XML 65 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Debt
9 Months Ended
Sep. 30, 2015
Debt Disclosure [Abstract]  
Debt

6. Debt

Mortgage Debt. As of September 30, 2015 and December 31, 2014, we had approximately $268.8 million and approximately $205.3 million of outstanding mortgage debt, respectively. The following table sets forth our mortgage debt obligations on our hotels.

 

 

Balance Outstanding as of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

December 31,

 

 

Prepayment

 

Maturity

 

Amortization

 

 

Interest

 

Property

(unaudited)

 

 

2014

 

 

Penalties

 

Date

 

Provisions

 

 

Rate

 

Crowne Plaza Hampton Marina

$

3,761,585

 

 

$

4,509,500

 

 

None

 

6/30/2016

 

$

83,000

 

(1)

5.00%(2)

 

Crowne Plaza Hollywood Beach Resort

 

60,000,000

 

 

 

 

 

None

 

10/1/2025

 

30 years

 

 

 

4.91%

 

Crowne Plaza Houston Downtown

 

20,585,912

 

 

 

20,954,867

 

 

Yes(3)

 

4/12/2016

(4)

25 years

 

 

 

4.50%

 

Crowne Plaza Tampa Westshore

 

13,093,566

 

 

 

13,317,684

 

 

None

 

6/18/2017

 

25 years

 

 

 

5.60%

 

DoubleTree by Hilton Jacksonville

   Riverfront

 

17,920,603

 

 

 

16,358,706

 

 

Yes(12)

 

7/7/2019

 

(5)

25 years

 

 

LIBOR plus 3.50 %

 

DoubleTree by Hilton Laurel

 

6,840,862

 

 

 

6,974,458

 

 

Yes(10)

 

8/5/2021

 

25 years

 

 

5.25 %(11)

 

DoubleTree by Hilton Philadelphia Airport

 

32,631,238

 

 

 

33,378,102

 

 

None

 

4/1/2019

 

25 years

 

 

LIBOR plus 3.00 %(7)

 

DoubleTree by Hilton Raleigh Brownstone –University

 

15,111,479

 

 

 

15,274,284

 

 

(6)

 

8/1/2018

 

30 years

 

 

 

4.78%

 

Georgian Terrace

 

46,822,566

 

 

 

41,500,000

 

 

None

 

6/1/2025

(8)

30 years

 

 

 

4.42%

 

Hilton Savannah DeSoto

 

20,702,141

 

 

 

21,050,093

 

 

Yes(9)

 

9/1/2017

 

25 years

 

 

 

6.06%

 

Hilton Wilmington Riverside

 

19,969,949

 

 

 

20,389,325

 

 

Yes(9)

 

4/1/2017

 

25 years

 

 

 

6.21%

 

Sheraton Louisville Riverside

 

11,407,459

 

 

 

11,584,638

 

 

(6)

 

1/6/2017

 

25 years

 

 

 

6.24%

 

Total Mortgage Principal Balance

$

268,847,360

 

 

$

205,291,657

 

 

 

 

 

 

 

 

 

 

 

 

 

Unamortized premium on loan

 

246,815

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Mortgage Loans

$

269,094,175

 

 

$

205,291,657

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

The Operating Partnership is required to make monthly principal payments of $83,000.

(2)

The note rate was changed to a fixed rate of 5.00%, effective June 27, 2014.

(3)

The note is subject to a prepayment penalty if the loan is prepaid in full or in part prior to November 13, 2015.

(4)

The note provides that the mortgage can be extended until November 2018 if certain conditions have been satisfied.

(5)

The note provides that the mortgage can be extended until July 2016 if certain conditions have been satisfied.

(6)

With limited exception, the note may not be prepaid until two months before maturity.

(7)

The note bears a minimum interest rate of 3.50%.

(8)

The note may not be prepaid on or prior to February 2025. Prepayment can be made without penalty thereafter with not less than 30 days and not more than 90 days, prior written notice.

(9)

The notes may not be prepaid during the first six years of the terms. Prepayment can be made with penalty thereafter until 90 days before maturity.

(10)

Pre-payment can be made with penalty until 180 days before the fifth anniversary of the commencement date of the loan or without penalty from such date until 180 days before the maturity.

(11)

The note provides that after five years, the rate of interest will adjust to a rate of 3.00% per annum plus the then-current five-year U.S. Treasury rate of interest, with a floor of 5.25%.

(12)

The note is subject to a prepayment premium if the loan is prepaid in full or in part prior to 24 months from July 7, 2015.

 

We were in compliance with all debt covenants, current on all loan payments and not otherwise in default under any of our mortgage loans, as of September 30, 2015.

Total future mortgage debt maturities, without respect to any extension of loan maturity, as of September 30, 2015 were as follows:

 

The remaining three month period ending December 31, 2015

$

1,798,746

 

December 31, 2016

 

29,229,131

 

December 31, 2017

 

66,768,132

 

December 31, 2018

 

18,152,719

 

December 31, 2019

 

31,786,801

 

December 31, 2020 and thereafter

 

121,111,831

 

Total future maturities

$

268,847,360

 

 

7.0% Unsecured Notes. On November 21, 2014, the Operating Partnership issued 7.0% senior unsecured notes in the aggregate amount of $25.3 million (the “7% Notes”). The indenture requires quarterly payments of interest and matures on November 15, 2019. The 7% Notes are callable after November 15, 2017 at 101% of face value.

8.0% Unsecured Notes. On September 30, 2013, the Operating Partnership issued 8.0% senior unsecured notes in the aggregate amount of $27.6 million (the “8% Notes”). The indenture requires quarterly payments of interest and matures on September 30, 2018. The 8% Notes are callable after September 30, 2016 at 101% of face value.