XML 41 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2015
Debt Instrument [Line Items]  
Schedule of Long-term Debt Instruments
Long-term debt as of December 31 was as follows:
Description
Due Date
 
2015
 
2014
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

 
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

 
315,000

Mortgage loans 5.61% - 6.09%
2016
 
2,997

 
3,109

 
2017
 
11,634

 
11,896

444 West Santa Clara Street, L.P. 5.68% (non-recourse to SJW Land Company)
2021
 
2,836

 
2,947

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
 
1,849

 
1,997

Total debt
 
 
$
384,316

 
384,949

Less: current portion
 
 
3,491

 
584

Total long-term debt, less current portion
 
 
$
380,825

 
384,365

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
2016
132

 
31

 
101

2017
196

 
42

 
154

2018
196

 
38

 
158

2019
196

 
34

 
162

2020
196

 
30

 
166

Thereafter
1,200

 
92

 
1,108

Mortgages [Member]  
Debt Instrument [Line Items]  
Schedule of Maturities of Long-term Debt
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
2016
276

 
157

 
119

2017
276

 
150

 
126

2018
276

 
143

 
133

2019
276

 
135

 
141

2020
276

 
127

 
149

Thereafter
2,210

 
42

 
2,168

An amortization schedule of the mortgage loans is as follows:
 
Amortization Schedule
Year
Total Payment
 
Interest
 
Principal
2016
4,034

 
762

 
3,272

2017
11,469

 
110

 
11,359