Summary Of Mortgages, Loans Payable And Other Obligations |
|
Schedule Of Long Term Debt Principal Payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Scheduled
|
|
|
Principal
|
|
|
|
|
|
Weighted Avg.
|
|
|
|
|
Amortization
|
|
|
Maturities
|
|
|
Total
|
|
|
Interest Rate of
|
|
|
Period
|
|
($000's)
|
|
|
($000's)
|
|
|
($000's)
|
|
|
Future Repayments (a)
|
|
|
2012
|
|
$ |
11,159 |
|
|
$ |
221,148 |
|
|
$ |
232,307 |
|
|
|
6.05 |
% |
|
2013
|
|
|
11,315 |
|
|
|
145,223 |
|
|
|
156,538 |
|
|
|
5.39 |
% |
|
2014
|
|
|
10,468 |
|
|
|
335,257 |
|
|
|
345,725 |
|
|
|
6.82 |
% |
|
2015
|
|
|
8,941 |
|
|
|
205,500 |
|
|
|
214,441 |
|
|
|
4.41 |
% |
(b)
|
2016
|
|
|
8,753 |
|
|
|
273,120 |
|
|
|
281,873 |
|
|
|
7.16 |
% |
|
Thereafter
|
|
|
26,992 |
|
|
|
679,562 |
|
|
|
706,554 |
|
|
|
7.15 |
% |
|
Sub-total
|
|
|
77,628 |
|
|
|
1,859,810 |
|
|
|
1,937,438 |
|
|
|
|
|
|
Adjustment for unamortized debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
discount/premium and
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
mark-to-market, net, as of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
(23,223 |
) |
|
|
-- |
|
|
|
(23,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals/Weighted Average
|
|
$ |
54,405 |
|
|
$ |
1,859,810 |
|
|
$ |
1,914,215 |
|
|
|
6.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) The actual weighted average LIBOR rate for the Company's outstanding variable rate debt was 0.29 percent as of December 31, 2011.
|
|
|
(b) Excludes amortized deferred financing costs pertaining to the Company's unsecured revolving credit facility which amounted to $2.6 million for the year ended December 31, 2011.
|
|
|
|