XML 39 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
Mortgages Payable (Tables) (Mortgages)
3 Months Ended
Mar. 31, 2013
Mortgages
 
Credit Facility  
Summary of Mortgages payable

The following is a summary of all our mortgages payable as of March 31, 2013 and December 31, 2012, respectively (dollars in thousands):

 

As Of

 

Number
of
Properties
(1)

 

Weighted
Average
Stated
Interest
Rate
(2)

 

Weighted
Average
Effective
Interest
Rate
(3)

 

Weighted
Average
Remaining
Years Until
Maturity

 

Remaining
Principal
Balance

 

Unamortized
Premium
Balance

 

Mortgage
Payable
Balance

 

3/31/13

 

185

 

5.4%

 

3.8%

 

4.4

 

$ 729,320

 

$ 34,820

 

$ 764,140

 

12/31/12

 

11

 

5.8%

 

4.4%

 

4.8

 

165,927

 

9,941

 

$ 175,868

 

 

(1) At March 31, 2013, there were 48 mortgages on the 185 properties, while at December 31, 2012, there were 13 mortgages on the 11 properties.  The mortgages require monthly payments, with principal payments due at maturity.  The mortgages are at fixed interest rates, except for: (1) a $23.6 million mortgage maturing on June 10, 2015 with a floating variable interest rate calculated as the sum of the current one month LIBOR plus 4.5%, not to exceed an all-in interest rate of 5.5%, and (2) a $8.4 million mortgage maturing on September 3, 2021, with a floating interest rate calculated as the sum of the current one month LIBOR plus 2.4%.  As part of the $8.4 million mortgage payable assumed in 2012, we also acquired an interest rate swap which essentially fixes the interest rate on this mortgage payable at 6.0%.  As part of two mortgages totaling $8.8 million and maturing on December 28, 2013, we also acquired an $8.8 million note receivable, upon which we receive interest income at a stated rate of 8.1% through December 28, 2013.

(2) Stated interest rates range from 2.6% through 8.3%.

(3) Effective interest rates range from 2.4% through 9.3%.

 

Schedule of maturity mortgages payable, excluding net premiums

The following table summarizes the maturity of mortgages payable, excluding net premiums of $34.8 million, as of March 31, 2013 (dollars in millions):

 

 

Year of Maturity

 

 

 

 

2013

 

24.8

 

 

2014

 

62.1

 

 

2015

 

123.2

 

 

2016

 

245.7

 

 

2017

 

90.0

 

 

Thereafter

 

183.5

 

 

 

 

 

 

 

Totals

 

729.3