MeriStar H&R Operating Company, L.P.

CapStar Management Company, L.P.

  EquiStar Acquisition Corporation

MeriStar Hotels and Resorts, Inc.

Total

Balance, January 1, 1998

$

31,961

$

(1)

$

--

$

--

$

31,960

Net income through August 2, 1998  

695

7

--

--

702

Transfer of members’ capital

(32,656)

(6)

32,656

6

--

Net loss from August 3, 1998

    through December 31, 1998

--

--

(106)

(1)

(107)

Balance, December 31, 1998

--

--

32,550

5

32,555

Net income

--

--

878

9

887

Balance, December 31, 1999

--

--

33,428

14

33,442

Net loss

--

--

(20,052)

(203)

(20,255)

Balance, December 31, 2000

$

--

$

--

$

13,376

$

(189)

$

13,187