XML 26 R15.htm IDEA: XBRL DOCUMENT v3.19.1
Notes Receivable
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Notes Receivable
Notes Receivable

The Company had the following notes receivable outstanding as of March 31, 2019 and December 31, 2018 ($ in thousands):
 
 
Outstanding loan amount
 
Maximum loan commitment
 
Interest rate
 
Interest compounding
Development Project
 
March 31,
2019
 
December 31, 2018
 
1405 Point
 
$
30,939

 
$
30,238

 
$
31,032

 
8.0
%
 
Monthly
The Residences at Annapolis Junction
 
36,667

 
36,361

 
48,105

 
10.0
%
 
Monthly
North Decatur Square
 
19,159

 
18,521

 
29,673

 
15.0
%
 
Annually
Delray Plaza
 
10,417

 
7,032

 
15,000

 
15.0
%
 
Annually
Nexton Square
 
13,644

 
14,855

 
17,000

 
15.0
%
 
Monthly
Interlock Commercial
 
23,790

 
18,269

 
95,000

 
15.0
%
 
None
Solis Apartments at Interlock
 
15,624

 
13,821

 
41,100

 
13.0
%
 
Annually
Total mezzanine
 
150,240

 
139,097

 
$
276,910

 
 
 
 
Other notes receivable
 
1,294

 
1,275

 
 
 
 
 
 
Notes receivable guarantee premium
 
4,009

 
2,800

 
 
 
 
 
 
Notes receivable discount, net (a)
 
(3,371
)
 
(4,489
)
 
 
 
 
 
 
Total notes receivable
 
$
152,172

 
$
138,683

 
 
 
 
 
 
_______________________________________
(a) Represents the remaining unamortized portion of the $5.0 million option purchase fee for The Residences at Annapolis Junction paid by the borrower in November 2018.

Interest on the mezzanine loans is accrued and funded utilizing the interest reserves for each loan, which are components of the respective maximum loan commitments, and such accrued interest is added to the loan receivable balances. The Company recognized interest income for the three months ended March 31, 2019 and 2018 as follows (in thousands):
 
Three Months Ended March 31,
 
Development Project
2019
 
2018
 
1405 Point
$
610

 
$
453

 
The Residences at Annapolis Junction
2,024

 
1,084

(a)
North Decatur Square
638

 
461

 
Delray Plaza
310

 
223

 
Nexton Square
510

 

 
Interlock Commercial
743

 

 
Solis Apartments at Interlock
463

 

 
Total mezzanine
5,298

 
2,221

 
Other interest income
21

 
11

 
Total interest income
$
5,319

 
$
2,232

 
________________________________________
(a) Includes amortization of the $5.0 million option purchase fee paid by the borrower in November 2018.

As of March 31, 2019 and December 31, 2018, there was no allowance for loan losses. During the three months ended March 31, 2019 and 2018, there was no provision for loan losses recorded for any of the Company's notes receivable. The Company's management performs a quarterly analysis of the loan portfolio to determine if an impairment has occurred based on the progress of development activities, including leasing activities, projected development costs, and current and projected loan balances.

Delray Plaza

On January 8, 2019, the Delray Plaza loan was modified to increase the maximum amount of the loan to $15.0 million and increase the payment guarantee amount to $5.2 million.

Nexton Square

On February 8, 2019, the developer of Nexton Square closed on a senior construction loan with a maximum borrowing capacity of $25.2 million. The developer used proceeds from its original draw in part to repay $2.1 million of the mezzanine loan. Upon the closing of this senior construction loan, the Company entered into a payment guarantee for $12.6 million of the senior loan.

Subsequent to March 31, 2019

On April 25, 2019, the Company exercised its option to purchase 79% of the partnership that owns 1405 Point in exchange for extinguishing its note receivable on the project and a cash payment of $0.3 million. The project is subject to a loan payable of $64.9 million. The Company has also guaranteed payment on a portion of the loan payable. See Note 15 for additional information.