XML 30 R16.htm IDEA: XBRL DOCUMENT v3.5.0.2
MORTGAGE NOTES PAYABLE
12 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Mortgage Notes Payable Disclosure [Text Block]
NOTE 10 - MORTGAGE NOTES PAYABLE
 
On December 18, 2013: (i) Justice Operating Company, LLC, a Delaware limited liability company (“Operating”), entered into a loan agreement (“Mortgage Loan Agreement”) with Bank of America (“Mortgage Lender”); and (ii) Justice Mezzanine Company, a Delaware limited liability company (“Mezzanine”), entered into a mezzanine loan agreement (“Mezzanine Loan Agreement” and, together with the Mortgage Loan Agreement, the “Loan Agreements”) with ISBI San Francisco Mezz Lender LLC (“Mezzanine Lender” and, together with Mortgage Lender, the “Lenders”). The Partnership is the sole member of Mezzanine, and Mezzanine is the sole member of Operating.
 
The Loan Agreements provide for a $97,000,000 Mortgage Loan and a $20,000,000 Mezzanine Loan. The proceeds of the Loan Agreements were used to fund the redemption of limited partnership interests and the pay-off of the prior mortgage.
 
The Mortgage Loan is secured by the Partnership’s principal asset, the Hilton San Francisco-Financial District (the “Property”). The Mortgage Loan bears an interest rate of 5.275% per annum and matures in January 2024. The term of the loan is 10 years with interest only due in the first three years and principle and interest on the remaining seven years of the loan based on a thirty year amortization schedule. The Mortgage Loan also requires payments for impounds related to property tax, insurance and capital improvement reserves. As additional security for the Mortgage Loan, there is a limited guaranty (“Mortgage Guaranty”) executed by the Company in favor of Mortgage Lender.
 
The Mezzanine Loan is a secured by the Operating membership interest held by Mezzanine and is subordinated to the Mortgage Loan. The Mezzanine Loan bears interest at 9.75% per annum and matures on January 1, 2024. Interest only, payments are due monthly. As additional security for the Mezzanine Loan, there is a limited guaranty executed by the Company in favor of Mezzanine Lender (the “Mezzanine Guaranty” and, together with the Mortgage Guaranty, the “Guaranties”).
 
The Guaranties are limited to what are commonly referred to as “bad boy” acts, including: (i) fraud or intentional misrepresentations; (ii) gross negligence or willful misconduct; (iii) misapplication or misappropriation of rents, security deposits, insurance or condemnation proceeds; and (iv) failure to pay taxes or insurance. The Guaranties are full recourse guaranties under identified circumstances, including failure to maintain “single purpose” status which is a factor in a consolidation of Operating or Mezzanine in a bankruptcy of another person, transfer or encumbrance of the Property in violation of the applicable loan documents, Operating or Mezzanine incurring debts that are not permitted, and the Property becoming subject to a bankruptcy proceeding. Pursuant to the Guaranties, the Partnership is required to maintain a certain minimum net worth and liquidity. As of June 30, 2016 and 2015, the Partnership is in compliance with both requirements.
 
Each of the Loan Agreements contains customary representations and warranties, events of default, reporting requirements, affirmative covenants and negative covenants, which impose restrictions on, among other things, organizational changes of the respective borrower, operations of the Property, agreements with affiliates and third parties. Each of the Loan Agreements also provides for mandatory prepayments under certain circumstances (including casualty or condemnation events) and voluntary prepayments, subject to satisfaction of prescribed conditions set forth in the Loan Agreements.
 
In June 2016, The Company refinanced its $1,929,000 mortgage note payable on its 12-unit apartment complex located in Los Angeles, California and obtained a new mortgage in the amount of $2,300,000. The interest rate on the new mortgage is 3.59% and matures in June 2026.
 
In April 2016, the Company entered into an interest rate agreement on its $923,000 mortgage note payable on its commercial property located in Los Angeles, California in order to settle the variable rate as of March 31, 2016 of 4.22% into a fixed rate of 3.99%, the swap agreement matures in January 2021. A swap is a contractual agreement to exchange interest rate payments. As of June 30, 2016, the fair market value of the swap agreement is immaterial.
 
In March 2015, the Company refinanced the $3,636,000 mortgage note payable on its 157-unit property located in Florence, Kentucky for a new mortgage in the amount of $3,492,000. The Company paid down approximately $210,000 of the old mortgage as part of the refinancing. The new mortgage has a fixed interest rate of 3.87% for ten years and matures in April 2025.
 
Each mortgage notes payable is secured by real estate and Hotel. As of June 30, 2016 and 2015, the mortgage notes payable are summarized as follows:
 
 
 
As of June 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number
 
Note
 
Note
 
 
 
 
 
 
 
Property
 
of Units
 
Origination Date
 
Maturity Date
 
Mortgage Balance
 
Interest Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SF Hotel
 
543 rooms
 
December
 
2013
 
January
 
2024
 
$
97,000,000
 
 
5.28
%
SF Hotel
 
543 rooms
 
December
 
2013
 
January
 
2024
 
 
20,000,000
 
 
9.75
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable - Hotel
 
 
 
 
 
 
 
$
117,000,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florence
 
157
 
March
 
2015
 
April
 
2025
 
$
3,421,000
 
 
3.87
%
Las Colinas
 
358
 
November
 
2012
 
December
 
2022
 
 
18,217,000
 
 
3.73
%
Morris County
 
151
 
July
 
2012
 
July
 
2022
 
 
9,696,000
 
 
3.51
%
Morris County
 
151
 
June
 
2014
 
August
 
2022
 
 
2,658,000
 
 
4.51
%
St. Louis
 
264
 
May
 
2013
 
May
 
2023
 
 
5,726,000
 
 
4.05
%
Los Angeles
 
4
 
September
 
2012
 
September
 
2042
 
 
369,000
 
 
3.75
%
Los Angeles
 
2
 
September
 
2012
 
September
 
2042
 
 
372,000
 
 
3.75
%
Los Angeles
 
1
 
August
 
2012
 
September
 
2042
 
 
401,000
 
 
3.75
%
Los Angeles
 
31
 
January
 
2010
 
December
 
2020
 
 
5,274,000
 
 
4.85
%
Los Angeles
 
30
 
August
 
2007
 
September
 
2022
 
 
6,168,000
 
 
5.97
%
Los Angeles
 
27
 
November
 
2010
 
December
 
2020
 
 
2,971,000
 
 
4.85
%
Los Angeles
 
14
 
April
 
2011
 
March
 
2021
 
 
1,726,000
 
 
5.89
%
Los Angeles
 
12
 
June
 
2016
 
June
 
2026
 
 
2,300,000
 
 
3.59
%
Los Angeles
 
9
 
April
 
2011
 
May
 
2021
 
 
1,381,000
 
 
5.60
%
Los Angeles
 
9
 
April
 
2011
 
March
 
2021
 
 
1,176,000
 
 
5.89
%
Los Angeles
 
8
 
July
 
2013
 
July
 
2043
 
 
472,000
 
 
3.75
%
Los Angeles
 
7
 
August
 
2012
 
September
 
2042
 
 
911,000
 
 
3.75
%
Los Angeles
 
4
 
August
 
2012
 
September
 
2042
 
 
624,000
 
 
3.75
%
Los Angeles
 
1
 
September
 
2012
 
September
 
2042
 
 
428,000
 
 
3.75
%
Los Angeles
 
Office
 
April
 
2016
 
January
 
2021
 
 
914,000
 
 
3.99
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable - real estate
 
 
 
 
 
 
 
$
65,205,000
 
 
 
 
 
 
 
As of June 30, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Number
 
Note
 
Note
 
 
 
 
 
 
 
Property
 
of Units
 
Origination Date
 
Maturity Date
 
Mortgage Balance
 
Interest Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
SF Hotel
 
543 rooms
 
December
 
2013
 
January
 
2024
 
$
97,000,000
 
 
5.28
%
SF Hotel
 
543 rooms
 
December
 
2013
 
January
 
2024
 
 
20,000,000
 
 
9.75
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable - Hotel
 
 
 
 
 
 
 
$
117,000,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Florence
 
157
 
March
 
2015
 
April
 
2025
 
$
3,482,000
 
 
3.87
%
Las Colinas
 
358
 
November
 
2012
 
December
 
2022
 
 
18,600,000
 
 
3.73
%
Morris County
 
151
 
July
 
2012
 
July
 
2022
 
 
9,992,000
 
 
3.51
%
Morris County
 
151
 
June
 
2014
 
August
 
2022
 
 
2,701,000
 
 
4.51
%
St. Louis
 
264
 
May
 
2013
 
May
 
2023
 
 
5,837,000
 
 
4.05
%
Los Angeles
 
4
 
September
 
2012
 
September
 
2042
 
 
377,000
 
 
3.75
%
Los Angeles
 
2
 
September
 
2012
 
September
 
2042
 
 
381,000
 
 
3.75
%
Los Angeles
 
1
 
August
 
2012
 
September
 
2042
 
 
410,000
 
 
4.25
%
Los Angeles
 
31
 
January
 
2010
 
December
 
2020
 
 
5,376,000
 
 
4.85
%
Los Angeles
 
30
 
August
 
2007
 
September
 
2022
 
 
6,287,000
 
 
5.97
%
Los Angeles
 
27
 
November
 
2010
 
December
 
2020
 
 
3,029,000
 
 
4.85
%
Los Angeles
 
14
 
April
 
2011
 
March
 
2021
 
 
1,754,000
 
 
5.89
%
Los Angeles
 
12
 
December
 
2011
 
January
 
2022
 
 
1,969,000
 
 
4.25
%
Los Angeles
 
9
 
April
 
2011
 
May
 
2021
 
 
1,404,000
 
 
5.60
%
Los Angeles
 
9
 
April
 
2011
 
March
 
2021
 
 
1,195,000
 
 
5.89
%
Los Angeles
 
8
 
July
 
2013
 
July
 
2043
 
 
482,000
 
 
3.75
%
Los Angeles
 
7
 
August
 
2012
 
September
 
2042
 
 
931,000
 
 
3.75
%
Los Angeles
 
4
 
August
 
2012
 
September
 
2042
 
 
638,000
 
 
3.75
%
Los Angeles
 
1
 
September
 
2012
 
September
 
2042
 
 
438,000
 
 
3.75
%
Los Angeles
 
Office
 
January
 
2015
 
January
 
2016
 
 
950,000
 
 
3.68
%
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage notes payable - real estate
 
 
 
 
 
 
 
$
66,233,000
 
 
 
 
 
Future minimum payments for all mortgage notes payable are as follows:
 
For the year ending June 30,
 
 
 
 
2017
 
$
2,172,000
 
2018
 
 
2,960,000
 
2019
 
 
3,101,000
 
2020
 
 
3,249,000
 
2021
 
 
3,261,000
 
Thereafter
 
 
167,462,000
 
 
 
$
182,205,000