XML 36 R24.htm IDEA: XBRL DOCUMENT v3.4.0.3
Long-Term Debt (Tables)
3 Months Ended
Mar. 31, 2016
Long-Term Debt [Abstract]  
Summary Of Long Term Debt



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lender

 

 

Balance at March 31, 2016

 

Interest rate at March 31, 2016

 

Maturity

 

Amortization provision

 

Properties encumbered at March 31, 2016

 

 

Balance at December 31, 2015

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GE Capital Franchise Finance Corporation

 

$

10,683 

 

7.17%

 

02/2017

 

15 years

 

 

$

10,819 

GE Capital Franchise Finance Corporation

 

 

2,983 

 

4.75%

 

02/2018

 

15 years

 

 

 

3,864 

Cantor Commercial Real Estate Lending

 

 

5,798 

 

4.25%

 

11/2017

 

30 years

 

 

 

5,826 

Morgan Stanley Mortgage Capital Holdings, LLC

 

 

25,924 

 

5.83%

 

12/2017

 

25 years

 

21 

 

 

27,542 

Total fixed rate debt

 

 

45,388 

 

 

 

 

 

 

 

 

 

 

48,051 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Great Western Bank

 

 

- (6)

 

4.50% (1)

 

06/2018

 

Interest only

 

 

 

3,215 

GE Capital Franchise Finance Corporation

 

 

4,961 

 

3.88% (2)

 

11/2020

 

25 years

 

 

 

4,990 

GE Capital Franchise Finance Corporation

 

 

10,022 

 

3.88% (2)

 

11/2020

 

25 years

 

 

 

10,079 

The Huntington National Bank

 

 

9,923 

 

2.69% (3)

 

11/2020

 

25 years

 

 

 

9,981 

LMREC 2015 - CREI, Inc. (Latitude)

 

 

11,220 

 

6.75% (4)

 

05/2018

 

$12 monthly (5)

 

 

 

11,220 

Total variable rate debt

 

 

36,126 

 

 

 

 

 

 

 

38 

 

 

39,485 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Long-term debt

 

$

81,514 

 

 

 

 

 

 

 

 

 

$

87,536 

Less: Deferred financing costs

 

 

(1,322)

 

 

 

 

 

 

 

 

 

 

(1,525)

Total long-term debt, net of deferred financing costs

 

 

80,192 

 

 

 

 

 

 

 

 

 

 

86,011 

Less: Long-term debt related to hotel properties held for sale, net of deferred financing costs of $215 and $292

 

 

(13,746)

 

 

 

 

 

 

 

 

 

 

(18,508)

Long-term debt related to hotel properties held for use, net of deferred financing costs of $1,107 and $1,233

 

$

66,446 

 

 

 

 

 

 

 

 

 

$

67,503 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Prime rate plus 1%

(2) 90-day LIBOR plus 3.25%

(3) 30-day LIBOR plus 2.25%, fixed at 4.13% after giving effect to interest rate swap (see Note 6)

(4) 30-day LIBOR plus 6.25%

(5) $12 monthly payment begins May 2016

(6) Total availability under this revolving credit facility was $2,625 at March 31, 2016; commitment fee on unused facility is 0.25%

Aggregate Annual Principal Payments On Debt Associated With Assets Held For Use And Held For Sale



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

Held for sale

 

Held for use

 

Total

Remainder of 2016

 

$

577 

 

$

1,585 

 

$

2,162 

2017

 

 

10,831 

 

 

31,160 

 

 

41,991 

2018

 

 

2,553 

 

 

11,630 

 

 

14,183 

2019

 

 

 -

 

 

676 

 

 

676 

2020

 

 

 -

 

 

22,502 

 

 

22,502 

Total

 

$

13,961 

 

$

67,553 

 

$

81,514