownership
Limitation. Any transfer of shares of beneficial interest that would prevent us from continuing to qualify as a REIT under the Code will be void ab initio,the intended transferee of such shares will be deemed never to have had an interest in
such shares, and such shares will be designated shares-in-trust. Further, we will be deemed to have been offered shares-in-trust for purchase at the lesser of the market price (as defined in the Declaration of Trust) on the date we
accept the offer and the price per share in the transaction that created such shares-in-trust (or, in the case of a gift, devise or non-transfer event (as defined in the Declaration of Trust), the market price on the date of such gift, devise or
non-transfer event). Therefore, the record holder of shares of beneficial interest in excess of the Ownership Limitation will experience a financial loss when such shares are purchased by us, if the market price falls between the date of purchase
and the date of redemption.

We have, in limited instances from time to time, permitted certain owners to own shares in excess of the
Ownership Limitation. The board of trustees has waived the Ownership Limitation for such owners after following procedures set out in our Declaration of Trust, under which the owners requesting the waivers provided certain information and our
counsel provided certain legal opinions. These waivers established levels of permissible share ownership for the owners requesting the waivers that are higher than the Ownership Limitation. If the owners acquire shares in excess of the higher
limits, those shares are subject to the risks described above in the absence of further waivers. The board of trustees is not obligated to grant such waivers and has no current intention to do so with respect to any owners who (individually or
aggregated as the Declaration of Trust requires) do not currently own shares in excess of the Ownership Limitation.



R-14



---

##### Table of Contents

LIST OF EXHIBITS. The exhibits required by Item 601 of Regulation S-K are listed below. Management
contracts or compensatory plans are filed as Exhibits 10.4, 10.5, and 10.6(a)  10.6(f).



|              |  |                                                                                                                                                                                                                                                                                                                   
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                           
|3.1(a)        |  | Amended and Restated Declaration of Trust of the Registrant (previously filed as Exhibit 3.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and
incorporated herein by reference).                                                                                              
|              | 
|3.1(b)        |  | Form of Articles Supplementary to the Declaration of Trust of Innkeepers USA Trust (incorporated by reference to Exhibit 4.2 to the Companys Registration Statement on Form 8-A filed
with the Commission on December 17, 2003).                                                                                 
|              | 
|3.2           |  | Bylaws of the Registrant (previously filed as Exhibit 3.2 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                                 
|              | 
|4.1(a)        |  | Form of Common Share Certificate (previously filed as Exhibit 4.1 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                         
|              | 
|4.1(b)        |  | Form of Preferred Share Certificate for 8.0% Series C Preferred Shares (previously filed as Exhibit 4.1 to the Companys Current Report on Form 8-K filed January 21, 2004, and
incorporated herein by reference).                                                                                                
|              | 
|10.1(a)       |  | Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership (previously filed as Exhibit 10.1-A to the Companys Annual Report on Form 10-K for the
year ended December 31, 1996, and incorporated herein by reference).                                                   
|              | 
|10.1(b)       |  | First Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 1, 1997 (previously filed as Exhibit 10.1(b) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).     
|              | 
|10.1(c)       |  | Second Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of July 23, 1997 (previously filed as Exhibit 10.1(c) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).   
|              | 
|10.1(d)       |  | Third Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of March 1, 1998 (previously filed as Exhibit 10.1(d) to the
Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).    
|              | 
|10.1(e)       |  | Fourth Amendment to Second Amended and Restated Agreement of Limited Partnership of Innkeepers USA Limited Partnership, dated as of January 20, 2004 (previously filed as Exhibit 10.1(e) to
the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).
|              | 
|10.2          |  | Form of Percentage Lease (previously filed as Exhibit 10.11 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated herein by
reference).                                                                                                                               
|              | 
|10.3          |  | Form of Right of First Refusal and Option to Purchase (previously filed as Exhibit 10.12 to the Companys Registration Statement on Form S-11, Registration No. 33-81362, and incorporated
herein by reference).                                                                                                  
|              | 
|10.4          |  | Innkeepers USA Trust 1994 Share Incentive Plan (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K filed on March 9, 2001, and incorporated herein by
reference).                                                                                                                       
|              | 
|10.5          |  | Innkeepers USA Trust Non-Employee Trustees Share Option Plan (previously filed as Exhibit 10.5 to the Companys Annual Report on Form 10-K for the year ended December 13, 1997, and
incorporated herein by reference).                                                                                          



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                          
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                  
|10.6(a)       |  | Employment Agreement of Jeffrey H. Fisher (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K/A filed on November 2, 2005, and incorporated herein by
reference).                                                                                                                                                                                                              
|              | 
|10.6(b)       |  | Performance Share Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.3 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                                                                                                         
|              | 
|10.6(c)       |  | Incentive Award and Cash Bonus Award Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated as of June 1, 2005 (previously filed as Exhibit 10.5 to the Companys Current
Report on Form 8-K/Afiled on November 2, 2005, and incorporated herein by reference).                                                                                                                             
|              | 
|10.6(d)       |  | Amended and Restated Severance Agreement between Innkeepers USA Trust and Bruce Riggins, dated as of January 1, 2006 (previously filed as Exhibit 1 to the Companys Current Report
on Form 8-K filed January 10, 2006, and incorporated herein by reference).                                                                                                                                           
|              | 
|10.6(e)       |  | Employment Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 2 to the Companys Current Report on Form 8-K/A filed on
November 2, 2005, and incorporated herein by reference).                                                                                                                                                            
|              | 
|10.6(f)       |  | Performance Share Award Agreement between Innkeepers USA Trust and Mark A. Murphy, dated as of June 1, 2005 (previously filed as Exhibit 10.4 to the Companys Current Report on Form
8-K/A filed on November 2, 2005, and incorporated herein by reference).                                                                                                                                            
|              | 
|10.7          |  | Form of Non-Compete Agreement between Innkeepers USA Trust and Jeffrey H. Fisher (previously filed as Exhibit 10.4 to the Companys Current Report on Form 8-K filed on August 12, 2003,
and incorporated herein by reference).                                                                                                                                                                          
|              | 
|10.8          |  | Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for the Hampton Inn - West Palm Beach, Florida (previously filed as Exhibit 10.4 to the
Companys registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).                                                                                          
|              | 
|10.9          |  | Consolidated Percentage Lease Agreement between Innkeepers USA Limited Partnership and Innkeepers Hospitality, Inc. for certain Hotels (previously filed as Exhibit 10.5 to the Companys
registration statement on Form S-11, Registration No. 33-95622, and incorporated herein by reference).                                                                                                         
|              | 
|10.10         |  | Credit Agreement, dated as of July 24, 2004, among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Wells Fargo Bank, N.A., Calyon New York Branch, Wachovia Bank, National
Association, PNC Bank, National Association and the lenders named therein (previously filed as Exhibit 10.10 to the Companys Current Report on Form 8-K filed July 28, 2004, and incorporated herein by reference).
|              | 
|10.11         |  | Seven Contribution Agreements, each dated as of September 16, 1996, between various partnerships and Innkeepers USA Limited Partnership for the seven DeBoer Hotels (previously filed as
Exhibits 2.1 - 2.7 to the Companys Form 8-K filed on November 22, 1996, and incorporated herein by reference).                                                                                                 
|              | 
|10.12         |  | Form of Contribution Agreement between a partnership subsidiary of Innkeepers USA Trust and a Summerfield Partnership (previously filed as Exhibit 10.1 to the Companys Form 8-K filed on
July 18, 1997, and incorporated herein by reference).                                                                                                                                                         
|              | 
|10.16         |  | Voting Agreement among Jeffrey H. Fisher, Innkeepers USA Trust, Innkeepers USA Limited Partnership, the Summerfield Contributing Partnerships, and the beneficial holders of Units issued to
the Summerfield Group, dated June 20, 1997 (previously filed as Exhibit 10.5 to the Companys Form 8-K filed on July 18, 1997, and incorporated herein by reference).                                       



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                            
|10.17         |  | Redemption and Registration Rights Agreement between Innkeepers USA Trust, Innkeepers USA Limited Partnership, the Summerfield Contributing Partnerships and the beneficial holders of Units
issued to the Summerfield Group dated as of June 20, 1997 (previously filed as Exhibit 10.6 to the Companys Form 8-K filed on July 18, 1997, and incorporated herein by reference).                                                                  
|              | 
|10.18         |  | Loan agreement, dated as of September 24, 1999, among Bank of America, N.A., as lender, and Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit
10.18 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                      
|              | 
|10.19         |  | Promissory Note, dated September 24, 1999, from Innkeepers RI Northwest, L.P. and Innkeepers Summerfield General, L.P. (previously filed as Exhibit 10.19 to the Companys Current Report
on Form 8-K filed March 9, 2001, and incorporated herein by reference).                                                                                                                                                                                  
|              | 
|10.20         |  | Promissory Note, dated December 28, 2000, from Innkeepers Residence Shelton, L.P., Innkeepers Residence Atlanta-Downtown, L.P., Innkeepers Residence Arlington (TX), L.P., Innkeepers Residence
Addison (TX), L.P., and Innkeepers RI Altamonte, L.P. to First Union National Bank (previously filed as Exhibit 10.20 to the Companys Current Report on Form 8-K filed March 9, 2001, and incorporated herein by reference).                      
|              | 
|10.21         |  | Form of Deed of Trust for the loan evidenced by the Promissory Note filed as Exhibit 10.21 (previously filed as Exhibit 10.19 to the Companys Current Report on Form 8-K filed
March 9, 2001, and incorporated herein by reference).                                                                                                                                                                                                              
|              | 
|10.22         |  | Loan Agreement, dated as of October 6, 1995, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership II, L.P., as borrower (previously filed as Exhibit 10.22
to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                           
|              | 
|10.23         |  | Promissory Note, dated as of October 6, 1995, from Innkeepers Financing Partnership II, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.23 to the Companys
Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                                                       
|              | 
|10.24         |  | Assumption and Release Agreement, dated as of November 1, 1996, between Innkeepers Residence Sili II, L.P. and Massachusetts Mutual Life Insurance Company (previously filed as Exhibit 10.24
to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                                             
|              | 
|10.25         |  | Deed of Trust and Security Agreement and Fixture Filing, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual
Life Insurance Company (previously filed as Exhibit 10.25 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                   
|              | 
|10.26         |  | Promissory Note, dated as of May 31, 1995, by Innkeepers Residence Sili II, L.P. (as successor to original borrower) in favor of Massachusetts Mutual Life Insurance Company (previously filed
as Exhibit 10.26 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                                                           
|              | 
|10.27         |  | Loan Agreement, dated as of March 5, 1997, between Nomura Asset Capital Corporation, as lender, and Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P.,
Innkeepers Residence Sili I, L.P. and Innkeepers Financing Partnership III, L.P., as borrowers (previously filed as Exhibit 10.27 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).
|              | 
|10.28         |  | Promissory Note, dated as of March 5, 1997, by Innkeepers Residence Denver-Downtown, L.P., Innkeepers Residence Wichita East, L.P., Innkeepers Residence Sili I, L.P. and Innkeepers Financing
Partnership III, L.P. to Nomura Asset Capital Corporation (previously filed as Exhibit 10.28 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                               



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                                                                                                                                                                                                              
|10.29         |  | Loan Agreement, dated as of February 19, 1998, between Nomura Asset Capital Corporation, as lender, and Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers
Westchester, L.P. and Innkeepers Summerfield General II, L.P., as borrowers (previously filed as Exhibit 10.29 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference
herein).                                   
|              | 
|10.30         |  | Promissory Note, dated as of February 19, 1998, by Innkeepers Financing Partnership IV, L.P., Innkeepers Schaumburg, L.P., Innkeepers Westchester, L.P., and Innkeepers Summerfield General II,
L.P., to Nomura Asset Capital Corporation (previously filed as Exhibit 10.30 to the Companys Annual Report on Form 10-K for the year ended December 31, 2002, and incorporated by reference herein).                                                                
|              | 
|10.31         |  | Master Lease Assignment Agreement, dated as of August 8, 2003, by and among Innkeepers USA Trust, Innkeepers USA Limited Partnership, Innkeepers Hospitality, Inc., Innkeepers Hospitality
Management, Inc., and various affiliates thereof (previously filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein)).                                                                             
|              | 
|10.32         |  | Form of Hotel Management Agreement between KPA Leaseco, Inc. and Innkeepers Hospitality Management, Inc. (previously filed as Exhibit 10.2 to the Companys Current Report on Form 8-K
filed August 12, 2003, and incorporated by reference herein).                                                                                                                                                                                                                 
|              | 
|10.33         |  | Form of Pooling and Cumulation Agreement by and among KPA Leaseco, Inc., KPA Leaseco II, Inc., KPA Leaseco III, Inc., KPA Leaseco IV, Inc., KPA Leaseco V, Inc. and Innkeepers Hospitality
Management, Inc. (previously filed as Exhibit 10.3 to the Companys Current Report on Form 8-K filed August 12, 2003, and incorporated by reference herein).                                                                                                              
|              | 
|10.34         |  | Omnibus Agreement for a 17-Hotel conversion, between Residence Inn by Marriott, Inc., TownePlace Management Corporation, affiliates of Marriott International, Inc., Innkeepers USA Trust and
several of its subsidiaries and Innkeepers Hospitality, Inc. and several of its affiliates (previously filed as Exhibit 10.31 to the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2003, and incorporated by reference
herein).              
|              | 
|10.35         |  | Lease Termination Agreement, dated as of February 27, 2004, among Summerfield KPA Lessee, L.P., Summerfield Hotel Leasing Company, L.P., Patriot American Hospitality Partnership,
Innkeepers Summerfield General, L.P., Innkeepers Summerfield General II, L.P. and Innkeepers Sunrise Tinton Falls, L.P (previously filed as Exhibit 10.35 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and
incorporated herein by reference).
|              | 
|10.36         |  | Form of Summerfield Suites by Wyndham Franchise Agreement to be applicable to Summerfield Suites by Wyndham Hotels in Addison, TX, Las Colinas, TX, Mt. Laurel, NJ, El Segundo, CA and Belmont,
CA (previously filed as Exhibit 10.36 to the Companys Annual Report on Form 10-K for the year ended December 31, 2003, and incorporated herein by reference).                                                                                                       
|              | 
|10.37         |  | First Amendment to Summerfield Suites by Wyndham Franchise Agreements referenced in Exhibit 10.36 above (previously filed as Exhibit 10.37 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2003, and incorporated herein by reference).                                                                                                                                                                                                  
|              | 
|10.38         |  | Indemnification Agreement between Innkeepers USA Trust and Bruce Riggins, dated July 20, 2005. (previously filed as Exhibit 1 to the Companys Quarterly Report on Form 10-Q for the
quarter ended June 30, 2005, and incorporated herein by reference).                                                                                                                                                                                                             
|              | 
|10.39         |  | Indemnification Agreement between Innkeepers USA Trust and Mark Murphy, dated October 12, 2004. (previously filed as Exhibit 10.39 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                          
|              | 
|10.40         |  | Indemnification Agreement between Innkeepers USA Trust and Miles Berger, dated October 12, 2004. (previously filed as Exhibit 10.40 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                                                                                                                                                                                                         



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                     
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibits                                                                                                                                                                                                                                                             
|10.41         |  | Indemnification Agreement between Innkeepers USA Trust and Thomas J. Crocker, dated October 12, 2004. (previously filed as Exhibit 10.41 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                   
|              | 
|10.42         |  | Indemnification Agreement between Innkeepers USA Trust and Jack P. DeBoer, dated October 12, 2004. (previously filed as Exhibit 10.42 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                      
|              | 
|10.43         |  | Indemnification Agreement between Innkeepers USA Trust and Randall L. Churchey, dated October 12, 2004. (previously filed as Exhibit 10.43 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                 
|              | 
|10.44         |  | Indemnification Agreement between Innkeepers USA Trust and C. Gerald Goldsmith, dated October 12, 2004. (previously filed as Exhibit 10.44 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                 
|              | 
|10.45         |  | Indemnification Agreement between Innkeepers USA Trust and Jeffrey H. Fisher, dated October 12, 2004. (previously filed as Exhibit 10.45 to the Companys Annual Report on Form 10-K for
the year ended December 31, 2004, and incorporated herein by reference).                   
|              | 
|10.46         |  | Indemnification Agreement between Innkeepers USA Trust and Rolf E. Ruhfus, dated October 12, 2004. (previously filed as Exhibit 10.46 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                      
|              | 
|10.47         |  | Indemnification Agreement between Innkeepers USA Trust and Joel F. Zemans, dated October 12, 2004. (previously filed as Exhibit 10.47 to the Companys Annual Report on Form 10-K for the
year ended December 31, 2004, and incorporated herein by reference).                      
|              | 
|10.49         |  | Sales Agreement, dated as of January 12, 2005, between Innkeepers USA Limited Partnership and Brinson Patrick Securities Corporation. (previously filed as Exhibit 1.1 to the Companys
current report of Form 8-K filed on January 19, 2005, and incorporated by reference herein).
|              | 
|21.1          |  | List of Subsidiaries of the Registrant. *                                                                                                                                                                                                                                           
|              | 
|23.1          |  | Consent of PricewaterhouseCoopers LLP. *                                                                                                                                                                                                                                            
|              | 
|31.1          |  | CEO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|              | 
|31.2          |  | CFO Certification, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.*                                                                                                                                                                                                      
|              | 
|32.1          |  | CEO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       
|              | 
|32.2          |  | CFO Certification, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*                                                                                                                                                                                                       

---

|* | Filed Herewith
|- | --------------