XML 40 R45.htm IDEA: XBRL DOCUMENT v2.4.0.6
MORTGAGES, NOTES AND LOANS PAYABLE (Details 2) (USD $)
6 Months Ended 1 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 1 Months Ended 1 Months Ended 1 Months Ended 6 Months Ended 1 Months Ended 1 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2012
Dec. 31, 2011
Jun. 30, 2012
Development Loan
Jun. 30, 2012
Development Loan
Maximum
Jun. 30, 2012
Special Improvement District bonds
Dec. 31, 2011
Special Improvement District bonds
Dec. 31, 2011
SID Payable to Nevada Cancer Institute
May 31, 2011
110 N. Wacker
Jun. 30, 2012
110 N. Wacker
Dec. 31, 2011
110 N. Wacker
Jun. 30, 2012
Bridgeland
Dec. 31, 2011
Bridgeland
Jun. 30, 2012
Bridgeland
Minimum
Dec. 31, 2011
Bridgeland
Note # 1 - # 4
Jun. 30, 2012
Bridgeland
Land Loan
Jun. 30, 2012
Bridgeland
Land Loan
Jun. 30, 2012
Bridgeland
Development Loan
Jun. 30, 2012
Bridgeland
Development Loan
Jun. 30, 2012
Summerlin South
S108
Dec. 31, 2011
Summerlin South
S108
Jun. 30, 2012
Summerlin South
S124
Dec. 31, 2011
Summerlin South
S124
Jun. 30, 2012
Summerlin South
S128
Dec. 31, 2011
Summerlin South
S128
Jun. 30, 2012
Summerlin South
S128C
Dec. 31, 2011
Summerlin South
S128C
Jun. 30, 2012
Summerlin South
S132
Dec. 31, 2011
Summerlin South
S132
Jun. 30, 2012
Summerlin South
S151
Dec. 31, 2011
Summerlin South
S151
Jun. 30, 2012
Summerlin West
S808
Dec. 31, 2011
Summerlin West
S808
Jun. 30, 2012
Summerlin West
S809
Dec. 31, 2011
Summerlin West
S809
Jun. 30, 2012
Summerlin West
S810
Dec. 31, 2011
Summerlin West
S810
Jun. 30, 2012
The Shops at Summerlin Centre
S108
Dec. 31, 2011
The Shops at Summerlin Centre
S108
Jun. 30, 2012
The Shops at Summerlin Centre
S128
Dec. 31, 2011
The Shops at Summerlin Centre
S128
Jun. 30, 2012
The Woodlands
Dec. 31, 2011
The Woodlands
Jun. 30, 2012
The Woodlands
TWL Facility
Jun. 30, 2012
The Woodlands
TWL Facility
Dec. 31, 2011
The Woodlands
TWL Facility
Jun. 30, 2012
The Woodlands
TWL Facility
Maximum
Jun. 30, 2012
The Woodlands
TWL Facility
March 29, 2013
Jun. 30, 2012
The Woodlands
TWL Facility
March 29, 2014
Jun. 30, 2012
The Woodlands
TWL Facility
June 29, 2014
Jun. 30, 2012
The Woodlands
TWL Facility
September 29, 2014
Jun. 30, 2012
The Woodlands
TWL Facility
December 29, 2014
Jun. 30, 2012
The Woodlands
Term loan
Jun. 30, 2012
The Woodlands
Revolving credit line
Jun. 30, 2012
The Woodlands
Capital lease obligation
Dec. 31, 2011
The Woodlands
Capital lease obligation
Jun. 30, 2012
Resort and Conference Center
Acres
Room
Jun. 30, 2012
Resort and Conference Center
Dec. 31, 2011
Resort and Conference Center
Jun. 30, 2012
2201 Lake Woodlands Drive
Dec. 31, 2011
2201 Lake Woodlands Drive
Jun. 30, 2012
Weiner Tract
Dec. 31, 2011
Weiner Tract
Jun. 30, 2012
Land in Montgomery Co.
Dec. 31, 2011
Land in Montgomery Co.
Jun. 30, 2012
Land in Harris Co.
Dec. 31, 2011
Land in Harris Co.
Jun. 30, 2012
CVS
Dec. 31, 2011
CVS
Dec. 31, 2011
4 Waterway
Jun. 30, 2012
4 Waterway
Dec. 31, 2011
9303 New Trails
Jun. 30, 2012
9303 New Trails
Dec. 05, 2011
4 Waterway and 9303 New Trails
Feb. 29, 2012
3 Waterway Square
Jun. 30, 2012
3 Waterway Square
item
Feb. 02, 2012
3 Waterway Square
item
sqft
Apr. 30, 2012
20/25 Waterway
Jun. 30, 2012
20/25 Waterway
May 31, 2012
Millennium Waterway Apartments
Jun. 30, 2012
Millennium Waterway Apartments
Jun. 30, 2012
Ward Centers
Dec. 31, 2011
Ward Centers
Jun. 30, 2012
Ward Centers
Minimum
Jun. 30, 2012
Ward Centers
Maximum
Jun. 30, 2012
Victoria Ward
Dec. 31, 2011
Victoria Ward
Mortgages, notes and loans payable                                                                                                                                                                            
Interest rate (as a percent)             5.95%   5.21% 5.21%       6.50% 5.50% 5.50% 5.00% 5.00% 5.95% 5.95% 5.95% 5.95% 7.30% 7.30% 6.05% 6.05% 7.88% 7.88% 6.00% 6.00% 5.71% 5.71% 6.65% 6.65% 7.13% 7.13% 5.95% 5.95% 6.05% 6.05%     5.00% 5.00% 5.00%                 2.72% 2.72% 6.00% 6.00% 5.50% 5.25% 5.25% 6.25% 6.25% 6.00% 6.00% 6.00% 6.00% 3.25% 3.25% 4.88% 4.88% 4.88% 4.88% 4.88%   3.25%     4.79%   3.75%         3.43% 3.45%
Maximum Facility Amount     $ 140,000,000                           $ 30,000,000 $ 30,000,000                                                 $ 270,000,000 $ 270,000,000               $ 170,000,000 $ 100,000,000                                           $ 43,295,000                   $ 250,000,000  
Total mortgages, notes and loans payable 659,397,000 606,477,000     51,727,000 55,213,000 50,000   29,000,000 29,000,000 21,092,000 20,604,000   20,604,000 18,066,000 18,066,000 3,026,000 3,026,000 1,183,000 1,302,000 342,000 378,000 825,000 862,000 5,847,000 5,956,000 5,079,000 5,378,000 11,378,000 12,293,000 71,000 682,000 104,000 1,000,000 22,483,000 22,770,000 650,000 713,000 3,765,000 3,829,000 337,578,000 281,660,000 176,703,000 176,703,000 183,000,000                 95,000 147,000 36,100,000 36,100,000 36,100,000   4,803,000   1,479,000   649,000   381,000   101,000 41,000,000 40,575,000 14,000,000 13,855,000     216,000     14,450,000   55,584,000 220,000,000 220,000,000     220,000,000 220,000,000
Variable rate basis       three-month LIBOR         one-month LIBOR             three-month LIBOR   LIBOR                                                   one-month LIBOR                         one-month LIBOR                                 LIBOR one-month LIBOR                   one-month LIBOR  
Interest rate margin (as a percent)                 2.25%           2.75% 2.75% 3.25% 3.25%                                                 4.00% 4.00%                       5.00% 5.00%                                   2.65% 2.65%                 2.50%  
Outstanding principal balance of debt that is swapped to fixed rate through maturity 172,000,000               29,000,000                                                                                                                                                       143,000,000  
Fixed interest rate per swap (as a percent)                 5.21%                                                                                                                                                       3.80%  
Term of debt instrument                             10 years   3 years                                                                                                                       10 years                  
Period for which interest rate is fixed                             5 years                                                                                                                                              
Period for which interest rate is floating                             5 years                                                                                                                                              
Fixed interest rate (as a percent)                             5.50% 5.50%                                                                                                                           4.79%   3.75%            
Interest rate (as a percent)                                   5.00%                                                                                                                                        
Maximum outstanding loan amount at any time                                 30,000,000 30,000,000                                                                                                                                        
New mortgage closed               29,000,000                                                                                                                         41,000,000   14,000,000     43,300,000                        
Rate of LIBOR floor (as a percent)                                                                                       1.00%                         1.00%                                                          
Interest rate increase every six months until maturity (as a percent)                                                                                                               0.50% 0.50%                                                          
Monthly principal and interest payment required                                                                                                                                                               257,418            
Annual principal payments as a percentage of outstanding principal balance                             5.00% 5.00%                                                                                                                                            
Cash balance required to be maintained                         3,000,000                                                                                                                                                  
Net worth required to be maintained                         250,000,000                                                                                                                                                  
Period of real estate taxes and debt service required to be escrowed with the lender                               1 year                                                                                                                                            
Non-recourse mortgage assumed                                                                                                                                                             55,600,000              
Proceeds from the loan                                                                                                                                                         13,600,000                  
Number of stories of building to be constructed with loan proceeds                                                                                                                                                       11                    
Area of office building to be constructed using proceeds from loan                                                                                                                                                       232,021                    
Number of extension options                                                                                                                                                     2                      
Weighted average interest rate (as a percent) 4.57% 4.68%                                                                                                                                                             3.43%          
Corporate recourse guarantee amount 7,000,000               7,000,000                                                                                                                                                          
Area of land securing debt (in acres)                                                                                                               40                                                            
Extension period at borrower's option (in years)                                                                                     1 year                         1 year                                     1 year                      
Percentage of loan to value ratio at which debt will not be amortized on dollar for dollar basis for distributions made from The Woodlands                                                                                           40.00%                                                                                
Leverage expressed as loan to value ratio (as a percent)                                                                                     38.40% 38.40%                                                                                    
Undrawn and available borrowing capacity                                                                                     19,100,000 19,100,000                                                                                    
Amount of future required repayments                                                                                             25,000,000 30,000,000 10,000,000 10,000,000 10,000,000                                                                      
Number of rooms in property securing debt (in rooms)                                                                                                               440                                                            
Loan to value ratio to draw additional loan proceeds (as a percent)                                                                                                                                                                       65.00%    
Percentage of debt yield to draw additional loan proceeds                                                                                                                                                                     10.00%      
Amount to which debt will amortize ratably through maturity following an interest-only period                 12,000,000                                                                                                                                                          
Land, buildings and equipment and developments in progress pledged as collateral $ 1,100,000,000