XML 25 R42.htm IDEA: XBRL DOCUMENT v2.4.0.8
Notes Payable - Schedule of Long-term Debt Instruments (Details) (USD $)
 9 Months Ended 0 Months Ended 0 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 9 Months Ended 0 Months Ended 0 Months Ended 9 Months Ended
Sep. 30, 2014
Dec. 31, 2013
Sep. 23, 2014
LIBOR
Minimum
Sep. 23, 2014
LIBOR
Minimum
Sep. 23, 2014
LIBOR
Maximum
Sep. 23, 2014
LIBOR
Maximum
Sep. 30, 2014
3401 Exposition
Dec. 31, 2013
3401 Exposition
Sep. 30, 2014
3401 Exposition
LIBOR
Sep. 30, 2014
6922 Hollywood Boulevard
Dec. 31, 2013
6922 Hollywood Boulevard
Sep. 30, 2014
275 Brannan
Dec. 31, 2013
275 Brannan
Sep. 30, 2014
275 Brannan
LIBOR
Sep. 30, 2014
Pinnacle II
Dec. 31, 2013
Pinnacle II
Sep. 30, 2014
901 Market
Dec. 31, 2013
901 Market
Oct. 29, 2012
901 Market
Sep. 30, 2014
901 Market
LIBOR
Sep. 30, 2014
Element LA
Dec. 31, 2013
Element LA
Sep. 30, 2014
Element LA
LIBOR
Aug. 22, 2013
Sunset Gower Sunset Bronson
Aug. 20, 2013
Sunset Gower Sunset Bronson
Sep. 30, 2014
Sunset Gower Sunset Bronson
Dec. 31, 2013
Sunset Gower Sunset Bronson
Jan. 11, 2012
Sunset Gower Sunset Bronson
Mar. 16, 2011
Sunset Gower Sunset Bronson
Feb. 11, 2011
Sunset Gower Sunset Bronson
Sep. 30, 2014
Sunset Gower Sunset Bronson
LIBOR
Sep. 30, 2014
Rincon Center
Dec. 31, 2013
Rincon Center
Sep. 30, 2014
First and King
Dec. 31, 2013
First and King
Sep. 30, 2014
First and King
LIBOR
Sep. 30, 2014
Met Park North
Dec. 31, 2013
Met Park North
Jul. 31, 2013
Met Park North
Sep. 30, 2014
Met Park North
LIBOR
Sep. 30, 2014
First Financial
Dec. 31, 2013
First Financial
Sep. 30, 2014
10950 Washington
Dec. 31, 2013
10950 Washington
Sep. 30, 2014
Pinnacle I
Dec. 31, 2013
Pinnacle I
Sep. 23, 2014
Revolving Credit Facility 2014
Minimum
Sep. 23, 2014
Revolving Credit Facility 2014
Maximum
Sep. 23, 2014
Revolving Credit Facility 2014
LIBOR
Minimum
Sep. 23, 2014
Revolving Credit Facility 2014
LIBOR
Minimum
Sep. 23, 2014
Revolving Credit Facility 2014
LIBOR
Maximum
Sep. 23, 2014
Revolving Credit Facility 2014
LIBOR
Maximum
Sep. 30, 2014
Line of Credit
Revolving Credit Facility 2014
Dec. 31, 2013
Line of Credit
Revolving Credit Facility 2014
Sep. 30, 2014
Line of Credit
Revolving Credit Facility 2012
Dec. 31, 2013
Line of Credit
Revolving Credit Facility 2012
Sep. 30, 2014
Line of Credit
Revolving Credit Facility 2012
LIBOR
Minimum
Sep. 30, 2014
Line of Credit
Revolving Credit Facility 2012
LIBOR
Maximum
Sep. 30, 2014
Term Loan
Sep. 23, 2014
Term Loan
Dec. 31, 2013
Term Loan
Debt                                                                                                                          
Long-term line of credit                                                                                                         $ 95,000,000 $ 0 $ 0 $ 155,000,000          
Long-term debt 917,238,000 925,988,000         0 [1] 13,233,000 [1]   39,675,000 [2] 40,396,000 [2] 15,000,000 15,000,000   87,711,000 [3] 88,540,000 [3] 49,600,000 [4] 49,600,000 [4] 49,600,000   13,452,000 [5] 566,000 [5]   97,000,000 92,000,000 97,000,000 [6] 97,000,000 [6]     92,000,000.0   104,707,000 [7] 105,853,000 [7] 0 [8] 95,000,000 [8]   64,500,000 [9] 64,500,000 [9] 64,500,000   42,616,000 [10] 43,000,000 [10] 28,977,000 [7] 29,300,000 [7] 129,000,000 [11] 129,000,000 [11]                         150,000,000   0
Unamortized loan premium, net 3,622,000 [12] 5,320,000 [12]                                                                                                                      
Total 920,860,000 931,308,000                                                                                                                      
Interest Rate                   5.58% [13],[2]         6.313% [13],[3]                                 5.134% [13],[7]                 4.58% [10],[13]   5.316% [13],[7]   3.954% [11],[13]                                
Basis spread on variable rate     1.30%   1.90%       3.80% [1],[13]         2.00% [13]           2.25% [13],[4]     1.95% [13],[5] 2.25% 3.50%           2.25% [13],[6]         1.60% [13],[8] 1.55%     1.55% [13],[9]                 1.15%   1.55%           1.55% [13] 2.20% [13]      
Duration used in interest rate calculation 360 days                                                                                                                        
Periodic payment, debt service payment term 30 years                 30 years         30 years                                 30 years   30 years             30 years                                        
Interest only term of loan 5 years                           5 years                                     2 years             2 years                                        
Unused borrowing capacity                                     11,900,000                                                                                    
Face amount                                         65,500,000                                                                             150,000,000  
Interest rate cap                                                       2.00% 3.715%                                                                
Notional amount                                                       42,000,000 50,000,000                                                                
Annual debt service                                                                   $ 1,604,000             $ 2,639,000                                        
Fixed interest rate                                                                         2.1644%                                                
Line of credit facility, potential basis spread on LIBOR plus 87.5 to 165 basis points, post credit rating       0.90%   1.90%                                                                                       0.875%   1.65%                  
Line of credit facility, commitment fee percentage                                                                                             0.20% 0.35%                          
Line of credit facility, potential commitment fee percentage, post credit rating                                                                                             0.125% 0.30%                          
[1] This loan was assumed on May 22, 2013 in connection with the closing of our acquisition of the 3401 Exposition Blvd. property. This loan was paid in full in June 2014.
[2] This loan was assumed on November 22, 2011 in connection with the closing of our acquisition of the 6922 Hollywood Blvd. property. This loan is amortizing based on a 30-year amortization schedule.
[3] This loan was assumed on June 14, 2013 in connection with the contribution of the Pinnacle II building to the Company’s joint venture with M. David Paul & Associates/Worthe Real Estate Group. This loan bore interest only for the first five years. Beginning with the payment due October 6, 2011, monthly debt service includes annual debt amortization payments based on a 30-year amortization schedule.
[4] On October 29, 2012, we obtained a loan for our 901 Market property pursuant to which we borrowed $49.6 million upon closing, with the ability to draw up to an additional $11.9 million for budgeted base building, tenant improvements, and other costs associated with the renovation and lease-up of that property.
[5] We have the ability to draw up to $65.5 million for budgeted site-work, construction of a parking garage, base building, tenant improvement, and leasing commission costs associated with the renovation and lease-up of the property.
[6] On March 16, 2011, we purchased an interest rate cap in order to cap one-month LIBOR at 3.715% with respect to $50.0 million of the loan through February 11, 2016. On January 11, 2012 we purchased an interest rate cap in order to cap one-month LIBOR at 2.00% with respect to $42.0 million of the loan through February 11, 2016. Effective August 22, 2013, the terms of this loan were amended to increase the outstanding balance from $92.0 million to $97.0 million, reduce the interest rate from LIBOR plus 3.50% to LIBOR plus 2.25%, and extend the maturity date from February 11, 2016 to February 11, 2018.
[7] This loan is amortizing based on a 30-year amortization schedule.
[8] This loan bears interest only for the first two years. Beginning with the payment due August 1, 2015, monthly debt service will include annual debt amortization payments of $1.6 million based on a 30-year amortization schedule.
[9] This loan bears interest only at a rate equal to one-month LIBOR plus 1.55%. The full loan amount is subject to an interest rate contract that swapped one-month LIBOR to a fixed rate of 2.1644% through the loan's maturity on August 1, 2020.
[10] This loan bears interest only for the first two years. Beginning with the payment due March 1, 2014, monthly debt service will include principal payments based on a 30-year amortization schedule, for total annual debt service of $2.6 million.
[11] This loan bears interest only for the first five years. Beginning with the payment due December 6, 2017, monthly debt service will include annual debt amortization payments based on a 30-year amortization schedule.
[12] Represents unamortized amount of the non-cash mark-to-market adjustment on debt associated with 6922 Hollywood Blvd. and Pinnacle II.
[13] Interest rate with respect to indebtedness is calculated on the basis of a 360-day year for the actual days elapsed, excluding the amortization of loan fees and costs.