XML 73 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Schedule III Real Estate and Accumulated Depreciation
12 Months Ended
Dec. 31, 2019
Schedule III Real Estate and Accumulated Depreciation [Abstract]  
Schedule III Real Estate and Accumulated Depreciation



















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions, (dispositions), and (impairments)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Initial cost

 

Subsequent to acquisition

 

Gross amount at December 31, 2019

 

 

 

Brand

 

Location

 

Acquisition date

 

Encumbrance

 

Land

 

Buildings & Other

 

Furniture & equipment

 

Land

 

Buildings & Other

 

Furniture & equipment

 

Land

 

Buildings & Other

 

Furniture & equipment

 

Accumulated depreciation

 

Net book value

Hilton Garden Inn

 

Dowell, Maryland

 

05/25/2012

 

KEY

 

 

1,400 

 

 

9,492 

 

 

323 

 

 

 -

 

 

671 

 

 

589 

 

 

1,400 

 

 

10,163 

 

 

912 

 

 

(2,699)

 

 

9,776 

SpringHill Suites

 

San Antonio, Texas

 

10/01/2015

 

WELLS

 

 

1,597 

 

 

14,353 

 

 

1,550 

 

 

 -

 

 

122 

 

 

88 

 

 

1,597 

 

 

14,475 

 

 

1,638 

 

 

(2,698)

 

 

15,012 

Courtyard by Marriott

 

Jacksonville, Florida

 

10/02/2015

 

WELLS

 

 

2,100 

 

 

11,050 

 

 

850 

 

 

 -

 

 

336 

 

 

232 

 

 

2,100 

 

 

11,386 

 

 

1,082 

 

 

(2,167)

 

 

12,401 

Hotel Indigo

 

Atlanta, Georgia

 

10/02/2015

 

WELLS

 

 

800 

 

 

8,700 

 

 

1,500 

 

 

 -

 

 

177 

 

 

267 

 

 

800 

 

 

8,877 

 

 

1,767 

 

 

(2,540)

 

 

8,904 

Aloft

 

Leawood, Kansas

 

12/14/2016

 

GWB

 

 

3,339 

 

 

18,046 

 

 

1,115 

 

 

 -

 

 

369 

 

 

1,487 

 

 

3,339 

 

 

18,415 

 

 

2,602 

 

 

(2,558)

 

 

21,798 

Home2 Suites

 

Lexington, Kentucky

 

03/24/2017

 

KEY

 

 

905 

 

 

14,204 

 

 

1,351 

 

 

 -

 

 

159 

 

 

49 

 

 

905 

 

 

14,363 

 

 

1,400 

 

 

(1,840)

 

 

14,828 

Home2 Suites

 

Round Rock, Texas

 

03/24/2017

 

KEY

 

 

1,087 

 

 

14,345 

 

 

1,285 

 

 

 -

 

 

160 

 

 

13 

 

 

1,087 

 

 

14,505 

 

 

1,298 

 

 

(1,761)

 

 

15,129 

Home2 Suites

 

Tallahassee, Florida

 

03/24/2017

 

KEY

 

 

1,519 

 

 

18,229 

 

 

1,727 

 

 

 -

 

 

164 

 

 

20 

 

 

1,519 

 

 

18,393 

 

 

1,747 

 

 

(2,285)

 

 

19,374 

Home2 Suites

 

Southaven, Mississippi

 

04/14/2017

 

MS

 

 

1,311 

 

 

16,792 

 

 

897 

 

 

 -

 

 

180 

 

 

34 

 

 

1,311 

 

 

16,972 

 

 

931 

 

 

(2,164)

 

 

17,050 

Hampton Inn & Suites

 

Lake Mary, Florida

 

06/19/2017

 

KEY

 

 

1,200 

 

 

16,432 

 

 

1,773 

 

 

 -

 

 

304 

 

 

200 

 

 

1,200 

 

 

16,736 

 

 

1,973 

 

 

(1,972)

 

 

17,937 

Fairfield Inn & Suites

 

El Paso, Texas

 

08/31/2017

 

KEY

 

 

1,014 

 

 

14,297 

 

 

1,089 

 

 

 -

 

 

117 

 

 

32 

 

 

1,014 

 

 

14,414 

 

 

1,121 

 

 

(1,433)

 

 

15,116 

Residence Inn

 

Austin, Texas

 

08/31/2017

 

KEY

 

 

1,495 

 

 

19,630 

 

 

1,275 

 

 

 -

 

 

163 

 

 

53 

 

 

1,495 

 

 

19,793 

 

 

1,328 

 

 

(1,755)

 

 

20,861 

TownePlace Suites

 

Austin, Texas

 

01/18/2018

 

KEY

 

 

1,435 

 

 

16,459 

 

 

1,729 

 

 

 -

 

 

133 

 

 

20 

 

 

1,435 

 

 

16,592 

 

 

1,749 

 

 

(1,405)

 

 

18,371 

Home2 Suites

 

Summerville, SC

 

02/21/2018

 

KEY

 

 

998 

 

 

13,491 

 

 

1,854 

 

 

 -

 

 

180 

 

 

21 

 

 

998 

 

 

13,671 

 

 

1,875 

 

 

(1,248)

 

 

15,296 

Subtotal Hotel Properties

 

 

 

 

 

 

 

 

20,200 

 

 

205,520 

 

 

18,318 

 

 

 -

 

 

3,235 

 

 

3,105 

 

 

20,200 

 

 

208,755 

 

 

21,423 

 

 

(28,525)

 

 

221,853 

Construction in progress

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

100 

 

 

 -

 

 

 -

 

 

100 

 

 

 -

 

 

100 

Office building

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

382 

 

 

 -

 

 

 -

 

 

382 

 

 

(352)

 

 

30 

Total

 

 

 

 

 

 

 

$

20,200 

 

$

205,520 

 

$

18,318 

 

$

 -

 

$

3,235 

 

$

3,587 

 

$

20,200 

 

$

208,755 

 

$

21,905 

 

$

(28,877)

 

$

221,983 











 

Encumbrance codes refer to the following lenders:





 

 

 

KEY

KeyBank credit facility

GWB

Great Western Bank

Wells

Wells Fargo

MS

Morgan Stanley Bank of America Merrill Lynch Trust 2014-C18



See accompanying report of independent registered public accounting firm





 













 

 

 

 



 

 

 

 



ASSET BASIS

 

Total

(a)

Balance at January 1, 2017

 

$

143,384 



Additions

 

 

134,709 



Disposals

 

 

(34,814)



Impairment loss, net

 

 

(2,151)



Balance at December 31, 2017

 

 

241,128 



Additions

 

 

38,198 



Disposals

 

 

(22,220)



Impairment recovery, net

 

 

93 



Balance at December 31, 2018

 

 

257,199 



Additions

 

 

1,504 



Disposals

 

 

(7,843)



Balance at December 31, 2019

 

$

250,860 



 

 

 

 



ACCUMULATED  DEPRECIATION

 

Total

(b)

Balance at January 1, 2017

 

$

28,513 



Depreciation for the period ended December 31, 2017

 

 

6,898 



Depreciation on assets sold or disposed

 

 

(13,863)



Balance at December 31, 2017

 

 

21,548 



Depreciation for the period ended December 31, 2018

 

 

9,475 



Depreciation on assets sold or disposed

 

 

(8,094)



Balance at December 31, 2018

 

 

22,929 



Depreciation for the period ended December 31, 2019

 

 

9,563 



Depreciation on assets sold or disposed

 

 

(3,615)



Balance at December 31, 2019

 

$

28,877 



 

 

 

 



(a)

The aggregate cost of land, buildings, furniture and equipment for Federal income tax purposes is approximately $253 million (unaudited).



(b)

Depreciation is computed based upon the following useful lives:

Buildings and improvements     15 - 40 years

Furniture and equipment             3 - 12 years



(c)

The Company has mortgages payable on the properties as noted.  Additional mortgage information can be found in Note 6 to the consolidated financial statements.