XML 24 R42.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Debt Schedule of Long term Debt (Details) (USD $) In Thousands, unless otherwise specified | 6 Months Ended |
--- | --- | ---
Jun. 30, 2014 | Dec. 31, 2013
Debt Instrument [Line Items] |  |  |  |
Total | $ 873,863 |  | $ 883,112 |
250 West 57th Street - Third lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Debt Instrument, Option to Fix the Interest Rate on Portion of Principal Balance | 3 |  |  |
Mortgages [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 826,230 |  | 835,647 |
Floating rate debt | 402,633 |  | 372,465 |
Total | 1,228,863 |  | 1,208,112 |
Mortgages [Member] | 501 Seventh Avenue [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 39,026 | [1] | 0 | [1]
Stated Rate | 5.80% | [1] |  |
Effective Rate | 5.89% | [1],[2] |  |
Mortgages [Member] | 501 Seventh Avenue - Note 1 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 1,037 | [1]
Mortgages [Member] | 501 Seventh Avenue - Note 2 - Tranche 1 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 31,459 | [1]
Mortgages [Member] | 501 Seventh Avenue - Note 2 - Tranche 2 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 6,889 | [1]
Mortgages [Member] | 1359 Broadway [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 44,276 | [1] | 0 | [1]
Stated Rate | 6.04% | [1] |  |
Effective Rate | 6.45% | [1],[2] |  |
Mortgages [Member] | 1359 Broadway - First Lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 9,579 | [1]
Mortgages [Member] | 1359 Broadway - Second Lien - Tranche 1 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 5,561 | [1]
Mortgages [Member] | 1359 Broadway - Second Lien - Tranche 2 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 11,311 | [1]
Mortgages [Member] | 1359 Broadway - Second Lien - Tranche 3 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 0 | [1] | 18,572 | [1]
Mortgages [Member] | One Grand Central Place - First Lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 70,578 |  | 71,723 |
Stated Rate | 5.34% |  |  |
Effective Rate | 5.98% | [2] |  |
Mortgages [Member] | One Grand Central Place - Second Lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 14,724 |  | 14,884 |
Stated Rate | 7.00% |  |  |
Effective Rate | 7.64% | [2] |  |
Mortgages [Member] | 500 Mamaroneck Avenue [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 32,260 |  | 32,620 |
Stated Rate | 5.41% |  |  |
Effective Rate | 6.58% | [2] |  |
Mortgages [Member] | 250 West 57th Street - First Lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 25,194 |  | 25,621 |
Stated Rate | 5.33% |  |  |
Effective Rate | 5.82% | [2] |  |
Mortgages [Member] | 250 West 57th Street - Second Lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 11,109 |  | 11,252 |
Stated Rate | 6.13% |  |  |
Effective Rate | 6.62% | [2] |  |
Mortgages [Member] | Metro Center [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 95,062 |  | 96,158 |
Stated Rate | 5.89% |  |  |
Effective Rate | 6.24% | [2] |  |
Mortgages [Member] | 10 Union Square [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 20,807 |  | 20,972 |
Stated Rate | 6.00% |  |  |
Effective Rate | 6.65% | [2] |  |
Mortgages [Member] | 10 Bank Street [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 33,150 |  | 33,444 |
Stated Rate | 5.72% |  |  |
Effective Rate | 6.15% | [2] |  |
Mortgages [Member] | 1542 Third Avenue [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 18,820 |  | 19,011 |
Stated Rate | 5.90% |  |  |
Effective Rate | 6.49% | [2] |  |
Mortgages [Member] | First Stamford Place [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 243,966 |  | 245,629 |
Stated Rate | 5.65% |  |  |
Effective Rate | 6.26% | [2] |  |
Mortgages [Member] | 1010 Third Avenue and 77 West 55th Street [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 27,849 |  | 28,096 |
Stated Rate | 5.69% |  |  |
Effective Rate | 6.17% | [2] |  |
Mortgages [Member] | 383 Main Avenue [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 30,131 |  | 30,403 |
Stated Rate | 5.59% |  |  |
Effective Rate | 5.95% | [2] |  |
Mortgages [Member] | 1333 Broadway [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 76,733 | [3] | 78,121 |
Stated Rate | 6.32% |  |  |
Effective Rate | 6.54% | [2] |  |
Unamortized premium | 6,715 |  |  |
Mortgages [Member] | 1350 Broadway - First Lien Mortgage Loan [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Fixed rate debt | 42,545 | [4] | 43,305 |
Stated Rate | 5.87% |  |  |
Effective Rate | 6.20% | [2] |  |
Unamortized premium | 3,381 |  |  |
Mortgages [Member] | 501 Seventh Avenue - Third Lien [Member] | LIBOR [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | 6,540 |  | 6,540 |
Basis spread on variable rate | 2.00% | [5] |  |
Interest rate at end of period | 2.16% | [5] |  |
Mortgages [Member] | 1350 Broadway - 2nd Lien Mortgage Loan [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | 13,711 | [6] | 13,543 |
Unamortized premium | 34 |  |  |
Mortgages [Member] | 1350 Broadway - 2nd Lien Mortgage Loan [Member] | Prime Rate [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Stated Rate | 4.25% | [7] |  |
Basis spread on variable rate | 1.00% | [7] |  |
Interest rate at end of period | 4.25% | [7] |  |
Mortgages [Member] | One Grand Central Place - Third Lien [Member] | Prime Rate [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | 6,382 |  | 6,382 |
Stated Rate | 3.75% | [8] |  |
Basis spread on variable rate | 0.50% | [8] |  |
Interest rate at end of period | 3.75% | [8] |  |
Mortgages [Member] | 250 West 57th Street - Third lien [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Stated Rate | 4.25% | [9] |  |
Basis spread on variable rate | 1.00% | [9] |  |
Interest rate at end of period | 4.25% | [9] |  |
Principal outstanding minimum increments | 5,000 | [9] |  |
Mortgages [Member] | 250 West 57th Street - Third lien [Member] | Interest Rate Fix Option 1 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Stated Rate | 4.75% | [9] |  |
Basis spread on variable rate | 3.00% | [9] |  |
Number of days prior to the Effective date to fix the interest rate | 2 days | [9] |  |
Mortgages [Member] | 250 West 57th Street - Third lien [Member] | Interest Rate Fix Option 2 [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Stated Rate | 5.00% | [9] |  |
Basis spread on variable rate | 3.00% | [9] |  |
Number of days prior to the Effective date to fix the interest rate | 30 days | [9] |  |
Mortgages [Member] | 250 West 57th Street - Third lien [Member] | Prime Rate [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | 21,000 |  | 21,000 |
Mortgages [Member] | Secured Revolving Credit Facility [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | 55,000 |  | 25,000 |
Mortgages [Member] | Secured Revolving Credit Facility [Member] | LIBOR [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Basis spread on variable rate | 1.20% | [10] |  |
Interest rate at end of period | 1.36% | [10] |  |
Mortgages [Member] | Secured Term Credit Facility [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Floating rate debt | $ 300,000 |  | $ 300,000 |
Mortgages [Member] | Secured Term Credit Facility [Member] | LIBOR [Member] |  |  |  |
Debt Instrument [Line Items] |  |  |  |
Basis spread on variable rate | 1.35% | [11] |  |
Interest rate at end of period | 1.52% | [11] |  |
[1] | The loan was consolidated in February 2014.
[2] | The effective rate is the yield as of June 30, 2014, including the effects of debt issuance costs.
[3] | Includes unamortized premium of
[4] | Includes unamortized premium of $3,381.
[5] | Floating at 30 day LIBOR plus 2.0%. The rate as of June 30, 2014 was 2.16%.
[6] | Includes unamortized premium of $34.
[7] | Interest at the greater of 4.25% and Prime plus 1%. The rate at June 30, 2014 was 4.25%.
[8] | Interest at the greater of Prime plus 0.50% and 3.75%. The rate as of June 30, 2014 was 3.75%.
[9] | Interest at the greater of 4.25% and prime plus 1%. Prior to January 5, 2015, we have the option to fix the interest rate on all or any portion of the principal then outstanding, up to three times and in minimum increments of $5,000 to an annual rate equal to either (i) the greater of (a) 4.75% or (b) 300 basis points in excess of the weekly average yield on United States Treasury Securities adjusted to a maturity closest to January 5, 2015 as most recently made available by the Federal Reserve Board as of two days prior to the effective date of the fixing of the interest rate, and (ii) the greater of (a) 5.00% or (b) 300 basis points in excess of the weekly average yield on United States Treasury Securities adjusted to a maturity closest to January 5, 2015 as most recently made available by the Federal Reserve Board as of 30 days prior to the effective date of the fixing of the interest rate. If option (i) is selected, we will be subject to the payment of pre‑payment fees, and if option (ii) is selected, we may prepay the loan without any pre‑payment fees. The rate as of June 30, 2014 was 4.25%.
[10] | Floating at 30 day LIBOR plus 1.20%. The rate as of June 30, 2014 was 1.36%.
[11] | Floating at 30 day LIBOR plus 1.35%. The rate at June 30, 2014 was 1.52%.

X
- Definition Debt instrument, Number of Days Prior to the Effective Date to Fix the Interest Rate + References No definition available. + Details
Name: | esrop_DebtinstrumentNumberofDaysPriortotheEffectiveDatetoFixtheInterestRate
Namespace Prefix: | esrop_
Data Type: | xbrli:durationItemType
Balance Type: | na
Period Type: | duration

X
- Definition Debt Instrument, Option to Fix Interest Rate on Portion of Principal Balance, Multiplier + References No definition available. + Details
Name: | esrop_DebtInstrumentOptiontoFixInterestRateonPortionofPrincipalBalanceMultiplier
Namespace Prefix: | esrop_
Data Type: | xbrli:pureItemType
Balance Type: | na
Period Type: | instant

X
- Definition Debt Instrument, Principal Outstanding, Minimum Increments + References No definition available. + Details
Name: | esrop_DebtInstrumentPrincipalOutstandingMinimumIncrements
Namespace Prefix: | esrop_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Percentage points added to the reference rate to compute the variable rate on the debt instrument. + References No definition available. + Details
Name: | us-gaap_DebtInstrumentBasisSpreadOnVariableRate1
Namespace Prefix: | us-gaap_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | duration

X
- Definition The effective interest rate at the end of the reporting period. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28551-108399 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 22 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22(a)(1)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 + Details
Name: | us-gaap_DebtInstrumentInterestRateAtPeriodEnd
Namespace Prefix: | us-gaap_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | instant

X
- Definition Effective interest rate for the funds borrowed under the debt agreement considering interest compounding and original issue discount or premium. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28551-108399 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 22 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22(a)(1)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 + Details
Name: | us-gaap_DebtInstrumentInterestRateEffectivePercentage
Namespace Prefix: | us-gaap_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | instant

X
- Definition Contractual interest rate for funds borrowed, under the debt agreement. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 22 -Article 5 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22(a)(1)) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 + Details
Name: | us-gaap_DebtInstrumentInterestRateStatedPercentage
Namespace Prefix: | us-gaap_
Data Type: | num:percentItemType
Balance Type: | na
Period Type: | instant

X
- Details
Name: | us-gaap_DebtInstrumentLineItems
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The amount of debt premium that was originally recognized at the issuance of the instrument that has yet to be amortized. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28541-108399 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 55 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=6584090&loc=d3e28878-108400 + Details
Name: | us-gaap_DebtInstrumentUnamortizedPremium
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition Carrying amount of long-term debt, net of unamortized discount or premium, including current and noncurrent amounts. Includes, but not limited to, notes payable, bonds payable, debentures, mortgage loans and commercial paper. Excludes capital lease obligations. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 16 -Article 7 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 210 -Section S99 -Paragraph 1 -Subparagraph (SX 210.9-03.16) -URI http://asc.fasb.org/extlink&oid=6876686&loc=d3e534808-122878 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 16 -Article 9 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 20, 22 -Article 5 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 944 -SubTopic 210 -Section S99 -Paragraph 1 -Subparagraph (SX 210.7-03.16) -URI http://asc.fasb.org/extlink&oid=6879938&loc=d3e572229-122910 + Details
Name: | us-gaap_LongTermDebt
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition The portion of the carrying amount of long-term borrowings outstanding as of the balance sheet date, including current maturities, which accrues interest at a set, unchanging rate. + References No definition available. + Details
Name: | us-gaap_LongtermDebtPercentageBearingFixedInterestAmount
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant

X
- Definition The portion of the carrying amount of long-term borrowings outstanding as of the balance sheet date, including current maturities, which accrues interest at a rate subject to change from time to time. + References No definition available. + Details
Name: | us-gaap_LongtermDebtPercentageBearingVariableInterestAmount
Namespace Prefix: | us-gaap_
Data Type: | xbrli:monetaryItemType
Balance Type: | credit
Period Type: | instant