XML 22 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Mortgage Loans Payable
3 Months Ended
Mar. 31, 2017
Debt Disclosure [Abstract]  
Mortgage Loans Payable
Mortgage Loans Payable
At March 31, 2017, the Account had outstanding mortgage loans payable secured by the following properties (in millions):
Property
 
Annual Interest Rate and
Payment Frequency
(2)
 
Principal
Amounts Outstanding as of
 
Maturity
March 31, 2017
 
December 31, 2016
 
 
 
 
 
(Unaudited)
 
 
 
 
The Legend at Kierland(4) (5) 
 
4.97% paid monthly
 
$
21.8

 
$
21.8

 
August 1, 2017
The Tradition at Kierland(4) (5)
 
4.97% paid monthly
 
25.8

 
25.8

 
August 1, 2017
Mass Court(4)
 
2.88% paid monthly
 
92.6

 
92.6

 
September 1, 2019
Red Canyon at Palomino Park(4) (6)
 
5.34% paid monthly
 
27.1

 
27.1

 
August 1, 2020
Green River at Palomino Park(4) (6)
 
5.34% paid monthly
 
33.2

 
33.2

 
August 1, 2020
Blue Ridge at Palomino Park(4) (6)
 
5.34% paid monthly
 
33.4

 
33.4

 
August 1, 2020
Ashford Meadows(4) 
 
5.17% paid monthly
 
44.6

 
44.6

 
August 1, 2020
The Corner(4) 
 
4.66% paid monthly
 
105.0

 
105.0

 
June 1, 2021
The Palatine(1)(4) 
 
4.25% paid monthly
 
79.8

 
80.0

 
January 10, 2022
The Forum at Carlsbad(4)
 
4.25% paid monthly
 
90.0

 
90.0

 
March 1, 2022
The Colorado(4)
 
3.69% paid monthly
 
91.7

 
91.7

 
November 1, 2022
The Legacy at Westwood(4)
 
3.69% paid monthly
 
46.7

 
46.7

 
November 1, 2022
Regents Court(4)
 
3.69% paid monthly
 
39.6

 
39.6

 
November 1, 2022
The Caruth(4)
 
3.69% paid monthly
 
45.0

 
45.0

 
November 1, 2022
Fourth & Madison(4)
 
3.75% paid monthly
 
200.0

 
200.0

 
June 1, 2023
1001 Pennsylvania Avenue
 
3.70% paid monthly
 
330.0

 
330.0

 
June 1, 2023
1401 H Street NW(4)
 
3.65% paid monthly
 
115.0

 
115.0

 
November 5, 2024
32 South State Street(4)
 
4.48% paid monthly
 
24.0

 
24.0

 
June 6, 2025
780 Third Avenue(4) 
 
3.55% paid monthly
 
150.0

 
150.0

 
August 1, 2025
780 Third Avenue(4) 
 
3.55% paid monthly
 
20.0

 
20.0

 
August 1, 2025
701 Brickell Avenue(4) 
 
3.66% paid monthly
 
184.0

 
184.0

 
April 1, 2026
55 Second Street(4) (7)
 
3.74% paid monthly
 
137.5

 
137.5

 
October 1, 2026
1900 K Street, NW
 
3.93% paid monthly
 
163.0

 
163.0

 
April 1, 2028
501 Boylston Street(4) 
 
3.70% paid monthly
 
216.5

 
216.5

 
April 1, 2028
Total Principal Outstanding
 
 
 
$
2,316.3

 
$
2,316.5

 
 
Fair Value Adjustment(3)
 
 
 
4.0

 
15.6

 
 
Total mortgage loans payable
 
 
 
$
2,320.3

 
$
2,332.1

 
 
(1) 
The mortgage is adjusted monthly for principal payments.
(2) 
Interest rates are fixed. Some mortgages held by the Account are structured to begin principal and interest payments after an initial interest only period.
(3) 
The fair value adjustment consists of the difference (positive or negative) between the principal amount of the outstanding debt and the fair value of the outstanding debt. See Note 1—Organization and Significant Accounting Policies.
(4) 
These properties are each owned by separate wholly-owned subsidiaries of TIAA for benefit of the Account. The assets and credit of each of these borrowings entities are not available to satisfy the debts and other obligations of the Account or any other entity or person other than such borrowing entity.
(5) 
Represents mortgage loans on these individual properties which are held within the Kierland Apartment portfolio.
(6) 
Represents mortgage loans on these individual properties which are held within the Palomino Park portfolio.
(7) 
This mortgage is comprised of three individual loans, all with equal recourse, interest rate and maturity. The principal balances by loan are $79.0 million, $45.0 million and $13.5 million.