Second Amendment to Contribution Agreement between the Operating Partnership and Wichita Airport Hospitality LLC for the Wichita Property, dated as of December 21, 2022
Ex 10.261
SECOND AMENDMENT TO CONTRIBUTION AGREEMENT
ThisSECONDAMENDMENTTOCONTRIBUTIONAGREEMENT(this
“Amendment”) is made as of the 21st day of December 2022 (the “Amendment Date”) by and among Lodging Fund REIT III OP, LP, a Delaware limited partnership (the “Operating Partnership”), and Wichita Airport Hospitality, LLC, a South Dakota Limited Liability Company (the “Contributor”).
WHEREAS, Contributor and Operating Partnership entered into that certain Contribution Agreement dated August 5, 2022) as amended on November 18th, 2022 by the First Amendment (the “Agreement”) for the contribution of an 84-room hotel business known as the Holiday Inn Express & Suites Wichita Airport located at 1236 S. Dugan Road, Wichita, Kansas 67202 (the “Property”);
NOW THEREFORE, for valuable consideration, the receipt of which is hereby acknowledged, the parties agree as follows:
2. | Closing Date. The Closing Date as defined in Section 3.3 shall mean December 22, |
2022.
[Signature Page to Follow]
Ex 10.261
IN WITNESS WHEREOF, this Amendment has been duly executed by the parties hereto as of the day and year first above written.
SELLER:
Wichita Airport Hospitality, LLC,
a South Dakota limited liability company
By: /s/ Aaron Johnson
Aaron Johnson Its: Manager
Ex 10.261
[OPERATING PARTNERSHIP’S SIGNATURE PAGE TO FOLLOW]
Ex 10.261
OPERATING PARTNERSHIP:
LODGING FUND REIT III OP, LP
A Delaware limited partnership
By: Lodging Fund REIT III, Inc. Its: General Partner
By: /s/ David R. Durell Name: David R. Durell
Title: Chief Investment Officer
Ex 10.261
CONTRIBUTION AGREEMENT TOTAL CONSIDERATION
Total Consideration pursuant to Section 2.8 of the Agreement shall be 7,400,000 consisting of:
$5,952,375 via assumption of Contributor’s current financing as of the Effective Date
$1,217,625 in Series T Limited Units, equivalent to 121,762 Series T Limited Units
$230,000 of available cash at Closing, which shall be used in connection with the Agreement. Distributions pursuant to Section 2.11 of the Agreement shall be: Base Year NOI shall be $695,886
Distribution Amount (percentage of NOI) | Condition |
2.5% | If NOI is equal to or greater than 110% but less than 120% of Base year NOI |
3% | If NOI is equal to or greater than 120% of Base year NOI |
The number of Common Limited Units in the Operating Partnership shall be determined based on the formula below, which shall constitute the Series T Value. The Series T Value shall be determined upon (i) 36 months after the Closing Date or (ii) the sale of (a) the Property or (b) substantially all of the Operating Partnership’s assets.
Applicable Cap Rate shall mean: 9.5%
“12 month net operating income of the Contributed Asset” shall mean: (a) the Gross Revenue of the Property, minus
(b) Operating Expenses for the Property, for the current trailing twelve (12)-month period.
“Gross Revenue” shall include the following amounts recorded in accordance with generally accepted accounting principles consistently applied:
Ex 10.261
“Operating Expenses” shall mean: all of the ordinary and normal expenses of operation of the Property, determined on an annualized accrual basis, including annualized property taxes and property assessed clean energy (“PACE”) loan payments, insurance premiums (or taxes and/or insurance impounds, if taxes and/or insurance are impounded by Lender), reserve account equal to 4 percent (4%) of Gross Revenue for furniture, fixtures and equipment reserves,
Ex 10.261
franchise fees and royalties, telephone and internet expenses, administrative and general expenses, management fees, utilities, repair and maintenance, salaries and wages, and advertising and marketing expenses; provided, however, that Operating Expenses will not include:
a. | depreciation and amortization; |
b. | non-cash items; |
c. | all capital items or expenditures, including construction costs and professional fees and other expenses relating thereto and any amortization thereof; |
d. | costs of repair or restoration after a casualty or condemnation; |
e. | debt service payments made to lenders; |
f. | income or franchise taxes; and |
g. | extraordinary one-time expenses that are not reasonably expected to be incurred in future periods. |
“Net Cash Flow” means the Property Net Operating Income (including any FF&E Reserves) less Principal and Interest, less any distributions provided on T-Unit Equity, less Borrower’s Fund Level Expenses attributable to Property.
“Combined Yield” defined as the sum of Borrower’s 10% annual returns plus Borrower’s share of Distributable Cash, divided by all of Borrower’s invested capital, annualized.