United States Bankruptcy Court Southern District of New York
United States Bankruptcy Court Southern District of New York
United States Bankruptcy Court Southern District of New York
Basta KIRKLAND & ELLIS LLP 601 Lexington Avenue New York, New York 10022-4611 Telephone: (212) 446-4800 Facsimile: (212) 446-4900 and Anup Sathy, P.C. Marc J. Carmel (admitted pro hac vice) KIRKLAND & ELLIS LLP 300 North LaSalle Chicago, Illinois 60654-3406 Telephone: (312) 862-2000 Facsimile: (312) 862-2200 Counsel to the Debtors and Debtors in Possession
__________________________________
Debtors.
MONTHLY OPERATING REPORT FOR THE PERIOD FROM SEPTEMBER 1- SEPTEMBER 30, 2010 The undersigned, having reviewed the attached report and being familiar with the Debtors' financial affairs, verifies under penalty of perjury that the information contained therein is complete, accurate, and truthful to the best of my knowledge.
_ __
The list of Debtors in these Chapter 11 Cases along with the last four digits of each Debtor's federal tax identification number can be found by VISitmg the Debtors' restmcturing website at www.omnimgt.com/innkeepers or by contacting Omni Management Group, LLC at Innkeepers USA Tmst c/o Omni Management Group, LLC, 16161 Ventura Boulevard, Suite C, PMB 606, Encino, Califomia 91436. The location of the Debtors' corporate headquarters and the service address for their affiliates is: c/o Innkeepers USA, 340 Royal Poinciana Way, Suite 306, Palm Beach, Florida 33480.
INNKEEPERS USA TRUST AND ITS AFFILIATED DEBTORS - INDEX TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS & SCHEDULES Index Combined Condensed Statements of Operations (Unaudited) for the Month Ending September 30, 2010........................................................................................................... 3 Combined Condensed Balance Sheet (Unaudited) as of September 30, 2010 ......................... 4 Notes to Combined Condensed Financial Statements (Unaudited) ................................. Note 1: General: Nature of Business and Basis of Presentation ............................ Note 2: Chapter 11 Cases and Proceedings ........................................................... Note 3: Certain Assets and Liabilities Subject to Compromise ............................ Note 4: General and Administrative Expenses and Reorganization Items ........... 5 5 5 6 7
Schedule of Total Disbursements by Debtor for September 1 through September 30, 2010 .................................................................................. 8 Debtors Questionnaire ............................................................................. 11
INNKEEPERS USA TRUST AND ITS AFFILIATED DEBTORS COMBINED CONDENSED STATEMENTS OF OPERATIONS (UNAUDITED)
Month Ending September 30, 2010 Revenue: Hotel Operating revenue: Rooms Food and beverage Telephone Other operating department Total Revenue Operating Expenses: Rooms Food and beverage Telephone Other General and administrative Franchise and marketing fees Amortization of deferred franchise conversion Advertising and promotions Utilities Repairs and maintenance Management fees Insurance Depreciation Amortization of franchise fees Ground rent Property taxes and insurance Corporate general and administrative Total operating expenses Operating income Other income Interest expenses Amortization of loan origination fees Net Income from continuing operations Reorganization items Net loss
5,177,156 803,056 217,650 340,118 2,301,168 1,640,807 150,006 862,467 1,450,928 1,471,589 496,952 109,373 4,773,799 29,735 50,696 1,297,009 904,940 22,077,449 2,530,142 69,550 (134,595) (67,317) 2,397,780 (6,809,195) (4,411,415)
The accompanying notes are an integral part of these combined condensed financial statements.
INNKEEPERS USA TRUST AND ITS AFFILIATED DEBTORS COMBINED CONDENSED BALANCE SHEET (UNAUDITED)
As of Se pte mbe r 30, 2010 ASSETS Invest ment in hot els: Land and improvements Buildings and improvement s Furniture and equipment Renovat ions in process 266,011,598 1,251,742,277 73,053,528 6,619,816 1,597,427,219 Accumulated depreciation Net invest ment in hot els (183,435,748) 1,413,991,471
Cash and cash equivalents Restricted cash and cash equivalent s Accounts receivable, net Prepaid and other Invest ment in unconsolidat ed entit y Deferred and other Total Asse ts
LIABILITIES AND SHAREHO LDERS EQ UITY Debt Accounts payable and accrued expenses Payable to manager Liabilities Subject t o Compromise T ot al Liabilities 55,604,380 29,379,693 398,510 1,435,261,049 1,520,643,632
Distributions payable
52,751,792
Shareholders Equit y: Series A Preferred shares Series C Preferred shares Series D Preferred shares Common shares Additional paid-in capital Unearned compensat ion Dist ributions in excess of earnings T ot al Shareholders Equity Total Liabil itie s and Share holde rs Equity 75,000,000 145,000,000 1,441,389 170,992 171,108,714 (118,054) (432,409,658) (39,806,617) 1,533,588,807
The accompanying notes are an integral part of these combined condensed financial statements.
INNKEEPERS USA TRUST AND ITS AFFILIATED DEBTORS NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS NOTE 1 - GENERAL Nature of the Business Innkeepers USA Trust (Innkeepers) is a self-administered real estate investment trust organized under the laws of Maryland and the direct subsidiary of debtor Grand Prix Holdings LLC and the direct or indirect parent of each of the other debtors and debtors in possession (collectively, the Debtors). The Debtors own and operate an expansive portfolio of 72 upscale and mid-priced extended-stay and select-service hotels, consisting of approximately 10,000 rooms, located in 20 states across the United States. The Debtors operate their hotels under premium, well-recognized brands, such as Marriott, Hyatt, Hilton, and others. On July 19, 2010 (the Petition Date), the Debtors each filed voluntary petitions for relief under chapter 11 of title 11 of the United States Code (the Bankruptcy Code) in the United States Bankruptcy Court for the Southern District of New York (the Bankruptcy Court) (see note 2). Basis of Presentation The accompanying consolidated financial statements of the Debtors have been prepared solely for the purpose of complying with the monthly reporting requirements of the Bankruptcy Court. The monthly information presented herein is unaudited and has been prepared from the books and records of the Debtors on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. Pursuant to accounting principles generally accepted in the United States of America (U.S. GAAP), certain prepetition liabilities of the Debtors have been reclassified as liabilities subject to compromise. Liabilities subject to compromise currently include the Debtors long-term indebtedness and amounts due to vendors for goods and services received before the Petition Date and, in the future, may include estimates for claims that arise in connection with the Debtors rejection of executory contracts and unexpired leases. The Debtors continue to analyze and reconcile these amounts; therefore, the amounts reflected herein are current estimates and subject to change as a result of additional analysis. Liabilities subject to compromise are distinguished from (i) prepetition liabilities that are estimated to be fully secured or subject to priority and (ii) postpetition liabilities of the Debtors. These consolidated financial statements are based on the Debtors consolidated financial statements as of and for the month ended September 30, 2010. These statements do not contain all disclosures that would be required for presentation in accordance with U.S. GAAP. NOTE 2 - CHAPTER 11 PROCEEDINGS The Debtors chapter 11 cases (the Chapter 11 Cases) have been consolidated for procedural purposes only and are being jointly administered under the caption In re Innkeepers USA Trust, et al., Case No. 10-13800 (Bankr. S.D.N.Y.). The Debtors continue to operate their business and manage their properties as debtors in possession pursuant to sections 1107(a) and 1108 of the Bankruptcy Code. Since the commencement of the Chapter 11 Cases, the Bankruptcy Court has authorized the Debtors to borrow up to $70,498,095 in debtor in possession financing pursuant to the terms of a $53,000,000 debtor-in-possession credit agreement between certain of the Debtors, collectively as borrowers, and Five Mile Pooling International LLC, as lender, and a $17,498,095 debtor-in-possession credit agreement between certain of the Debtors, collectively as borrowers, and Solar Finance Inc., as lender. The Bankruptcy Court has also authorized the Debtors to make certain payments on account of prepetition claims pursuant to various first day orders, including the payment of certain outstanding amounts owed in connection with the Debtors hotel management agreements and shared services agreements, sales, use, and occupancy taxes and fees owed to governmental units, outstanding employee wages, health benefits, and other employee obligations, as well as authority to continue to honor current customer programs. During the Debtors Chapter 11 Cases, transactions outside the ordinary course of business will require approval of the Bankruptcy Court.
As a consequence of the filing of the Chapter 11 Cases, pending litigation against the Debtors is generally subject to the automatic stay under section 362 of the Bankruptcy Court, and no party may take any action to collect prepetition claims except pursuant to an order of the Bankruptcy Court. The ultimate recovery by the Debtors creditors and shareholders on account of prepetition claims and interests, if any, will not be determined until confirmation and implementation of a plan of reorganization. No assurance can be given as to what recoveries, if any, will be afforded to these constituencies. A plan of reorganization could result in certain of the Debtors creditors and shareholders receiving little or no value for their claims against and interests in the Debtors. Because of such possibilities, the value of the Debtors indebtedness and equity is highly speculative. Accordingly, the Debtors urge that appropriate caution be exercised with respect to existing and future investments in any of these securities. As part of the Debtors emergence from bankruptcy protection, the Debtors may be required to adopt fresh start accounting in a future period. If fresh start accounting is applicable, the Debtors assets and liabilities will be recorded at fair value as of the fresh start reporting date. The fair value of the Debtors assets and liabilities as of such fresh start reporting date may differ materially from the recorded values of assets and liabilities on the Debtors balance sheets. Further, if fresh start accounting is required, the financial results of the Debtors after the application of fresh start accounting may be different from historical trends. For additional information regarding the Chapter 11 Cases, please refer to Innkeepers' website at www.innkeepersusa.com and to the website managed by Omni Management Group, the Debtors noticing and claims agent, at http://www.omnimgt.com/innkeepers. NOTE 3 - CERTAIN ASSETS AND LIABILITIES SUBJECT TO COMPROMISE Net Investment in Hotels Net Investment in Hotels is included in the accompanying balance sheets at its net book value, which was last determined during the Debtors annual testing performed in December 2009. Book value is not necessarily reflective of current value as of the date of this report, as current value is undetermined. Liabilities Debt The Debtors Prepetition Debt (as defined herein), included in the Debtors balance sheet under Liabilities Subject to Compromise, consists of the following (in thousands): Debt Name 9/30/2010 $13.7mm Anaheim CMBS Senior Mortgage Loan $13,173 $21.3mm Anaheim Lehman Mezzanine Loan $22,697 $24.2mm Merrill Lynch CMBS Mortgage Loan $24,501 $25.2mm Merrill Lynch CMBS Mortgage Loan $25,514 $25.6mm Merrill Lynch CMBS Mortgage Loan $25,919 $35.0mm Capmark CMBS Mortgage Loan $37,394 $37.6mm Capmark CMBS Mortgage Loan $38,083 $47.4mm Capmark CMBS Mortgage Loan $48,009 $121mm Floating Rate Lehman Mezzanine Loan $133,691 $238mm Floating Rate Lehman Senior Mortgage Loan $218,698 $825mm Fixed Rate CMBS Pool - LB-UBS 2007-C6 $418,165 $825mm Fixed Rate CMBS Pool - LB-UBS 2007-C7 $418,165 FMV Adjustment1 ($2,880) TOTAL* $1,421,129 * Subject to the terms of the Final Order Authorizing the Debtors to (i) Use the Adequate Protection Parties Cash Collateral and (ii) Provide Adequate Protection to the Adequate Protection Parties Pursuant to 11 U.S.C. 361, 362, and 363, entered by the Bankruptcy Court on September 2, 2010 [Docket No. 402].
The FMV Adjustment balance of $2,880 represents a fair market value adjustment on six mortgage loans that are amortized over the terms of the loans as a debit to interest expense.
The filing of the Chapter 11 Cases constituted an event of default under, or otherwise triggered repayment obligations with respect to, a number of debt instruments and agreements relating to direct and indirect financial obligations of the Debtors (collectively, the Prepetition Debt). As a result, obligations under the Prepetition Debt became automatically and immediately due and payable. The Debtors believe that any efforts to enforce the payment obligations under the Prepetition Debt have been stayed as a result of the filing of the Chapter 11 Cases. While operating in chapter 11, the Debtors ceased recording interest on the Prepetition Debt subject to compromise. NOTE 4 - REORGANIZATION ITEMS Reorganization items included net charges of $6.8 million in September 2010, which consisted primarily of professional fees associated with the Chapter 11 Cases.
SCHEDULE I SCHEDULE OF TOTAL DISBURSEMENTS BY DEBTOR FOR SEPTEMBER 1 THROUGH SEPTEMBER 30, 2010
INNKEEPERS USA TRUST AND RELATED C ASES: Se pte mbe r 30, 2010 Disburse me nts: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $600,668 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3rd Q uarte r, 2010 Disburse me nts: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $569,807 $960,925 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Q uarte rly Fe e s Due to the Unite d State Truste e 's O ffice : $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $4,875 $4,875 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325
C ase #:
C ase Name
081-10-13801 GP AC SUBLESSEE LLC 081-10-13803 GRAND PRIX ADDISON (RI) LLC 081-10-13804 GRAND PRIX ADDISON (SS) LLC 081-10-13805 GRAND PRIX ALBANY LLC 081-10-13806 GRAND PRIX ALT AMONT E LLC 081-10-13807 GRAND PRIX ANAHEIM ORANGE LESSEE LLC 081-10-13808 GRAND PRIX ARLINGT ON LLC 081-10-13809 GRAND PRIX AT LANT A (PEACHT REE CORNERS) LLC 081-10-13810 GRAND PRIX AT LANT A LLC 081-10-13811 GRAND PRIX AT LANT A CIT Y LLC 081-10-13812 GRAND PRIX BELLEVUE LLC 081-10-13813 GRAND PRIX BELMONT LLC 081-10-13814 GRAND PRIX BINGHAMT ON LLC 081-10-13815 GRAND PRIX BOT HELL LLC 081-10-13816 GRAND PRIX BULFINCH LLC 081-10-13817 GRAND PRIX CAMPBELL/ SAN JOSE LLC 081-10-13818 GRAND PRIX CHERRY HILL LLC 081-10-13819 GRAND PRIX CHICAGO LLC 081-10-13820 GRAND PRIX COLUMBIA LLC 081-10-13821 GRAND PRIX DENVER LLC 081-10-13822 GRAND PRIX EAST LANSING LLC 081-10-13823 GRAND PRIX EL SEGUNDO LLC 081-10-13824 GRAND PRIX ENGLEWOOD / DENVER SOUT H LLC 081-10-13825 GRAND PRIX FIXED LESSEE LLC 081-10-13826 GRAND PRIX FLOAT ING LESSEE LLC 081-10-13827 GRAND PRIX FREMONT LLC 081-10-13828 GRAND PRIX FT . LAUDERDALE LLC 081-10-13829 GRAND PRIX FT . WAYNE LLC 081-10-13830 GRAND PRIX GAIT HERSBURG LLC 081-10-13831 GRAND PRIX GENERAL LESSEE LLC 081-10-13832 GRAND PRIX GERMANT OWN LLC 081-10-13833 GRAND PRIX GRAND RAPIDS LLC 081-10-13834 GRAND PRIX HARRISBIRG LLC 081-10-13793 GRAND PRIX HOLDINGS LLC 081-10-13835 GRAND PRIX HORSHAM LLC 081-10-13837 GRAND PRIX IHM, INC. 081-10-13838 GRAND PRIX INDIANAPOLIS LLC 081-10-13839 GRAND PRIX ISLANDIA LLC
SCHEDULE I SCHEDULE OF TOTAL DISBURSEMENTS BY DEBTOR FOR SEPTEMBER 1 THROUGH SEPTEMBER 30, 2010
INNKEEPERS USA TRUST AND RELATED C ASES: Se pte mbe r 30, 2010 Di sburse me nts: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 3rd Q uarte r, 2010 Disburse me nts: $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Q uarte rl y Fe e s Due to the Unite d State Truste e 's O ffice : $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325 $325
C ase #: 081-10-13840 081-10-13841 081-10-13843 081-10-13844 081-10-13845 081-10-13846 081-10-13847 081-10-13798 081-10-13796 081-10-13848 081-10-13849 081-10-13850 081-10-13851 081-10-13852 081-10-13853 081-10-13854 081-10-13855 081-10-13856 081-10-13857 081-10-13858 081-10-13860 081-10-13861 081-10-13862 081-10-13864 081-10-13865 081-10-13866 081-10-13867 081-10-13868 081-10-13869 081-10-13870 081-10-13799 081-10-13871 081-10-13872 081-10-13874 081-10-13875 081-10-13876 081-10-13877 081-10-13878
C ase Name GRAND PRIX LAS COLINAS LLC GRAND PRIX LEXINGT ON LLC GRAND PRIX LIVONIA LLC GRAND PRIX LOMBARD LLC GRAND PRIX LOUISVILLE (RI) LLC GRAND PRIX LYNNWOOD LLC GRAND PRIX MEZZ BORROWER FIXED, LLC GRAND PRIX MEZZ BORROWER FLOAT ING, LLC GRAND PRIX MEZZ BORROWER FLOAT ING 2, LLC GRAND PRIX MEZZ BORROWER T ERM LLC GRAND PRIX MONT VALE LLC GRAND PRIX MORRIST OWN LLC GRAND PRIX MOUNT AIN VIEW LLC GRAND PRIX MT . LAUREL LLC GRAND PRIX NAPLES LLC GRAND PRIX ONT ARIO LESSEE LLC GRAND PRIX ONT ARIO LLC GRAND PRIX PORT LAND LLC GRAND PRIX RICHMOND (NORT HWEST ) LLC GRAND PRIX RICHMOND LLC GRAND PRIX RIGG LESSEE LLC GRAND PRIX RIMV LESSEE LLC GRAND PRIX ROCKVILLE LLC GRAND PRIX SADDLE RIVER LLC GRAND PRIX SAN JOSE LLC GRAND PRIX SAN MAT EO LLC GRAND PRIX SCHAUMBURG LLC GRAND PRIX SHELT ON LLC GRAND PRIX SILI I LLC GRAND PRIX SILI II LLC GRAND PRIX T ERM LESSEE LLC GRAND PRIX T ROY (CENT RAL) LLC GRAND PRIX T ROY (SE) LLC GRAND PRIX T UKWILA LLC GRAND PRIX WEST PALM BEACH LLC GRAND PRIX WEST CHEST ER LLC GRAND PRIX WILLOW GROVE LLC GRAND PRIX WINDSOR LLC
SCHEDULE I SCHEDULE OF TOTAL DISBURSEMENTS BY DEBTOR FOR SEPTEMBER 1 THROUGH SEPTEMBER 30, 2010
INNKEEPERS USA TRUST AND RELATED C ASES: Se pte mbe r 30, 2010 Disburse me nts: $0 $0 $7,221,077 $0 $0 $0 $26,583,893 $0 $0 $0 $0 $0 $0 $0 $0 $0 GRAND TO TALS: $34,405,638 3rd Q uarte r, 2010 Di sburse me nts: $0 $0 $10,654,987 $0 $0 $0 $46,937,891 $0 $0 $0 $0 $0 $0 $0 $0 $0 $59,123,610 Q uarte rly Fe e s Due to the Unite d State Truste e 's O ffi ce : $325 $325 $13,000 $325 $325 $325 $30,000 $325 $325 $325 $325 $325 $325 $325 $325 $325 $81,350
C ase #: 081-10-13879 081-10-13880 081-10-13794 081-10-13800 081-10-13881 081-10-13882 081-10-13883 081-10-13884 081-10-13885 081-10-13886 081-10-13887 081-10-13888 081-10-13889 081-10-13890 081-10-13892 081-10-13893
C ase Name GRAND PRIX WOBURN LLC INNKEEPERS FINANCIAL CORPORAT ION INNKEEPERS USA LIMIT ED PART NERSHIP INNKEEPERS USA T RUST KPA HI ONT ARIO LLC KPA HS ANAHEIM, LLC KPA LEASECO HOLDING INC. KPA LEASECO, INC. KPA RIGG, LLC KPA RIMV, LLC KPA SAN ANT ONIO, LLC KPA T YSONS CORNER RI, LLC KPA WASHINGT ON DC, LLC KPA/GP FT . WALT ON LLC KPA/GP LOUISVILLE (HI) LLC KPA/GP VALENCIA LLC
NOTES: Cash is managed as described in the Debtors Motion for the Entry of an Order Authorizing the Continued Use of (I) Existing Cash Management System, as Modified Herein, (II) Existing Bank Accounts, (III) Existing Business Forms, and (IV) Certain Existing Investment Guidelines [Docket No. 14] (the Cash Management Motion) and subject to the order entered by the Bankruptcy Court granting the Cash Management Motion on a final basis on September 2, 2010 [Docket No. 401]. The Debtors financial affairs are complex, and they operate their business as a comprehensive enterprise. Before the Petition Date, the Debtors maintained a cash management and disbursement system in the ordinary course of their business (the Cash Management System). Pursuant to the Debtors Cash Management System, cash disbursements are centralized and are made by four Debtor entities for the benefit of all operating affiliates. All of the Debtors hotels are managed by third-party property managers (the Property Managers),1 which contract with service providers and purchase substantially all services, goods, and materials utilized in the operation of the Debtors hotels. The Property Managers employ an aggregate of approximately 2,600 employees in connection with the operation of the hotels and the Debtors have approximately 30 employees. Thus, this Schedule I has been prepared, in large part, based upon the information and work product and/or representations made available to the Debtors and their advisors by representatives of the third-party Property Managers.
Island Hospitality Management, Inc. is the Property Manager for 70 of the Debtors 72 hotels. Dimension Development Company, Inc. and GF Management each are the Property Manager for one of the Debtors other hotels.
SCHEDULE II DEBTORS QUESTIONNAIRE* Yes 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 Have any assets been sold or transferred outside the normal course of business this reporting period? Have any funds been disbursed from any account other than a debtor in possession account this reporting period? ............................................................................................................................ Is the Debtor delinquent in the timely filing of any post-petition tax returns? .............................. Are workers compensation, general liability, or other necessary insurance coverages expired or cancelled, or has the Debtor received notice of expiration or cancellation of such policies?......... Is the Debtor delinquent in paying any insurance premium payment? .......................................... Have any payments been made on prepetition liabilities this reporting period? ........................... Are any post petition receivables (accounts, notes, or loans) due from related parties? ............... Are any post petition payroll taxes past due? ................................................................................ Are any postpetition State or Federal income taxes past due? ...................................................... Are any postpetition real estate taxes past due? ............................................................................. Are any other post petition taxes past due? .................................................................................... Have any pre-petition taxes been paid during this reporting period? .......................................... .. Are any amounts owed to post petition creditors delinquent? .................................................... .. Are any wage payments past due? .............................................................................................. .. Have any post petition loans been received by the Debtor from any party? ............................... .. Is the Debtor delinquent in paying any U.S. Trustee fees? ......................................................... .. Is the Debtor delinquent with any court ordered payments to attorneys or other professionals? .. Have the owners or shareholders received any compensation outside of the normal course of business? ... No X X(1) X X X X(2) X X X X X X(2) X(3) X X(4) X X X
* Unless otherwise indicated, answer is for the combined group of Debtors (see Note 1 herein). (1) Funds have been disbursed from existing operating accounts as authorized by the court order approving the Cash Management Motion. (2) An aggregate of approximately $282,000 has been paid in the reporting period by or on behalf of the Debtors with respect to pre-petition liabilities, as approved by the Bankruptcy Court. Such disbursements have been for outstanding amounts owed in connection with the Debtors hotel management agreements and shared services agreements, taxes and fees owed to governmental units, and outstanding employee wages, health benefits, and other employee obligations. (3) Does not include amounts that may be past due and for which the Debtors are reviewing billing discrepancies and/or contract terms. (4) As described in Note 3 herein, which description is incorporated into this response by reference, the Debtors are party to debtor-in-possession credit agreements in the amount of up to $70,498,095.