Schedule III Real Estate and Accumulated Depreciation | Schedule III Real Estate and Accumulated Depreciation December 31, 2016 Gross amount at which Initial Cost (A) carried at end of period Net Costs Buildings and Capitalized & Buildings and Improvements Impairments Improvements and Furniture Subsequent to Land and and Furniture Accumulated Depreciable Encumbrance Land and Fixtures Acquisition Improvements and Fixtures Total (B) Depreciation (C) Date Acquired Life (D) Fairfield Inn East Rutherford, NJ $ - $ 2,945 $ 8,743 $ 5,493 $ 3,067 $ 14,114 $ 17,181 $ (2,700) 12/31/2012 (D) Hampton Inn Hotel Ft. Myers Beach, FL - 3,028 6,397 783 3,028 7,180 10,208 (780) 10/2/2014 (D) Vacant Lot Philadelphia, PA - 2,000 - - 2,000 - 2,000 - 12/17/2014 (D) Courtyard Marriott Parsippany, NJ 7,377 2,690 14,310 574 2,836 14,738 17,574 (1,416) 2/11/2015 (D) Marriott Residence Inn Baton Rouge, LA 3,599 2,190 4,849 137 2,198 4,978 7,176 (599) 2/11/2015 (D) Marriott Courtyard Baton Rouge, LA 5,900 2,061 5,281 111 2,061 5,392 7,453 (461) 6/30/2015 (D) Total $ 16,876 $ 14,914 $ 39,580 $ 7,098 $ 15,190 $ 46,402 $ 61,592 $ (5,956) Promissory Note (1) TownePlace Suites Hotel Harahan, LA $ 8,779 $ 1,800 $ 10,484 $ 2,063 $ 1,804 $ 12,543 $ 14,347 $ (2,623) 1/19/2011 (D) SpringHill Suites Hotel Peabody, MA 7,536 2,126 10,624 3,141 2,168 13,723 15,891 (3,672) 7/13/2012 (D) TownePlace Suites Hotel Johnson, AR 2,774 990 4,710 1,061 990 5,771 6,761 (1,041) 6/18/2013 (D) TownePlace Suites Hotel Little Rock, AR 3,486 1,037 5,220 1,008 1,045 6,220 7,265 (1,084) 6/18/2013 (D) Total $ 22,575 $ 5,953 $ 31,038 $ 7,273 $ 6,007 $ 38,257 $ 44,264 $ (8,420) Revolving Credit Facility (2) Holiday Inn Express Hotel Opelika, AL $ - $ 999 $ 5,871 $ 152 $ 999 $ 6,023 $ 7,022 $ (649) 4/1/2014 (D) Aloft Tucson University Hotel Tucson, AZ - 1,860 17,140 82 1,860 17,222 19,082 (2,046) 4/8/2014 (D) Aloft Philadelphia Airport Hotel Philadelphia, PA - 2,595 11,805 1,691 2,595 13,496 16,091 (1,021) 12/17/2014 (D) Four Points by Sheraton Hotel Philadelphia, PA - 3,267 5,733 2,913 3,278 8,635 11,913 (711) 12/17/2014 (D) Courtyard Marriott Willoughby, OH - 1,177 10,823 138 1,180 10,958 12,138 (1,039) 1/29/2015 (D) Fairfield Inn & Suites Des Moines, IA - 1,648 6,852 182 1,662 7,020 8,682 (744) 1/29/2015 (D) SpringHill Suites Des Moines, IA - 1,495 7,905 152 1,512 8,040 9,552 (793) 1/29/2015 (D) Hampton Inn Hotel Miami, FL - 3,571 15,629 1,558 3,571 17,187 20,758 (1,078) 1/29/2015 (D) Hampton Inn Hotel Ft Lauderdale, FL - 2,383 13,117 1,499 2,383 14,616 16,999 (960) 1/29/2015 (D) Unallocated 73,175 - - - - - - - (D) Total $ 73,175 $ 18,995 $ 94,875 $ 8,367 $ 19,040 $ 103,197 $ 122,237 $ (9,041) Promissory Note (3) Holiday Inn Express Hotel Auburn, AL $ 3,920 $ 817 $ 7,241 $ 49 $ 817 $ 7,290 $ 8,107 $ (674) 6/10/2015 (D) Aloft - Rogers Rogers, AR 7,618 1,383 12,917 934 1,383 13,851 15,234 (942) 6/10/2015 (D) Fairfield Inn & Suites Jonesboro, AR 2,976 1,613 3,987 839 1,700 4,739 6,439 (397) 6/10/2015 (D) Total $ 14,514 $ 3,813 $ 24,145 $ 1,822 $ 3,900 $ 25,880 $ 29,780 $ (2,013) Grand Total $ 127,140 $ 43,675 $ 189,638 $ 24,560 $ 44,137 $ 213,736 $ 257,873 $ (25,430) Notes: (1) - The Company's first Promissory Note is cross-collateralized by four hotels, each of which has an allocated loan amount. (2) - The Company's Revolving Credit Facility is cross-collateralized by nine hotels. (3) - The Company's second Promissory Note is cross-collateralized by three hotels, each of which has an allocated loan amount. Notes to Schedule III: (A) The initial cost to the Company represents the original purchase price of the property, including (i) bargain purchase gains recorded in connection with the acquisition and (ii) amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired. (B) Reconciliation of total real estate owned: 2016 2015 2014 Balance at beginning of year $ 253,646 $ 120,790 $ 56,757 Acquisitions, at cost - 123,939 57,905 Acquisitions, bargain purchase gain - - 2,790 Improvements 4,227 8,917 3,338 Balance at end of year $ 257,873 $ 253,646 $ 120,790 (C) Reconciliation of accumulated depreciation: For the years ended December 31, 2016 2015 2014 Balance at beginning of year $ 14,959 $ 6,111 $ 2,670 Depreciation expense 10,471 8,848 3,441 Balance at end of year $ 25,430 $ 14,959 $ 6,111 (D) Depreciation is computed based upon the following estimated lives: Buildings and improvements 15-39 years Tenant improvements and equipment 5-10 years |