XML 30 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
MORTGAGES, NOTES AND LOANS PAYABLE (Tables)
6 Months Ended
Jun. 30, 2012
MORTGAGES, NOTES AND LOANS PAYABLE.  
Summary of mortgages, notes and loans payable

 

 

 

 

June 30,

 

December 31,

 

 

 

2012

 

2011

 

 

 

(In thousands)

 

Fixed-rate debt:

 

 

 

 

 

Collateralized mortgages, notes and loans payable

 

$

142,624

 

$

83,164

 

Special Improvement District bonds

 

51,727

 

55,213

 

Variable-rate debt:

 

 

 

 

 

Collateralized mortgages, notes and loans payable

 

465,046

 

468,100

 

Total mortgages, notes and loans payable

 

$

659,397

 

$

606,477

 

 

Schedule of mortgages, notes and loans payable by property

 

 

 

 

 

 

 

 

Maximum

 

Carrying Value

 

 

 

 

 

Interest

 

Facility

 

June 30,

 

December 31,

 

Property

 

Final Maturity (a)

 

Rate

 

Amount

 

2012

 

2011

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

110 N. Wacker (b)

 

October 2019

 

5.21

%

 

 

$

 29,000

 

$

 29,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Bridgeland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Note #1 - #4

 

various dates December 2017 - May 2033

 

6.50

%

 

 

 

20,604

 

Land Loan (c)

 

June 2022

 

5.50

%

 

 

18,066

 

 

Development Loan (d)

 

June 2015

 

5.00

%

$

 30,000

 

3,026

 

 

Bridgeland Total

 

 

 

 

 

 

 

21,092

 

20,604

 

 

 

 

 

 

 

 

 

 

 

 

 

Special Improvement District

 

 

 

 

 

 

 

 

 

 

 

Summerlin South - S108

 

December 2016

 

5.95

%

 

 

1,183

 

1,302

 

Summerlin South - S124

 

December 2019

 

5.95

%

 

 

342

 

378

 

Summerlin South - S128

 

December 2020

 

7.30

%

 

 

825

 

862

 

Summerlin South - S128C

 

December 2030

 

6.05

%

 

 

5,847

 

5,956

 

Summerlin South - S132

 

December 2020

 

7.88

%

 

 

5,079

 

5,378

 

Summerlin South - S151

 

June 2025

 

6.00

%

 

 

11,378

 

12,293

 

Summerlin West - S808

 

April 2021

 

5.71

%

 

 

71

 

682

 

Summerlin West - S809

 

April 2023

 

6.65

%

 

 

104

 

1,000

 

Summerlin West - S810

 

April 2031

 

7.13

%

 

 

22,483

 

22,770

 

The Shops at Summerlin Centre - S128

 

December 2030

 

6.05

%

 

 

3,765

 

3,829

 

The Shops at Summerlin Centre - S108

 

December 2016

 

5.95

%

 

 

650

 

713

 

SID Payable to Nevada Cancer Institute

 

December 2019

 

5.95

%

 

 

 

50

 

Special Improvement District bonds Total

 

 

 

 

 

 

 

51,727

 

55,213

 

 

 

 

 

 

 

 

 

 

 

 

 

The Woodlands

 

 

 

 

 

 

 

 

 

 

 

Master Credit Facility (e)

 

March 2015

 

5.00

%

$

 270,000

 

176,703

 

183,000

 

Resort and Conference Center (f)

 

October 2013

 

6.00

%

 

 

36,100

 

36,100

 

2201 Lake Woodlands Drive

 

November 2016

 

5.25

%

 

 

 

4,803

 

Weiner Tract

 

January 2013

 

6.25

%

 

 

 

1,479

 

Land in Montgomery Co.

 

December 2012

 

6.00

%

 

 

 

649

 

Land in Harris Co.

 

January 2013

 

6.00

%

 

 

 

381

 

Capital lease obligation

 

 

2.72

%

 

 

95

 

147

 

CVS

 

upon sale

 

3.25

%

 

 

 

101

 

4 Waterway Square

 

December 2023

 

4.88

%

 

 

40,575

 

41,000

 

9303 New Trails

 

December 2023

 

4.88

%

 

 

13,855

 

14,000

 

3 Waterway Square (g)

 

January 2017

 

3.25

%

$

 43,295

 

216

 

 

20/25 Waterway

 

May 2022

 

4.79

%

 

 

14,450

 

 

Millennium Waterway Apartments (h)

 

June 2022

 

3.75

%

 

 

55,584

 

 

The Woodlands Total

 

 

 

 

 

 

 

337,578

 

281,660

 

 

 

 

 

 

 

 

 

 

 

 

 

Ward Centers

 

 

 

 

 

 

 

 

 

 

 

Victoria Ward (i)

 

September 2016

 

3.43

%

$

 250,000

 

220,000

 

220,000

 

Ward Centers Total

 

 

 

 

 

 

 

220,000

 

220,000

 

 

 

 

 

 

 

 

 

$

 659,397

 

$

 606,477

 

 

 

(a)          Maturity date includes any extension option periods which are within our control.

(b)         Loan has a stated interest rate of one-month LIBOR + 2.25%. The $29.0 million outstanding principal balance is swapped to a 5.21% fixed rate through maturity.

(c)          Loan is for ten year term. First five years interest is fixed at 5.50% and for second five years interest rate is floating based on three-month LIBOR +2.75%.

(d)         Revolving development loan provides for a maximum of $30.0 million outstanding balance at any time with all draws not exceeding $140.0 million. The loan bears interest at three-month LIBOR + 3.25% and has a 5% minimum rate.

(e)          Loan bears interest at one-month LIBOR + 4.00% and has a 1.00% LIBOR floor.

(f)            Loan currently bears interest at one-month LIBOR + 5.00% and has a 1.00% LIBOR floor. The rate increases by 0.5% every six months after March 23, 2012 until maturity.

(g)         Loan bears interest at one-month LIBOR + 2.65%.

(h)         Loan payments are interest only until June 2017, then monthly principal and interest payment of $257,418 with unpaid balance due at maturity.

(i)             Loan has a stated interest rate of one-month LIBOR + 2.50%. $143.0 million of the outstanding principal balance is swapped to a 3.80% fixed rate through maturity.