XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Long-Term Debt (Tables)
9 Months Ended
Sep. 30, 2016
Long-Term Debt [Abstract]  
Summary Of Long Term Debt



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lender

 

 

Balance at September 30, 2016

 

Interest rate at September 30, 2016

 

Maturity

 

Amortization provision

 

Properties encumbered at September 30, 2016

 

 

Balance at December 31, 2015

Fixed rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Western Alliance Bank (1)

 

$

10,409 

 

7.17%

 

02/2017

 

15 years

 

 

$

10,819 

Western Alliance Bank (1)

 

 

2,864 

 

4.75%

 

02/2018

 

15 years

 

 

 

3,864 

Cantor Commercial Real Estate Lending

 

 

5,742 

 

4.25%

 

11/2017

 

30 years

 

 

 

5,826 

Morgan Stanley Mortgage Capital Holdings, LLC

 

 

9,600 

 

5.83%

 

12/2017

 

25 years

 

10

 

 

27,542 

Total fixed rate debt

 

 

28,615 

 

 

 

 

 

 

 

 

 

 

48,051 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable rate debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Great Western Bank (7)

 

 

 -

 

4.50% (2)

 

06/2018

 

Interest only

 

 

 

3,215 

Western Alliance Bank (1)

 

 

4,908 

 

4.09% (3)

 

11/2020

 

25 years

 

 

 

4,990 

Western Alliance Bank (1)

 

 

9,914 

 

4.09% (3)

 

11/2020

 

25 years

 

 

 

10,079 

The Huntington National Bank

 

 

9,806 

 

2.71% (4)

 

11/2020

 

25 years

 

 

 

9,981 

LMREC 2015 - CREI, Inc. (Latitude)

 

 

11,160 

 

6.88% (5)

 

05/2018

 

$12 monthly (6)

 

 

 

11,220 

Total variable rate debt

 

 

35,788 

 

 

 

 

 

 

 

27

 

 

39,485 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

$

64,403 

 

 

 

 

 

 

 

 

 

$

87,536 

Less: Deferred financing costs

 

 

(820)

 

 

 

 

 

 

 

 

 

 

(1,525)

Total long-term debt, net of deferred financing costs

 

 

63,583 

 

 

 

 

 

 

 

 

 

 

86,011 

Less: Long-term debt related to hotel properties held for sale, net of deferred financing costs of $130 and $545

 

 

(10,900)

 

 

 

 

 

 

 

 

 

 

(30,235)

Long-term debt related to hotel properties held for use, net of deferred financing costs of $690 and $980

 

$

52,683 

 

 

 

 

 

 

 

 

 

$

55,776 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) This debt, previously owned by GE Capital Franchise Finance Corporation, was sold to Western Alliance Bank in April 2016

(2) Prime rate plus 1%

(3)  90-day LIBOR plus 3.25%

(4)  30-day LIBOR plus 2.25%, fixed at 4.13% after giving effect to interest rate swap (see Note 7)

(5)  30-day LIBOR plus 6.25%,  30-day LIBOR capped at 1% after giving effect to market rate cap (see Note 7)

(6)  $12 monthly payment began May 2016

(7) Total availability under this revolving credit facility was $1,566 at September 30, 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

 

$

213 

 

$

416 

 

$

629 

2017

 

 

6,215 

 

 

20,095 

 

 

26,310 

2018

 

 

2,519 

 

 

11,595 

 

 

14,114 

2019

 

 

60 

 

 

547 

 

 

607 

2020

 

 

2,023 

 

 

20,720 

 

 

22,743 

Total

 

$

11,030 

 

$

53,373 

 

$

64,403