| Suite Chain Summary | |||||
| Cash or Cash to Mortgage Pricing | Existing Debt | Potential 35% Cash Down | Total Studios & Suites | ACTUAL 2010 Room Revenue | |
| Yuma | $ 11,950,000 | $ 5,000,000 | $ 4,182,500 | 169 | $ 2,518,456 |
| Tucson City Center | $ 10,500,000 | $ 5,655,000 | $ 3,675,000 | 269 | $ 2,357,430 |
| Tucson Oracle | $ 11,900,000 | $ 2,655,000 | $ 4,165,000 | 159 | $ 2,676,566 |
| Albuquerque | $ 5,900,000 | $ 1,435,000 | $ 2,065,000 | 102 | $ 1,880,564 |
| Tempe | $ 9,900,000 | $ 4,605,000 | $ 3,465,000 | 160 | $ 2,220,600 |
| Phoenix | $ 9,800,000 | $ 4,765,000 | $ 3,430,000 | 112 | $ 1,921,974 |
| Fort Worth | $ 4,750,000 | $ 1,565,000 | $ 1,662,500 | 168 | $ 1,201,169 |
| Totals | $ 64,700,000 | $ 25,680,000 | $ 22,645,000 | 1139 | $ 14,776,759 |