XML 20 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Debt (Tables)
9 Months Ended
Sep. 30, 2012
Notes Payable Secured by Real Property

Notes Payable secured by real property are summarized as follows (in thousands):

 

     Interest Rate as of          Notes Payable as of  

Property

   September 30,
2012
    December 31,
2011
    Maturity Date    September 30,
2012
    December 31,
2011
 

Deerfield Commons I.

     5.23     5.23   December 1, 2015    $ 9,479      $ 9,587   

Bolingbrook Point III

     5.26        5.26      January 1, 2015      7,900        7,900   

Fairforest Bldg. 5(1)

     6.33        6.33      February 1, 2024      8,975        9,368   

Fairforest Bldg. 6(1)

     5.42        5.42      June 1, 2019      2,479        2,703   

HJ Park—Bldg. 1(1)

     4.98        4.98      March 1, 2013      150        369   

North Rhett I(1)

     5.65        5.65      August 1, 2019      2,929        3,547   

North Rhett II(1)

     5.20        5.20      October 1, 2020      1,869        2,005   

North Rhett IV(1)

     5.80        5.80      February 1, 2025      9,061        9,427   

Mt Holly Bldg.(1)

     5.20        5.20      October 1, 2020      1,869        2,006   

Orangeburg Park Bldg.(1)

     5.20        5.20      October 1, 2020      1,900        2,040   

Kings Mountain I(1)

     5.27        5.27      October 1, 2020      1,618        1,737   

Kings Mountain II(1)

     5.47        5.47      January 1, 2020      4,721        5,105   

Union Cross Bldg. I(1)

     5.50        5.50      July 1, 2021      2,397        2,552   

Union Cross Bldg. II(1)

     5.53        5.53      June 1, 2021      7,313        7,791   

Thames Valley Five(2)(3)

     6.42        6.42      May 30, 2013      9,107        8,762   

Lakeside Office Center

     6.03        6.03      September 1, 2015      8,890        8,973   

Albion Mills Retail Park(2)(4)(5)

     5.25        5.25      October 10, 2013      9,318        8,965   

Avion Midrise III & IV(6)

     5.52        5.52      April 1, 2014      20,582        20,920   

12650 Ingenuity Drive(7)

     5.62        5.62      October 1, 2014      12,376        12,677   

Maskew Retail Park(2)(8)

     5.68        5.68      August 10, 2014      22,566        21,710   

One Wayside Road(9)

     5.66        5.66      August 1, 2015      13,839        14,115   

One Wayside Road(9)

     5.92        5.92      August 1, 2015      11,536        11,743   

100 Tice Blvd(10)

     5.97        5.97      September 15, 2017      20,226        20,612   

100 Tice Blvd(10)

     5.97        5.97      September 15, 2017      20,226        20,611   

Ten Parkway North

     4.75        4.75      January 1, 2021      12,144        12,354   

Pacific Corporate Park(11)

     4.89        4.89      December 7, 2017      79,750        81,750   

4701 Gold Spike Drive(12)

     4.45        4.45      March 1, 2018      10,387        10,521   

1985 International Way(12)

     4.45        4.45      March 1, 2018      7,217        7,310   

Summit Distribution Center(12)

     4.45        4.45      March 1, 2018      6,535        6,619   

3770 Deerpark Boulevard(12)

     4.45        4.45      March 1, 2018      7,461        7,557   

Tolleson Commerce Park II(12)

     4.45        4.45      March 1, 2018      4,486        4,544   

100 Kimball Drive(13)

     5.25        5.25      March 1, 2021      32,023        32,521   

70 Hudson Street(14)

     5.65        5.65      April 11, 2016      118,440        119,740   

90 Hudson Street(14)

     5.66        5.66      May 1, 2019      106,959        107,918   

Kings Mountain III(15)

     4.47        4.47      July 1, 2018      11,401        11,595   

Sabal Pavilion(16)

     6.38        6.38      August 1, 2013      14,700        14,700   
         

 

 

   

 

 

 

Notes Payable

     622,829        632,354   

Plus Premium

     8,061        9,595   

Less Discount

     (2,297     (2,838

Less Albion Mills Retail Park Fair Value Adjustment

     (110     (190
         

 

 

   

 

 

 

Notes Payable Net of Premium / Discount and Fair Value Adjustment

   $ 628,483      $ 638,921   
         

 

 

   

 

 

 

 

(1) 

These notes payable were assumed from the seller of these properties on August 30, 2007 as part of the property acquisitions and were recorded at estimated fair value which includes the discount. The North Rhett III loan was paid off in full on November 22, 2011.

 

(2) 

These loans are subject to certain financial covenants (interest coverage and loan to value).

 

(3) 

We entered into an interest rate swap agreement that fixes the GBP-based LIBOR at 5.41% through its expiration on May 30, 2013, and therefore, including the mortgage note’s spread of 1.01% over GBP-based LIBOR, effectively fixed the mortgage note’s all-in interest rate at 6.42% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 1.79% and 1.98% at September 30, 2012 and December 31, 2011, respectively, and were based on GBP LIBOR plus a spread of 1.01%.

 

(4) 

The Albion Mills Retail Park notes payable balance is presented at cost basis. This loan is carried on our balance sheet at fair value. See Note 17 “Fair Value of Financial Instruments and Investments.”

 

(5) 

We entered into an interest rate swap agreement that fixes the GBP-based LIBOR at 3.94% through its expiration on October 10, 2013, and therefore, including the mortgage note’s spread of 1.31% over GBP-based LIBOR, effectively fixed the mortgage note’s all-in interest rate at 5.25% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 2.09% and 2.28% at September 30, 2012 and December 31, 2011, respectively, and were based on GBP LIBOR plus a spread of 1.31%.

 

(6) 

The loan was assumed from the seller of Avion Midrise III & IV on November 18, 2008 and was recorded at estimated fair value which includes the discount.

 

(7) 

The loan was assumed from the seller of 12650 Ingenuity Drive on August 5, 2009 and was recorded at estimated fair value which includes the discount.

 

(8) 

We entered into an interest rate swap agreement that fixes the GBP-based LIBOR at 3.42% through its expiration on August 10, 2014, and therefore, including the mortgage note’s spread of 2.26% over GBP-based LIBOR, effectively fixed the mortgage note’s all-in interest rate at 5.68% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 3.04% and 3.23% at September 30, 2012 and December 31, 2011, respectively, and were based on GBP LIBOR plus a spread of 2.26%.

 

(9) 

The two loans were assumed from the seller of One Wayside Road on June 24, 2010 and were recorded at estimated fair value which includes the premiums.

 

(10) 

The two loans were assumed from the seller of 100 Tice Blvd. on September 28, 2010 and were recorded at estimated fair value which includes the premiums.

 

(11) 

We entered into an interest rate swap agreement that fixes LIBOR at 2.69% through its expiration on December 7, 2017, and therefore, including the mortgage note’s spread of 2.26% over LIBOR, effectively fixed the mortgage note’s all-in interest rate at 4.98% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 2.45% and 2.52% at September 30, 2012 and December 31, 2011, respectively, and were based on LIBOR plus a spread of 2.20%.

 

(12) 

We entered into five loans totaling $37,000,000 on February 8, 2011 that are cross-collateralized by these properties.

 

(13) 

We entered into an interest rate swap agreement that fixes LIBOR at 3.50% through its expiration on March 1, 2021, and therefore, including the mortgage note’s spread of 1.75% over LIBOR, effectively fixed the mortgage note’s all-in interest rate at 5.25% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 1.98% and 2.02% at September 30, 2012 and December 31, 2011, respectively, and were based on LIBOR plus a spread of 1.75%.

 

(14) 

The two loans were assumed from the seller of 70 Hudson Street and 90 Hudson Street, respectively, on April 11, 2011 and were recorded at estimated fair value which includes the premiums.

 

(15) 

We entered into an interest rate swap agreement that fixes LIBOR at 2.47% through its expiration on July 1, 2018 and therefore, including the mortgage note’s spread of 2.00% over LIBOR, effectively fixed the mortgage note’s all-in interest rate at 4.47% per annum for its remaining term. The stated rates, not including the interest rate swap, on the mortgage note payable were 2.23% and 2.27% at September 30, 2012 and December 31, 2011, respectively, and were based on LIBOR plus a spread of 2.00%.

 

(16) 

The loan was assumed from the seller of Sabal Pavilion on December 30, 2011 and was recorded at estimated fair value which includes the premium. The anticipated maturity date as presented represents the early prepayment option date prior to the automatic debt extension that would include an increase in the interest rate to 11.38% and extend until the loan is paid in full.

Minimum Principals Payments Due for Notes Payable

The minimum principal payments due for the notes payable from our consolidated properties are as follows as of September 30, 2012 (in thousands):

 

2012 (Three months ending December 31, 2012)

   $ 3,811   

2013

     48,538   

2014

     69,458   

2015

     64,121   

2016

     125,109   

2017

     111,655   

Thereafter

     200,137   
  

 

 

 
   $ 622,829