XML 23 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Payable (Tables)
3 Months Ended
Mar. 31, 2020
Debt Disclosure [Abstract]  
Schedule of Outstanding Loans Payable
At March 31, 2020, the Account had outstanding loans payable secured by the following assets (millions):
Property
 
Annual Interest Rate and
Payment Frequency
(2)
 
Principal
Amounts Outstanding as of
 
Maturity
March 31, 2020
 
December 31, 2019
 
 
 
 
 
(Unaudited)
 
 
 
 
Red Canyon at Palomino Park(4)
 
5.34% paid monthly
 
$
27.1

 
$
27.1

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

 
33.2

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

 
33.4

 
August 1, 2020
Ashford Meadows Apartments
 
5.17% paid monthly
 
44.6

 
44.6

 
August 1, 2020
The Knoll(1)
 
3.98% paid monthly
 
16.2

 
16.4

 
December 5, 2020
Ascent at Windward
 
3.51% paid monthly
 
34.6

 
34.6

 
January 1, 2022
The Palatine(1)
 
4.25% paid monthly
 
75.5

 
75.9

 
January 10, 2022
The Forum at Carlsbad(1)
 
4.25% paid monthly
 
85.3

 
85.7

 
March 1, 2022
Fusion 1560
 
3.42% paid monthly
 
37.4

 
37.4

 
June 10, 2022
San Diego Office Portfolio(5)
 
3.62% paid monthly
 
49.0

 
48.2

 
August 15, 2022
The Colorado(1)
 
3.69% paid monthly
 
87.7

 
88.1

 
November 1, 2022
The Legacy at Westwood(1)
 
3.69% paid monthly
 
44.7

 
44.9

 
November 1, 2022
Regents Court(1)
 
3.69% paid monthly
 
37.9

 
38.1

 
November 1, 2022
1001 Pennsylvania Avenue(1)
 
3.70% paid monthly
 
319.1

 
320.7

 
June 1, 2023
Biltmore at Midtown
 
3.94% paid monthly
 
36.4

 
36.4

 
July 5, 2023
Cherry Knoll
 
3.78% paid monthly
 
35.3

 
35.3

 
July 5, 2023
Lofts at SoDo
 
3.94% paid monthly
 
35.1

 
35.1

 
July 5, 2023
Pacific City
 
2.00% + LIBOR paid monthly
 
105.0

 

 
October 1, 2023
Birkdale Village(1)
 
4.30% paid monthly
 
78.3

 

 
April 1, 2024
1401 H Street, NW
 
3.65% paid monthly
 
115.0

 
115.0

 
November 5, 2024
The District at La Frontera(1)
 
3.84% paid monthly
 
39.1

 
39.3

 
December 1, 2024
The District at La Frontera(1)
 
4.96% paid monthly
 
4.3

 
4.4

 
December 1, 2024
Circa Green Lake
 
3.71% paid monthly
 
52.0

 
52.0

 
March 5, 2025
Union - South Lake Union
 
3.66% paid monthly
 
57.0

 
57.0

 
March 5, 2025
Holly Street Village
 
3.65% paid monthly
 
81.0

 
81.0

 
May 1, 2025
Henley at Kingstowne
 
3.60% paid monthly
 
71.0

 
71.0

 
May 1, 2025
32 South State Street
 
4.48% paid monthly
 
24.0

 
24.0

 
June 6, 2025
Vista Station Office Portfolio(1)
 
4.00% paid monthly
 
20.4

 
20.5

 
July 1, 2025
780 Third Avenue
 
3.55% paid monthly
 
150.0

 
150.0

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

 
20.0

 
August 1, 2025
Vista Station Office Portfolio(1)
 
4.20% paid monthly
 
44.5

 
44.7

 
November 1, 2025
701 Brickell Avenue
 
3.66% paid monthly
 
184.0

 
184.0

 
April 1, 2026
Marketplace at Mill Creek
 
3.82% paid monthly
 
39.6

 

 
September 11, 2027
Overlook At King Of Prussia
 
3.82% paid monthly
 
40.8

 

 
September 11, 2027
Winslow Bay
 
3.82% paid monthly
 
25.8

 

 
September 11, 2027
1900 K Street, NW
 
3.93% paid monthly
 
163.0

 
163.0

 
April 1, 2028
99 High Street
 
3.90% paid monthly
 
277.0

 
277.0

 
March 1, 2030
Total Principal Outstanding
 
 
 
$
2,624.3

 
$
2,338.0

 
 
Fair Value Adjustment(3)
 
 
 
(18.7
)
 
27.0

 
 
Total Loans Payable
 
 
 
$
2,605.6

 
$
2,365.0

 
 
(1) 
The mortgage is adjusted monthly for principal payments.
(2) 
All interest rates are fixed except for Pacific City, which has a variable interest rate based on a spread above the one month London Interbank Offered Rate, as published by ICE Benchmark Administration Limited. 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) 
Represents mortgage loans on individual properties held within the Palomino Park portfolio.
(5) 
The loan is collateralized by a mezzanine loan receivable. The mezzanine loan receivable is collateralized by the property reflected within the table above.