XML 44 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgage Notes Payable, Revolving Credit Facility, Interest Expense and Amortization of Deferred Debt Costs (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Summary of notes payable
The following is a summary of notes payable as of December 31, 2017 and 2016.
 
Notes Payable
December 31,
 
Interest
 
Scheduled
(Dollars in thousands)
2017
 
 
 
2016
 
Rate *
 
Maturity *
Fixed rate mortgages:
$

 
(a)
 
$
29,428

 
6.01
%
 
Feb-2018
 
30,201

 
(b)
 
32,036

 
5.88
%
 
Jan-2019
 
9,783

 
(c)
 
10,372

 
5.76
%
 
May-2019
 
13,529

 
(d)
 
14,335

 
5.62
%
 
Jul-2019
 
13,543

 
(e)
 
14,325

 
5.79
%
 
Sep-2019
 
12,029

 
(f)
 
12,725

 
5.22
%
 
Jan-2020
 
9,948

 
(g)
 
10,277

 
5.60
%
 
May-2020
 
8,244

 
(h)
 
8,697

 
5.30
%
 
Jun-2020
 
37,998

 
(i)
 
39,213

 
5.83
%
 
Jul-2020
 
7,325

 
(j)
 
7,685

 
5.81
%
 
Feb-2021
 
5,649

 
(k)
 
5,808

 
6.01
%
 
Aug-2021
 
32,673

 
(l)
 
33,571

 
5.62
%
 
Jun-2022
 
9,999

 
(m)
 
10,253

 
6.08
%
 
Sep-2022
 
10,877

 
(n)
 
11,129

 
6.43
%
 
Apr-2023
 
12,577

 
(o)
 
13,401

 
6.28
%
 
Feb-2024
 
15,452

 
(p)
 
15,917

 
7.35
%
 
Jun-2024
 
13,438

 
(q)
 
13,832

 
7.60
%
 
Jun-2024
 
23,873

 
(r)
 
24,504

 
7.02
%
 
Jul-2024
 
28,115

 
(s)
 
28,945

 
7.45
%
 
Jul-2024
 
28,025

 
(t)
 
28,822

 
7.30
%
 
Jan-2025
 
14,537

 
(u)
 
14,961

 
6.18
%
 
Jan-2026
 
105,817

 
(v)
 
109,144

 
5.31
%
 
Apr-2026
 
32,016

 
(w)
 
33,097

 
4.30
%
 
Oct-2026
 
36,507

 
(x)
 
37,701

 
4.53
%
 
Nov-2026
 
17,086

 
(y)
 
17,630

 
4.70
%
 
Dec-2026
 
64,472

 
(z)
 
66,210

 
5.84
%
 
May-2027
 
15,859

 
(aa)
 
16,352

 
4.04
%
 
Apr-2028
 
39,968

 
(bb)
 
41,753

 
3.51
%
 
Jun-2028
 
16,055

 
(cc)
 
16,543

 
3.99
%
 
Sep-2028
 
27,884

 
(dd)
 
28,679

 
3.69
%
 
Mar-2030
 
14,950

 
(ee)
 
15,357

 
3.99
%
 
Apr-2030
 
39,140

 
(ff)
 

 
3.39
%
 
Feb-2032
 
71,211

 
(gg)
 
70,144

 
4.88
%
 
Sep-2032
 
60,000

 
(hh)
 

 
3.75
%
 
Dec-2032
 
11,613

 
(ii)
 
11,446

 
8.00
%
 
Apr-2034
Total fixed rate
890,393

 
  
 
844,292

 
5.25
%
 
8.6 Years
Variable rate loans:
 
 
 
 
 
 
 
 
 

61,000

 
(jj)
 
49,000

 
LIBOR + 1.45
%
 
Jun-2018

14,135

 
(kk)
 
14,482

 
LIBOR + 1.65
%
 
Feb-2018
Total variable rate
$
75,135

 
  
 
$
63,482

 
2.86
%
 
0.4 Years
Total notes payable
$
965,528

 
  
 
$
907,774

 
5.07
%
 
7.9 Years
 
*
Interest rate and scheduled maturity data presented as of December 31, 2017. Totals computed using weighted averages. Amounts shown are principal amounts and have not been reduced by any deferred debt issuance costs.


(a)
The loan was collateralized by Washington Square and required equal monthly principal and interest payments of $264,000 based upon a 27.5-year amortization schedule and a final payment of $28.0 million at loan maturity. In 2017, the loan was repaid in full and replaced with a new $60.0 million loan. See (hh) below.
(b)
The loan is collateralized by three shopping centers, Broadlands Village, The Glen and Kentlands Square I, and requires equal monthly principal and interest payments of $306,000 based upon a 25-year amortization schedule and a final payment of $28.4 million at loan maturity. Principal of $1.8 million was amortized during 2017.
(c)
The loan is collateralized by Olde Forte Village and requires equal monthly principal and interest payments of $98,000 based upon a 25-year amortization schedule and a final payment of $9.0 million at loan maturity. Principal of $589,000 was amortized during 2017.
(d)
The loan is collateralized by Countryside and requires equal monthly principal and interest payments of $133,000 based upon a 25-year amortization schedule and a final payment of $12.3 million at loan maturity. Principal of $806,000 was amortized during 2017.
(e)
The loan is collateralized by Briggs Chaney MarketPlace and requires equal monthly principal and interest payments of $133,000 based upon a 25-year amortization schedule and a final payment of $12.2 million at loan maturity. Principal of $782,000 was amortized during 2017.
(f)
The loan is collateralized by Shops at Monocacy and requires equal monthly principal and interest payments of $112,000 based upon a 25-year amortization schedule and a final payment of $10.6 million at loan
maturity. Principal of $696,000 was amortized during 2017.
(g)
The loan is collateralized by Boca Valley Plaza and requires equal monthly principal and interest payments of $75,000 based upon a 30-year amortization schedule and a final payment of $9.1 million at loan maturity. Principal of $329,000 was amortized during 2017.
(h)
The loan is collateralized by Palm Springs Center and requires equal monthly principal and interest payments of $75,000 based upon a 25-year amortization schedule and a final payment of $7.1 million at loan maturity. Principal of $453,000 was amortized during 2017.
(i)
The loan and a corresponding interest-rate swap closed on June 29, 2010 and are collateralized by Thruway. On a combined basis, the loan and the interest-rate swap require equal monthly principal and interest payments of $289,000 based upon a 25-year amortization schedule and a final payment of $34.8 million at loan maturity. Principal of $1.2 million was amortized during 2017.
(j)
The loan is collateralized by Jamestown Place and requires equal monthly principal and interest payments of $66,000 based upon a 25-year amortization schedule and a final payment of $6.1 million at loan maturity. Principal of $360,000 was amortized during 2017.
(k)
The loan is collateralized by Hunt Club Corners and requires equal monthly principal and interest payments of $42,000 based upon a 30-year amortization schedule and a final payment of $5.0 million, at loan maturity. Principal of $159,000 was amortized during 2017.
(l)
The loan is collateralized by Lansdowne Town Center and requires monthly principal and interest payments of $230,000 based on a 30-year amortization schedule and a final payment of $28.2 million at loan maturity. Principal of $898,000 was amortized during 2017.
(m)
The loan is collateralized by Orchard Park and requires equal monthly principal and interest payments of $73,000 based upon a 30-year amortization schedule and a final payment of $8.6 million at loan maturity. Principal of $254,000 was amortized during 2017.
(n)
The loan is collateralized by BJ’s Wholesale and requires equal monthly principal and interest payments of $80,000 based upon a 30-year amortization schedule and a final payment of $9.3 million at loan maturity. Principal of $252,000 was amortized during 2017.
(o)
The loan is collateralized by Great Falls shopping center. The loan consists of three notes which require equal monthly principal and interest payments of $138,000 based upon a weighted average 26-year amortization schedule and a final payment of $6.3 million at maturity. Principal of $824,000 was amortized during 2017.
(p)
The loan is collateralized by Leesburg Pike and requires equal monthly principal and interest payments of $135,000 based upon a 25-year amortization schedule and a final payment of $11.5 million at loan maturity. Principal of $465,000 was amortized during 2017.
(q)
The loan is collateralized by Village Center and requires equal monthly principal and interest payments of $119,000 based upon a 25-year amortization schedule and a final payment of $10.1 million at loan maturity. Principal of $394,000 was amortized during 2017.
(r)
The loan is collateralized by White Oak and requires equal monthly principal and interest payments of $193,000 based upon a 24.4 year weighted amortization schedule and a final payment of $18.5 million at loan maturity. The loan was previously collateralized by Van Ness Square. During 2012, the Company substituted White Oak as the collateral and borrowed an additional $10.5 million. Principal of $631,000 was amortized during 2017.
(s)
The loan is collateralized by Avenel Business Park and requires equal monthly principal and interest payments of $246,000 based upon a 25-year amortization schedule and a final payment of $20.9 million at loan maturity. Principal of $830,000 was amortized during 2017.
(t)
The loan is collateralized by Ashburn Village and requires equal monthly principal and interest payments of $240,000 based upon a 25-year amortization schedule and a final payment of $20.5 million at loan maturity. Principal of $797,000 was amortized during 2017.
(u)
The loan is collateralized by Ravenwood and requires equal monthly principal and interest payments of $111,000 based upon a 25-year amortization schedule and a final payment of $10.1 million at loan maturity. Principal of $424,000 was amortized during 2017.
(v)
The loan is collateralized by Clarendon Center and requires equal monthly principal and interest payments of $753,000 based upon a 25-year amortization schedule and a final payment of $70.5 million at loan maturity. Principal of $3.3 million was amortized during 2017.
(w)
The loan is collateralized by Severna Park MarketPlace and requires equal monthly principal and interest payments of $207,000 based upon a 25-year amortization schedule and a final payment of $20.3 million at loan maturity. Principal of $1.1 million was amortized during 2017.
(x)
The loan is collateralized by Kentlands Square II and requires equal monthly principal and interest payments of $240,000 based upon a 25-year amortization schedule and a final payment of $23.1 million at loan maturity. Principal of $1.2 million was amortized during 2017.
(y)
The loan is collateralized by Cranberry Square and requires equal monthly principal and interest payments of $113,000 based upon a 25-year amortization schedule and a final payment of $10.9 million at loan maturity. Principal of $544,000 was amortized during 2017.
(z)
The loan in the original amount of $73.0 million closed in May 2012, is collateralized by Seven Corners and requires equal monthly principal and interest payments of $463,200 based upon a 25-year amortization schedule and a final payment of $42.3 million at loan maturity. Principal of $1.7 million was amortized during 2017.
(aa)
The loan is collateralized by Hampshire Langley and requires equal monthly principal and interest payments of $95,400 based upon a 25 -year amortization schedule and a final payment of $9.5 million at loan maturity. Principal of $493,000 was amortized in 2017.
(bb)
The loan is collateralized by Beacon Center and requires equal monthly principal and interest payments of $268,500 based upon a 20-year amortization schedule and a final payment of $17.1 million at loan maturity. Principal of $1.8 million was amortized in 2017.
(cc)
The loan is collateralized by Seabreeze Plaza and requires equal monthly principal and interest payments of $94,900 based upon a 25-year amortization schedule and a final payment of $9.5 million at loan maturity. Principal of $488,000 was amortized in 2017.
(dd)
The loan is collateralized by Shops at Fairfax and Boulevard shopping centers and requires equal monthly principal and interest payments totaling $153,300 based upon a 25-year amortization schedule and a final payment of $15.5 million at maturity. Principal of $795,000 was amortized in 2017.
(ee) The loan is collateralized by Northrock and requires equal monthly principal and interest payments totaling $84,400 based upon a 25-year amortization schedule and a final payment of $8.4 million at maturity. Principal of $407,000 was amortized in 2017.
(ff)
The loan is collateralized by Burtonsville Town Square and requires equal monthly principal and interest payments of $198,000 based on a 25-year amortization schedule and a final payment of $20.3 million at loan maturity. Principal of $860,000 was amortized in 2017.
(gg)
The loan is a $71.6 million construction-to-permanent facility that is collateralized by and financed a portion of the construction costs of Park Van Ness. During the construction period, interest was funded by the loan. Effective September 1, 2017, the loan converted to permanent financing and requires monthly principal and interest payments totaling $413,500 based upon a 25-year amortization schedule. A final payment of $39.6 million will be due at maturity. Principal of $369,000 was amortized in 2017.
(hh)
The loan is collateralized by Washington Square and requires equal monthly principal and interest payments of $308,000 based upon a 25-year amortization schedule and a final payment of $31.1 million at loan maturity.
(ii)
The Company entered into a sale-leaseback transaction with its Olney property and is accounting for that transaction as a secured financing. The arrangement requires monthly payments of $60,400 which increase by 1.5% on May 1, 2015, and every May 1 thereafter. The arrangement provides for a final payment of $14.7 million and has an implicit interest rate of 8.0%. Negative amortization in 2017 totaled $167,000.
(jj)
The loan is a $275.0 million unsecured revolving credit facility. Interest accrues at a rate equal to the sum of one-month LIBOR plus a spread of 145 basis points. The line may be extended at the Company’s option for one year with payment of a fee of 0.15%. Monthly payments, if required, are interest only and vary depending upon the amount outstanding and the applicable interest rate for any given month.
(kk)
The loan is collateralized by Metro Pike Center and requires monthly principal and interest payments of approximately $48,000 and a final payment of $14.2 million at loan maturity. Principal of $347,000 was amortized during 2017.
Scheduled maturities of all debt, including scheduled principal amortization
As of December 31, 2017, the scheduled maturities of all debt including scheduled principal amortization for years ended December 31 are as follows:
(in thousands)
Balloon
Payments
 
Scheduled
Principal
Amortization
 
Total
2018
$
75,105

(a)
$
30,160

 
$
105,265

2019
60,793

 
29,272

 
90,065

2020
61,163

 
26,743

 
87,906

2021
11,012

 
26,456

 
37,468

2022
36,503

 
26,958

 
63,461

Thereafter
436,325

 
145,038

 
581,363

Principal amount
$
680,901

 
$
284,627

 
965,528

Unamortized deferred debt costs
 
 
 
 
6,906

Net
 
 
 
 
$
958,622

(a) Includes $61.0 million outstanding under the line of credit.
Components of interest expense
The components of interest expense are set forth below.
(in thousands)
Year ended December 31,
 
2017
 
2016
 
2015
Interest incurred
$
49,322

 
$
46,867

 
$
45,898

Amortization of deferred debt costs
1,392

 
1,343

 
1,433

Capitalized interest
(3,489
)
 
(2,527
)
 
(2,166
)
Total
$
47,225

 
$
45,683

 
$
45,165