XML 54 R28.htm IDEA: XBRL DOCUMENT v3.6.0.2
Acquisition Of Hotel Properties (Tables)
12 Months Ended
Dec. 31, 2016
Schedule Of Pro Forma Results



 

 

 

 

 



Years ended December 31,



2016

 

2015

Total revenue

$

56,741 

 

$

73,281 

Operating income

$

3,970 

 

$

6,774 

Net Income attributable to common shareholders

$

3,755 

 

$

10,816 

Net Income per share available to common shareholders-basic

$

4.94 

 

$

14.36 

Net Income per share available to common shareholders-diluted

$

1.23 

 

$

0.32 



Aloft Hotel, Leawood, Kansas [Member]  
Schedule Of Purchase Price Allocation



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

Land

 

Buildings, improvements, and vehicles

 

Furniture and equipment

 

Total purchase price

 

Debt originated at acquisition

 

Issuance of CHLP common units

 

Net cash

Aloft

 

$

3,339 

 

$

18,046 

 

$

1,115 

 

$

22,500 

 

$

15,925 

 

$

50 

 

$

6,525 

Leawood, KS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Hotel Indigo, Marriott And Springhill Suites [Member]  
Schedule Of Purchase Price Allocation



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hotel

 

Acquisition date

 

Land

 

Building, improvements, and vehicles

 

Furniture and equipment

 

Total purchase price

 

Assumption of debt

 

Debt originated at acquisition

 

Issuance of CHLP common units

 

Net cash

Hotel Indigo

 

10/2/2015

 

$

800 

 

$

8,700 

 

$

1,500 

 

$

11,000 

 

$

 -

 

$

5,000 

 

$

150 

 

$

5,850 

Atlanta, GA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marriott Courtyard

 

10/2/2015

 

 

2,100 

 

 

11,050 

 

 

850 

 

 

14,000 

 

 

 -

 

 

10,100 

 

 

150 

 

 

3,750 

Jacksonville, FL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SpringHill Suites

 

10/1/2015

 

 

1,597 

 

 

14,353 

 

 

1,550 

 

 

17,500 

 

 

11,220 

 

 

 -

 

 

150 

 

 

6,130 

San Antonio, TX

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

$

4,497 

 

$

34,103 

 

$

3,900 

 

$

42,500 

 

$

11,220 

 

$

15,100 

 

$

450 

 

$

15,730