XML 64 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
MORTGAGE NOTES PAYABLE
12 Months Ended
Jun. 30, 2012
Debt Disclosure [Abstract]  
Mortgage Notes Payable Disclosure [Text Block]

NOTE 11 - MORTGAGE NOTES PAYABLE

 

Mortgage notes payable secured by real estate and hotel as of June 30, 2012 and 2011 are summarized as follows:

  

As of June 30, 2012                
    Number   Note   Note          
Property        of Units       Origination Date        Maturity Date        Mortgage Balance        Interest Rate  
                           
SF Hotel   543 rooms   July 2005   August 2015   $ 26,599,000   5.22 %
SF Hotel   543 rooms   March 2005   August 2015     17,722,000   6.42 %
                             
        Mortgage notes payable - hotel     $ 44,321,000      
                             
Austin   249   June 2003   July 2023     6,872,000   5.46 %
Florence   157   June 2005   July 2014     3,878,000   4.96 %
Las Colinas   358   April 2004   May 2013     17,671,000   4.99 %
Morris County   151   April 2003   May 2013     9,010,000   5.43 %
St. Louis   264   May 2008   May 2013     5,770,000   4.95 %
Los Angeles   4   September 2000   August 2030     381,000   7.59 %
Los Angeles   2   January 2002   January 2032     388,000   6.45 %
Los Angeles   1   February 2001   December 2030     417,000   8.44 %
Los Angeles   31   January 2010   December 2020     5,660,000   4.85 %
Los Angeles   30   August 2007   September 2022     6,605,000   5.97 %
Los Angeles   27   November 2010   December 2020     3,189,000   4.85 %
Los Angeles   14   April 2011   March 2021     1,829,000   5.89 %
Los Angeles   12   December 2011   January 2022     2,081,000   4.25 %
    9   April 2011   May 2021     1,467,000   5.60 %
Los Angeles   9   April 2011   March 2021     1,247,000   5.89 %
Los Angeles   8   May 2001   November 2029     486,000   2.49 %
Los Angeles   7   November 2003   December 2018     945,000   6.38 %
Los Angeles   4   November 2003   December 2018     643,000   6.38 %
Los Angeles   1   October 2003   November 2033     445,000   4.50 %
Los Angeles   Office   March 2009   March 2014     1,078,000   5.02 %
Los Angeles   Office   September 2000   December 2013     592,000   6.00 %
                             
        Mortgage notes payable - real estate     $ 70,654,000      

 

As of June 30, 2011                
    Number   Note   Note          
Property        of Units        Origination Date        Maturity Date        Mortgage Balance        Interest Rate  
                           
SF Hotel   544 rooms   July 2005   August 2015   $ 27,176,000   5.22 %
SF Hotel   544 rooms   March 2005   August 2015     18,003,000   6.42 %
                             
        Mortgage notes payable - hotel     $ 45,179,000      
                             
Austin   249   June 2003   July 2023     7,041,000   5.46 %
Florence   157   June 2005   July 2014     3,950,000   4.96 %
Las Colinas   358   April 2004   May 2013     18,051,000   4.99 %
Morris County   151   April 2003   May 2013     9,220,000   5.43 %
St. Louis   264   May 2008   May 2013     5,878,000   4.95 %
                             
Los Angeles   4   September 2000   August 2030     390,000   7.59 %
Los Angeles   2   January 2002   January 2032     398,000   6.45 %
Los Angeles   1   February 2001   December 2030     426,000   8.44 %
Los Angeles   31   January 2010   December 2020     5,745,000   4.85 %
Los Angeles   30   August 2007   September 2022     6,699,000   5.97 %
Los Angeles   27   November 2010   December 2020     3,236,000   4.85 %
Los Angeles   14   April 2011   March 2021     1,850,000   5.89 %
Los Angeles   12   November 2003   December 2018     934,000   6.38 %
    9   April 2011   May 2021     1,485,000   5.60 %
Los Angeles   9   April 2011   March 2021     1,262,000   5.89 %
Los Angeles   8   May 2001   November 2029     506,000   2.49 %
Los Angeles   7   November 2003   December 2018     965,000   6.38 %
Los Angeles   4   November 2003   December 2018     657,000   6.38 %
Los Angeles   1   October 2003   November 2033     459,000   4.50 %
Los Angeles   Office   March 2009   March 2014     1,118,000   5.02 %
Los Angeles   Office   September 2000   December 2013     627,000   6.00 %
                             
        Mortgage notes payable - real estate     $ 70,897,000      
                             
Los Angeles   24   May 2001   April 2031     1,540,000   2.49 %
                             
        Mortgage notes payable - properties held for sale   $ 1,540,000      

 

On July 27, 2005, Justice entered into a first mortgage loan with The Prudential Insurance Company of America in a principal amount of $30,000,000 (the “Prudential Loan”). The term of the Prudential Loan is for 120 months at a fixed interest rate of 5.22% per annum. The Prudential Loan calls for monthly installments of principal and interest in the amount of approximately $165,000, calculated on a 30-year amortization schedule. The Loan is collateralized by a first deed of trust on the Partnership’s Hotel property, including all improvements and personal property thereon and an assignment of all present and future leases and rents. The Prudential Loan is without recourse to the limited and general partners of Justice.

 

In March 2007, Justice entered into a second mortgage loan with The Prudential Insurance Company of America (the “Second Prudential Loan”) in a principal amount of $19,000,000. The term of the Second Prudential Loan is for approximately 100 months and matures on August 5, 2015, the same date as the Partnership’s first mortgage loan with Prudential. The Second Prudential Loan is at a fixed interest rate of 6.42% per annum and calls for monthly installments of principal and interest in the amount of approximately $119,000, calculated on a 30-year amortization schedule. The Loan is collateralized by a second deed of trust on the Partnership’s Hotel property, including all improvements and personal property thereon and an assignment of all present and future leases and rents. The Loan is without recourse to the limited and general partners of Justice.

 

In December 2011, the Company refinanced its $926,000 mortgage note payable on its 12-unit apartment building located in Los Angeles, California for a new 10-year mortgage in the amount of $2,095,000. The interest rate on the new loan is fixed at 4.25% per annum for the first 5 years and variable for the remaining 5 years, with monthly principal and interest payments based on a 30-year amortization schedule. The note matures in January 2022. The Company received net proceeds of approximately $1,122,000 from the refinancing.

 

In February 2011, the Company refinanced its $715,000 adjustable rate mortgage note payable on its 9-unit apartment building located in Los Angeles, California for a new 10-year fixed rate mortgage in the amount of $1,265,000. The interest rate on the new loan is fixed at 5.89% per annum, with monthly principal and interest payments based on a 30-year amortization schedule. The note matures in March 2021. The Company received net proceeds of approximately $367,000 from the refinancing.

 

In February 2011, the Company refinanced its $958,000 adjustable rate mortgage note payable on its 14-unit apartment building located in Los Angeles, California for a new 10-year fixed rate mortgage in the amount of $1,855,000. The interest rate on the new loan is fixed at 5.89% per annum, with monthly principal and interest payments based on a 30-year amortization schedule. The note matures in March 2021. The Company received net proceeds of approximately $687,000 from the refinancing.

 

In December 2010, the Company modified its $5,932,000 mortgage note payable on the property located in St. Louis, Missouri. Prior to the modification of the mortgage note, the Company paid a fixed rate of 6.16%. Upon modification, the interest rate was based upon LIBOR (London Interbank Offered Rate) plus 3.5%. Concurrent to the modification of the note, the Company entered into a rate swap agreement in order to settle the variable rate (i.e., LIBOR) into a fixed rate of 1.35%, thereby allowing the Company to pay a total fixed interest rate of 4.85%. The swap agreement matures in May 2013. A swap is a contractual agreement to exchange interest rate payments. Under the swap agreement, the Company agrees to pay the bank (counterparty) a fixed rate and the bank agrees to pay the Company a floating rate. The interest rate swap agreement is being measured at fair value, but was not designated by the Company as a cash flow hedge. Should the Company terminate the swap contract prematurely, it would be required to pay the fair value of the swap valued at $60,000 as of June 30, 2012, which is recorded as a liability by the Company under “accounts payable and other liabilities” in the consolidated balance sheet. The change in the fair value of the instrument is recognized and recorded in the “net unrealized gain (loss) on other investments and derivative instruments” in the consolidated statement of operations.

 

In November 2010, the Company refinanced its $1,641,000 adjustable rate mortgage note payable on its 27-unit apartment building located in Los Angeles, California for a new 10-year fixed rate mortgage in the amount of $3,260,000. The interest rate on the new loan is fixed at 4.85% per annum, with monthly principal and interest payments based on a 30-year amortization schedule. The note matures in December 2020. The Company received net proceeds of approximately $1,507,000 from the refinancing.

 

In November 2010, the Company also refinanced its $3,569,000 adjustable rate mortgage note payable on its 31-unit apartment building located in Los Angeles, California for a new 10-year fixed rate mortgage in the amount of $5,787,000. The interest rate on the new loan is fixed at 4.85% per annum, with monthly principal and interest payments based on a 30-year amortization schedule. The note matures in December 2020. The Company received net proceeds of approximately $2,078,000 from the refinancing.

 

Future minimum payments for all notes payable are as follows: 

 

For the year ending June 30,      
2013   $ 2,792,000  
2014     3,467,000  
2015     1,741,000  
2016     42,192,000  
2017     794,000  
Thereafter     66,061,000  
    $ 117,047,000