Debt Disclosure [Text Block] | Note I Notes Payable and Paycheck Protection Program Loan As of June 30, 2022 Loan Original Debt Amount Monthly Payment Balance as of 6/30/22 Lender Term (in years) Interest Rate Loan Maturity Corporate D&O Insurance (4) $ 450,000 $ 38,000 $ 37,000 MetaBank 1 3.95 % 7/31/2022 MVP Clarksburg Lot $ 476,000 Interest Only $ 476,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MCI 1372 Street $ 574,000 Interest Only $ 574,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MVP Milwaukee Old World $ 771,000 Interest Only $ 1,871,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MVP Milwaukee Clybourn $ 191,000 Interest Only $ 191,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MVP Wildwood NJ Lot, LLC $ 1,000,000 Interest Only $ 1,000,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MVP Cincinnati Race Street, LLC $ 2,550,000 Interest Only $ 3,450,000 Vestin Realty Mortgage II 1 7.00 % 8/25/2022 Minneapolis Venture $ 2,000,000 Interest Only $ 4,000,000 Vestin Realty Mortgage I 1 7.00 % 8/25/2022 MVP Memphis Poplar (3) $ 1,800,000 Interest Only $ 1,800,000 LoanCore 5 5.38 % 3/6/2024 MVP St. Louis (3) $ 3,700,000 Interest Only $ 3,700,000 LoanCore 5 5.38 % 3/6/2024 1W7 Carpark, LLC and 222W7th Holdco, LLC $ 339,000 $ 6,400 $ 140,000 FlashParking, Inc 5 5.00 % 5/31/2024 Mabley Place Garage, LLC $ 9,000,000 $ 44,000 $ 7,717,000 Barclays 10 4.25 % 12/6/2024 322 Streeter Holdco LLC $ 25,900,000 Interest Only $ 25,683,000 American National Insurance Co. 5 * 3.50 % 3/1/2025 MVP Houston Saks Garage, LLC $ 3,650,000 $ 20,000 $ 3,007,000 Barclays Bank PLC 10 4.25 % 8/6/2025 Minneapolis City Parking, LLC $ 5,250,000 $ 29,000 $ 4,442,000 American National Insurance, of NY 10 4.50 % 5/1/2026 MVP Bridgeport Fairfield Garage, LLC $ 4,400,000 $ 23,000 $ 3,718,000 FBL Financial Group, Inc. 10 4.00 % 8/1/2026 West 9th Properties II, LLC $ 5,300,000 $ 30,000 $ 4,559,000 American National Insurance Co. 10 4.50 % 11/1/2026 MVP Fort Worth Taylor, LLC $ 13,150,000 $ 73,000 $ 11,342,000 American National Insurance, of NY 10 4.50 % 12/1/2026 MVP Detroit Center Garage, LLC $ 31,500,000 $ 194,000 $ 27,944,000 Bank of America 10 5.52 % 2/1/2027 MVP St. Louis Washington, LLC (1) $ 1,380,000 $ 8,000 $ 1,287,000 KeyBank 10 * 4.90 % 5/1/2027 St. Paul Holiday Garage, LLC (1) $ 4,132,000 $ 24,000 $ 3,853,000 KeyBank 10 * 4.90 % 5/1/2027 Cleveland Lincoln Garage, LLC (1) $ 3,999,000 $ 23,000 $ 3,729,000 KeyBank 10 * 4.90 % 5/1/2027 MVP Denver Sherman, LLC (1) $ 286,000 $ 2,000 $ 266,000 KeyBank 10 * 4.90 % 5/1/2027 MVP Milwaukee Arena Lot, LLC (1) $ 2,142,000 $ 12,000 $ 1,998,000 KeyBank 10 * 4.90 % 5/1/2027 MVP Denver 1935 Sherman, LLC (1) $ 762,000 $ 4,000 $ 710,000 KeyBank 10 * 4.90 % 5/1/2027 MVP Louisville Broadway Station, LLC (2) $ 1,682,000 Interest Only $ 1,682,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 MVP Whitefront Garage, LLC (2) $ 6,454,000 Interest Only $ 6,454,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 MVP Houston Preston Lot, LLC (2) $ 1,627,000 Interest Only $ 1,627,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 MVP Houston San Jacinto Lot, LLC (2) $ 1,820,000 Interest Only $ 1,820,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 St. Louis Broadway, LLC (2) $ 1,671,000 Interest Only $ 1,671,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 St. Louis Seventh & Cerre, LLC (2) $ 2,057,000 Interest Only $ 2,057,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 MVP Indianapolis Meridian Lot, LLC (2) $ 938,000 Interest Only $ 938,000 Cantor Commercial Real Estate 10 ** 5.03 % 5/6/2027 St Louis Cardinal Lot DST, LLC (5) $ 6,000,000 Interest Only $ 6,000,000 Cantor Commercial Real Estate 10 ** 5.25 % 5/31/2027 MVP Preferred Parking, LLC $ 11,330,000 Interest Only $ 11,330,000 Key Bank 10 ** 5.02 % 8/1/2027 Less unamortized loan issuance costs $ (774,000 ) $ 150,299,000 ( 1 The Company issued a promissory note to KeyBank for $12.7 million secured by the pool of properties. ( 2 The Company issued a promissory note to Cantor Commercial Real Estate Lending, L.P. (“CCRE”) for $16.25 million secured by the pool of properties. ( 3 On February 8, 2019, 2013, 2013” 2013, February 8, 2019, 2013 2013 ( 4 On September 30, 2021, July 31, 2022. ( 5 Pursuant to the Closing of the Transaction, the Company recorded the $6.0 million loan with Cantor Commercial Real Estate upon the consolidation of its investment in MVP St. Louis Cardinal Lot, DST. See Note I for further information. * 2 ** 10 During April 2022, two Reserve funds are generally required for repairs and replacements, real estate taxes, and insurance premiums. Some notes contain various terms and conditions including debt service coverage ratios and debt yield limits. Borr owers for six seven June 30, 2022 December 31, 2021 $442 ,00 0 June 30, 2022 December 31, 2021 two As of June 30, 2022 2022 (remainder) 12,833,000 2023 2,575,000 2024 15,308,000 2025 30,795,000 2026 22,630,000 Thereafter 66,932,000 Total $ 151,073,000 |