CDL Trust 2QFY2015

NPI                                               $31,621,000
Income Available For Dist           $24,602,000
DPU                                              2.25 cents
Occupany                                      86.5%
ARR                                              $200
RevPAR                                        $173
Debt                                               $775m
Gearing                                          32.0%
Interest Cover                                6.8X
Avg Weighted Cost Of Debt          2.7%
NAV                                               $1.6185