Property, construction in process and equipment [Text Block] | 7. Property, construction in process and equipment Reconciliation of carrying amount Construction in Computer Transportation Equipment and Land process Buildings Elevators equipment Equipment Furniture (1) other assets Total Cost: Balances as of January $ 6,373,462,349 $ 1,943,448,204 - - $ 5,515,500 $ 2,310,075 $ 4,687,834 $ 3,164,149 $ 8,332,588,111 Additions 39,800,079 844,891,106 - - 1,289,113 628,276 156,665 9,732 886,774,971 Disposals (7,908,895 ) - - - - (295,346 ) - - (8,204,241 ) Revaluation 228,322,633 10,667,457 - - - - - - 238,990,090 Balances as of December 6,633,676,166 2,799,006,767 - - 6,804,613 2,643,005 4,844,499 3,173,881 9,450,148,931 Additions - 1,521,986,623 - - 304,710 231,683 850,447 - 1,523,373,463 Disposals (85,296,091 ) - - - - - - - (85,296,091 ) Revaluation 1,246,037,181 4,763,002,165 - - - - - - 6,009,039,346 Balances as of December $ 7,794,417,256 $ 9,083,995,555 $ - $ - $ 7,109,323 $ 2,874,688 $ 5,694,946 $ 3,173,881 $ 16,897,265,649 Additions 173,992,200 1,388,105,617 - - 627,269 - 157,205,729 - 1,719,930,815 Disposals - - - - - - (163,689,130 ) - (163,689,130 ) Capitalization of FF&E and OS&E, buildings and elevators - (1,525,827,023 ) 1,348,289,068 10,964,935 - - 166,573,020 - - Revaluation (21,598,770 ) (2,437,323,707 ) 1,568,940,131 - - - (889,982,346 ) Balances as of December $ 7,946,810,686 $ 6,508,950,442 $ 2,917,229,199 $ 10,964,935 $ 7,736,592 $ 2,874,688 $ 165,784,565 $ 3,173,881 $ 17,563,524,988 Construction in Computer Transportation Equipment and Land process Buildings Elevators equipment Equipment Furniture (1) other assets Total Accumulated depreciation: Balances as of January $ - $ - $ - $ - $ (4,435,872 ) $ (1,838,991 ) $ (3,806,348 ) $ (1,871,164 ) $ (11,952,375 ) Depreciation - - - - (644,870 ) (643,856 ) (122,157 ) (159,108 ) (1,569,991 ) Disposals - - - - - 8,787 - - 8,787 Balances as of December - - - - (5,080,742 ) (2,474,060 ) (3,928,505 ) (2,030,272 ) (13,513,579 ) Depreciation - - - - (811,269 ) (152,541 ) (151,450 ) (152,981 ) (1,268,241 ) Balances as of December $ - $ - $ - $ - $ (5,892,011 ) $ (2,626,601 ) $ (4,079,955 ) $ (2,183,253 ) $ (14,781,820 ) Depreciation - - (71,580,551 ) (1,096,493 ) (779,108 ) (77,491 ) (55,029,094 ) (152,462 ) (128,715,199 ) Balances as of December - - (71,580,551 ) (1,096,493 ) (6,671,119 ) (2,704,092 ) (59,109,049 ) (2,335,715 ) (143,497,019 ) Carrying amounts as of: December $ 6,633,676,166 $ 2,799,006,767 $ - $ - $ 1,723,871 $ 168,945 $ 915,994 $ 1,143,609 $ 9,436,635,352 December $ 7,794,417,256 $ 9,083,995,555 $ - $ - $ 1,217,312 $ 248,087 $ 1,614,991 $ 990,628 $ 16,882,483,829 December $ 7,946,810,686 $ 6,508,950,442 $ 2,845,648,648 $ 9,868,442 $ 1,065,473 $ 170,596 $ 106,675,516 $ 838,166 $ 17,420,027,969 (1) Includes FF&E and OS&E assets. Construction in process GIC I is a hotel project in Cancun with 1,016 rooms, with construction nearing completion and operations commencing through 2024, The total amount expected to be invested in the construction is $3,200,000,000, excluding financial cost and cost of land. As of December 31, 2023, and 2022, amounts incurred in the construction in process during the calendar year are $1,106,639,896 and $1,194,557,969, respectively. GIC II is a plot of land located in Cancun, Quintana Roo, the Group will develop a hotel facility project up to 2,000 rooms. Insurgentes Hotel is a hotel facility project comprised of two individual hotels with a combined capacity of 396 rooms, located in Mexico City. This hotel commenced operations in the first quarter of 2023. As of December 31, 2023, and 2022, the incurred amounts in the construction are $79,064,992 and $293,725,328, respectively. Capitalization of borrowing cost included in the incurred cost of the construction of the above hotel facilities for the years ended December 31, 2023 and 2022 of $275,133,471 and $247,025,739, respectively, were calculated using a capitalization rate of 100% since all the loans held by the Group are specific and directable attributable to the construction in process. Non-cash and cash transactions in Property, construction in process and equipment As of December 31, 2023 2022 2021 Balances as of January 1 $ 16,897,265,649 $ 9,450,148,931 $ 8,332,588,111 Non-cash transactions: Revaluation of land and construction in process (889,982,346 ) 6,009,039,346 238,990,090 Effect on movement in exchange rates on cash held - 1,451,180 (571,766 ) Total non-cash transactions (889,982,346 ) 6,010,490,526 238,418,324 Cash transactions: Construction in process and equipment 1,281,108,214 1,189,600,453 666,056,209 Accrued capitalized borrowing costs 275,133,471 247,025,739 213,086,287 Total cash transactions 1,556,241,685 1,436,626,192 879,142,496 Balances as of December 31 $ 17,563,524,988 $ 16,897,265,649 $ 9,450,148,931 Measurement of fair value Land and construction in process Fair value hierarchy The Group engages third-party qualified appraisers to perform the valuation of the land and construction in process annually. The technical committee works closely with qualified external appraisers to establish the appropriate valuation techniques and inputs to the model. The fair value measurement for the land and construction in process has been categorized as a Level 3 fair value based on the inputs to the valuation technique used. Changes in fair value are recognized in Other Comprehensive Income (OCI). Valuation technique and significant unobservable inputs The following table shows the valuation technique used in measuring the fair value of the land and construction in process, as well as the significant unobservable inputs used. The revaluation (loss) surplus for the years ended December 31, 2023, 2022 and 2021 were $(889,982,346) $6,009,039,346 and $238,990,090, respectively. Valuation technique Significant unobservable inputs Inter-relationship between significant unobservable inputs and fair value measurement Land Group directors use the market-based approach to determine the value of the land as described in the valuation reports prepared by the appraisers. In estimating the fair value of the subject assets, the appraiser performed the following: • Researched market data to obtain information pertaining to sales and listings (comps) that are similar to the Subject Asset. • Selected relevant units of comparison (e.g., price per square meter), and developed a comparative analysis for each. • Compared the comps to the Subject Asset using elements of comparison that may include, but are not limited to, market conditions, location, and physical characteristics; and adjusted the comps as appropriate. • Reconciled the multiple value indications that resulted from the adjustment of the comps into a single value indication. • The selected price per square meter is consistent with market prices rates paid by market participants and/or current asking market prices rates for comparable properties. The appraiser compared the comps to the Subject Assets using comparison elements that include market conditions, location, and physical characteristics. • Location (0.80 - 1). • Size (1.08 - 1.20). • Market conditions (0.8 - 1). The estimated fair value would increase if the adjustments applied were higher. Valuation technique Significant unobservable inputs Inter-relationship between significant unobservable inputs and fair value measurement Construction in process Group directors use the cost approach to determine the value of construction in process as described in the valuation reports prepared by the appraisers. In estimating the fair value of building and site improvements, the appraiser performed the following: • Estimated replacement cost of the building and site improvements, as though new, considering items such as indirect costs. • Estimated and applied deductions related to accrued depreciation, resulting from physical deterioration, and work in progress. The appraiser used an adjustment factor regarding the status of the construction in process. Work in progress adjustment (0.6 - 0.98). The estimated fair value would increase if the adjustments applied were higher. Carrying amount If the Group’s land and construction in process been measured on a historical cost basis, the carrying amounts would have been as follows: As of December 31, 2023 2022 Land $ 673,294,661 $ 499,302,461 Construction in process 5,276,177,102 3,693,047,230 Total $ 5,949,471,763 $ 4,192,349,691 Security As of December 31, 2023, properties with a carrying amount of $17,407,733,917 were subject to a registered debenture that forms security for certain loans. A list of the properties granted and the related loans is as follows: Property Associated Credit Reference Unit 1, 4 y 5 / Grand Island See Note 10 Terms and repayment schedule (1) Unit 2 / Grand Island See Note 10 Terms and repayment schedule Unit 8, No. 56-A-1, Supermanzana A2, Sup. 824.20 M2 Unit 9, No. 56-A-1, Supermanzana A2, Sup. 832.94 M2 Insurgentes Sur 421 Complex See Note 10 Terms and repayment schedule Beach Club – Playa Delfines See Note 10 Terms and repayment schedule Plot of land: La Punta Bajamar / Lote 1, Manzana S/M, Sup. 4,117.88 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 2, Manzana S/M, Sup. 6,294.08 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 3 (Vialidad), Manzana S/M, Sup. 4,117.88 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 4, Manzana S/M, Sup. 10,015.68 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 5, Manzana S/M, Sup. 11,986.53 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 6, Manzana S/M, Sup. 2,912.02 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 7, Manzana S/M, Sup. 568.51 M2 See Note 10 Terms and repayment schedule (7) Plot of land: La Punta Bajamar / Lote 8, Manzana S/M, Sup. 635.25 M2 See Note 10 Terms and repayment schedule (7) As of December 31, 2022, properties with a carrying amount of $14,013,476,697 were subject to a registered debenture that forms security for certain loans. A list of the properties granted and the related loans is as follows: Property Associated Credit Reference Unit 1, 4 y 5 / Grand Island See Note 10 Terms and repayment schedule Unit 2 / Grand Island See Note 10 Terms and repayment schedule and Note 6 references (7) and (8) Unit 8, No. 56-A-1, Supermanzana A2, Sup. 824.20 M2 Unit 9, No. 56-A-1, Supermanzana A2, Sup. 832.94 M2 Insurgentes Sur 421 Complex See Note 10 Terms and repayment schedule |