XML 77 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt
3 Months Ended
Mar. 31, 2013
Debt/Senior Notes Payable [Abstract]  
Debt
8. Debt

Mortgage Loans Payable

The Trust had outstanding mortgage loans payable of $278,824,000 and $280,576,000 at March 31, 2013 and December 31, 2012, respectively. The mortgage loan payments of principal and interest are generally due monthly, quarterly or semi-annually and are collateralized by applicable real estate of the Trust.

The Trust’s mortgage loans payable at March 31, 2013 and December 31, 2012 are summarized as follows (in thousands):

 

                                 

Location of Collateral

  Maturity  

Spread Over

LIBOR/Prime

  Interest Rate at
March 31, 2013
    March 31,
2013
    December 31, 
2012
 

Amherst, NY

  Oct 2013   —       5.65   $ 15,104     $ 15,225  

Memphis, TN

  Aug 2014   Libor + 2.5%(1)     3.00     13,337       13,408  

Lisle, IL

  Oct 2014   Libor + 2.5%(2)     2.71     5,752       5,752  

Chicago, IL

  Apr 2015   —       6.25     8,700       8,700  

Chicago, IL

  Mar 2016   —       5.75     20,112       20,200  

Houston, TX

  Apr 2016   —       6.12     50,896       52,052  

New York, NY

  May 2016   Libor + 2.5%(3)     3.50     51,982       51,982  

Greensboro, NC

  Aug 2016   —       6.22     15,039       15,139  

Lisle, IL

  Mar 2017   —       5.55     5,524       5,543  

Cerritos, CA

  Jan 2017   —       5.07     23,174       23,184  

Orlando, FL

  Jul 2017   —       6.40     37,426       37,580  

Plantation, FL

  Apr 2018   —       6.48     10,778       10,811  

Meriden, CT

  Oct 2022   —       3.95     21,000       21,000  
                   

 

 

   

 

 

 
                    $ 278,824     $ 280,576  
                   

 

 

   

 

 

 

 

(1) The loan has a LIBOR floor of 0.5% and an interest rate cap which caps LIBOR at 0.5%.
(2) The loan has an interest rate cap which caps LIBOR at 1%.
(3) The loan has a LIBOR floor of 1%.

Non-Recourse Secured Financing

The Trust’s non-recourse secured financings at March 31, 2013 and December 31, 2012 are summarized as follows (in thousands):

 

                                 
                  Carrying Value  

Collateral

  Maturity  

Spread Over LIBOR/Prime

  Interest Rate at
March 31,  2013
    March 31,
2013
    December 31, 
2012
 

Hotel Wales Loan

  Oct. 2013   LIBOR plus 1.25%(1)     4.25   $ 14,000     $ 14,000  

San Marbeya Loan

  Jan. 2015   —       4.85     15,150       15,150  
                   

 

 

   

 

 

 
                    $ 29,150     $ 29,150  
                   

 

 

   

 

 

 

 

(1) The loan has a LIBOR floor of 3%.
 

 

Recourse Secured Financings

The Trust’s recourse secured financings at March 31, 2013 and December 31, 2012 are summarized as follows (in thousands):

 

                                 
                  Carrying Value  

Collateral

  Maturity   Spread Over
LIBOR/Prime
  Interest Rate at
March 31, 2013
    March 31,
2013
    December 31, 
2012
 

Queensridge Loan

  Nov. 2014   LIBOR plus 4%     4.20   $ 13,653     $ 23,770  
                   

 

 

   

 

 

 
                    $ 13,653     $ 23,770  
                   

 

 

   

 

 

 

Notes Payable

In conjunction with the loan modification on the property located in Cerritos, California the Trust assumed a $14,500,000 B Note that bears interest at 6.6996% per annum and requires monthly payments of approximately $12,000 with the balance of the interest accruing. The loan modification agreement provides for a participation feature whereby the B Note can be fully satisfied with proceeds from the sale of the property after the Trust receives its 9.0% priority return on its capital, during a specified time period as defined in the loan modification document. As of March 31, 2013, the carrying value of the participating B Note was $860,000 which approximates fair value. The inputs used in determining the estimated fair value of the Trust’s Notes Payable are categorized as Level 3 in the fair value hierarchy.

On October 15, 2012, 5400 Westheimer LP, an entity in which the Trust holds an interest, executed a note payable in the amount of $1,600,000. The note bears interest at 15% per annum and matures on October 15, 2022. Since the Trust holds 50% of the loan, $800,000 of the note payable is eliminated in consolidation for accounting purposes. The balance of the note as of March 31, 2013 was $800,000 which approximates fair value.