Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
K
;:J:r.iM on t
::.: .
: . -
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.._COMPANY
:, . ..... :: .. : . .,::.o .
... . '. $120mn\
CMBS
l':;i'/i
: .. : :-i ;; .
':'<Securitb.ation
. $2.7/$:1.4 billio1l':.;j;j:.:r
.
Hriteis: . .
.;
)'.bntario.ttl.J.(qrt
.
[3]
I
G)
I
~
()
0
z
Tl
0
m
z
--;
)>
r
z
z
I
s::
0
0
0
0
0
VJ
CJ1
VJ
(j)
Scenario Projection Assumptions
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.._COMPANY
In this presentation we are running a scenario where projections have been developed on a hotel-by-hotel
basis for the portfolio
- Management estimates financial performance will not return to 2007 levels for at least four to six years
- 2010 reflects management budget, with actual data for January and February
- Management anticipates 5-10 properties to be deflagged by 2015, regardless of PIPs
FISCAL YEAR 2010 - SCENARIO ASSUMPTIONS
ADR level assumptions range o f ~ $107-$113
- Slightly down from FY2009
- Downward estimates mainly due to price
pressure as a result of continued effects of
economic environment
Occupancy levels o f ~ 63% -67%, slightly down from
FY2009
RevPAR o f ~ $70-$75, down approximately 2%-4%
from FY2009 levels
Expenses in line with FY2007-FY2009 average
margins
Estimates take into consideration adjustments due
to cycle renovations
FISCAL YEAR 2011 - SCENARIO ASSUMPTIONS
ADR levels o f ~ $110-$116
Occupancy levels o f ~ 65%-70%, up from FY2010
and back at FY2009 levels
RevPAR o f ~ $74-$79, up approximately 4%-7%
from FY2010 levels
Expenses in line with FY2007-FY2009 average
margins
[ 4]
I
G)
I
r
-<
()
0
z
"'Tl
o'
m
z
-I
)>
r
z
z
I
5::
0
0
0
0
0
(.o.)
01
(.o.)
-....!
Consolidated Financial Overview
($in millions)
Consolidated
Filtancial
Key Operating Statistics:
ADR ($)
Growth
Occupancy(%)
Growth (bps)
RevPAR ($)
Growth
Revenue
Growth
Department Expenses
Gross Operating Income
Margin
Operating Expenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Corporate Expenses
Corporate EBIIDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
% ofRevenue
i:.\;,
$123
-
74.2%
-
$92
$337
83
$254
75.4%
110
$145
42.9%
17
$127
-
37.7%
11
$116
-
34.5%
$19
0
$19
5.5%
. :::2009A
$126
2.3%
72.8%
(141) bps
$92
0.4%
$352
4.3%
84
$268
76.2%
112
$156
44.3%
20
$136
6.9%
38.7%
12
$125
7.0%
35.4%
$19
0
$19
5.5%
$111
(11.8%)
67.2%
(565) bps
$75
(18.6%)
$290
(17.5%)
74
$216
74.6%
101
$115
39.6%
19
$96
(29.5%)
33.1%
12
$84
(32.2%)
29.1%
$16
0
$16
5.5%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.._COMPANY
$110
(0.8%)
65.5%
(168) bps
$72
(3.3%)
$282
(2.8%)
74
$209
73.9%
100
$109
38.5%
17
$91
(5.0%)
32.3%
9
$82
(2.7%)
29.1%
$21
24
$45
15.9%
_;:_,.;;:;:.;:i:-.:;:[i::;:ii:i:
20i1EC ::;':;,t:':
$113
2.6%
67.4%
195 bps
$76
5.7%
$288
2.1%
75
$213
73.8%
106
$107
37.1%
17
$90
(1.7%)
31.1%
9
$80
(2.1%)
27.9%
$29
21
$51
17.7%
[5]
I
G)
I
r
-<
0
0
z
..,
0
m
z
-I
)>
r
z
z
I
s::
0
0
0
0
0
w
01
w
(X)
Fixed Pool Financial Overview
($ in millions)
Fixed Pool'.
Financial Overview.
Key Operating Statistics:
ADR ($)
Growth
Occupancy (%)
Growth (bps)
RevPAR ($)
Growth
Revenue
Growth
Department Expenses
Gross Operating Income
Margin
Operating Expenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
% ofRevenue
$120
76.0%
$92
$195
41
$154
45.7%
63
$91
26.9%
10
$81
24.1%
$11
0
$11
3.2%
' : : : ~ Q O ~ ~ : :':::, ..i!
1
![
1
f!lt:H:;.;: .. Mo9A
$124
3.1%
74.1%
(191) bps
$92
0.6%
$197
0.8%
40
$157
44.6%
63
$94
26.7%
11
$83
2.3%
23.6%
$11
0
$11
3.1%
$109
(12.0%)
69.2%
(491) bps
$76
(17.8%)
$161
(18.1%)
35
$126
43.4%
56
$70
24.0%
10
$60
(28.1%)
20.6%
$9
0
$9
3.0%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.__COMl"ANY
$109
(0.7%)
68.2%
(101) bps
$74
(2.2%)
$158
(2.1%)
35
$123
43.6%
56
$67
23.8%
10
$58
(3.4%)
20.5%
$12
6
$18
6.3%
$111
2.2%
69.5%
129 bps
$77
4.1%
$164
4.1%
36
$128
44.3%
61
$67
23.1%
9
$57
(1.2%)
19.8%
$18
21
$39
13.6%
[ 6]
I
G)
I
~
()
0
z
,
0
m
z
--l
)>
r
z
z
I
s:
0
0
0
0
0
w
CJ'1
w
c.o
Floating Pool Financial Overview
($in millions)
Floating Pool
. Financial Overview
Key Operating Statistics:
ADR ($)
Growth
Occupancy(%)
Growth (bps)
RevPAR ($)
Growth
Revenue
Growth
Departn1entExpenses
Gross Operating Income
Margin
Operating Expenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
% ofRevenue
$118
66.7%
$78
$79
25
$54
16.0%
27
$26
7.8%
4
$22
6.6%
$4
0
$4
1.3%
$121
2.5%
67.7%
95 bps
$82
3.9%
$93
18.3%
28
$65
18.5%
31
$34
9.7%
5
$29
30.3%
8.3%
$5
0
$5
1.5%
$108
(10.1%)
61.2%
(650) bps
$66
(18.7%)
$80
(14.1%)
26
$54
18.7%
29
$25
8.7%
5
$20
(31.1%)
6.9%
$4
0
$4
1.5%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
M:OELIS &.._COMPANY
$107
(1.0%)
57.9%
(331) bps
$62
(6.4%)
$76
(4.9%)
26
$50
17.7%
28
$22
7.8%
5
$17
(13.2%)
6.2%
$6
14
$20
7.1%
$112
4.5%
60.0%
211 bps
$67
8.3%
$73
(3.8%)
25
$48
16.8%
28
$21
7.2%
4
$16
(5.4%)
5.7%
$7
0
$7
2.5%
[7]
I
G)
I
r
-<
0
0
z
.,
0
m
z
-;
)>
r
z
z
I
:s::
0
0
0
0
0
(....)
CJ'1
~
0
Other Pools Financial Overview
($in millions)
Other Pools
Financial Overview
Key Operating Statistics:
ADR ($)
Growth
Occupancy (%)
Growth (bps)
RevPAR ($)
Growth
Revenue
Growth
Department Expenses
Gross Operating Income
Margin
Operating Expenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total Cap Ex
% oJRevenue
!;:::::::;:::
$144
79.7%
$115
$64
17
$46
13.7%
19
$27
8.1%
4
$24
7.0%
$4
0
$4
1.0%
$145
0.5%
77.6%
(209) bps
$112
(2.1 %)
$62
(2.6%)
16
$46
13.1%
18
$28
7.9%
4
$24
0.4%
6.8%
$3
0
$3
1.0%
$125
(13.3%)
71.2%
(646) bps
$89
(20.5%)
$49
(20.3%)
13
$36
12.4%
16
$20
6.9%
4
$16
(32.3%)
5.6%
$3
0
$3
0.9%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS &.._COMPANY
$124
(1.0%)
69.8%
(137) bps
$87
(2.9%)
$49
(1.4%)
13
$35
12.6%
16
$19
6.8%
3
$16
(0.5%)
5.7%
$4
4
$7
2.5%
$126
1.0%
72.5%
274 bps
$91
5.0%
$51
5.1%
14
$37
12.8%
17
$20
6.8%
4
$16
0.7%
5.6%
$4
0
$4
1.5%
[SJ
I
G)
I
r
-<
0
0
z
"11
0
m
z
-I
)>
r
z
z
I
s
0
0
0
0
0
V)
CJ'l
......
Fixed Pool Properties Overview
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.._COMl"ANY
.Fraflcbise : .. : .. __ ,-' ,.:::
Prop<.rly FJ.,g 4t Keys Gener,,tion Risk Unfund.;a ($nlirij
AddisonRI
Atlanta Peachtree
Belmont
Bothell
Columbia
Fort Lauderdale
Horsham
Las Colinas
KY
Livonia
Li>II1bard
Louisville RI
Lyr,>f!WO.Q.d.,
Mount Lautel
Naples
N'rt!and}1E
Richmond
San Jose
J<Jse.Squlh
San Mateo
$ci:uiumbtiii <
Shelton
Silicon Valley ll
i'uiG-.'u;. ....,;:,::,
Marriott Residence Inn 150 6
Marriott Residence Inn 114 4
Marriott Residence Inn 80 1
Marriott Residence Inn 80 1
' "ilf H . '
5,686
14
15
24
24
22
':'}9
24
19
0.0
0.0
.o.o: ; :.:;::;::
0.0
Yes 1.1
Yes 0.0
[ 9]
I
G)
I
r
-<
0
0
z
"'Tl
0
m
z
-I
)>
r
z
z
I
:5.:
0
0
0
0
0
UJ
01
+:>.
N
Fixed Pool Terminal Properties
HIGHLY CONFIDENTIAL DRAFr
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
M 0 E L 1 S &..__0 0 M l" AN Y
Property Flag # I<eys Fran,hise Life 2009A EBITDA 2010E EBITDA
Altamonte Springs Marriott Residence Inn 128 1 12/31/2021 $0.7 $0.8
Cherry Hill Marriott Residence Inn 96 1 12/31/2021 1.1 1.0
Denver Tech Marriott Residence Inn 128 1 12/31/2021 1.0 1.0
Lexington KY Marriott Residence Inn 80 1 12/31/2021 1.0 1.0
.;:; i ... . . ..
Louisville RI Marriott Residence Inn 96 1 12/31/2021 0.8 0.6
-.
'C!O'.'
San Jose Marriott Residence Inn 80 1 12/31/2021 1.0 1.0
Shelton Marriott Residence Inn 96 12/31/2021 Q8 Q7
!' ; 1nn ; -
Total 1,447 $11.4 $1M
[10]
I
G)
I
r
-<
(")
0
z
11
0
m
z
-;
)>
r
z
z
I
s
0
0
0
0
0
w
01
w
Fixed Pool Ongoing/ Terminal Properties Financial Overview
($in millions)
Fixed Pool Ongoing Properties
Financial Overview
Revenue
Growth
Hotel EBIIDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total Cap Ex
% ofRevenue
Fixed PoolTernrlnal Properties
Financial Overview
Revenue
Growth
Hotel EBIIDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
% ofRevenue
$150
$64
19.1%
$8
0
$8
2.4%
li!Hliii
$45
$17
5.0%
$2
0
$2
0.7%
$151
0.5%
$65
1.1%
18.5%
$8
0
$8
2.4%
$125
(17.3%)
$48
(25.6%)
16.7%
$7
0
$7
2.4%
.
$46
1.9%
$18
7.1%
5.1%
$3
0
$3
0.7%
$36
(21.0%)
$11
(36.9%)
3.9%
$2
0
$2
0.7%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.._COMPANY
:' :nzo:l,tE,,, .,.
$123
(1.7%)
$47
(2.4%)
16.8%
$9
3
$12
4.4%
$128
4.7%
$47
(0.6%)
16.3%
$13
11
$25
8.7%
. .. . :;2011E
$35
(3.6%)
$10
(8.0%)
3.7%
$3
3
$5
1.9%
$36
2.1%
$10
(3.8%)
3.5%
$4
10
$14
5.0%
[ 11]
I
G)
I
()
0
z
.,
0
m
z
)>
r
z
z
I
s::
0
0
0
0
0
VJ
U'1
+:>.
+:>.
Illustrative Valuation Ranges
($ in millions)
Illustrative Value I$150 - $1901
Multiples
2010E EBITDA 8.6x-10.9x
2011E EBITDA 9.1x -11.5x
Cap Rates
2010E NOI 6.2% -7.8%
2011ENOI 4.8%-6.1%
[$400 - $5251
8.5x-11.1x
8.5x -11.2x
7.3%-9.5%
6.4%- 8.4%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELlS &.__GOMl"ANY
m
.. ;:. : : :: ::
[$25- $501 $125- $1751
2.4x- 4.8x 8.0x -11.1x
2.5x- 5.0x 7.7x -10.8x
15.7%-31.4% 6.9%-9.6%
11.5%-23.1% 6.7%-9.4%
fllustrative Value Assuming PIPs Fully Funded [$700]mm- $940]mm
(1) Lehman hotels consists of all core and terminal hotels in the floating pool
(12]
I
G)
I
r
-<
()
0
z
,
0
m
z
-1
)>
r
z
lz
s::
0
0
0
0
0
(.U
01
01
Illustrative Pro Forma Structure
Debt Amount [$400 - $575]
Maturity
Coupon
Hotels
2017-2019
..
"
" ..
"
"
0-10 Hotels
to CMBS Pool
[6%]
35-45
Lehman I Investor
Others
Debt Amount
Maturity
Coupon
Hotels
[95%]
[5%]
[$0- $50]
2017
[6%]
20
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.__COMI"ANY
J
2010E EBITDA $82 j
J
PF Debt I 2010E EBITDA [6.4x- 8.8x]
-------.... ..-. .. .......,...,_..._, __ ........,..,., .....
Debt Amount [$125 - $175]
Maturity 2016-2018
Coupon [6%]
Hotels 6-7
[ 13]
I
G)
I
S(
0
0
z
11
0
m
z
--i
)>
r
z
z
I
s:
0
0
0
0
0
VJ
0'1
~
m
Illustrative Deal Structure Scenario
Pro Forma
($in millious) Current Debt Adjustments Pro Forma Debt Interest Rate
Fixed Pool
Floating Pool
Other Pools
Total
Equity Value
Fixed Pool
Floating Pool
Other Pools
Total
$825 [$250 - $425] [$400- $575]
351 [301- 351] [0- 50]
238 [63 -113] [125 -175)
$1,414 [$689 - $889] [$525 - $725]
[$150- $190]
Current , Pro Fonna
Debt/Cap Debt/Cap
[144% - 206%] [100%]
[185% -234%] [0%-26%]
[136% -190%] [100%]
[155% - 209%] [73%-83%]
[6%]
[6%]
[6%]
[6%]
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOEL15 &.._COMPANY
(14]
I
G)
I
r
-<
0
0
z
,
0
m
z
-I
)>
r
z
z
I
:s;:
0
0
0
0
0
VJ
01
~
-.....J
Illustrative Debt Structure Scenario
Fixed Pool 2009A
NOI $51
Interest [24- 35]
DSCR [1.5x- 2.1x]
Floating Pool 2009A
NOI $16
Interest [0- 3]
"DSCR [5.2x- NM]
Other Pools 2009A
NOI $13
Interest [8 -11]
DSCR [1.3x -1.8x]
Consolidated 2009A
NOI $68
Interest [32- 44]
DSCR [1.6x - 2.2x]
2010E
$46
[24- 35]
[1.3x -1.9x]
2010E
$12
[0- 3]
[3.9x- NM]
2010E
$12
[8 -11]
[l.lx -1.6x]
2010E
$61
[32- 44]
[1.4x -1.9x]
2011E
$39
[24- 35]
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS &.__COMPANY
[l.lx -1.6x]
2011E
$9
[0- 3]
[3.1x- NM]
2011E
$12
[8 -11]
[l.lx -1.6x]
2011E
$51
[32- 44]
[1.2x -1.6x]
(15]
I
G)
I
r
-<
0
0
z
11
0
m
z
-I
~
r
z
z
I
s:
0
0
0
0
0
(;.)
CJ1
~
(X)
Proposed Governance Structure
Lehman and Investor to share control of the Trust
[2] board members selected by Lehman
[2] board members selected by Investor
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS 8i..__COMl"ANY
[3] independent board members mutually acceptable to Lehman and Investor
[16)
EXHIBIT C-2
From: Joseph D. Glatt [JGlatt@ApolloCapital.com]
Sent: Wednesday, July 07, 2010 12:45 PM
To: 'mbeilinson@beilinsonpartners.com'
Subject: Fw: InnKeepers--CONFIDENTIAL
Attachments: Term Sheet Alternative A (Lehman- Innkeepers).doc; Term Sheet (Lehman - AIC).doc
Fyi
From: Alan W Kornberg <akornberg@paulweiss.com>
To: Sage, Michael <michael.sage@dechert.com>; brian.greer@dechert.com <brian.greer@dechert.com>;
andrew .buck@dechert.com <andrew. buck@dechert.com >
Cc: Basta, Paul <pbasta@kirkland.com>; anup.sathy@kirkland.com <anup.sathy@kirkland.com>; Joseph D. Glatt
Sent: Wed Jul 07 12:35:07 2010
Subject: InnKeepers--CONFIDENTIAL
All,
As discussed last week, we are attaching two termsheets: (i) one relating to the proposed agreements between Lehman
and InnKeepers and (ii) the other relating to those between Lehman and AIC. We think this approach more accurately
reflects the transactions under discussion.
I hope that we can continue the very constructive discussions the parties have had to date.
Please note that the attached are subject to further comments and revisions by AI C.
Best regards,
Alan
IRS Circular 230 disclosure:
To ensure compliance with requirements imposed by the IRS, we inform you that any U.S. federal tax advice contained in
this communication (including any attachments) is not intended or written to be used, and cannot be used, for the purpose
of (i) avoiding penalties under the Internal Revenue Code or (ii) promoting, marketing or recommending to another party
any transaction or matter addressed herein.
Click_Mere for More Information
Alan W. Kornberg 1 Partner
Paul, Weiss, Rifkind, Wharton & Garrison LLP
1285 Avenue of the Americas 1 New York, NY 10019-6064
(212) 373-3209 (Direct Phone) 1 (212) 373-2053 (Cluster Fax)
I
This message is intended only for the use of the Addressee and may
contain information that is privileged and confidential. If you are not the
intended recipient, you are hereby notified that any dissemination of this
communication is strictly prohibited. If you have received this communication
in error, please erase all copies of the message and its attachments and
notify us immediately.
Confidential
l,. , .. ,.,_,.
I ./:.r:
I; . . .
AIC 00000127
Confidential
PWRW&G DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
FOR DISCUSSION PURPOSES ONLY
TERMSHEET
1
(Lehman/ AI C)
July U,2010
This term sheet ("Term Sheet") contains indicative terms and conditions for discussion purposes
only. It does not constitute an offer, is not intended to be complete and is qualified in its entirety by
the terms of the final definitive agreements that may be entered into by the parties, and is not
intended to create any legal obligations with respect to the parties hereto. The parties hereto will
only be bound upon execution and delivery qf the agreements referred to herein. This Term Sheet is
prqffered in the nature of a settlement proposal in furtherance of settlement discussions, and is
intended to be entitled to the protection of Rule 408 for the Federal Rules of Evidence and any other
applicable statutes or doctrines protecting the use or disclosure of confidential information and
information exchanged in the context of settlement discussions, and shall not be treated as an
admission regarding the truth, accuracy or completeness of any fact or the applicability or strength
of any legal theory. The entry into any definitive transaction on the terms set forth in this Term
Sheet, or otherwise, is subject to approval of the United States Bankruptcy Court administering the
Chapter II case of Lehman Brothers Holdings Inc.
THIS TERM SHEET IS NOT AN OFFER OR A SOLICITATION WITH RESPECT TO
ANY SECURITIES OF INNKEEPERS USA TRUST OR A SOLICITATION OF
ACCEPTANCES OF A CHAPTER 11 PLAN. ANY SUCH OFFER OR SOLICITATION
SHALL COMPLY WITH ALL APPLICABLE SECURITIES LAWS, IF ANY, AND/OR
PROVISIONS OF THE BANKRUPTCY CODE.
Seller:
Acquirer:
Description of Transaction:
Lehman ALI Inc. ("Lehman").
Apollo Investment Corporation or its designees ("AIC").
Following the confirmation by the Bankruptcy Court for the
Southern District ofNew York (the "Bankruptcy Court") ofthe
prepackaged or prearranged plan (the "Plan") of reorganization of
Innkeepers USA Trust ("Innkeepers" or the "Company") as
described in the term sheet, dated as of July [_j, 2010, by and
between Lehman and the Company, and attached hereto as
Exhibit A (the "Lehman-Innkeepers Term Sheet") and prior to the
effective date of the Plan (the "Effective Date"), Lehman and AIC
will enter into an agreement (the "Stock Purchase Agreement")
whereby Lehman will agree to sell to AIC the right to receive
50% of the equity in the Company that Lehman receives in
Note to Draft: Discuss additional sections such as operating and tax distributions, employment agreements,
restrictive covenants, registration rights and information/inspection rights.
Doc#: USl :6466247v8
AIC 00000110
Confidential
Distribution ofinnkeepers
Equity:
Conditions to Execution of
Stock Purchase Agreement:
Doc#: USJ:6466247v8
connection with consummation of the Plan (such 50%, the
"Transferred Equity") in exchange for cash in an amount equal to
$107.5 million (the "Sale Proceeds"). In the event the transfer tax
exception under 1146(a) oftheBankruptcy Code is determined
by the Bankruptcy Court to be inapplicable, AIC and Lehman will
cooperate to structure the sale of the Transferred Equity in a
manner that will not incur transfer taxes; provided, however, that
in the event such taxes are incurred as a result of the sale, AIC
shall be responsible for payment of such taxes in addition to the
Sale Proceeds.
After giving effect to the sale of Transferred Equity described
above, the equity in the reorganized Company (the "New
Equity") will be held as follows:
At least 48.5% by Lehman;
At least 48.5% by AIC; and
Up to 3% available for distribution to the
Company's managernent and/or unsecured
creditors.
The execution of the Stock Purchase Agreement will be subject to
the satisfaction or waiver by Lehman or AIC, as applicable, ofthe
following conditions:
approval of the Bankruptcy Court of a plan
support agreement executed by Lehman, AIC
and the Company as contemplated by the
Lehman-Innkeepers Term Sheet;
receipt by AIC and Lehman of all necessary
internal approvals to consummate the
transaction (which may be withheld (for any
reason or no reason) in their sole discretion),
including, without limitation, final approval by
AIC's Investment Committee; and
the negotiation, execution and delivery of
definitive documents reflecting the terms set
forth in this Term Sheet and containing other
terms and conditions mutually acceptable to
AIC and Lehman, including, but not limited to,
terms customary for transactions ofthis type.
2
AIC 00000111
Conditions to Closing:
Termination Events:
Governance:
Doc#: US I :6466247v8
Confidential
The consummation of a transaction on the terms described herein
will be subject to the satisfaction or waiver by Lehman or AIC, as
applicable, of customary closing conditions including, without
limitation, the following:
the consummation ofthe proposed restructuring
transaction between Lehman and Innkeepers on
the terms and as contemplated by the Lehman-
Innkeepers Term Sheet;
the reorganized Company will have the pro
forma capitalization structure contemplated by
the Lehman-Innkeepers Term Sheet;
termination of the Required Capital
Improvements Guaranty, dated as of June 29,
2007, by AIC for the benefit of Lehman and
release of all liabilities thereunder; and
completion of third party and regulatory notices
and receipt of all necessary consents and
waivers.
Each party's obligations pursuant to the Stock Purchase
Agreement shall be terminable by either Lehman or AIC upon the
earliest to occur of (i) the occurrence of any Termination Event
described in the Lehman-Innkeepers Term Sheet other than the
transactions contemplated by this Term Sheet or (ii) [ ],
2011.
AIC may terminate its obligations pursuant to the Stock Purchase
Agreement (i) upon the waiver, modification or amendment of
any term, condition or provision of the Lehman-Innkeepers Term
Sheet, or the definitive documents (including the Plan)
implementing the same, in a manner not acceptable to AIC, (ii)
any extension of the period of time to achieve the Plan Milestones
set forth in the Lehman-Innkeepers Terms Sheet or (iii) if AIC
seeks but does not obtain the approval of its Investment
Committee within 60 days of approval of the Plan Support
Agreement by the Bankruptcy Court.
The board of directors of the Company will initially consist of
7 members: 2 members nominated by Lehman, 2 members
nominated by AIC and 3 members to be mutually agreed.
A super-majority vote of66 2/3% will be required for material
transactions, including, among others, a merger or
consolidation, equity issuances, debt issuances in excess of $10
3
AIC 00000112
Shareholders Agreement:
REIT Status:
Property Manager:
Professional Fees:
Governing Law:
Doc#: US! :6466247v8
Confidential
million in the aggregate, sale or disposal of a property and such
other events as determined by Lehman, AIC and the Company.
Lehman, AIC and the Company shall agree on a future date by
which the Company shall engage an investment banker to market
and sell the Company; provided, that such date shall not be later
than three years after the Effective Date unless otherwise agreed
by Lehman and AIC.
The Plan shall provide that, on the Effective Date, Lehman, AIC
and all other holders ofNew Equity to be issued pursuant to the
Plan shall enter into a shareholders agreement that provides,
among other things, for restrictions on the transfer of the New
Equity and customary protections, including, but not limited to,
tag-along/drag-along rights, all on terms to be mutually agreed.
Lehman, AIC and the Company shall, after the Effective Date,
determine whether to maintain Innkeepers' status as a real estate
investment trust.
Prior to the Effective Date of the Plan, Lehman, AIC and the
Company shall designate a manager for the Company's
properties. Iflsland Hospitality Management, Inc. ("Island") is
not selected as the manager, the Plan shall provide that Island
shall cooperate with the Company and the replacement manager
to effectuate an orderly transition to the replacement manager.
Any agreement to effectuate such transition shall be in form and
substance acceptable to Lehman and AIC.
The Company shall pay the professional fees and expenses
incurred by Lehman and AIC in connection with the transaction
contemplated by this Term Sheet.
This Term Sheet and all agreements entered into pursuant thereto
shall be governed by New York law with jurisdiction in the courts
in New York.
4
AIC 00000113
Confidential
ACKNOWLEDGED AND AGREED:
APOLLO INVESTMENT CORP.
By: ____________ _
Name:
Title:
LEHMAN ALI INC.
By:
-------------
Name:
Title:
[Signature Page to Term Sheet]
AIC 00000114
Exhibit A
LEHMAN-INNKEEPERS TERM SHEET
A-1
Doc#: USl :6466247v8
Confidential
AIC 00000115
Confidential
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Term Sheet Alternative A
(Lehmanflnnkeepers)
Illustrative Terms of Proposed Restructuring
[Jn-ne-2.:2-;].Iuly r J. 2010
The following are the proposed principal terms of a restructuring transaction between
Lehman ALI Inc. ("Lehman"), as mortgage lender, and Innkeepers USA Trust
("Innkeepers" and, collectively with its subsidiaries, the "Company").
1
The transaction
(the "Transaction") contemplates a conversion of the Company's obligations under that
certain mortgage loan agreement, dated as of June 29, 2007, among Lehman and the
affiliates of the Company parties thereto (the "Floating Rate Debt") into significantly all
the equity of the reorganized Company. The Transaction would be effectuated through a
prepackaged or prearranged plan of reorganization (the "Plan") in chapter 11 bankruptcy
cases filed by Innkeepers and its subsidiaries (the "Chapter 11 Cases") in the United
States Bankruptcy Court for the Southern District ofNew York (the "Bankruptcy
Court"). This term sheet has been prepared for discussion purposes only and is non-
binding, but shall serve as the basis for further negotiations regarding a definitive
agreement
The terms discussed herein are an integrated offer, are not divisible except as described
herein, and are subject to the terms and conditions hereof This term sheet is provided in
confidence and may be distributed only with the express written consent of the parties
hereto. This term sheet does not include a description of all of the terms, conditions and
other provisions that are to be contained in the definitive documentation governing such
matters, which remain subject to discussion and negotiation to the extent not inconsistent
with the specific matters set forth herein. This term sheet remains subject to the
completion ofLehman's tax due diligence. This term sheet is proffered in the nature of a
settlement proposal in furtherance of settlement discussions, and is intended to be entitled
to the protections of Rule 408 of the Federal Rules ofEvidence and any other applicable
statutes or doctrines protecting the use or disclosure of confidential information and
information exchanged in the context of settlement discussions, and shall not be treated
as an admission regarding the truth, accuracy or completeness of any fact or the
applicability or strength of any legal theory.
The entry into any definitive transaction on the terms set forth in this Term Sheet, or
otherwise, are subject to approval of the United States Bankruptcy Court administering
the chapter 11 case ofLehman Brothers Holdings Inc.
Tllis tenn sheet is not being provided on behalf of SASCO 2008-C2, LLC (the "Mezzanine
Lender") in cmmection with the mezzanine loan with respect to the collateral securing the
Floating Rate Debt or the mezzanine loan with respect to the Anaheim property (the "Mezzanine
Debt"). Lehman does not make any representations with respect to the Mezzanine Lender.
[: )Doc# JJS16466527y7
AIC 00000148
Confidential
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
THIS TERM SHEET IS NOT AN OFFER OR A SOLICITATION WITH
RESPECT TO ANY SECURITIES OF THE COMPANY OR A SOLICITATION
OF ACCEPTANCES OF A CHAPTER 11 PLAN. ANY SUCH OFFER OR
SOLICITATION SHALL COMPLY WITH ALL APPLICABLE SECURITIES
LAWS, IF ANY, AND/OR PROVISIONS OF THE BANKRUPTCY CODE.
Terms:
Treatment of Claims and Eguitv Interests Under the Plan:
2
Floating Rate Debt Lehman will receive, in full and final satisfaction of its secured
mortgage claims in respect of the Floating Rate Debt, at least 97% of
the issued and outstanding New Equity (as defined below).
Mezzanine Debt The Mezzanine Debt will be deemed cancelled, and the Mezzanine
Lender will not retain any property or interest on account of such debt
under the Plan. The Mezzanine Lender will be deemed to vote against
the Plan. No action by the Mezzanine Lender will be required under
this Term Sheet or any definitive documentation with respect to the
terms set herein.
Fixed Rate Debt Holders of the mortgage debt secured by the properties in the Fixed
Rate Pool (the "Fixed Rate Debt") will receive, in full and final
satisfaction of their claims in respect of such debt, new mortgage
notes in an aggregate face amount not to exceed $550 million, secured
by mortgages on the properties in the Fixed Rate Pool. The terms of
the new Fixed Rate Debt notes are subject to the reasonable approval,
in form and substance, by the parties hereto.
If holders of the Fixed Rate Debt make a llll(b) election, the
present value of the new Fixed Rate Debt note reflecting such election
shall not exceed $550 million and the applicable discount rate and the
terms of such note shall be subject to the reasonable approval, in form
and substance, by the parties hereto.
Other Secured Holders of mortgage debt secured by mortgages at the existing seven
Debt properties (the "Other Properties") outside the Floating Rate Pool
and the Fixed Rate Pool (the "Other Secured Debt") will receive, in
full and final satisfaction of their claims in respect of such debt, new
mortgage notes in an aggregate face amount not to exceed $150
million, secured by mortgages on the Other Properties. The terms of
2
l11e descriptions herein of the expected treatment of holders of the Mezzanine Debt, the Fixed
Rate Debt and the Other Secured Debt are based on the Moelis & Co presentation.
['.57W581 .15]Doc# !TSJ6466527v7 2
AIC 00000149
Confidential
General Unsecured
Claims
Deficiency Claims
Administrative
Claims
Priority Claims
Existing Equity
[lkcirer-1:-Dffif-<4/-Y]PWRW&G IJ :P DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
the new Other Secured Debt notes are subject to the reasonable
approval, in form and substance, by the parties hereto.
If any holders of Other Secured Debt make a 1111 (b) election, the
aggregate present value reflecting any such election together with the
face amount of any non-electing Other Secured Debt shall not exceed
$150 m i l l i o n ~ and the applicable discount rate and the terms of such
notes shall be subject to the reasonable approval, in form and
substance, by the parties hereto.
Debt allocation among the Other Properties and identification of any
Other Properties that should be removed from the Company's system
shall be agreed among the parties hereto.
Shall not receive any recovery under the Plan and shall be deemed to
have voted against the Plan:. Lehman shall determine, in its sole
discretion, whether to provide a gift of cash or equity to any class of
general unsecured claims. [Discuss impaired accepting class and
REIT issues]
Unsecured deficiency claims of holders of Floating Rate Debt, Fixed
Rate Debt and Other Secured Debt shall not receive any recovery
under the Plan or otherwise without the consent of Lehman and the
Company, and shall be deemed to have voted against the Plan.
Shall be paid in cash in the ordinary course ofbusiness or upon the
effective date of the Plan (the "Effective Date"), unless the holders of
such Administrative Claims agree to different treatment.
Shall be paid in cash on the Effective Date; provided, that on the
Effective Date Lehman and the Company may determine to defer
priority tax claims in accordance with the Bankruptcy Code.
On the Effective Date, all prepetition common and preferred shares of
Innkeepers will be cancelled, and holders of such interests [ welliff]will
not retain any property on account of such interests under the Plan.
To the extent Lehman and the Company determine that the
Company's existing corporate structure would be the most tax
efficient for Lehman and the Company on the Effective Date, the
prepetition equity interests of each of Innkeepers' subsidiaries will be
deemed reissued in accordance with the Company's prepetition
corporate structure. If Lehman and the Company determine that a
different structure would be more beneficial to Lehman and the
Company on the Effective Date, the Plan shall provide for such
structure, on terms mutually acceptable to the parties hereto.
('.5703_5gj .l5]Dnc# FS!6466527y7 3
AIC 00000150
Confidential
[Deehert LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Means of Implementation:
Bankruptcy
Pleadings
DIP Financing
Use of Cash
Collateral
All material pleadings filed by the Company in connection with the
Chapter 11 Cases, including all first-day motions, shall be in form and
substance reasonably acceptable to Lehman.
DIP financing to be provided in two separate facilities:
(i) a DIP facility provided in an amount equal to $[51-55] million,
which is necessary to complete certain Marriott PIP requirements,
secured by senior, priming liens on the Fixed Rate Collateral on terms
[te--00--]reasonably [agreed by]acceptable to Lehman (the "Fixed Rate
DIP Facility"). The Fixed Rate DIP Facility shall have a maturity
date at least 12 months after the Petition Date and shall have no
financial covenants or any control features. On the Effective Date of
the Plan which is consistent with the terms hereof, all amounts
outstanding under the Fixed Rate DIP Facility shall be repaid from the
proceeds of the New Funding (as defined below)[--or-a-eomb-inat:i-e-n
t:heroof----AJ.l--ora-portioH-of:J:.he-TixedRat:e--DIP.-FaBilit:y'lnay--he
provided by Apollo Investment Corp. (".:UC") in its sole discretion,
pr-e:vided-thaHhe-tennsof--sueh-.fa.;;ility--s-h-aU-be--in-fi:xm-a-nd-suhstarwe
reasonably to Ldt.m:afr.]!,
(ii) a DIP facility provided by Lehman in an amount equal to
approximately $18.9 million (funded by $12.5 million from the PIP
escrow and $6.4 million FF&E escrow), secured by senior, priming
liens on the Floating Rate Collateral on terms to be agreed between
the Company and Lehman (the "Floating Rate DIP Facility").
Immediately prior to the commencement of the Chapter 11 Cases,
Lehman will sweep all funds from various escrows/reserves and the
Company's blocked accounts that constitute its cash collateral, which
funds will be made available as loans under the Floating Rate DIP
Facility. The other terms of the Floating Rate DIP Facility are to be
determined. On the Effective Date of the Plan which is consistent
with the terms hereof, all amounts outstanding under the Floating Rate
DIP Facility shall convert to New Equity.
In addition to providing the Floating Rate DIP Facility, Lehman will
consent to the use of its cash collateral on terms acceptable to
Lehman, including the following:
Current payment of Lehman's legal and financial
advisors' fees and expenses;
Current adequate protection payments during the
('.5703.38l.J5)Dot:#l'SJ6466527y7 4
AIC 00000151
Confidential
New Equity
.Pt>rrhase ef
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
pendency ofthe Chapter 11 Cases in an amount equal
to interest at the non-default contract rate under the
Floating Rate Debt;
Company's use ofLehman's cash collateral shall be
limited to use for the benefit of the Floating Rate
Collateral;
Company shall not take any action, and shall not
solicit, encourage or support any action by a third
party, seeking to amend, modify or extend the Plan
Milestones (as defined below) (the foregoing provision
is hereinafter referred to as the "Milestones
Covenant"); and
Company's use ofLehman's cash collateral will
terminate immediately upon the occurrence of a
Termination Event (as defined below), including the
failure of the Company to meet the Plan Milestones.
The Plan shall provide that Innkeepers will issue new shares of
common stock (the "New Equity"), which shall be initially allocated
as follows:
Shares of the New Equity representing at least 97% of
the issued and outstanding New Equity will be
distributed to Lehman pursuant to the Plan in full
satisfaction of the Floating Rate Debt and the Floating
Rate DIP Facility (the "Initial Lehman Shares"); and
Shares of the New Equity representing up to 3% of the
issued and outstanding New Equity will be available
for distribution to the Company's management and/or
unsecured creditors.
The Plan shall provide that the issuance of the New Equity will be
exempt from (i) securities laws in accordance with section 1145 ofthe
Bankruptcy Code and (ii) transfer taxes in accordance with section
1146 of the Bankruptcy Code.
[:\Her f8BJimut:ieH ofthe ana }'Jfi8f &ate,
(or such other AlC aftlliates as AlC may determine, subject to
b-e-h-m-a-n-:-&--app-mva:l)--i-n--exehange--f-or-e--as-h--i-H--an--am-ount-equ-at-te--$-1-0!-0
FS16466527y7 5
AIC 00000152
Confidential
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
vii-th the pa.)'ul:"lle to LehFHnfl ff;he "ale
the--B-a-nkn.tpt:ey-Cooe-ts--cletenn+ned--l'}y-i:he--B-mlkn.tpte:y-C-o:mt-tf}--he
inapplicable, J\lC and Lehman '>Vill cooperate to structure the sale of
su-eh--ri-ghts--i-n--u-'m-anneF-that--w-i-l-1--ne:t--ineur--tmnster--ta*es-;-pre-vide-d;
ihat in the a.fe as a fOJtilt
sale, t\lC ::hall be FCsponsible for payment of suc.h taxes in addition to
the--Sal-e--:Pree-eed&.----:-rhel'eafter-;--I-n-nkeepeF-s-vv'i-l.J.-inBuf--E-entef--se;;n.tred-
debt in an amount equal to $[75J million (the with
shall be on tcnm mutually agreeable to the parties hereto.]
(QH the effeftive Qate, shall the Ne\v li?.EJaity as
fu.l.l.-6'\vs-:-]
&-at le<H;t 4 g S% to Lt.lflman; '!'
&---at-+e-as-t--4g-_.%--to-/\-JG-{-eJ=-i=.o--eH.e-or-mme-of--i-ts
designees); and '?
&-Hf) te :.'%available ier te the
managemeffi ana/er unseffi:lref:l 'J'
Conditions The Transaction will become binding on Lehman when Lehman,
Precedent to Apollo Investment Corp. ("AIC,d, and the Company execute a plan
Lehman's support agreement (the "PSA") that incorporates the Transaction as
Obligations Under set forth herein, including:
PSA
Receipt by Lehman of a Plan term sheet incorporating
the terms set forth herein and otherwise reasonably
acceptable in form and substance to Lehman;
Agreement reached with Marriott in form and
substance reasonably satisfactory to Lehman;
[A.gfeement 'Nith AJC in fen=n ami Stlbslanee
sat=i-sfaet-ory-io--Leh-man ]Execution of the definitive
agreements contemJllated h:; the term sheet
1
dated
as of .Inl:; I J, 2010, b:; and between Lehman and
AIC (the "Lehman-AIC Term Sheet"); and
-
[!.Y7035gJ .l5]no,-# FS16466527v7 6
AIC 00000153
Confidential
Termination
Events Under
PSA, Floating Rate
DIP Facility and
Use ofCash
Collateral
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Innkeepers and each of its subsidiaries, including each
obligor under the Floating Rate Debt, shall be a
signatory to the PSA.
The PSA, Floating Rate DIP Facility and use of Lehman's cash
collateral shall [w-nniR-ate]be terminable automatically upon the
occurrence of any of the following events (each, a "Termination
Event"); pr.Qr.id.ed! that the (!art seeking to terminate must
(!roYide 10 business dl!XS written notice of its intent to terminate:
Failure to meet any of the following milestones (the
"Plan Milestones"):
0 Motion to assume the PSA filed on the Petition Date;
0 Order entered authorizing the assumption ofthe PSA
no later than 45 days after the Petition Date;
0 Final Orders entered authorizing the Fixed Rate DIP
Facility, Floating Rate DIP Facility, the use of
Lehman's cash collateral and the use ofthe cash
collateral securing the Fixed Rate Debt consistent with
the terms hereof no later than 30 days after the Petition
Date;
0 Disclosure Statement and Plan consistent with the
terms hereof filed no later than 30 days after petition
date;
0 Disclosure Statement consistent with the terms hereof
approved by the Bankruptcy Court no later than 7 5
days after petition date;
0 Order confirming a Plan consistent with the terms
hereof entered no later than 240 days after petition
date; and
0 Effective Date of the Plan no later than the earlier of (i)
270 days after the Petition Date and (ii) ___ ,
2011.
[The-fili-lu-J:e--by--i\J.C-t:OpH.rehase--the--ShfH'es--hy:::::::==;
:'W+t-;-]Material breach AIC of tbe Stock
[!.5703581.] 5]Dodi PS!6466527y7 7
AIC 00000154
(!.570358l.l5)Do,:# PS16466527y7
Confidential
~ ] P W R W & G LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Purchase Agreement or other definitive documents
contemplated by the Lehrnan-AIC Term Sheet or
any termination of the Stock Purchase Agreement
in accordance with its terms;
The taking of any action by Marriott, including without
limitation the filing of a motion seeking relief from the
automatic stay or seeking to terminate any franchise
agreement with respect to any of the Company's hotel
properties other than those franchise agreements listed
on Schedule A which motion. if filed by Marriott. is
not withdrawn or denied within [ J davs of the filing
thereof;
The entry of any order ofthe Bankruptcy Court
granting relief from the automatic stay, including (i) to
permit any exercise of remedies by the lenders or
special servicer under the Fixed Rate Debt other than
limited relief solely to permit the delivery of default
notices under the terms of the Fixed Rate Debt and (ii)
to permit termination of any franchise agreement with
Marriott or any other hotel brand other than those
franchise agreements listed on Schedule A;
The filing by the Company or Marriott of any motion
or other request for relief seeking to (i) dismiss any of
the Chapter 11 Cases, (ii) convert any of the Chapter
11 Cases to a case under chapter 7 of the Bankruptcy
Code or (iii) appoint a trustee or an examiner with
expanded powers pursuant to section 1104 of the
Bankruptcy Code in any of the Chapter 11 Cases
which motion. if filed by Marriott. is not withdrawn
or denied within [ ] days of the filing thereof;
(i) The filing by the Company of any motion or other
request for relief seeking an extension of the Plan
Milestones or any alteration of the remedies upon
termination set forth herein without the express written
consent of Lehman in its sole discretion; (ii) the filing
by the Company of any pleading supporting any
motion from any other party to obtain such extension
or alteration; (iii) the failure ofthe Company to oppose
any motion from any other party to obtain such
extension; or (iv) the violation by the Company of the
8
AIC 00000155
(1.Y'i1).Jill.l 5]Dor# l'S16466527y7
Confidential
[Deellert LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Milestones Covenant;
The entry of an order by the Bankruptcy Court (i)
dismissing any of the chapter 11 cases, (ii) converting
any of the Chapter 11 Cases to a case under chapter 7
of the Bankruptcy Code, (iii) appointing a trustee or an
examiner with expanded powers pursuant to section
1104 of the Bankruptcy Code in any ofthe Chapter 11
Cases or (iv) making a finding of fraud, dishonesty or
misconduct by any officer or director of the Company,
regarding or relating to the Company;
The withdrawal, amendment or modification by the
Company of, or the filing by the Company of a
pleading seeking to amend or modify, the Plan or PSA,
which withdrawal, amendment, modification or
pleading is materially inconsistent with the terms
hereof or the Plan or is materially adverse to Lehman,
in each case in a manner not reasonably acceptable to
Lehman, or if the Company files any motion or
pleading with the Bankruptcy Court that is inconsistent
in any material respect with the terms hereof or the
Plan (in each case with such amendments and
modifications as have been effected in accordance with
the terms hereof) and such motion or pleading has not
been withdrawn within three (3) business days;
The filing of any motion to approve a disclosure
statement or Plan by the Company, AIC or Marriott, or
the approval by the Bankruptcy Court of any motion
filed by any other party, that incorporates a Pro Forma
Capital Structure or any other terms inconsistent with
the terms and conditions set forth herein;
The granting by the Bankruptcy Court ofreliefthat is
inconsistent with the terms hereof or the Plan in any
material respect (in each case with such amendments
and modifications[ as have be;m] as have been effected
in accordance with the terms hereof);
The issuance by any governmental authority, including
the Bankruptcy Court or any other regulatory authority
or court of competent jurisdiction, of any ruling,
determination or order making illegal or otherwise
restricting, preventing or enjoining the consummation
9
AIC 00000156
[!.57fB.')g].J5]Doril FS!6466527y7
Confidential
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
of a material portion of the Transaction, including an
order denying confirmation of the Plan and such ruling,
determination or order has not been vacated or reversed
within five ( 5) business days of issuance; and
The occurrence after execution of psA of a
change that has a material adverse effect on the use,
value or condition ofthe Company[--t=lf-AlG;--t-h{l1i'
assets or the legal or financial status or
business operations ofthe Company [eF-AlG-m=
{i-i-]provided. however. that changes relating to or
resulting from the following shall be excluded from
such determination: (i) any change. effect or
circumstance in the industries or markets in which
the Company operates; (ii) any change in any law or
GAAP (or the intemretation thereoQ applicable to
the Company; (iii) the filing and pendem;v of the
Chapter 1 1 Cases and the status of the Company as
a debtor in possessioDj or (iv) a material disruption or
material adverse change in the financial, real estate,
banking or capital markets.
10
AIC 00000157
Confidential
Remedies Upon
Termination
Bankruptcy Court
Approval ofPSA
Pro Forma Capital
Structure
LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
Upon the occurrence of a Termination Event, the Company will be
deemed to have consented to the modification of the automatic stay to
permit Lehman to take any or all of the following actions without
further order of or application to the Bankruptcy Court:
Terminate the Company's use of cash collateral and
use of proceeds under the Floating Rate DIP Facility;
Declare all adequate protection obligations owed to
Lehman to be immediately due and payable;
Require the Company to file a motion to conduct a sale
of the Floating Rate Collateral pursuant to 3 63 of the
Bankruptcy Code;
Require the Company to consent to the termination of
exclusivity to permit Lehman to file a Plan; or
Exercise rights and remedies as to all or such part of
the Floating Rate Collateral that Lehman shall elect in
its sole discretion, including, without limitation,
foreclosing upon and selling all or a portion of such
collateral.
The Company shall, on or immediately after the commencement of
the Chapter 11 Cases, file a motion seeking authorization to assume
the PSA. The order approving the PSA shall include provisions that
the Company (i) shall not seek an extension of the Plan Milestones or
any alteration of the remedies upon termination set forth herein
without the express written consent of Lehman in its sole discretion,
(ii) shall not support any motion from any other party to obtain such
extension or alteration; and (iii) will oppose any motion from any
other party to obtain such extension or alteration.
Following the consummation of the Transaction, the reorganized
Company will have at least $50 million in pre-funded Marriott capital
expenditures and brand standard work and $10 million of cash on
hand after repayment of the Fixed Rate DIP Facility and be capitalized
as follows:
Fixed Rate Debt: less than or equal to $550 million
Other Secured Debt: less than or equal to $150 million
[!.57fB58J .l5)Dodl FS!6466527v7 11
AIC 00000158
Confidential
[ Gevenl:anee]
[Shareholders
,Agreement:]
Management
Incentive Plan
New Funding:
[Deellert LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
At least $[75] million, plus such additional amounts in
form and substance as may be determined by the
parties. Prior to any New Funding, the reorganized
Company shall deliver a comprehensive PIPs budget,
which budget shall be (i) prepared with the assistance
of, and validated by, a third party expert and (ii)
acceptable in all respects to the parties hereto. Such
PIPs budget shall be updated annually or more
frequently as may be requested by [AIC and ]Lehman
or an;x other holder of more than 15)% oftbe total
issued and outstanding New Equity.
Except as set forth above, on the Effective Date, the Company shall
not have any debts or liens encumbering the Company's assets.
[Ihe Be;.m:l effhreetofs w!H eemist ef7 2
mern-be-rsHflmi-aateti--1=ry--behmm1;2--members-neminat:e-cl-b-y--AJC.-and-3
memben; to be mutually agreed.]
[
transactiens, including, among
aggregat:e,--s-a+et=Yfdispo-sa-1--ef-a--pmpen.y--a-nd--sue-h--et-hefeven-t-s--a-s
determined by Lehman, AIC aml the Compafly'.]
[Lelm-1an, aBIA the CempaJlY shaH agree en a ea1e ey ,,.,t!id1
the Company shall an investment banker to market and sell the
' (' .._ : . q ) . r r t (' ' _...:...._
H;ffi . :.>-Da-te ill Rl; . ]
. . .. ' . . . . .6-S--Ett . :P.Vt-Se acKee .. _; . . . . . r. _ .
[Ihe Plafl shaH pmvidc that efl the Effeeti.'e :9ate Lehn1an AG aRf:l
. ' ' '
a.J.l--et.her--h-el-d-ers--e.f-New--Equi-t.y+o--he--i-ssued--pumuant-io--t-he--Phn--s-haJl
enter into a shareholders that proYides, among ether things,
fer--re-st:ri-e-t.kms--f.ln--t;he-tmnster--Gf--the--Ne'-YEql.:r}ty--aRcl--eustomary
pt=ot.eGtton-s;i-ndl-ding-,---hutflt=rt-limi-t.et:!--to,--t=a-g-a-k.mgMr-ag-akmg--ri-ghts;
all en terms to l:!e ffil::ltl:laHy agreed.]
The Plan shall provide for a management incentive plan in form and
substance acceptable to Lehman and the Company providing for a
reserve of up to 3% of the New Equity for options to be allocated to
management under the management incentive plan.
[Leh-ma-n-,---At:G-<H1-cl-the--<-:-\Hn}'lany--shaJl;--a'ner-+he--EJI:eti-ve-Date;
detem1ine whether to maintain Innkeepers' sta-tus as u real estate
inves-t-ment--tru-st]
[!_57[)3.Jgj_J5]Doc# FS!6466527v7 12
AIC 00000159
Confidential
[Property
I\1anagcr]
Releases
Professional Fees
Dr-aft 6/2J]PWRW&G LLP DRAFT 7/6/10
Preliminary and Confidential
Subject to FRE 408
[Prior tfJ the Date ef the Plafl, L3hHHm,
aHa
Company shaH designate a manager for the Company's properties. If
manager, the Plafl shall pro\ido that Island shall cooperate v;ith the
C-om-p-any-ancl--the-reptaen=tent---n=uu!ager-to--ef.feetuate-an-orclerly
:t:.mns-i=t=.ton-to-t;he-rep-l-a--ement-ma.na:ger:----Any--agreemenH.fJ-effeetuate
5-tl44HI:flstllim-shal-b-e-ia-furm-aacl-sub st<:nce acceptable to Lehman
ancl--AIG-_-]
The Plan shall include a full discharge and release of liability, other
than a release of the obligations [-set--fHr-th]described herein, in favor
of(a) the Company and each of its subsidiaries, (b) Lehman, [iH'lf4-](c)
AIC[;] and (d) each oftheir respective principals, employees, agents,
officers, directors, and professionals from: (i) any and all claims and
causes of action arising prior to the Effective Date and (ii) any and all
claims arising from the actions taken or not taken in good faith in
connection with the Transaction.
The Company shall pay the professional fees and expenses incurred
by Lehman [-and--AH-;-]in connection with the Transaction.
.J 5]Doc# JlSJ-64665'7v7 13
AIC 00000160
Confidential
Document comparison by Workshare Professional on Wednesday, July 07, 2010
1:05:02 PM
AIC 00000161
EXHIBIT C-3
;1,
Project Tavern
Midland Discussion Materials
April 28, 2010
j HIGHLY CONFIDENTIAL DRAFT j)
PROJECTIONS SUBJECT TO CHANGE
FOR SElTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS &.._COMPANY
Legal Disclaimer
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SElTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS <'\._COMPANY
Moelis & Company prepared this presentation based on information received from third parties. Moelis
has not and does not intend to verify independently any of such information, all of which Moelis
assumes is accurate and complete in all material respects. If this presentation contains projections,
forecasts or other forward-looking statements, Moelis assumes that they were prepared based on the best
available estimates of the future events underlying such statements. This presentation speaks only as of
its date and Moelis assumes no duty to update it or to advise any person that its conclusions or advice
has changed.
This presentation is solely for your information purposes only. Consider it along with all other facts,
advice and its own insights before making your own independent decisions. Do not provide a copy of
this presentation to any person without Moelis' prior consent. No other person should rely on it for any
purpose. Moelis does not offer tax, accounting or legal advice.
Moelis & Company provides mergers and acquisitions, restructuring and other advisory services to
clients and its affiliates manage private investment partnerships. Its personnel may make statements or
provide advice that is contrary to information contained in this material. Our proprietary interests may
conflict with your interests. Moelis may from time to time have positions in or effect transactions in
securities described in this presentation. Moelis & Company may have advised, may seek to advise and
may in the future advise or invest in companies mentioned in this presentation.
121
Tavern Situation Overview
COMPANY COMMENTARY
2010 budgeted EBITDA of $82 million
-Total leverage of 17x
-Debt service requirements consume substantially all
the cash flow
On March 16, 2010, Tavern received a default notice
from Marriott on 23 hotels
-Franchise termination date of June 14-15,2010
-Implies capital need of $50 million
Retained Kirkland & Ellis and Moelis to assist in
evaluating recapitalization alternatives
Did not make April debt service payment on fixed rate
CMBSpool .
Have engaged with Lehman and Marriott
Capital needs, given the current asset base, cannot be
solved within current capital structure
Total debt level unsustainable in context of a
recapitalization
Source: Industry data taken from: SNL Financial, Capital!Q and company filings
HIGHLY CONFIDENTIAL DRAFr
PROJECTIONS SUBJECT TO CHANGE
FOR SETILEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS <\..COMPANY
INDUSTRY OPERATING STATISTICS
RevPAR
2007 2008 2009
ADR
2007 2008 2009
Industry Tavern
REIT SECTOR PRICE PERFORMANCE
140 -
l100
gj
g: 60
.o
"'
40
0 --- -
...
2007 2008 2009
Nov-06 Apr-07 Sep-07 Feb-08 Jul-08 Dec-08 May-09 Oct-09 Mar-10
Note: REIT Sector includes Host Hotels & Resorts Inc., Hospitality Properties Trust, Ashford Hospitality Trust Inc., LaSalle Hotel Properties, FelCor Lodging Trust Inc., Suns tone Hotel
Investors Inc., Strategic Hotels & Resorts, Inc., Diamondrock Hospitality Co., Hersha Hospitality Trust, Supertel Hospitality, Inc., MHI Hospitality Corp.
I 31
Current Capital Structure by Financing Pool
I
$82Smm Rate
CMBS P()(Jl_
. LIJ-UBs2007<6 .
-- : _- ..
Debt/ l<ey:l145,i)9S . .
Maturity: 2017
Coupon: 6.71%
.-,
Note: 1. Borrowers under $33mm CSE mortgage loan
2. Each hotel has a separate uncrossed loan
Parent
I
Holdings
_ $t4siiiiit'Pulilic .
. . . . ' .
I
I
acating Jlate
. . . p.IIJ.S Pool .
. ($238 Silri$121 Mezz).
$%Cashf15%PIK
.
. 2009 HotclEBITDA: ..
ml1ef::;; 11.1Jx -.. --
Debt ;1. Key:
I
. . _
_.
(Seni0i/Me2:%>
.:. - . . ,. . .
.. .. : .
2009 Hcitel'EIJn'DA: '
.-- ------ summ : : ---
- 2009 .-_
, ,Debt I ...
HIGHLY CONFIDENTIAL DRAFf
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS&._GOMPANY
.
$700kCominon .
and Preferred -
I
. . $120nim: Ctpm;Uk
..
. _ $27./$3.4'brilion
_.
. ;;, .. -:' :'.-' ...
1,, .... ' .. .
... . ..
_;: .
. :aJeM ift. from):
:s:=:
JV(49%)
Genwood
Raleigh(ll
I
l
_$75uim Merrill
. qdBSFmancing
.
- $4.5billion . .
. Maturity: 2016 .
. Coupon: 6.03%
Wel1s Fargo
sp. Servicet: LNR:
.. .. Co11atml . .
3-Rotel,af3?2Keys.'
. .. 200IJ:HOtel. EBITDA:
-:$6.8mm
200}-I,:eVerage: p.Ox.
[)ebt /Key: $201,612
. ... ' _, . .
. :.-.:... "!':
Hows(2) <Debt m &tall=
. .1\ntOOjO ($24> . . .
__\Vashingfrir\DC($26).
141
:/,,
Challenges
As a result of the current situation, the Company has to address a number of challenges
Too much debt
-Leverage of -17x
- Debt service requirements unsustainable
- Industry metrics suggest blended leverage of:
60 - 75% debt I capitalization
l.Sx - 2.0x debt service coverage<
1
>
7x - 9x debt I EBITDA
Possible new money requirement to fund PIPs and provide liquidity
Nature of capital stack adds complexity
-Multiple CMBS pools with separate collateral
- Pool asset mix not homogenous
Differing new money requirements
Certain hotels will lose flags
HIGHLY CONFIDENTIAL DRAFf
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS &_COMPANY
Based on experience, deflagging results in significant value erosion that is more pronounced in older assets
- Structure of vehicles may constrain creditor flexibility
Substantial timing constraints
- Marriott default letter dated March 16 requires cure or filing by mid June
- Drawn out restructuring process will not maximize value to constituents
Operating performance is not expected to materially improve until2012
Note: 1. Debt Service Coverage Ratio calculated as Net Operating Income I (Interest Expense) 151
Company Objectives
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETILEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS ,'\._COMPANY
Significant PIP requirements to maintain flag relationships and preserve asset value
Existing capital structure cannot be supported - new money investment is required
Leverage levels too high
Interest consuming all cash flow
Pro forma debt to capitalization under [75%] appears appropriate
Develop solutions that provide optimal form of consideration to each stakeholder
Minimize time of transaction to enable near-term PIP funding
Moving quickly is critical to minimizing friction, preserving value and maximizing risk-adjusted recoveries
161
Portfolio Summary
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETILEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS <'\.._COMPANY
Fixed Pool Hotels
Lehman Hotels
($ in millions) Core Terminal
i 1 ~ j ! l f ~ f l f
Hotels 20 31 14 7
Total Keys 2,778 4,239 1,447 1,303
-
2009A Hotel EBITDA $20 $48 $11 $16
2010P Hotel EBITDA 17 47 10 16
2011E Hotel EBITDA 16 47 10 16
Debt Outstanding $362 $654 $172 $229
Debt I 2010P EBITDA 20.8x 13.8x 16.4x 14.6x
PIPs Required $17 $15 $15 $4
Notes: Terminal hotels are hotels that are expected to lose their flags over the next 12 years and primarily include Generation 1 Residence Inn facilities
Assumes PIPs are fully funded on Non-Terminal hotels
Total
72
9,767
$96
91
90
$1,417
15.6x
$50
171
Fixed Pool Properties Overview
HIGHLY CONFIDENTIAL DRAFI'
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS
l'rand1ise Non-
Property Flag # Keys Generation Age (Opening) Extension Risk Unfunded PIPs ($mm)
Addison RI Marriott Residence Inn 150 6 14 $0.0
Altamonte Springs Marriott Residence Inn 128 1 25 Yes 0.0
Arlington Marriott Residence Inn 114 4 15 0.0
Atlanta Downtown Marriott Residence Inn 160 Custom 14 0.0
Atlanta Peachtree Marriott Residence Inn 120 6 12 0.0
Bellevue Marriott Residence Inn 120 1 26 0.0
Belmont Summerfield Suites 132 14 0.0
Binghamton Marriott Residence Inn 72 1 22 Yes 1.3
Bothell Marriott Residence Inn 120 4 19 0.0
Cherry Hill Marriott Residence Inn 96 1 21 Yes 0.0
Columbia Hampton Inn 83 9 0.0
Denver Downtown Marriott Residence Inn 159 1 28 Yes 25
Denver Tech Marriott Residence Inn 128 1 29 Yes 2.1
E!Segundo Summerfield Suites 122 15 0.0
Fort Lauderdale Marriott Courtyard 136 11 0.0
Fremont Marriott Residence Inn 80 1 25 Yes 1.4
Gaithersburg Marriott Residence Inn 132 6 12 0.0
Germantown Hampton Inn 178 14 0.0
Horsham Marriott Towneplace Suites 95 11 0.0
Islandia Hampton Inn 120 22 0.0
LasColinas Summerfield Suites 148 14 0.0
Lexington KY Marriott Residence Inn 80 1 24 Yes 1.1
Livonia Marriott Residence Inn 112 6 11 0.0
Lombard Hampton Inn 128 22 Yes 0.0
Louisville Rl Marriott Residence Inn 96 1 26 Yes 1.7
Lynnwood Marriott Residence Inn 120 1 23 0.0
Mount Laurel Summerfield Suites 116 14 0.0
Mountain View Marriott Residence Inn 112 1 24 1.9
Naples Hampton Inn 107 19 0.0
Portland ME Marriott Residence Inn 78 5 14 1.3
Richmond Marriott Residence Inn 80 1 24 Yes 1.1
RichmondNW Marriott Residence Inn 104 6 12 0.0
Rosemont Marriott Residence Inn 192 6 12 0.0
Saddle River Marriott Residence Inn 174 6 7 0.0
San Jose Marriott Residence Inn 80 1 24 Yes 0.0
San Jose South Marriott Residence Inn 150 6 12 0.0
San Mateo Marriott Residence Inn 160 1 25 2.9
Schaumburg Hampton Inn 128 23 Yes o.o
Shelton Marriott Residence Inn 96 1 22 Yes 1.7
Silicon Valley I Marriott Residence Inn 231 1 26 4.1
Silicon Valley II Marriott Residence Inn 247 1 25 4.4
Tukwila Marriott Residence Inn 144 1 25 0.0
Westchester Hampton Inn 112 22 0.0
Willow Grove Hampton Inn 150 19 0.0
Windsor Marriott Residence Inn 96 1 24 Yes 1.7
Total/ Average 5,686 19 $29.3
!Ill
Fixed Pool Terminal Properties
HIGHLY CONFIDENTIAL DRAFT
PROJECfiONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECf TO FRE 408
MOELIS<'\._COMPANY
Property Flag # Keys Generation Franchise Life 2009A EBITDA 2010E EBITDA
Altamonte Springs Marriott Residence Inn 128 1 12/31/2021 $0.7 $0.8
Binghamton Marriott Residence Inn 72 1 12/31/2021 0.9 0.8
Cherry Hill Marriott Residence Inn 96 1 12/31/2021 1.1 1.0
Denver Downtown Marriott Residence Inn 159 1 12/31/2021 1.7 1.8
Denver Tech Marriott Residence Inn 128 1 12/31/2021 1.0 1.0
Fremont Marriott Residence Inn 80 1 12/31/2021 0.4 0.4
Lexington KY Marriott Residence Inn 80 1 12/31/2021 1.0 1.0
Louisville RI Marriott Residence Inn 96 1 12/31/2021 0.8 0.6
Richmond Marriott Residence Inn 80 1 12/31/2021 0.4 0.3
San Jose Marriott Residence Inn 80 1 12/31/2021 1.0 1.0
Shelton Marriott Residence Inn 96 1 12/31/2021 0.8 0.7
Windsor Marriott Residence Inn 96 1 12/31/2021 0.5 0.4
Lombard Hampton Inn 128 6/30/2013 0.6 0.5
Schaumburg Hampton Inn 128 6/30/2013 0.4 0.3
Total Marriott Residence Inn 1,191 $10.3 $9.7
Total Hampton lnn 256 1.1 0.8
Total 1,447 $11.4 $10.4
19 I
Floating and Other Pools Properties Overview
Floating Pool
HIGHLY CONFIDENTIAL DRAFf
PROJECTIONS SUBJECT TO CHANGE
FOR SETfLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS
Franchise Non-
Property Flag # Keys Generation Age (Opening) Extension Risk Unfunded PIPs (5mm)
AddisonSS Hyatt 132 14 ($0.8)
Albany Hampton Inn 126 19 Yes 0.0
Atlantic City Marriott Courtyard 206 2 0.0
Bulfinch Bulfinch 79 5 0.0
East Lansing Gatehouse Inn 60 1 25 Yes 0.0
Fort Walton Beach Sheraton 216 24 0.2
Fort Wayne Marriott Residence Inn 80 1 24 Yes 0.0
Grand Rapids Marriott Residence Inn 96 1 26 Yes 0.0
Harrisburg Marriott Residence Inn 122 1 15 0.3
Indianapolis Gatehouse Inn 88 1 26 Yes 0.0
Louisville HI Hampton Inn 173 5 0.0
Montvale Marriott Courtyard 184 3 0.0
Morristown Westin 224 6 1.4
Ontario Marriott Residence Inn 200 1 24 Yes 3.2
Rockville Sheraton 154 3 0.0
Troy Central Marriott Residence Inn 152 1 24 Yes (0.5)
Troy Southeast Marriott Residence Inn % 1 24 Yes (0.1)
Valencia Hilton Embassy Suites 156 2 0.0
West Palm Beach Best Western 135 24 0.0
Woburn Hamtonlnn 99 13 (0.1)
Total/ Average 2,778 15 $3.7
Other Pools
Franchise Non-
Property Hag # Keys Generation Age (Opening) Extension Risk Unfunded PIPs ($mm)
Anaheim Hilton Hilton Suites 230 21 $0.0
AnaheimRI Marriott Residence Inn 200 7 0.0
Mission Valley Marriott Residence Inn 192 7 0.0
Ontario Hilton Hilton 309 24 0.0
San Antonio Hilton Homewood Suites 146 14 0.0
Tysons Comer Marriott Residence Inn 121 Cust 9 2.2
Washin!Z!on DC Doubletree 105 40 0.0
Total/ Average 1,303 17 $2.2
110 I
Scenario Projections
HIGHLY CONFIDENTIAL DRAFI'
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS &.._COMPANY
:;_,
Scenario Projection Assumptions
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOE LIS (\_COMPANY
In this presentation we are rwming a scenario where projections have been developed on a hotel-by-hotel
basis for the portfolio
- Management estimates financial performance will not return to 2007 levels for at least four to six years
- 2010 reflects management budget, with actual data for January and February
-Management anticipates 5-10 properties to be deflagged by 2015, regardless of PIPs
FISCAL YEAR 2010- SCENARIO ASSUMPTIONS
ADR level assumptions range of- $107-$113
- Slightly down from FY2009
- Downward estimates mainly due to price
pressure as a result of continued effects of
economic environment
Occupancy levels of - 63%-67%, slightly down from
FY2009
RevPAR of- $70-$75, down approximately 2%-4%
from FY2009 levels
Expenses in line with FY2007-FY2009 average
margins
Estimates take into consideration revenue
displacements due to PIPs and cycle renovations
FISCAL YEAR 2011- SCENARIO ASSUMPTIONS
ADR levels of- $110-$116
Occupancy levels of- 65%-70%, up from FY2010
and back at FY2009 levels
RevPAR of- $74-$79, up approximately 4%-7%
from FY2010 levels
Expenses in line with FY2007-FY2009 average
margins
Assumes certain non-recurring expense savings are
not sustainable
1121
Consolidated Financial Overview
($in millions)
Consolidated
Financial Overview
Key Operating Statistics:
ADR($)
Growth
Occupancy(%)
Growth (bps)
RevPAR($)
Growth
Revenue
Growth
Department Expenses
Gross Operating Income
Margin
Operating Expenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Expenses
Corporate EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
%of Revenue
2007A
$123
74.2%
$92
$337
83
$254
75.4%
110
$145
42.9%
17
$127
37.7%
11
$116
34.5%
$19
0
$19
5.5%
2008A
$126
2.3%
72.8%
(141) bps
$92
0.4%
$352
4.3%
84
$268
76.2%
112
$156
44.3%
20
$136
6.9%
38.7%
12
$125
7.0%
35.4%
$19
0
$19
5.5%
Yearly
2009A
$111
(11.8%)
67.2%
(565) bps
$75
(18.6%)
$290
(17.5%)
74
$216
74.6%
101
$115
39.6%
19
$96
(29.5%)
33.1%
12
$84
(32.2%)
29.1%
$16
0
$16
5.5%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECI' TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECI' TO FRE 408
MOELIS<"\._COMPANY
2010E 2011E
$110 $113
(0.8%) 2.6%
65.5% 67.4%
(168) bps 195 bps
$72 $76
(3.3%) 5.7%
$282 $288
(2.8%) 2.1%
74 75
$209 $213
73.9% 73.8%
100 106
$109 $107
38.5% 37.1%
17 17
$91 $90
(5.0%) (1.7%)
32.3% 31.1%
9 9
$82 $80
(2.7%) (2.1%)
29.1% 27.9%
$21 $29
24 21
$45 $51
15.9% 17.7%
1131
Fixed Pool Financial Overview
($in millions)
Fixed Pool
Financial Overview
Key Operating Statistics:
ADR($)
Growth
Occupancy(%)
Growth (bps)
RevPAR ($)
Growth
Revenue
Growth
Deeartment ExEenses
Gross Operating Income
Margin
Operating Exeenses
House Profit
Margin
Other Expenses
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
%of Revenue
.. - .
2007A 2008A
$120 $124
- 3.1%
76.0% 74.1%
- (191) bps
$92 $92
-- 0.6%
$195 $197
- 0.8%
41 40
$154 $157
45.7% 44.6%
63 63
$91 $94
26.9% 26.7%
10 11
$81 $83
-- 2.3%
24.1% 23.6%
$11 $11
0 0
$11 $11
5.5% 5.5%
Yearly
2009A
$109
(12.0%)
69.2%
(491) bps
$76
(17.8%)
$161
(18.1%)
35
$126
43.4%
56
$70
24.0%
10
$60
(28.1%)
20.6%
$9
0
$9
5.5%
HIGHLY CONFIDENTIAL DRAFT
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
MOELIS "'-._COMPANY
2010E 2011E
$109 $111
(0.7%) 2.2%
68.2% 69.5%
(101) bps 129 bps
$74 $77
(2.2%) 4.1%
$158 $164
(2.1%) 4.1%
35 36
$123 $128
43.6% 44.3%
56 61
$67 $67
23.8% 23.1%
10 9
$58 $57
(3.4%) (1.2%)
20.5% 19.8%
$12 $18
6 21
$18 $39
11.3% 23.9%
1141
Fixed Pool Ongoing I Terminal Properties Financial Overview
($in millions)
Fixed Pool Ongoing Properties
Financial Overview
Revenue
Growth
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
%of Revenue
Fixed Pool Terminal Properties
Financial Overview
Revenue
Growth
Hotel EBITDA
Growth
Margin
Cap Ex
FF&E
PIPs
Total CapEx
%of Revenue
2007A
$150
$64
19.1%
$8
0
$8
5.5%
2007A
$45
$17
5.0%
$2
0
$2
5.5%
2008A
$151
0.5%
$65
1.1%
18.5%
$8
0
$8
5.5%
2008A
$46
1.9%
$18
7.1%
5.1%
$3
0
$3
5.5%
Yearly
2009A
$125
(17.3%)
$48
(25.6%)
16.7%
$7
0
$7
5.5%
Yearly
2009A
$36
(21.0%)
$11
(36.9%)
3.9%
$2
0
$2
5.5%
HIGHLY CONFIDENTIAL DRAFr
PROJECTIONS SUBJECT TO CHANGE
FOR SETTLEMENT PURPOSES ONLY
SUBJECT TO FRE 408
2010E
$123
(1.7%)
$47
(2.4%)
16.8%
$9
3
$12
10.1%
2010E
$35
(3.6%)
$10
(8.0%)
3.7%
$3
3
$5
15.4%
2011E
$128
4.7%
$47
(0.6%)
16.3%
$13
11
$25
19.4%
2011E
$36
2.1%
$10
(3.8%)
3.5%
$4
10
$14
40.2%
1151
EXHIBIT D
Confidential
TERM SHEET
(Lehman/AIC)
July 19, 2010
This term sheet (Term Sheet) is proffered in the nature of a settlement proposal in furtherance
of settlement discussions, and is intended to be entitled to the protection of Rule 408 for the
Federal Rules of Evidence and any other applicable statutes or doctrines protecting the use or
disclosure of confidential information and information exchanged in the context of settlement
discussions, and shall not be treated as an admission regarding the truth, accuracy or
completeness of any fact or the applicability or strength of any legal theory.
THIS TERM SHEET IS NOT AN OFFER OR A SOLICITATION WITH RESPECT TO
ANY SECURITIES OF INNKEEPERS USA TRUST OR A SOLICITATION OF
ACCEPTANCES OF A CHAPTER 11 PLAN. ANY SUCH OFFER OR SOLICITATION
SHALL COMPLY WITH ALL APPLICABLE SECURITIES LAWS, IF ANY, AND/OR
PROVISIONS OF THE BANKRUPTCY CODE.
Seller: Lehman ALI Inc. (Lehman).
Acquirer: Apollo Investment Corporation (AIC).
AIC may not assign any or all of its rights or delegate any or all
of its obligations under this Term Sheet without the express
written consent of Lehman (which consent may be withheld in
Lehmans sole discretion).
Description of Transaction: Following the confirmation by the Bankruptcy Court for the
Southern District of New York (the Bankruptcy Court) of the
prearranged plan (the Plan) of reorganization of Innkeepers
USA Trust (Innkeepers or the Company) as described in
the term sheet, dated as of July 17, 2010, by and between
Lehman and the Company, and attached hereto as Annex A
(the Lehman-Innkeepers Term Sheet) and prior to the
effective date of the Plan (the Effective Date), Lehman and
AIC will enter into an agreement (the Stock Purchase
Agreement) whereby Lehman will agree to sell to AIC and
AIC will agree to purchase from Lehman the right to receive
50% of the equity in the Company, subject to dilution as set
forth in the Lehman-Innkeepers Term Sheet, that Lehman
receives in connection with consummation of the Plan (such
50%, the Transferred Equity) in exchange for cash in an
amount equal to $107.5 million (the Sale Proceeds) payable
upon the closing of the transactions contemplated by the Stock
Purchase Agreement. In the event the transfer tax exception
under 1146(a) of the Bankruptcy Code is determined by the
Bankruptcy Court to be inapplicable, AIC and Lehman will
15816974. 6
cooperate to structure the sale of the Transferred Equity in a
manner that will not incur transfer taxes; provided, however,
that in the event such taxes are incurred as a result of the sale,
AIC shall be responsible for payment of such taxes in addition
to the Sale Proceeds.
Distribution of Innkeepers
Equity:
After giving effect to the sale of Transferred Equity described
above, the equity in the reorganized Company (the New
Equity) will be held as follows:
50% by Lehman; and
50% by AIC;
Subject to pro rata dilution of 3%, which shall
be available for distribution to the Companys
management under the Plan pursuant to a
Management Equity Incentive Program on the
terms provided in the Lehman-Innkeepers Term
Sheet.
Conditions to Execution of
Stock Purchase Agreement:
The execution of the Stock Purchase Agreement and the
consummation of a transaction on the terms described herein
will be subject to the satisfaction or waiver by Lehman or AIC,
as applicable, (in each case in such partys sole discretion) of
the following conditions:
approval of the Bankruptcy Court of a plan
support agreement executed by Lehman and the
Company as contemplated by the Lehman-
Innkeepers Term Sheet;
receipt by AIC and Lehman of all necessary
final internal approvals to consummate the
transaction (which may be withheld (for any
reason or no reason) in their sole discretion) by
September 2, 2010, including, without
limitation, final approval by AICs Investment
Committee and final approval of the UCC and
the United States Bankruptcy Court
administering the Chapter 11 case of LBHI by
such date; and
the negotiation, execution and delivery of
definitive documents reflecting the terms set
forth in this Term Sheet and containing other
terms and conditions mutually acceptable to
2
AIC and Lehman, including, but not limited to,
terms customary for transactions of this type.
Conditions to Closing: The consummation of a transaction on the terms described
herein will be subject to the satisfaction or waiver by Lehman
or AIC, as applicable, (in each case in such partys sole
discretion) of customary closing conditions including, without
limitation, the following:
the consummation of the proposed restructuring
transaction between Lehman and Innkeepers on
the terms and as contemplated by the Lehman-
Innkeepers Term Sheet;
the reorganized Company will have the pro
forma capitalization structure contemplated by
the Lehman-Innkeepers Term Sheet; and
completion of third party and regulatory notices
and receipt of all necessary and material
consents and waivers.
So long as the Letter Agreement has not been terminated,
during the pendency of Innkeepers chapter 11 cases, Lehman
shall not object, directly or indirectly, to (a) Innkeepers
performance of the primary obligations underlying the
Required Capital Improvements Guaranty, dated as of June 29,
2007 (the Guaranty) so long as such obligations are
exclusively limited to the non-immediate property
improvement plan (PIP) obligations in the properties which
constitute the Fixed Rate Collateral (as such term is defined in
the Lehman-Innkeepers Term Sheet) (the Fixed Rate Pool)
and such obligations are paid solely with funds available under
the Fixed Rate DIP Facility (as such term is defined in the
Lehman-Innkeepers Term Sheet) or cash collateral generated
from the Fixed Rate Pool, and (b) the settlement or termination
of the Guaranty so long as such settlement or termination
occurs at least 45 days after the date Innkeepers commences its
chapter 11 cases (the Petition Date).
So long as the Letter Agreement has not been terminated and
AIC is at least a 25% owner of reorganized Innkeepers, subject
to dilution as provided in the Lehman-Innkeepers Term Sheet,
Lehman and AIC shall authorize reorganized Innkeepers to
agree that any (a) non-immediate PIP obligations in the Fixed
Rate Pool described in Schedule XI to the related loan
agreement that were not satisfied before or during the chapter
3
11 cases and (b) discretionary capital expenditures as set forth
in Annex B attached hereto will be funded from the proceeds of
the Exit Funding (as such term is defined in the Lehman-
Innkeepers Term Sheet) or excess cash flow after payment of
all property level expenses, FF&E reserves, debt obligations,
corporate G&A, and working capital holdbacks as reasonably
determined by reorganized Innkeepers.
Termination Events: Upon the occurrence of any of the following events (each, a
Termination Event), the Letter Agreement, dated as of July
17, 2010, by and between Lehman and AIC (the Letter
Agreement) and any Stock Purchase Agreement shall be
terminable by either Lehman or AIC, and shall terminate upon
five (5) business days written notice of such Termination
Event by the terminating party to the other party:
upon the occurrence of any Termination Event
described in the Lehman-Innkeepers Term
Sheet;
upon the waiver, modification or amendment of
any material term, condition or provision of the
Lehman-Innkeepers Term Sheet, or the
definitive documents (including the Plan)
implementing the same, in a manner not
acceptable to Lehman or AIC;
any material extension of the period of time to
achieve the Plan Milestones set forth in the
Lehman-Innkeepers Terms Sheet;
if AIC seeks but does not obtain the approval of
its Investment Committee within 45 days after
the Petition Date;
if Lehman seeks but does not obtain the
approval of the UCC or the United States
Bankruptcy Court administering the Chapter 11
case of LBHI within 45 days after the Petition
Date; or
upon the occurrence of any event that would
make the fulfillment of any conditions set forth
under Conditions to Closing or Conditions to
Execution of the Stock Purchase Agreement of
this Term Sheet impossible by April 15, 2011.
4
5
Notwithstanding the foregoing, the Letter Agreement and any
Stock Purchase Agreement shall be terminable by either
Lehman or AIC (for any reason or no reason in such partys
sole discretion) at any time prior to September 2, 2010.
Governance: The board of directors of the Company will initially consist of
7 members: 2 members nominated by Lehman, 2 members
nominated by AIC and 3 members to be mutually agreed.
A super-majority vote of 66 2/3% will be required for material
transactions, including, among others, a merger or
consolidation, equity issuances, debt issuances in excess of $10
million in the aggregate, sale or disposal of a property and such
other events as determined by Lehman, AIC and the Company.
Lehman and AIC shall agree on a future date by which the
Company shall engage an investment banker to market and sell
the Company; provided, that such date shall not be later than
three years after the Effective Date unless otherwise agreed by
Lehman and AIC.
Other usual and customary terms, subject to mutual agreement
between Lehman and AIC.
Shareholders Agreement: The Plan shall provide that, on the Effective Date, Lehman,
AIC and all other holders of New Equity to be issued pursuant
to the Plan shall enter into a shareholders agreement that
provides, among other things, for restrictions on the transfer of
the New Equity and customary protections, including, but not
limited to, tag-along/drag-along rights, all on terms to be
mutually agreed between Lehman and AIC.
REIT Status: Lehman and AIC shall, prior to the Effective Date, determine
whether to maintain Innkeepers status as a real estate
investment trust.
Property Manager: Prior to the Effective Date, Lehman and AIC shall designate a
manager for the Companys properties.
Professional Fees: The Company shall reimburse AIC for fees and expenses of
one counsel; provided that the transactions contemplated by the
Stock Purchase Agreement are consummated.
Governing Law: This Term Sheet and all agreements entered into pursuant
thereto shall be governed by New York law with jurisdiction in
the courts in New York.
EXHIBIT E
1
2 UNITED STATES BANKRUPTCY COURT
3 SOUTHERN DISTRICT OF NEW YORK
4 Case No. 08-13555 (JMP)
5 Case No. 08-01420 (JMP) (SIPA)
6 - - - - - - - - - - - - - - - - - - - - -x
7 In the Matter of:
8 LEHMAN BROTHERS HOLDINGS INC., et al.,
9 Debtors.
10 - - - - - - - - - - - - - - - - - - - - -x
11 In the Matter of:
12 LEHMAN BROTHERS INC.,
13 Debtor.
14 - - - - - - - - - - - - - - - - - - - - -x
15
16 U.S. Bankruptcy Court
17 One Bowling Green
18 New York, New York
19
20 August 18, 2010
21 10:01 AM
22
23 B E F O R E:
24 HON. JAMES M. PECK
25 U.S. BANKRUPTCY JUDGE
Page 1
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 asked to see whether a proof of claim had been filed. There
2 was no proof of claim filed. So I sent Ms. Strickland an
3 e-mail saying 'Look, I haven't seen a proof of claim,' and she
4 indicated that she -- that they had bought a piece of the
5 Bankhaus position and that she was on vacation, so we couldn't
6 speak. So I said 'Okay, fine.' I went on the docket to look
7 for the -- to see who had bought the Bankhaus position, and
8 there is a transfer to Deutsche Bank, which I think was filed
9 on July 15th.
10 Now, it's very possible, and probably likely, that
11 Deutsche Bank didn't hold that. So they could be one of the
12 people who purchased it. I have no independent knowledge of
13 that. It's not on the docket.
14 THE COURT: Okay.
15 MR. PEREZ: As I said, Mr. Lascher is here. I have a
16 short proffer with the business judgment --
17 THE COURT: Well, maybe just to do this in the right
18 order, we should deal with the proffer and then deal with the
19 objections and any parties who support the motion.
20 MR. PEREZ: Okay, Your Honor, thank you. If called to
21 testify, Michael Lascher would indicate that he has worked at
22 Lehman since 2004, specializing in commercial real estate,
23 finance and capital markets. While at Lehman, he originated,
24 structured and closed complex loan transactions for
25 securitization and syndications, and assisted in the marketing
Page 70
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 of whole loans, B notes, mezzanine loans to secondary market
2 participants.
3 Prior to joining Lehman, he practiced for five years
4 in the real estate group of Cadwalader. He has a bachelor's
5 degree from the University of Pennsylvania, and JD from Cardozo
6 Law School.
7 Mr. Lascher is currently an employee of Lamco and is
8 responsible for the oversight of Lehman's hospitality
9 investments. And, Your Honor, the other co-head of the real
10 estate group is Ms. Nancy Shanik, who is here also in the
11 courtroom. She's the A&M managing director responsible for
12 that, co-head with Mr. Fitts who oversees the other things. So
13 just so the Court recognize her.
14 In his capacity, he's either actively involved or
15 overseeing the Lehman employees who have been actively involved
16 in finalizing the terms of the transaction described in the
17 motion, because LCPI has the economic interest in the mortgage
18 loan. And I don't want to take up the Court's time, but
19 because of the MetLife transaction, LCPI actually has the
20 economic interest. I don't know whether that's an issue, but I
21 don't think it is. Nobody's raised it, but it's really --
22 we'll refer to LCPI instead of LCPI and ALI.
23 Mr. Lascher would testify that, beginning in April of
24 2010, Innkeepers and LCPI and engaged in numerous negotiations
25 to outline a potential restructuring of Innkeepers that would
Page 71
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 maximize LCPI's return on the mortgage loan, and that in
2 connection with these discussions the debtors have worked
3 closely with their legal and financial advisors to determine
4 which alternatives the debtors should pursue, including, among
5 others, seeking to foreclose on the collateral securing the
6 mortgage loan, seeking the appointment of one or more
7 receivers, or seeking relief to the extent that the debtors had
8 filed bankruptcy.
9 Mr. Lascher would testify that, in considering these
10 alternatives, the debtors' analysis included economic and
11 noneconomic factors, including the expected recovery, the cost
12 to pursue each of the alternatives, the timing of the potential
13 recoveries, and the likelihood of being able to achieve value
14 through each alternative. Additionally, he would testify that
15 the debtors considered the potential impact on the hotel
16 properties serving as collateral and the hotel franchise
17 agreement that support the value. After extensive negotiations
18 with Innkeepers and their legal and financial advisors, the
19 Court determined that the transactions described in the motion
20 are the best alternative to maximize recovery on the mortgage
21 loan.
22 Mr. Lascher would testify that on July 19 Innkeepers
23 filed for bankruptcy, and he would also testify that the
24 balance of the mortgage loan on the petition date was 220.2
25 million dollars, plus late fees and other charges pursuant to
Page 72
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 the documents, and that the loan is secured by approx -- by
2 twenty of the seventy-two hotels, going by Innkeepers and its
3 affiliates.
4 Mr. Lascher would testify that LCPI and Innkeepers
5 agreed to the terms of the restructuring embodied in the plan
6 term sheet, and that the restructuring contemplates the
7 debtors' agreement to convert a hundred percent of their debt
8 to equity, subject to dilution for management incentive, and a
9 provision of a debtor-in-possession financing to address
10 certain property improvement plans, work and certain other
11 necessary capital expenditures for the hotels that secure the
12 mortgage loan.
13 Mr. Lascher would further testify that LCPI's
14 willingness to enter into the plan support agreement is
15 conditioned on its ability to mitigate its risk by being able
16 to monetize a portion of the equity it receives in the Chapter
17 11 case, and that to that end, LCPI entered into a separate
18 agreement with Apollo to sell 50 percent of the equity, when
19 issued, for a price of 107.5 million dollars. Mr. Lascher
20 would testify that this amount is considered by both the
21 debtors, their financial advisors, to be adequate
22 consideration.
23 Mr. Lascher would further testify that although the
24 agreement with Apollo can be terminated by either Apollo or
25 LCPI under certain circumstances, the debtor further negotiated
Page 73
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 a provision in the plan that provides that if the debtors are
2 unable to find a buyer for 50 percent of the equity they
3 received, for at least a 107.5 million dollars, they can
4 terminate the plan support agreement.
5 Mr. Lascher would further testify that a formal
6 auction at this stage would be both detrimental to both LCPI,
7 as LCPI currently has a purchaser for a hundred percent of the
8 equity for a significant cash payment, and there is no
9 assurance at this time that a transaction that provided LCPI
10 such similar value or better value could be structured,
11 following Innkeepers' plan process.
12 Mr. Lascher would testify that prior to LCPI's entry
13 into the agreement with Apollo, Lehman, through its financial
14 advisor, formally marketed the loans, and during this marketing
15 process, Lehman received expressions of interest from
16 approximately ten parties; signed confidentiality agreements
17 with five of these parties, which were allowed access to a data
18 room.
19 Mr. Lascher would testify that because of the mortgage
20 loan that was in default, and it was evident that Innkeepers
21 would likely seek Chapter 11 protection, Lehman was unable to
22 find a purchaser for the mortgage loan for adequate
23 consideration. Mr. Lascher would testify that Lehman has
24 received inquiries from other entities about purchasing the
25 mortgage loan -- about purchasing the equity received in
Page 74
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 exchange for the mortgage loan, but that none of the inquiries
2 has resulted in a formal offer.
3 Mr. Lascher would further testify that Appaloosa
4 itself contacted Lehman regarding the purchase of the equity
5 received on account of the mortgage loan, however, Appaloosa
6 did not submit a written offer, despite the request to do so.
7 Mr. Lascher would testify that prior to September 1st,
8 they can walk away from this transaction -- from the sale of
9 the equity, and that LCPI can always sell the mortgage loan, if
10 it determines that it can maximize value by doing that, at
11 which time, Innkeepers could terminate the plan support
12 agreement.
13 Additionally, Mr. Lascher would testify that the term
14 sheet and the plan support agreement provide that if this
15 direction is not finalized within the period set forth in the
16 plan support agreement, approximately 240 days, at Innkeepers'
17 option, either the collateral can be sold to a third party,
18 transferred to LCPI or allowed to fore -- LCIP will be allowed
19 to foreclose on the collateral.
20 Mr. Lascher would testify that the plan term sheet and
21 the plan support agreement is a result of extensive good-faith
22 negotiations between LCPI and Innkeepers, and their respective
23 counsels and financial advisors, and he believes that the
24 transaction set forth in the plan term sheet will maximize
25 LCPI's recovery. He would also testify that the provision of
Page 75
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 believe, Your Honor, that waiting to support this is going to
2 cast a doubt. I frankly believe, unfortunately, that if we
3 wait it's almost tantamount to not having had it approved
4 because at that point we'll be in a situation where we'll have,
5 you know, courts that are going to need the approval, one who
6 will need the approval of the other. Judge Chapman is going to
7 have to decide whether she approves the assumption, whether she
8 appoints an examiner, all of the things that she's going to
9 have to do. And all we want to be able to do is be there to
10 say to the extent that the Court approves this we can go
11 forward. And that's really all we're asking. And it's
12 actually the horse. I mean, we're -- this is the horse, it's
13 not the cart, Your Honor.
14 THE COURT: Okay. Well, enough imagery on that, but
15 it's clear that approval of the plan support agreement here is
16 simply one of the puzzle pieces that isn't even the most
17 important puzzle piece because the plan support agreement is
18 tied to what happens before Judge Chapman later.
19 MR. PEREZ: What happens before Judge Chapman, whether
20 the plan -- whether the plan support agreement is assumed, what
21 happens before Judge Chapman when she determines value of the
22 assets, and what happens before Judge Chapman when there is a
23 hearing on confirmation.
24 THE COURT: What I'd like to hear some more about are
25 the flexibilities available to Lehman Commercial Paper,
Page 99
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
LBHI, et al; LBI
1 assuming this is approved. Ms. Strickland argues strenuously
2 that the 363 standards are not met here, in part because for
3 all practical purposes Lehman is locking into a transaction
4 that's a black box, it's blind, because we can't really tell
5 what this asset would be worth in a free market environment,
6 one in which, say, Appaloosa or others like Appaloosa might be
7 a bidder, or there's an opportunity down the road in an
8 unlocked up bankruptcy case for valuation to be tested in what
9 may be an improving market for hotel properties. I'm putting
10 those words out as my own words. Those aren't words that she
11 said, but that's the concept.
12 And I don't have a 363 problem if Lehman has
13 flexibility, but if Lehman is in fact boxed by this trustee I
14 might. And to the extent that she has raised record questions
15 as to the adequacy of the record to support this, we may need
16 to further develop that record.
17 MR. PEREZ: Right, Your Honor. And I believe that the
18 two pieces of evidence which are in the record are that between
19 now and September 1st we can totally walk the deal with Apollo,
20 and that at any time we can always sell our mortgage loan to
21 the extent that there's a higher bidder for it. So --
22 THE COURT: But you have -- to what extent has this
23 transaction determined equity value in respect of a plan of
24 reorganization that hasn't yet been filed with respect to a
25 confirmation hearing that hasn't yet been scheduled?
Page 100
VERITEXT REPORTING COMPANY
212-267-6868 www.veritext.com 516-608-2400
EXHIBIT F
NOTASOLICITATIONOFVOTESONAPLAN
August 20, 2010
Midland Loan Services, Inc.
10851 Mastin, 6th Floor, Overland Park, KS 66210
Attention: Kevin S. Semon
Vice President, Special Servicing Manager
Binding Commitment for the
Acquisition of Innkeepers USA Trust
Five Mile Capital II Pooling REIT LLC, through its investment advisor Five Mile Capital Partners
LLC (collectively, Five Mile), is pleased to submit this letter (this Commitment Letter) to
Midland Loan Services, Inc. (Midland), which sets forth, among other things, our binding
commitment (the Commitment) to provide equity capital for the restructuring of the debt and
equity of Innkeepers USA Trust (Innkeepers) and its subsidiaries (collectively with Innkeepers, the
Company), resulting in Five Mile directly or indirectly owning 100% of the equity interests in the
reorganized Company (the Transaction). The funding from our Commitment will be used to
finance and otherwise implement a confirmed plan of reorganization to be filed by Midland (the
Plan) acceptable to us in our reasonable discretion, which will provide for the treatment of claims
and other terms outlined below and will otherwise contain terms and treatment of claims consistent
with the applicable provisions of the Bankruptcy Code.
Five Mile is uniquely qualified to consummate the Transaction, given our substantial investment and
the rights we have in certain indebtedness in Innkeepers. As you know, we have made available,
subject to Court approval, debtor-in-possession financing to the Company in excess of $50 million.
As a result, we are familiar with the Companys assets and operating performance, gleaned from our
review of public filings and our own unassisted due diligence. We also have general expertise in the
hospitality market and the extended stay lodging sector.
I. Value & Proposed Capital Structure
Innkeepers is a leading owner of upscale and extended stay hotel properties throughout the United
States with interests in 73 hotels and approximately 10,000 rooms across 19 states. As with many
other lodging assets, the Company experienced adverse asset performance as a result of the
economic downturn and became unable to perform under its existing debt obligations leading to the
Companys bankruptcy filing on July 19, 2010.
2
Given the economic environments adverse impact on operating performance, reduced valuations
within the lodging sector, required capital investments, and pending or existing franchise expirations,
we believe the Company must resize its existing capital structure.
Our Commitment is based on a valuation of the Company of $1.04 billion and results in a final
capital structure of $803.4 million in aggregate indebtedness and $236.6 million in new equity capital
to be invested by us. The details of the reorganized capital structure for the Company are provided
in Section IV below.
II. Capital Commitments
Subject to the conditions set forth above, we hereby submit this binding and irrevocable offer to
provide $236.6 million of cash to fund the Transaction to be effectuated in accordance with the
terms of this Commitment Letter on the effective date of the Plan. Five Miles investment will be
used to recapitalize the Company, and more specifically, will be used to pay down existing debt and
provide funds for future property improvement work (PIP), furniture, fixtures, and equipment
investments (FF&E), cash reserves and potential growth opportunities. We will provide the cash
investment required to consummate the Transactions from our existing investment vehicles. In
connection therewith, we hereby confirm that we have available, and will have available at all times
prior to consummation of the Transaction or the termination of the Commitment, investor
commitments that exceed, in the aggregate, $240 million.
III. Plan Subject to Higher and Better Offers; Five Mile Free to Pursue
Other Transactions
Subject to Court approval of the bid protections for Five Mile described in Section VI herein, Five
Mile acknowledges that the Plan will be subject to higher and better offers for creditor treatment as
may be reflected in competing reorganization plans filed with the Court. For avoidance of doubt,
our providing this Commitment does not preclude us in any way from discussing alternate
transactions, including competing plans of reorganization, or engaging in any discussions regarding
providing financing or participating in any such alternate transactions (each, an Alternate
Transaction); provided however, that we will not enter into a binding commitment with respect to,
or otherwise consummate, any Alternate Transaction prior to the occurrence of a Termination
Event (as defined in Section IX hereof).
IV. Restructuring of Debt and Equity of the Company New Equity, Debt Forgiveness,
& Cash Pay Downs
Based on our analysis of the Companys filings we believe that as of July 2010, the Company has
approximately $1.47 billion in outstanding debt obligations of which approximately $1.055 billion is
pre-petition obligations not related to Lehman ALI, Inc. (Lehman) (i.e., exclusive of Lehmans
Floating Rate Mortgage Loan & Floating Rate Mezzanine Loan). Our Commitment contemplates a
restructuring whereby the current debt is reduced through debt forgiveness and cash pay downs to
approximately $803.42 million allowing non-Lehman pre-petition creditors to realize value for
72.4% of their outstanding obligations ($764.24 million of value realization on $1.055 billion of
current indebtedness), calculated after giving consideration to the present value of B-Notes to be
3
purchased by us as proposed in this Commitment Letter.
1
This recovery is materially better than the
66.3% maximum of value recovery for those same creditors described in the Plan Support
Agreement advanced by Lehman (the Lehman Plan), with the potential for less (there is a ceiling
but no floor on the creditor recovery and the Lehman Plan sponsor(s) benefits dollar-for-dollar to
the extent recovery by the secured creditors is reduced). We believe that the amount realized on the
Lehmans Floating Rate Mortgage Loan under our Commitment better reflects the value of the
collateral supporting that obligation versus the premium value contemplated in the Lehman Plan
which provides for a 90% recovery on Lehmans secured claim and appropriates the entirety of any
residual value of the enterprise to Lehman. The higher value going to Lehman under its plan is
realizable by Lehman only because there is a transfer of value from the non-Lehman prepetition
creditors to Lehman (and Apollo Investment Corporation (Apollo)) under the Lehman Plan.
An illustration and an explanation of the debt restructuring portion of our Commitment are detailed
below:
($ in millions)
Today
Debt
Forgiveness
Adjusted
Balance Pay Down
Final
Balance
Five Mile DIP $50.8 $0.0 $50.8 -$50.8 $0.0
Lehman DIP $17.0 $0.0 $17.0 -$17.0 $0.0
Fixed Rate CMBS Mortgage Loan $825.4 -$225.4 $600.0 -$66.4 $533.6
Floating Rate Mortgage Loan $238.5 -$86.8 $151.7 -$16.8 $134.9
Floating Rate Mezzanine Loan $121.0 -$121.0 $0.0 -$2.6 $0.0
Anaheim Mortgage Loan $13.7 -$3.7 $10.0 -$1.1 $8.9
Anaheim Mezzanine Loan $21.3 -$21.3 $0.0 -$0.4 $0.0
Capmark Mission Valley CMBS Mortgage Loan $47.4 -$12.9 $34.5 -$3.8 $30.6
Capmark Garden Grove CMBS Mortgage Loan $37.6 -$10.3 $27.3 -$3.0 $24.3
Capmark Ontario CMBS Mortgage Loan $35.0 -$9.6 $25.4 -$2.8 $22.6
Merrill Lynch Washington D.C. CMBS Mortgage Loan $25.6 -$7.0 $18.6 -$2.1 $16.5
Merrill Lynch Tysons Corner CMBS Mortgage Loan $25.2 -$6.9 $18.3 -$2.0 $16.3
Merrill Lynch San Antonio CMBS Mortgage Loan $24.2 -$6.6 $17.6 -$1.9 $15.6
Present Value of B-Notes
(1)
$0.0 $0.0 $16.4 -$16.4 $0.0
Total Debt $1,482.6 -$511.4 $987.5 -$187.1 $803.4
DIP Retirement $67.8 $67.8
Pre-Petition Creditor Pay downs $103.0 $103.0
Fixed Rate CMBS Mortgage Special Servicer Fee $3.3 $3.3
Funding of FF&E Reserve $13.8 $13.8
Pre-funding of Future PIP Work $15.0 $15.0
Additional Cash on Balance Sheet
(2)
$17.3 $17.3
Purchase of B-Notes at Present Value $16.4 $16.4
New Cash Equity $0.0 $0.0 $46.1 $190.5 $236.6
Total Capital Structure $1,482.6 -$511.4 $1,033.6 $3.3 $1,040.0
(2)
Includes amount allocated to pay unsecured creditors (other than holders of deficiency claims) their pro rata share of $500,000.
(1)
B-Notes represent an interest in the equity waterfall of the new capital structure that is subordinate to a 2.0x multiple on the Investors'
Investment. The note face value is set at 20% of the deficiency claim. Present Value established based upon 5 to 7 year period and no interest
accrual.
1
Any recovered [net] proceeds from Midlands lawsuit against Apollo, which alleges among other things that Apollo is
required to pay for certain property improvement projects that Apollo guaranteed and Innkeepers failed to timely
complete, will go to the B-Note holders of the Fixed Rate CMBS Mortgage Loan as additional consideration.
4
Cash Proceeds & Uses
Our Commitment contemplates that the cash investment of $236.6 million will be used as follows:
o Repayment of the Five Mile and Lehman DIP in the amount of $67.75 million
o Pay down of Pre-Petition Mortgage lenders, after debt forgiveness, by $100 million
o Funding of $28.8 million of FF&E and PIP reserves to cover 2011 FF&E and future
PIP work
o Funding of $17.3 million of additional cash on the post-confirmation balance sheet.
o $16.4 million for us to purchase the B-Notes issued to holders of deficiency claims
based upon the present value of $73.8 million in B-Notes (20% of the deficiency
claim amount) subordinate to a 2.0x multiple on our investment
o Payment on non-deficiency unsecured claims in the amounts of: $2,550,949 to
Floating Rate Mezzanine Loan lenders; $449,051 to Anaheim Mezzanine Loan
lenders; and $500,000 to trade unsecured creditors
o Payment of fees to the Special Servicer of the Fixed Rate CMBS Mortgage equal to
0.625% of the Final Balance of the Fixed Rate CMBS Mortgage as complete
consideration for effecting the restructuring transactions
Debt Forgiveness & Pay Downs
Fixed Rate CMBS Mortgage Loan: Reduction to $600.0 million and a cash pay down of
$66.4 million to reduce the outstanding balance to $533.6 million. Companys issuance of B-
Notes to lender, which notes we agree to purchase immediately for $10.0 million in cash.
Floating Rate Mortgage Loan: Reduction to $151.7 million and a cash pay down of $16.8
million to reduce the outstanding balance to $134.9 million. Companys issuance of B-Notes
to lender, which notes we agree to purchase immediately for $6,350,949 in cash, of which
$2,550,949 shall be subordinated and paid over to the Floating Rate Mezzanine Loan.Please
note our estimates for this mortgage pool are based on de minimis information as compared
with some of the other properties and therefore will require extra diligence
Floating Rate Mezzanine Loan: Payment of $2,550,949 as described above. Debt cancelled.
Anaheim Mortgage Loan: Reduction to $10.0 million and a cash pay down of $1.1 million to
reduce the outstanding balance to $8.9 million. Companys issuance of B-Notes to lender,
which notes we agree to purchase immediately for $619,050 in cash, of which $500,000 shall
be subordinated and paid over to the Anaheim Mezzanine Loan.
Anaheim Mezzanine Loan: Payment of $449,051 as described above. Debt cancelled.
Capmark Mission Valley CMBS Mortgage Loan: Reduction to $34.5 million and a cash pay
down of $3.8 million to reduce the outstanding balance to $30.6 million. Companys issuance
of B-Notes to lender, which notes we agree to purchase immediately for $0.6 million in cash.
Capmark Garden Grove CMBS Mortgage Loan: Reduction to $27.3 million and a cash pay
down of $3.0 million to reduce the outstanding balance to $24.3 million. Companys issuance
of B-Notes to lender, which notes we agree to purchase immediately for $0.5 million in cash.
Capmark Ontario CMBS Mortgage Loan: Reduction to $25.4 million and a cash pay down
of $2.8 million to reduce the outstanding balance to $22.6 million. Companys issuance of B-
Notes to lender, which notes we agree to purchase immediately for $0.4 million in cash.
5
Merrill Lynch Washington D.C. CMBS Mortgage Loan: Reduction to $18.6 million and a
cash pay down of $2.1 million to reduce the outstanding balance to $16.5 million.
Companys issuance of B-Notes to lender, which notes we agree to purchase immediately for
$0.3 million in cash.
Merrill Lynch Tysons Corner CMBS Mortgage Loan: Reduction to $18.3 million and a cash
pay down of $2.0 million to reduce the outstanding balance to $16.3 million. Companys
issuance of B-Notes to lender, which notes we agree to purchase immediately for $0.3
million in cash.
Merrill Lynch San Antonio CMBS Mortgage Loan: Reduction to $17.6 million and a cash
pay down of $1.9 million to reduce the outstanding balance to $15.6 million. Companys
issuance of B-Notes to lender, which notes we agree to purchase immediately for $0.3
million in cash.
Unsecured trade creditors (not including holders of deficiency claims) that are not otherwise
paid pursuant to a first day order, will receive a share of a cash allocation of $500,000.
All equity interests in the Company, including common and preferred stock, will be
cancelled, and no distributions will be made on account of such interests. The Plan will
provide for an equity incentive program for management of the reorganized Company.
V. Proposed Debt Rates, Maturities, Extensions, Amortization, & Release Prices
The Commitment includes the following terms for the restructured debt:
Fixed Rate CMBS Mortgage Loan: A proposed interest rate of 6.71% and no change to the
existing maturity date of July 9, 2017. Amortization will begin 48 months after the
confirmation of the Plan and will be based on a 30 year amortization schedule. Release
prices will be established and properties can be released at 115% of the allocated loan
amount. The loan is subject to prepayment at par without penalty. Allocated FF&E of
$7,840,067.
Floating Rate CMBS Mortgage Loan: A proposed interest rate of Libor + 2.05%, with an
initial maturity date of July 9, 2015, two one-year extension options, at the borrowers
option, and not subject to any financial covenants. Release prices will be established and
properties can be released at 115% of the allocated loan amount. The loan is subject to
prepayment at par without penalty. Allocated FF&E of $3,510,782.
Anaheim Mortgage Loan: A proposed interest rate of 5.41% and a maturity date of July 9,
2017. Amortization will begin 48 months after the confirmation of the Plan and will be
based on a 30 year amortization schedule. The loan is subject to prepayment at par without
penalty. Allocated FF&E of $407,400.
Capmark Mission Valley CMBS Mortgage Loan: A proposed interest rate of 5.98% and a
maturity date of July 9, 2017 as compared to the original maturity date of November 11,
2016. The loan is subject to prepayment at par without penalty. Allocated FF&E of
$446,681.
Capmark Garden Grove CMBS Mortgage Loan: A proposed interest rate of 5.98% and a
maturity date of July 9, 2017 as compared to the original maturity date of November 11,
2016. The loan is subject to prepayment at par without penalty. Allocated FF&E of
$357,674.
6
Capmark Ontario CMBS Mortgage Loan: A proposed interest rate of 5.98% and a maturity
date of July 9, 2017 as compared to the original maturity date of November 11, 2016. The
loan is subject to prepayment at par without penalty. Allocated FF&E of $456,855.
Merrill Lynch Washington D.C. CMBS Mortgage Loan: A proposed interest rate of 6.03%
and a maturity date of July 9, 2017 as compared to the original maturity date of October 1,
2016. The loan is subject to prepayment at par without penalty. Allocated FF&E of
$266,428.
Merrill Lynch Tysons Corner CMBS Mortgage Loan: A proposed interest rate of 5.98% and
a maturity date of July 9, 2017 as compared to the original maturity date of October 1, 2016.
The loan is subject to prepayment at par without penalty. Allocated FF&E of $235,718.
Merrill Lynch San Antonio CMBS Mortgage Loan: A proposed interest rate of 6.03% and a
maturity date of July 9, 2017 as compared to the original maturity date of October 1, 2016.
The loan is subject to prepayment at par without penalty. Allocated FF&E of $278,395.
VI. Offer Structure and Protections
As stated, the Transaction will be implemented by a recapitalization of the Company through the
Plan. Since the Company has rejected our request to perform due diligence and has expressed no
real interest in engaging us in meaningful discussions regarding a potential transaction in lieu of
continuing on with the Lehman Plan, it will be necessary for Midland or another party in interest to
seek and obtain a bankruptcy court order terminating the Companys plan exclusivity period in order
for Midland to file the Plan. Assuming exclusivity is so terminated, we require that stalking horse
protection be immediately sought by Midland from the Court, including the following: (i) a break-
up fee of $10 million in favor of Five Mile (the Break-Up Fee) if an alternative Chapter 11 plan
financed by a different party is confirmed by the Court and consummated; (ii) a first over-bid in the
competing plan in the form of additional capital into the Company in the minimum amount of $25
million cash (inclusive of amount allocable to pay the Break-Up Fee, which shall only be payable
from the cash realized from the first overbid), with subsequent over-bids in the form of additional
capital into the Company in minimum $10 million increments of additional cash (or additional debt
on identical terms as described in our Commitment), and (iii) a reimbursement of all of our legal fees
and expenses incurred in connection with this offer and its confirmation and consummation
(including due diligence fees and expenses) in an amount not to exceed $2,000,000. Midland
confirms its agreement with such terms.
Midland confirms that, other than the sale of equity interests in the reorganized Company, the Plan
will not contemplate or provide for a sale of the Company or any of its assets pursuant to section
1129(b)(2)(a)(ii) or (iii) or section 363 of the Bankruptcy Code. As such, no holder of a lien on any
asset of the Company shall be permitted to credit bid its claim as part of the Plan. The confirmation
of the best plan of reorganization providing for the highest and best return to creditors is
contemplated, subject to the protections being granted to Five Mile as set forth above in this Section
VI. In lieu of participating in the recapitalization provided in the Plan, the Plan should provide that
each secured creditor shall have the option to take ownership of its collateral in full satisfaction,
settlement, release and exchange for its claim(s) against the Company, in which case there shall be an
attendant adjustment to the consideration hereunder.
VII. Strength of the Plan
7
We believe the Plan (consistent with the terms of this Commitment Letter) is (i) superior to the
Lehman Plan, (ii) beneficial to all creditors, not just Lehman, and (iii) in the best interests of the
Company and its bankruptcy estates. The Plan values the Company at $1.04 billion, which is higher
than the valuation of $915 million in the Lehman Plan. The Plan provides for approximately $67.24
million in additional recovery value for the Non-Lehman Pre-Petition creditors (or 9% more) and
$184.1 million in cash pay downs of indebtedness, including retirement of $67.75 million of DIP
financing and the purchase of the B-Notes for $16.4 million. Further, there is substantially higher
certainty and less execution risk with the Plan, financed by our Commitment, as it will provide for
the exit financing component critical to the success and emergence of Innkeepers from bankruptcy.
The Lehman Plan does not include a commitment for $75 million of exit financing, which is
required for Innkeepers to successfully emerge from bankruptcy.
We believe the Plan also provides additional stability for the Company as compared to the Lehman
Plan by providing approximately $28.8 million in cash reserves to fund future FF&E and PIP
investments and an additional $17.3 million in general cash liquidity (includes amount allocated to
pay the unsecured creditors other than holders of deficiency claims) to manage seasonality within
the business, cover operating or interest shortfalls should they occur, and provide funds to pay
administrative and priority expenses upon emergence. Our Commitments suggested amortization of
the Fixed Rate and Anaheim Mortgage Loans, after a 48 month period will allow the Company to
reach a more normalized level of operating performance. We are ready to move forward and have
all the resources, including available funds, to conclude the transactions outlined in this
Commitment Letter.
VIII. Midland Covenants
In consideration for our Commitment, Midland hereby covenants and agrees to
(a) perform its undertakings set forth in the second paragraph of Section VI above, (b) use its best
efforts to seek a bankruptcy court order to terminate the Companys plan exclusivity period, and (c)
upon termination of the Companys plan exclusivity period, to (i) immediately thereafter file a
motion seeking approval of the bid protections identified above and file the Plan consistent with the
terms of this Commitment Letter, (ii) take all necessary steps to obtain an order approving a
disclosure statement in respect of the Plan, (iii) thereafter solicit votes for the Plan, and (iv)
thereafter take all necessary steps to seek confirmation and effectiveness of the Plan. All orders and
filings by Midland relating to the Plan shall be subject to our prior review and approval, which
approval shall not be unreasonably withheld or delayed.
IX. Termination of Commitment
This Commitment Letter outlines only some of the essential terms regarding the proposed
Transaction, is not all-inclusive and does not purport to summarize or contain all of the conditions,
covenants, representations, warranties and other provisions which would be contained in definitive
documentation for the Transaction.
In addition, this Commitment Letter shall terminate and be of no further force or effect, and we
and you shall no longer be obligated with respect to our Commitment (and, in such event, we shall
not be entitled to any of the bid protections in favor of us, including, without limitation, those set
forth in Section VI herein) and other agreements set forth herein (including, without limitation, our
8
agreement with respect to Alternate Transactions set forth in Section III hereof), upon the earliest to
occur of the following (each, a Termination Event):
the occurrence of any material adverse condition, change in or material disruption of
conditions in the financial, banking, capital or hospitality markets and extended stay lodging
sector that, in our reasonable judgment, would impair the viability or success of the
Transaction;
the occurrence of any condition, change or development that could reasonably be expected
to have a material adverse effect on the business, assets, liabilities (actual or contingent),
operations, condition (financial or otherwise) or prospects of the Company;
the Company fails to provides us with unfettered and reasonable access to its properties,
books and records, subject to a non-disclosure agreement for a period of thirty (30) days
(Due Diligence Access Period), such period to commence by September 15, 2010;
our determination, on or prior to the last day of the Due Diligence Access Period, that the
results of our due diligence investigation with respect to mortgage pools (and underlying
properties) are not satisfactory to us in our sole discretion;
our inability to negotiate and execute all related documents (including customary
representations, warranties, covenants, conditions, and indemnities) necessary to effectuate
the Transaction, in each case in form and substance satisfactory to us in our reasonable
discretion;
any breach by you of, or non-compliance with, the covenants set forth in Section VIII
herein;
your failure, by October 15, 2010 (or such later date to which we shall agree in writing), to
(a) obtain a bankruptcy court order terminating the Companys plan exclusivity period, (b)
file a motion to approve bid protections in favor of us (including, without limitation, those
set forth in Section VI herein) with respect to the Plan, or (c) file the Disclosure Statement
and Plan;
the Courts failure to (a) approve your motion to approve protections in favor of us
(including, without limitation, those set forth in Section VI herein) before October 27, 2010
(or such later date to which we shall agree in writing), (b) approve the Disclosure Statement
for the Plan on or before November 15, 2010 (or such later date to which we shall agree in
writing), or (c) enter a final order approving the Plan (acceptable to us in our reasonable
discretion) by December 31, 2010 (or such later date to which we shall agree in writing);
the Courts confirmation of the Lehman Plan; or
mutual agreement of Midland and Five Mile.
Time is of the essence with respect to the Termination Events.
X. Miscellaneous
All notices, requests, claims, demands and other communications hereunder shall be given (and shall
be deemed to have been duly received if given) by hand delivery in writing or by facsimile
transmission with confirmation of receipt, as follows:
if to Five Mile:
9
Three Stamford Plaza
301 Tresser Boulevard, Ninth Floor
Stamford, CT 06901
Attention: James G. Glasgow, Jr.
Email: jglasgow@fivemilecapital.com
Facsimile: (203) 905-0954
if to Midland:
10851 Mastin, 6th Floor
Overland Park, KS 66210
Attention: Kevin S. Semon
Email: kevin.semon@midlandls.com
Facsimile: (913) 253-9723
This Commitment Letter, the rights of the parties, and all actions arising in whole or part under or in
connection herewith will be governed by and construed in accordance with the laws of the State of
New York.
This Commitment Letter constitutes the entire agreement between the parties and supersedes any
and all prior discussions, negotiations, proposals, undertakings, understandings and agreements,
whether written or oral, between you (or the Company), on the one hand, and us, on the other hand.
No modification or waiver of any provision hereof shall be enforceable unless approved by you and
us in writing. Neither you, on the one hand, nor us, on the other hand, is relying upon any
statement or representation made by or on behalf of the other, except as expressly provided in the
Commitment Letter.
We are prepared to enter into a transaction on the terms set forth herein. Upon receipt of a fully
executed counterpart to this Commitment Letter, both parties agree to negotiate in good faith
regarding the implementation of the Transaction contemplated in this Commitment Letter,
including engaging in the preparation and negotiation of definitive documents, and Midland agrees
to move forward with its undertakings described in Section VIII herein.
This Commitment Letter shall be considered withdrawn and can no longer be accepted if we have
not received from you, in accordance with the notice provisions herein, a fully-executed counterpart
to this Commitment Letter on or before August 25, 2010, at 5:00 PM (Eastern time), unless we
extend such deadline in writing.