XML 37 R24.htm IDEA: XBRL DOCUMENT v3.20.4
Schedule III Real Estate and Accumulated Depreciation
12 Months Ended
Dec. 31, 2020
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, 2020

 

 

 

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 

 

$

603 

 

$

1,400 

 

$

10,163 

 

$

926 

 

$

(3,045)

 

$

9,444 

SpringHill Suites

 

San Antonio, Texas

 

10/01/2015

 

WELLS

 

 

1,597 

 

 

14,353 

 

 

1,550 

 

 

 -

 

 

122 

 

 

90 

 

 

1,597 

 

 

14,475 

 

 

1,640 

 

 

(3,342)

 

 

14,370 

Courtyard by Marriott

 

Jacksonville, Florida

 

10/02/2015

 

WELLS

 

 

2,100 

 

 

11,050 

 

 

850 

 

 

 -

 

 

336 

 

 

243 

 

 

2,100 

 

 

11,386 

 

 

1,093 

 

 

(2,526)

 

 

12,053 

Hotel Indigo

 

Atlanta, Georgia

 

10/02/2015

 

WELLS

 

 

800 

 

 

8,700 

 

 

1,500 

 

 

 -

 

 

159 

 

 

285 

 

 

800 

 

 

8,859 

 

 

1,785 

 

 

(3,065)

 

 

8,379 

Aloft

 

Leawood, Kansas

 

12/14/2016

 

OSK

 

 

3,339 

 

 

18,046 

 

 

1,115 

 

 

 -

 

 

369 

 

 

1,537 

 

 

3,339 

 

 

18,415 

 

 

2,652 

 

 

(3,595)

 

 

20,811 

Home2 Suites

 

Lexington, Kentucky

 

03/24/2017

 

KEY

 

 

905 

 

 

14,204 

 

 

1,351 

 

 

 -

 

 

159 

 

 

167 

 

 

905 

 

 

14,363 

 

 

1,518 

 

 

(2,532)

 

 

14,254 

Home2 Suites

 

Round Rock, Texas

 

03/24/2017

 

KEY

 

 

1,087 

 

 

14,345 

 

 

1,285 

 

 

 -

 

 

170 

 

 

35 

 

 

1,087 

 

 

14,515 

 

 

1,320 

 

 

(2,407)

 

 

14,515 

Home2 Suites

 

Tallahassee, Florida

 

03/24/2017

 

KEY

 

 

1,519 

 

 

18,229 

 

 

1,727 

 

 

 -

 

 

164 

 

 

28 

 

 

1,519 

 

 

18,393 

 

 

1,755 

 

 

(3,120)

 

 

18,547 

Home2 Suites

 

Southaven, Mississippi

 

04/14/2017

 

MS

 

 

1,311 

 

 

16,792 

 

 

897 

 

 

 -

 

 

180 

 

 

103 

 

 

1,311 

 

 

16,972 

 

 

1,000 

 

 

(2,709)

 

 

16,574 

Hampton Inn & Suites

 

Lake Mary, Florida

 

06/19/2017

 

KEY

 

 

1,200 

 

 

16,432 

 

 

1,773 

 

 

 -

 

 

304 

 

 

206 

 

 

1,200 

 

 

16,736 

 

 

1,979 

 

 

(2,799)

 

 

17,116 

Fairfield Inn & Suites

 

El Paso, Texas

 

08/31/2017

 

KEY

 

 

1,014 

 

 

14,297 

 

 

1,089 

 

 

 -

 

 

117 

 

 

48 

 

 

1,014 

 

 

14,414 

 

 

1,137 

 

 

(2,053)

 

 

14,512 

Residence Inn

 

Austin, Texas

 

08/31/2017

 

KEY

 

 

1,495 

 

 

19,630 

 

 

1,275 

 

 

 -

 

 

163 

 

 

78 

 

 

1,495 

 

 

19,793 

 

 

1,353 

 

 

(2,514)

 

 

20,127 

TownePlace Suites

 

Austin, Texas

 

01/18/2018

 

KEY

 

 

1,435 

 

 

16,459 

 

 

1,729 

 

 

 -

 

 

180 

 

 

38 

 

 

1,435 

 

 

16,639 

 

 

1,767 

 

 

(2,144)

 

 

17,697 

Home2 Suites

 

Summerville, SC

 

02/21/2018

 

KEY

 

 

998 

 

 

13,491 

 

 

1,854 

 

 

 -

 

 

191 

 

 

36 

 

 

998 

 

 

13,682 

 

 

1,890 

 

 

(1,934)

 

 

14,636 

Aloft

 

Atlanta, Georgia

 

02/14/2020

 

KEY

 

 

14,728 

 

 

37,020 

 

 

2,432 

 

 

 -

 

 

 -

 

 

23 

 

 

14,728 

 

 

37,020 

 

 

2,455 

 

 

(1,603)

 

 

52,600 

Subtotal Hotel Properties

 

 

 

 

 

 

 

 

34,928 

 

 

242,540 

 

 

20,750 

 

 

 -

 

 

3,285 

 

 

3,520 

 

 

34,928 

 

 

245,825 

 

 

24,270 

 

 

(39,388)

 

 

265,635 

Construction in progress

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

123 

 

 

 -

 

 

 -

 

 

123 

 

 

 -

 

 

123 

Office building

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

352 

 

 

 -

 

 

 -

 

 

352 

 

 

(341)

 

 

11 

Total

 

 

 

 

 

 

 

$

34,928 

 

$

242,540 

 

$

20,750 

 

$

 -

 

$

3,285 

 

$

3,995 

 

$

34,928 

 

$

245,825 

 

$

24,745 

 

$

(39,729)

 

$

265,769 











 

Encumbrance codes refer to the following lenders:





 

 

 

KEY

KeyBank credit facility

OSK

OSK X, LLC

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, 2018

 

$

241,128 



Additions

 

 

38,198 



Disposals

 

 

(22,220)



Impairment loss, net

 

 

93 



Balance at December 31, 2018

 

 

257,199 



Additions

 

 

1,504 



Disposals

 

 

(7,843)



Balance at December 31, 2019

 

 

250,860 



Additions

 

 

54,759 



Disposals

 

 

(121)



Balance at December 31, 2020

 

$

305,498 



 

 

 

 



ACCUMULATED  DEPRECIATION

 

Total

(b)

Balance at January 1, 2018

 

$

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 



Depreciation for the period ended December 31, 2020

 

 

10,951 



Depreciation on assets sold or disposed

 

 

(99)



Balance at December 31, 2020

 

$

39,729 



 

 

 

 



(a)

The aggregate cost of land, buildings, furniture and equipment for Federal income tax purposes is approximately $259 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.