ALBUQUERQUE SUITE HOSPITALITY PROPERTIES FINANCIALS
For the Period Ended April 30, 2010
	JAN	FEB	MAR	1Q Total	APRIL	MAY	JUNE	2Q Total	JULY	AUG	SEPT	3Q Total	OCT	NOV	DEC	4Q Total	Year End

SUITES AVAILABLE
2002	3162	2856	3162	9180	3060	3162	3060	9282	3162	3162	3060	9384	3162	3060	3162	9384	37230
2003	3162	2856	3162	9180	3060	3162	3060	9282	3162	3162	3060	9384	3162	3060	3162	9384	37230
2004	3162	2929	3131	9222	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36997
2005	3162	2828	3131	9121	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36896
2006	3162	2828	3131	9121	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36896
2007	3162	2828	3131	9121	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36896
2008	3131	2929	3131	9191	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36966
2009	3131	2828	3131	9090	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36865
2010	3131	2828	3131	9090	3030	3131	3030	9191	3131	3131	3030	9292	3131	3030	3131	9292	36865
REVENUE SUITES
2002	1753	1538	2236	5527	2078	2484	2372	6934	2162	2321	2389	6872	2527	2062	1647	6236	25569
2003	1716	1782	2519	6017	2226	2315	2395	6936	2599	2269	1920	6788	2762	2146	1733	6641	26382
2004	1676	1914	2630	6220	2387	2132	2379	6898	2269	2262	2054	6585	2456	1969	1670	6095	25798
2005	1698	1989	2497	6184	2113	2130	2514	6757	2423	1985	2050	6458	2457	1610	1331	5398	24797
2006	1626	2114	2766	6506	2287	2057	2027	6371	2116	2393	2267	6776	2869	2140	1932	6941	26594
2007	1659	1931	2495	6085	2252	2308	2449	7009	2291	2207	2253	6751	2531	1909	1377	5817	25662
2008	1897	1794	2480	6171	2424	2431	2506	7361	2423	2506	2163	7092	2346	1696	1921	5963	26587
2009	2025	1968	2424	6417	2250	2427	2699	7376	2642	2672	2345	7659	2707	1926	2012	6645	28097
2010	1913	1835	2303	6051	2303	2363	2447	7113	2370	2405	2113	6888	2335	1761	1736	5832	25884
COMP SUITES
2002	22	21	61	104	38	83	87	208	87	67	25	179	40	20	39	99	590
2003	51	16	-	67	4	56	56	116	55	57	73	185	49	42	40	131	499
2004	36	66	54	156	73	65	69	207	58	46	90	194	30	38	47	115	672
2005	61	-	53	114	42	51	65	158	90	71	77	238	40	36	74	150	660
2006	49	72	81	202	39	58	65	162	81	65	49	195	21	38	54	113	672
2007	5	20	15	40	5	27	39	71	30	34	82	146	20	31	-	51	308
2008	41	40	16	97	28	54	95	177	48	56	64	168	30	30	31	91	533
2009	15	13	30	58	22	35	50	107	40	45	103	188	33	33	63	129	482
2010	22	15	39	76	23	30	40	93	40	40	75	155	30	25	25	80	404
OCCUPANCY PERCENT % (Revenue Suites only/Suites Available)
2002	55.4%	53.9%	70.7%	60.2%	67.9%	78.6%	77.5%	74.7%	68.4%	73.4%	78.1%	73.2%	79.9%	67.4%	52.1%	66.5%	68.7%
2003	54.3%	62.4%	79.7%	65.5%	72.7%	73.2%	78.3%	74.7%	82.2%	71.8%	62.7%	72.3%	87.3%	70.1%	54.8%	70.8%	70.9%
2004	53.0%	65.3%	84.0%	67.4%	78.8%	68.1%	78.5%	75.1%	72.5%	72.2%	67.8%	70.9%	78.4%	65.0%	53.3%	65.6%	69.7%
2005	53.7%	70.3%	79.8%	67.8%	69.7%	68.0%	83.0%	73.5%	77.4%	63.4%	67.7%	69.5%	78.5%	53.1%	42.5%	58.1%	67.2%
2006	51.4%	74.8%	88.3%	71.3%	75.5%	65.7%	66.9%	69.3%	67.6%	76.4%	74.8%	72.9%	91.6%	70.6%	61.7%	74.7%	72.1%
2007	52.5%	68.3%	79.7%	66.7%	74.3%	73.7%	80.8%	76.3%	73.2%	70.5%	74.4%	72.7%	80.8%	63.0%	44.0%	62.6%	69.6%
2008	60.6%	61.2%	79.2%	67.1%	80.0%	77.6%	82.7%	80.1%	77.4%	80.0%	71.4%	76.3%	74.9%	56.0%	61.4%	64.2%	71.9%
2009	64.7%	69.6%	77.4%	70.6%	74.3%	77.5%	89.1%	80.3%	84.4%	85.3%	77.4%	82.4%	86.5%	63.6%	64.3%	71.5%	76.2%
2010	61.1%	64.9%	73.6%	66.6%	76.0%	75.5%	80.8%	77.4%	75.7%	76.8%	69.7%	74.1%	74.6%	58.1%	55.4%	62.8%	70.2%
AVERAGE DAILY RATE (Room Revenue/Revenue Suites)
2002	$ 54.55	$ 55.81	$ 57.30	$ 56.02	$ 60.15	$ 60.76	$ 61.71	$ 60.90	$ 62.21	$ 62.38	$ 59.07	$ 61.17	$ 65.68	$ 55.51	$ 53.22	$ 59.03	$ 59.46
2003	$ 54.36	$ 54.74	$ 55.62	$ 55.00	$ 57.36	$ 58.05	$ 57.21	$ 57.54	$ 59.05	$ 61.06	$ 57.11	$ 59.18	$ 64.83	$ 55.34	$ 52.94	$ 58.66	$ 57.66
2004	$ 56.93	$ 57.98	$ 57.49	$ 57.49	$ 61.40	$ 63.60	$ 63.45	$ 62.79	$ 63.01	$ 62.92	$ 67.93	$ 64.51	$ 71.15	$ 61.73	$ 62.81	$ 65.82	$ 62.67
2005	$ 62.90	$ 63.14	$ 63.10	$ 63.06	$ 67.39	$ 65.57	$ 67.00	$ 66.67	$ 59.75	$ 73.88	$ 64.03	$ 65.45	$ 71.96	$ 69.07	$ 63.49	$ 69.01	$ 65.96
2006	$ 57.57	$ 55.56	$ 56.53	$ 56.48	$ 65.73	$ 72.15	$ 65.29	$ 67.66	$ 66.11	$ 58.44	$ 61.05	$ 61.71	$ 68.38	$ 58.16	$ 58.65	$ 62.52	$ 62.07
2007	$ 62.49	$ 61.01	$ 64.86	$ 62.99	$ 70.11	$ 67.15	$ 69.19	$ 68.81	$ 71.15	$ 79.02	$ 71.29	$ 73.77	$ 83.86	$ 73.12	$ 68.66	$ 76.74	$ 70.53
2008	$ 66.70	$ 69.99	$ 73.30	$ 70.31	$ 83.41	$ 75.16	$ 77.33	$ 78.62	$ 76.00	$ 77.37	$ 76.62	$ 76.68	$ 87.04	$ 71.67	$ 67.19	$ 76.27	$ 75.64
2009	$ 62.71	$ 66.60	$ 67.03	$ 65.53	$ 74.11	$ 69.03	$ 68.16	$ 70.26	$ 68.10	$ 70.31	$ 69.85	$ 69.41	$ 74.36	$ 63.44	$ 59.73	$ 66.76	$ 68.12
2010	$ 60.82	$ 62.44	$ 66.06	$ 63.31	$ 69.94	$ 72.79	$ 72.54	$ 71.78	$ 73.88	$ 71.73	$ 77.47	$ 74.23	$ 83.73	$ 70.36	$ 69.12	$ 75.34	$ 71.25
REVENUE PAR (Room Revenue/Suites Available)
2002	$ 30.24	$ 30.06	$ 40.52	$ 33.73	$ 40.85	$ 47.73	$ 47.84	$ 45.50	$ 42.54	$ 45.79	$ 46.11	$ 44.80	$ 52.49	$ 37.40	$ 27.72	$ 39.22	$ 40.84
2003	$ 29.50	$ 34.15	$ 44.31	$ 36.05	$ 41.72	$ 42.50	$ 44.78	$ 43.00	$ 48.54	$ 43.82	$ 35.84	$ 42.81	$ 56.63	$ 38.81	$ 29.01	$ 41.51	$ 40.86
2004	$ 30.17	$ 37.89	$ 48.29	$ 38.77	$ 48.37	$ 43.30	$ 49.82	$ 47.12	$ 45.66	$ 45.46	$ 46.05	$ 45.72	$ 55.81	$ 40.12	$ 33.50	$ 43.18	$ 43.70
2005	$ 33.78	$ 44.41	$ 50.32	$ 42.75	$ 47.00	$ 44.61	$ 55.59	$ 49.02	$ 46.24	$ 46.84	$ 43.32	$ 45.49	$ 56.47	$ 36.70	$ 26.99	$ 40.09	$ 44.33
2006	$ 29.60	$ 41.54	$ 49.94	$ 40.28	$ 49.61	$ 47.40	$ 43.68	$ 46.90	$ 44.68	$ 44.66	$ 45.68	$ 45.00	$ 62.66	$ 41.08	$ 36.19	$ 46.70	$ 44.74
2007	$ 32.79	$ 41.66	$ 51.68	$ 42.02	$ 52.11	$ 49.50	$ 55.93	$ 52.48	$ 52.06	$ 55.70	$ 53.01	$ 53.60	$ 67.79	$ 46.07	$ 30.19	$ 48.04	$ 49.06
2008	$ 40.41	$ 42.87	$ 58.06	$ 47.21	$ 66.73	$ 58.36	$ 63.95	$ 62.96	$ 58.82	$ 61.93	$ 54.70	$ 58.52	$ 65.22	$ 40.12	$ 41.22	$ 48.95	$ 54.41
2009	$ 40.56	$ 46.35	$ 51.89	$ 46.26	$ 55.04	$ 53.51	$ 60.72	$ 56.39	$ 57.47	$ 60.00	$ 54.06	$ 57.21	$ 64.29	$ 40.33	$ 38.38	$ 47.75	$ 51.92
2010	$ 37.16	$ 40.52	$ 48.59	$ 42.14	$ 53.16	$ 54.93	$ 58.58	$ 55.55	$ 55.92	$ 55.09	$ 54.03	$ 55.03	$ 62.44	$ 40.89	$ 38.33	$ 47.29	$ 50.03
ROOM REVENUE
2002	$ 95,632	$ 85,839	$ 128,125	$ 309,596	$ 124,995	$ 150,919	$ 146,377	$ 422,291	$ 134,502	$ 144,778	$ 141,107	$ 420,387	$ 165,971	$ 114,456	$ 87,657	$ 368,084	$ 1,520,358
2003	$ 93,276	$ 97,541	$ 140,114	$ 330,931	$ 127,675	$ 134,382	$ 137,025	$ 399,082	$ 153,479	$ 138,549	$ 109,660	$ 401,688	$ 179,050	$ 118,757	$ 91,745	$ 389,552	$ 1,521,253
2004	$ 95,407	$ 110,967	$ 151,198	$ 357,572	$ 146,550	$ 135,585	$ 150,958	$ 433,093	$ 142,977	$ 142,333	$ 139,521	$ 424,831	$ 174,735	$ 121,554	$ 104,894	$ 401,182	$ 1,616,678
2005	$ 106,809	$ 125,578	$ 157,566	$ 389,953	$ 142,402	$ 139,668	$ 168,429	$ 450,499	$ 144,770	$ 146,653	$ 131,266	$ 422,689	$ 176,810	$ 111,208	$ 84,504	$ 372,522	$ 1,635,663
2006	$ 93,609	$ 117,463	$ 156,367	$ 367,439	$ 150,322	$ 148,422	$ 132,337	$ 431,081	$ 139,887	$ 139,843	$ 138,398	$ 418,128	$ 196,191	$ 124,472	$ 113,307	$ 433,970	$ 1,650,618
2007	$ 103,668	$ 117,803	$ 161,822	$ 383,293	$ 157,888	$ 154,978	$ 169,456	$ 482,322	$ 162,996	$ 174,397	$ 160,615	$ 498,008	$ 212,258	$ 139,580	$ 94,538	$ 446,376	$ 1,809,999
2008	$ 126,538	$ 125,564	$ 181,780	$ 433,882	$ 202,190	$ 182,721	$ 193,780	$ 578,692	$ 184,151	$ 193,901	$ 165,732	$ 543,783	$ 204,192	$ 121,554	$ 129,066	$ 454,812	$ 2,011,168
2009	$ 126,992	$ 131,066	$ 162,476	$ 420,533	$ 166,758	$ 167,543	$ 183,968	$ 518,269	$ 179,933	$ 187,858	$ 163,796	$ 531,587	$ 201,291	$ 122,186	$ 120,175	$ 443,653	$ 1,914,043
2010	$ 116,355	$ 114,577	$ 152,137	$ 383,069	$ 161,082	$ 172,000	$ 177,500	$ 510,582	$ 175,100	$ 172,500	$ 163,700	$ 511,300	$ 195,500	$ 123,900	$ 120,000	$ 439,400	$ 1,844,351
GOP DOLLARS
2002	$ 2,513	$ 9,824	$ 42,529	$ 54,866	$ 27,529	$ 50,050	$ 56,839	$ 134,418	$ 34,997	$ 34,782	$ 45,325	$ 115,104	$ 64,456	$ 19,102	$ 8,256	$ 91,814	$ 396,202
2003	$ 20,967	$ 19,775	$ 51,231	$ 91,973	$ 27,081	$ 47,291	$ 55,433	$ 129,805	$ 62,383	$ 46,318	$ 10,461	$ 119,162	$ 86,349	$ 34,348	$ 7,291	$ 127,988	$ 468,928
2004	$ 6,652	$ 36,050	$ 56,180	$ 98,882	$ 47,393	$ 60,561	$ 57,814	$ 165,768	$ 52,263	$ 42,896	$ 54,529	$ 149,688	$ 44,494	$ 34,877	$ 18,705	$ 98,075	$ 512,413
2005	$ 10,408	$ 31,862	$ 42,130	$ 84,400	$ 58,621	$ 63,315	$ 57,979	$ 179,915	$ 46,626	$ 37,432	$ 48,463	$ 132,521	$ 54,643	$ 12,663	$ (18,281)	$ 49,025	$ 445,861
2006	$ 2,499	$ 24,724	$ 60,439	$ 87,662	$ 38,192	$ 41,693	$ 3,238	$ 83,123	$ 19,922	$ 51,887	$ 34,059	$ 105,868	$ 83,641	$ 17,593	$ 20,005	$ 121,239	$ 397,892
2007	$ (26,133)	$ 57,480	$ 60,596	$ 91,943	$ 48,346	$ 40,207	$ 49,210	$ 137,763	$ 58,843	$ 48,840	$ 58,914	$ 166,597	$ 105,070	$ 11,142	$ 10,519	$ 126,731	$ 523,034
2008	$ (29,254)	$ 62,375	$ 74,303	$ 107,425	$ 67,030	$ 69,494	$ 79,531	$ 216,055	$ 59,896	$ 71,515	$ 57,565	$ 188,977	$ 86,523	$ 22,301	$ 37,314	$ 146,139	$ 658,595
2009	$ 46,074	$ 38,867	$ 64,308	$ 149,249	$ 55,519	$ 54,303	$ 79,432	$ 189,253	$ 58,894	$ 74,076	$ 52,066	$ 185,035	$ 98,131	$ 25,756	$ 42,469	$ 166,356	$ 689,894
2010	$ 16,263	$ 21,685	$ 48,335	$ 86,283	$ 58,060	$ 62,691	$ 66,560	$ 187,311	$ 62,271	$ 61,431	$ 57,671	$ 181,373	$ 85,317	$ 24,183	$ 21,469	$ 130,969	$ 585,936
GOP % (GOP$/Room Revenue) Adjusted GOP %
2002	2.6%	11.4%	33.2%	17.7%	22.0%	33.2%	38.8%	31.8%	26.0%	24.0%	32.1%	27.4%	38.8%	16.7%	9.4%	24.9%	26.1%
2003	22.5%	20.3%	36.6%	27.8%	21.2%	35.2%	40.5%	32.5%	40.6%	33.4%	9.5%	29.7%	48.2%	28.9%	7.9%	32.9%	30.8%
2004	7.0%	32.5%	37.2%	27.7%	32.3%	44.7%	38.3%	38.3%	36.6%	30.1%	39.1%	35.2%	25.5%	28.7%	17.8%	24.4%	31.7%
2005	9.7%	25.4%	26.7%	21.6%	41.2%	45.3%	34.4%	39.9%	32.2%	25.5%	36.9%	31.4%	30.9%	11.4%	-21.6%	13.2%	27.3%
2006	2.7%	21.0%	38.7%	23.9%	25.4%	28.1%	2.4%	19.3%	14.2%	37.1%	24.6%	25.3%	42.6%	14.1%	17.7%	27.9%	24.1%
2007	-25.2%	48.8%	37.4%	24.0%	30.6%	25.9%	29.0%	28.6%	36.1%	28.0%	36.7%	33.5%	49.5%	8.0%	11.1%	28.4%	28.9%
2008	-23.1%	49.7%	40.9%	24.8%	33.2%	38.0%	41.0%	37.3%	32.5%	36.9%	34.7%	34.8%	42.4%	18.3%	28.9%	32.1%	32.7%
2009	36.3%	29.7%	39.6%	35.5%	33.3%	32.4%	43.2%	36.5%	32.7%	39.4%	31.8%	34.8%	48.8%	21.1%	35.3%	37.5%	36.0%
2010	14.0%	18.9%	31.8%	22.5%	36.0%	36.4%	37.5%	36.7%	35.6%	35.6%	35.2%	35.5%	43.6%	19.5%	17.9%	29.8%	31.8%
Note:	Actual figures through April 30 2010. Budget figures through December 2010.
	Land Lease Expense not included GOP calculation
	For Internal Use Only. Some figures have been adjusted for comparability purposes.