XML 51 R25.htm IDEA: XBRL DOCUMENT v3.6.0.2
Schedule III Real Estate And Accumulated Depreciation
12 Months Ended
Dec. 31, 2016
Schedule III Real Estate And Accumulated Depreciation [Abstract]  
Schedule III Real Estate And Accumulated Depreciation





















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions, (dispositions),

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(impairments)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Initial cost

 

Subsequent to acquisition

 

Gross amount at December 31, 2016

 

 

 

Brand

 

Location

 

Acquisition date

 

Encumbrance

 

Land

 

Buildings & improvements

 

Furniture & equipment

 

Land

 

Buildings & improvements

 

Furniture & equipment

 

Land

 

Buildings & improvements

 

Furniture & equipment

 

Accumulated depreciation

 

Net book value

Super 8

 

Creston, Iowa

 

09/19/1978

 

GWBR

 

$

56 

 

$

765 

 

$

76 

 

$

90 

 

$

1,574 

 

$

892 

 

$

146 

 

$

2,339 

 

$

968 

 

$

(2,213)

 

$

1,240 

Quality Inn

 

Solomons, Maryland

 

06/01/1986

 

WAB

 

 

2,304 

 

 

2,719 

 

 

269 

 

 

 -

 

 

1,514 

 

 

436 

 

 

2,304 

 

 

4,233 

 

 

705 

 

 

(3,220)

 

 

4,022 

Comfort Inn

 

New Castle, Pennsylvania

 

07/01/1987

 

MS

 

 

57 

 

 

3,732 

 

 

369 

 

 

(1)

 

 

344 

 

 

426 

 

 

56 

 

 

4,076 

 

 

795 

 

 

(2,550)

 

 

2,377 

Key West Inn

 

Key Largo, Florida

 

08/01/1987

 

MS

 

 

339 

 

 

2,947 

 

 

292 

 

 

 -

 

 

1,186 

 

 

342 

 

 

339 

 

 

4,133 

 

 

634 

 

 

(2,553)

 

 

2,553 

Comfort Inn

 

Harlan, Kentucky

 

07/01/1993

 

WAB

 

 

 -

 

 

2,684 

 

 

265 

 

 

 -

 

 

(1,265)

 

 

512 

 

 

 -

 

 

1,419 

 

 

777 

 

 

(532)

 

 

1,664 

Quality Inn

 

Morgantown, West Virginia

 

10/01/1996

 

MS

 

 

398 

 

 

3,749 

 

 

347 

 

 

 -

 

 

633 

 

 

704 

 

 

398 

 

 

4,382 

 

 

1,051 

 

 

(2,732)

 

 

3,099 

Comfort Suites

 

Ft. Wayne, Indiana

 

11/07/2005

 

HUNT

 

 

1,200 

 

 

3,964 

 

 

840 

 

 

 -

 

 

1,037 

 

 

591 

 

 

1,200 

 

 

5,001 

 

 

1,431 

 

 

(2,555)

 

 

5,077 

Comfort Suites

 

Lafayette, Indiana

 

11/07/2005

 

HUNT

 

 

850 

 

 

3,054 

 

 

420 

 

 

 -

 

 

375 

 

 

301 

 

 

850 

 

 

3,429 

 

 

721 

 

 

(1,561)

 

 

3,439 

Comfort Inn & Suites

 

Warsaw, Indiana

 

11/07/2005

 

HUNT

 

 

650 

 

 

2,121 

 

 

380 

 

 

 -

 

 

380 

 

 

438 

 

 

650 

 

 

2,501 

 

 

818 

 

 

(1,330)

 

 

2,639 

Comfort Suites

 

South Bend, Indiana

 

11/30/2005

 

WAB

 

 

500 

 

 

10,602 

 

 

910 

 

 

(250)

 

 

(4,264)

 

 

1,392 

 

 

250 

 

 

6,338 

 

 

2,302 

 

 

(1,691)

 

 

7,199 

Supertel Inn

 

Creston, Iowa

 

06/30/2006

 

MS

 

 

235 

 

 

2,364 

 

 

344 

 

 

 -

 

 

(16)

 

 

65 

 

 

235 

 

 

2,348 

 

 

409 

 

 

(1,012)

 

 

1,980 

Super 8

 

Billings, Montana

 

01/05/2007

 

WAB

 

 

518 

 

 

4,648 

 

 

159 

 

 

(27)

 

 

(12)

 

 

259 

 

 

491 

 

 

4,636 

 

 

418 

 

 

(1,507)

 

 

4,038 

Days Inn

 

Bossier City, Louisiana

 

04/04/2007

 

GWBR

 

 

1,025 

 

 

5,031 

 

 

87 

 

 

(768)

 

 

(3,792)

 

 

750 

 

 

257 

 

 

1,239 

 

 

837 

 

 

(813)

 

 

1,520 

Hilton Garden Inn

 

Dowell, Maryland

 

05/25/2012

 

CANTOR

 

 

1,400 

 

 

9,492 

 

 

323 

 

 

 -

 

 

621 

 

 

348 

 

 

1,400 

 

 

10,113 

 

 

671 

 

 

(1,644)

 

 

10,540 

SpringHill Suites

 

San Antonio, Texas

 

10/01/2015

 

LAT

 

 

1,597 

 

 

14,353 

 

 

1,550 

 

 

 -

 

 

114 

 

 

20 

 

 

1,597 

 

 

14,467 

 

 

1,570 

 

 

(786)

 

 

16,848 

Courtyard by Marriott

 

Jacksonville, Florida

 

10/02/2015

 

WABJ

 

 

2,100 

 

 

11,050 

 

 

850 

 

 

 -

 

 

152 

 

 

 

 

2,100 

 

 

11,202 

 

 

853 

 

 

(710)

 

 

13,445 

Hotel Indigo

 

Atlanta, Georgia

 

10/02/2015

 

WABA

 

 

800 

 

 

8,700 

 

 

1,500 

 

 

 -

 

 

86 

 

 

141 

 

 

800 

 

 

8,786 

 

 

1,641 

 

 

(729)

 

 

10,498 

Aloft

 

Leawood, Kansas

 

12/14/2016

 

GWB

 

 

3,339 

 

 

18,046 

 

 

1,115 

 

 

 -

 

 

(5)

 

 

 -

 

 

3,339 

 

 

18,041 

 

 

1,115 

 

 

(57)

 

 

22,438 

Subtotal Hotel Properties

 

 

 

 

 

 

 

 

17,368 

 

 

110,021 

 

 

10,096 

 

 

(956)

 

 

(1,338)

 -

 

7,620 

 

 

16,412 

 

 

108,683 

 

 

17,716 

 

 

(28,195)

 

 

114,616 

Construction in progress

 

 

 

 

 

 

 

 

 -

 

 

 -

 

 

 

 

 

 -

 

 

82 

 

 

 

 

 -

 

 

82 

 

 

 

 

 -

 

 

86 

Office building

 

 

 

 

 

 

 

 

69 

 

 

1,517 

 

 

 -

 

 

(69)

 

 

(1,517)

 

 

487 

 

 

 -

 

 

 -

 

 

487 

 

 

(318)

 

 

169 

Total

 

 

 

 

 

 

 

$

17,437 

 

$

111,538 

 

$

10,096 

 

$

(1,025)

 

$

(2,773)

 

$

8,111 

 

$

16,412 

 

$

108,765 

 

$

18,207 

 

$

(28,513)

 

$

114,871 











 

Encumbrance codes refer to the following lenders:





 

 

 

 

MS

Morgan Stanley

 

WAB

Western Alliance Bank Fixed Rate Debt

GWBR

Great Western Bank Revolving Credit Facility

 

HUNT

Huntington

LAT

Latitude

 

CANTOR

Cantor

WABA

Western Alliance Bank Variable Rate Debt - $4.9m

 

WABJ

Western Alliance Bank Variable Rate Debt - $9.9m

GWB

Great Western Bank Fixed Rate Debt

 

 

 



See Accompanying Report of Independent Registered Public Accounting Firm





 













 

 

 

 



 

 

 

 



ASSET BASIS

 

Total

(a)

Balance at January 1, 2014

 

$

248,468 



Additions

 

 

3,058 



Disposals

 

 

(32,646)



Impairment loss

 

 

(4,295)



Balance at December 31, 2014

 

 

214,585 



Additions

 

 

46,489 



Disposals

 

 

(65,802)



Impairment loss

 

 

(6,373)



Balance at December 31, 2015

 

 

188,899 



Additions

 

 

25,618 



Disposals

 

 

(68,256)



Impairment loss

 

 

(2,877)



Balance at December 31, 2016

 

$

143,384 



 

 

 

 



ACCUMULATED DEPRECIATION

 

Total

(b)

Balance at January 1, 2014

 

$

84,112 



Depreciation for the period ended December 31, 2014

 

 

6,549 



Depreciation on assets sold or disposed

 

 

(13,884)



Impairment loss

 

 

(1,374)



Balance at December 31, 2014

 

 

75,403 



Depreciation for the period ended December 31, 2015

 

 

5,400 



Depreciation on assets sold or disposed

 

 

(19,938)



Impairment loss

 

 

(2,665)



Balance at December 31, 2015

 

 

58,200 



Depreciation for the period ended December 31, 2016

 

 

5,190 



Depreciation on assets sold or disposed

 

 

(33,477)



Impairment loss

 

 

(1,400)



Balance at December 31, 2016

 

$

28,513 



 

 

 

 



(c)

The aggregate cost of land, buildings, furniture and equipment for Federal income tax purposes is approximately $148.4 million (unaudited).



(d)

Depreciation is computed based upon the following useful lives:

Buildings and improvements     15 - 40 years

Furniture and equipment             3 - 12 years



(e)

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