XML 61 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
MORTGAGES, NOTES AND LOANS PAYABLE (Tables)
6 Months Ended
Jun. 30, 2013
MORTGAGES, NOTES AND LOANS PAYABLE  
Summary of mortgages, notes and loans payable

 

 

 

 

June 30,

 

December 31,

 

 

 

2013

 

2012

 

 

 

(In thousands)

 

Fixed-rate debt:

 

 

 

 

 

 

 

Collateralized mortgages, notes and loans payable

 

$

158,310

 

$

158,636

 

Special Improvement District bonds

 

41,723

 

49,712

 

Variable-rate debt:

 

 

 

 

 

Collateralized mortgages, notes and loans payable (a)

 

515,497

 

479,964

 

Total mortgages, notes and loans payable

 

$

715,530

 

$

688,312

 

 

(a) As more fully described below, $172.0 million of variable-rate debt has been swapped to a fixed rate for the term of the related debt.

Schedule of mortgages, notes and loans payable by property

 

 

 

 

 

 

 

 

Maximum

 

Carrying Value

 

 

 

 

 

Interest

 

Facility

 

June 30,

 

December 31,

 

$ In thousands

 

Maturity (a)

 

Rate

 

Amount

 

2013

 

2012

 

 

 

 

 

 

 

 

 

(In thousands)

 

Master Planned Communities

 

 

 

 

 

 

 

 

 

 

 

The Woodlands Master Credit Facility (b)

 

March 2015

 

5.00

%

$

270,000

 

$

176,663

 

$

176,704

 

Bridgeland Land Loan (c)

 

June 2022

 

5.50

%

 

 

18,066

 

18,066

 

Bridgeland Development Loan (d)

 

June 2015

 

5.00

%

30,000

 

10,388

 

 

Summerlin West - S808/S810

 

April 2031

 

7.13

%

 

 

18,432

 

22,185

 

Summerlin South - S151

 

June 2025

 

6.00

%

 

 

7,034

 

10,501

 

Summerlin South - S128C

 

December 2030

 

6.05

%

 

 

5,625

 

5,739

 

Summerlin South - S132

 

December 2020

 

6.00

%

 

 

4,478

 

4,822

 

Summerlin South - S108

 

December 2016

 

5.95

%

 

 

947

 

1,067

 

Summerlin South - S128

 

December 2020

 

7.30

%

 

 

747

 

787

 

Summerlin South - S124

 

December 2019

 

5.95

%

 

 

305

 

324

 

Master Planned Communities Total

 

 

 

 

 

 

 

242,685

 

240,195

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Assets

 

 

 

 

 

 

 

 

 

 

 

Victoria Ward (e)

 

September 2016

 

3.39

%

250,000

 

229,000

 

229,000

 

Millennium Waterway Apartments

 

June 2022

 

3.75

%

 

 

55,584

 

55,584

 

4 Waterway Square

 

December 2023

 

4.88

%

 

 

39,695

 

40,140

 

The Woodlands Resort and Conference Center (f)

 

February 2019

 

3.69

%

95,000

 

36,100

 

36,100

 

110 N. Wacker (g)

 

October 2019

 

5.21

%

 

 

29,000

 

29,000

 

3 Waterway Square (h)

 

January 2017

 

2.84

%

43,295

 

26,713

 

9,150

 

70 Columbia Corporate Center

 

August 2017

 

4.25

%

 

 

16,287

 

16,037

 

20/25 Waterway Avenue

 

May 2022

 

4.79

%

 

 

14,450

 

14,450

 

9303 New Trails

 

December 2023

 

4.88

%

 

 

13,554

 

13,706

 

Columbia Regional Building (i)

 

March 2018

 

2.25

%

23,008

 

1,266

 

 

Capital lease obligation

 

various

 

3.82

%

 

 

13

 

41

 

Operating Assets Total

 

 

 

 

 

 

 

461,662

 

443,208

 

 

 

 

 

 

 

 

 

 

 

 

 

Strategic Developments

 

 

 

 

 

 

 

 

 

 

 

One Hughes Landing (j)

 

November 2017

 

2.84

%

38,000

 

6,367

 

10

 

The Shops at Summerlin - S128

 

December 2030

 

6.05

%

 

 

3,635

 

3,701

 

The Shops at Summerlin - S108

 

December 2016

 

5.95

%

 

 

520

 

586

 

Strategic Developments Total

 

 

 

 

 

 

 

10,522

 

4,297

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Financing Arrangements

 

July 2015

 

 

 

 

661

 

612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

715,530

 

$

688,312

 

 

(a)              Maturity date includes any extension periods which can be exercised at our option.

(b)             Loan bears interest at one-month LIBOR + 4.00% and has a 5.00% minimum rate.

(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 the greater of 5.00% or LIBOR + 3.25%.

(e)              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.

(f)               Loan was refinanced in February 2013 and bears interest at one-month LIBOR + 3.50%.

(g)              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.

(h)             On August 2, 2013, the loan was refinanced with a $52.0 million loan bearing interest at 3.94% and maturity in August 2028.

(i)               Loan bears interest at prime rate for draws less than $0.5 million. For draws over $0.5 million, we may elect to use LIBOR + 2.00% or the prime rate.

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