XML 82 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2014
Debt Instrument [Line Items]  
Schedule of Long-term Debt Instruments
Long-term debt as of December 31 was as follows:
Description
Due Date
 
2014
 
2013
Senior notes, San Jose Water Company:
 
 

 

   Series A 8.58%
2022
 
$
20,000

 
20,000

   Series B 7.37%
2024
 
30,000

 
30,000

   Series C 9.45%
2020
 
10,000

 
10,000

   Series D 7.15%
2026
 
15,000

 
15,000

   Series E 6.81%
2028
 
15,000

 
15,000

   Series F 7.20%
2031
 
20,000

 
20,000

   Series G 5.93%
2033
 
20,000

 
20,000

   Series H 5.71%
2037
 
20,000

 
20,000

   Series I 5.93%
2037
 
20,000

 
20,000

   Series J 6.54%
2024
 
10,000

 
10,000

   Series K 6.75%
2039
 
20,000

 
20,000

   Series L 5.14%
2044
 
50,000

 

SJWTX, Inc. Series A 6.27%
2036
 
15,000

 
15,000

SJW Corp. Series A 4.35%
2021
 
50,000

 
50,000

Total senior notes
 
 
$
315,000

 
265,000

Mortgage loans 5.61% - 6.09%
2016
 
3,109

 
3,215

 
2017
 
11,896

 
12,142

444 West Santa Clara Street, L.P. 5.68% (non-recourse to SJW Land Company)
2021
 
2,947

 
3,053

California Pollution Control Financing Authority Revenue Bonds 5.10%, San Jose Water Company
2040
 
50,000

 
50,000

SDWSRF loans 2.39% and 2.60%, San Jose Water Company
2027
 
1,997

 
2,141

Total debt
 
 
$
384,949

 
335,551

Less: current portion
 
 
584

 
554

Total long-term debt, less current portion
 
 
$
384,365

 
334,997

Schedule of Maturities of Long-term Debt
The amount of coverage can be reduced as the principal balances decrease. An amortization schedule of the SDWSRF loans is as follows:
 
Amortization Schedule
Year
Total Payment
 
Interest
 
Principal
2015
132

 
34

 
98

2016
195

 
45

 
150

2017
196

 
42

 
154

2018
196

 
38

 
158

2019
196

 
34

 
162

Thereafter
1,397

 
122

 
1,275

Mortgages [Member]  
Debt Instrument [Line Items]  
Schedule of Maturities of Long-term Debt
An amortization schedule of the mortgage loans is as follows:
 
Amortization Schedule
Year
Total Payment
 
Interest
 
Principal
2015
1,229

 
856

 
373

2016
4,034

 
762

 
3,272

2017
11,470

 
110

 
11,360

An amortization schedule of the mortgage loan with 444 West Santa Clara Street, L.P. is as follows:
 
Amortization Schedule
Year
Total Payment
 
Interest
 
Principal
2015
276

 
164

 
112

2016
276

 
157

 
119

2017
276

 
150

 
126

2018
276

 
143

 
133

2019
276

 
135

 
141

Thereafter
2,485

 
169

 
2,316