XML 58 R39.htm IDEA: XBRL DOCUMENT v3.6.0.2
Indebtedness, net (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Indebtedness
Indebtedness and the carrying values of related collateral were as follows (in thousands):
 
 
 
 
 
 
 
 
December 31, 2016
 
December 31, 2015
Indebtedness
 
Collateral
 
Maturity
 
Interest
Rate
 
Debt
Balance
 
Book Value of
Collateral
 
Debt
Balance
 
Book Value of
Collateral
Secured revolving credit facility(3)
 
None
 
November 2019
 
Base Rate(2) + 1.25% to 2.50% or LIBOR(1) +2.25% to 3.50%
 
$

 
$

 
$

 
$

Mortgage loan(4)
 
1 hotel
 
March 2017
 
LIBOR(1) +2.30%
 
80,000

 
139,560

 
80,000

 
142,656

Mortgage loan(5)
 
1 hotel
 
March 2017
 
LIBOR(1) +2.25%
 
70,000

 
88,923

 
70,000

 
90,957

Mortgage loan(6) (10)
 
1 hotel
 
April 2017
 
5.91%
 
32,879

 
89,443

 
33,381

 
93,856

Mortgage loan(7) (10)
 
1 hotel
 
April 2017
 
5.95%
 
55,915

 
84,492

 
122,374

 
136,812

Mortgage loan (10)
 
3 hotels
 
April 2017
 
5.95%
 
245,307

 
257,465

 
249,020

 
262,411

Mortgage loan(5)
 
1 hotel
 
December 2017
 
LIBOR(1) + 4.95%
 
40,000

 
59,521

 
40,000

 
61,329

Mortgage loan(5)
 
1 hotel
 
December 2017
 
LIBOR(1) + 4.95%
 
42,000

 
63,306

 
42,000

 
63,886

TIF loan(6) (8)
 
1 hotel
 
June 2018
 
12.85%
 
8,098

 

 
8,098

 

Mortgage loan(9)
 
2 hotels
 
November 2019
 
LIBOR(1) +2.65%
 
192,765

 
231,822

 
195,359

 
239,572

 
 
 
 
 
 
 
 
766,964

 
1,014,532

 
840,232

 
1,091,479

Deferred loan costs, net
 
 
 
 
 
 
 
(2,348
)
 

 
(4,640
)
 

Indebtedness, net
 
 
 
 
 
 
 
$
764,616

 
$
1,014,532

 
$
835,592

 
$
1,091,479

__________________
(1) 
LIBOR rates were 0.772% and 0.430% at December 31, 2016 and 2015, respectively.
(2) 
Base Rate, as defined in the secured revolving credit facility agreement, is the greater of (i) the prime rate set by Bank of America, or (ii) federal funds rate + 0.5%, or (iii) LIBOR +1.0%.
(3) 
Our borrowing capacity under our secured revolving credit facility is $100.0 million. We have an option, subject to lender approval, to further increase the borrowing capacity to an aggregate of $250.0 million. We may use up to $15.0 million for standby letters of credit. The secured revolving credit facility has two one-year extension options subject to advance notice, satisfaction of certain conditions and a 0.25% extension fee.
(4) 
This loan has three one-year extension options, subject to satisfaction of certain conditions, of which the first was exercised in March 2016.
(5) 
This loan has three one-year extension options, subject to satisfaction of certain conditions.
(6) 
These loans are collateralized by the same property.
(7) 
Approximately $65 million of the mortgage loan was repaid upon the sale of Courtyard Seattle Downtown which occurred on July 1, 2016.
(8) 
The interest expense from the TIF loan is offset against interest income recorded on the note receivable of the same amount. See note 5.
(9) 
This loan has two one-year extension options, subject to satisfaction of certain conditions.
(10) 
This loan was refinanced subsequent to December 31, 2016. See note 24.
Schedule of Maturities of Long-term Debt
Maturities and scheduled amortization of indebtedness as of December 31, 2016 for each of the following five years and thereafter are as follows (in thousands):
2017
$
569,092

2018
11,037

2019
186,835

2020

2021

Thereafter

Total
$
766,964