XML 45 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Mortgage Notes Payable, Revolving Credit Facility, Interest Expense and Amortization of Deferred Debt Costs (Tables)
12 Months Ended
Dec. 31, 2015
Debt Disclosure [Abstract]  
Summary of Notes payable
The following is a summary of notes payable as of December 31, 2015 and 2014.
 
Notes Payable
December 31,
 
Interest
 
Scheduled
(Dollars in thousands)
2015
 
 
 
2014
 
Rate *
 
Maturity *
Fixed rate mortgages:
$

 
(a) 
 
$
15,399

 
7.45
%
 
Jun-2015
 
30,778

 
(b) 
 
32,049

 
6.01
%
 
Feb-2018
 
33,766

 
(c) 
 
35,398

 
5.88
%
 
Jan-2019
 
10,928

 
(d) 
 
11,454

 
5.76
%
 
May-2019
 
15,098

 
(e) 
 
15,819

 
5.62
%
 
Jul-2019
 
15,064

 
(f) 
 
15,761

 
5.79
%
 
Sep-2019
 
13,387

 
(g) 
 
14,014

 
5.22
%
 
Jan-2020
 
10,587

 
(h) 
 
10,881

 
5.60
%
 
May-2020
 
9,127

 
(i) 
 
9,535

 
5.30
%
 
Jun-2020
 
40,360

 
(j) 
 
41,441

 
5.83
%
 
Jul-2020
 
8,025

 
(k) 
 
8,346

 
5.81
%
 
Feb-2021
 
5,959

 
(l) 
 
6,100

 
6.01
%
 
Aug-2021
 
34,420

 
(m) 
 
35,222

 
5.62
%
 
Jun-2022
 
10,492

 
(n) 
 
10,718

 
6.08
%
 
Sep-2022
 
11,365

 
(o) 
 
11,587

 
6.43
%
 
Apr-2023
 
14,177

 
(p) 
 
14,909

 
6.28
%
 
Feb-2024
 
16,348

 
(q) 
 
16,750

 
7.35
%
 
Jun-2024
 
14,197

 
(r) 
 
14,535

 
7.60
%
 
Jun-2024
 
25,088

 
(s) 
 
25,639

 
7.02
%
 
Jul-2024
 
29,714

 
(t) 
 
30,429

 
7.45
%
 
Jul-2024
 
29,564

 
(u) 
 
30,253

 
7.30
%
 
Jan-2025
 
15,360

 
(v) 
 
15,735

 
6.18
%
 
Jan-2026
 
112,299

 
(w) 
 
115,291

 
5.31
%
 
Apr-2026
 
34,133

 
(x) 
 
35,125

 
4.30
%
 
Oct-2026
 
38,842

 
(y) 
 
39,932

 
4.53
%
 
Nov-2026
 
18,150

 
(z) 
 
18,645

 
4.70
%
 
Dec-2026
 
67,850

 
(aa) 
 
69,397

 
5.84
%
 
May-2027
 
16,826

 
(bb) 
 
17,281

 
4.04
%
 
Apr-2028
 
31,844

 
(cc) 
 
33,140

 
3.51
%
 
Jun-2028
 
17,011

 
(dd) 
 
17,462

 
3.99
%
 
Sep-2028
 
29,444

 
(ee) 
 

 
3.69
%
 
Mar-2030
 
15,748

 
(ff)
 

 
3.99
%
 
Apr-2030
 
45,208

 
(gg)
 
5,391

 
4.88
%
 
Sep-2032
 
11,282

 
(hh)
 
11,119

 
8.00
%
 
Apr-2034
Total fixed rate
832,441

 
  
 
784,757

 
5.53
%
 
9.2 Years
Variable rate loans:
 
 
 
 
 
 
 
 
 

28,000

 
(ii)
 
43,000

 
LIBOR + 1.45
%
 
Jun-2018


 
(jj)
 
14,525

 
LIBOR + 1.65
%
 
Feb-2016

14,801

 
(kk)
 
15,106

 
LIBOR + 1.65
%
 
Feb-2017
Total variable rate
$
42,801

 
  
 
$
72,631

 
LIBOR + 1.94
%
 
2.0 Years
Total notes payable
$
875,242

 
  
 
$
857,388

 
5.35
%
 
8.9 Years
 
*
Interest rate and scheduled maturity data presented as of December 31, 2015. Totals computed using weighted averages.

(a)
The loan was collateralized by Shops at Fairfax and Boulevard shopping centers and required equal monthly principal and interest payments totaling $156,000 based upon a weighted average 23-year amortization schedule and a final payment of $15.2 million was due at loan maturity. In 2015 the loan was repaid in full and replaced with a new $30.0 million loan. See (ee) below.
(b)
The loan is collateralized by Washington Square and requires 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. Principal of $1.3 million was amortized during 2015.
(c)
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 $1.6 million was amortized during 2015.
(d)
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 $526,000 was amortized during 2015.
(e)
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 $721,000 was amortized during 2015.
(f)
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 $697,000 was amortized during 2015.
(g)
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 $627,000 was amortized during 2015.
(h)
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 $294,000 was amortized during 2015.
(i)
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 $408,000 was amortized during 2015.
(j)
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 $1,081,000 was amortized during 2015.
(k)
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 $321,000 was amortized during 2015.
(l)
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 $141,000 was amortized during 2015.
(m)
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 $802,000 was amortized during 2015.
(n)
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 $226,000 was amortized during 2015.
(o)
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 $222,000 was amortized during 2015.
(p)
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 $732,000 was amortized during 2015.
(q)
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 $402,000 was amortized during 2015.
(r)
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 $338,000 was amortized during 2015.
(s)
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 $551,000 was amortized during 2015.
(t)
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 $715,000 was amortized during 2015.
(u)
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 $689,000 was amortized during 2015.
(v)
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 $375,000 was amortized during 2015.
(w)
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 $3.0 million was amortized during 2015.
(x)
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 $992,000 was amortized during 2015.
(y)
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 $1,090,000 was amortized during 2015.
(z)
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 $495,000 was amortized during 2015.
(aa)
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 $1.5 million was amortized during 2015.
(bb)
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 $455,000 was amortized in 2015.
(cc)
The loan is collateralized by Beacon Center and requires equal monthly principal and interest payments of $203,200 based upon a 20-year amortization schedule and a final payment of $11.4 million at loan maturity. Principal of $1,296,000 was amortized in 2015.
(dd)
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 $451,000 was amortized in 2015.
(ee)
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 $556,000 was amortized in 2015.
(ff) 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 $252,000 was amortized in 2015.
(gg)
The loan is a $71.6 million construction-to-permanent facility that is collateralized by and will finance a portion of the construction costs of Park Van Ness. During the construction period, interest will be funded by the loan. After conversion to a permanent loan, monthly principal and interest payments totaling $413,500 will be required based upon a 25-year amortization schedule. A final payment of $39.6 million will be due at maturity.
(hh)
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 2015 totaled $163,000.
(ii)
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.
(jj)
The loan was collateralized by Northrock and required monthly principal and interest payments of approximately $47,000 and a final payment of $14.2 million at maturity. In 2015 the loan was repaid in full and replaced with a new $16.0 million loan. See (ff) above.
(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 $14.8 million at loan maturity. Principal of $305,000 was amortized during 2015.
Scheduled Maturities of All Debt, Including Scheduled Principal Amortization
As of December 31, 2015, 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
2016
$

 
$
24,655

 
$
24,655

2017
14,430

 
25,798

 
40,228

2018
55,748

(a)
25,903

 
81,651

2019
60,793

 
24,616

 
85,409

2020
61,163

 
21,893

 
83,056

Thereafter
432,565

 
127,678

 
560,243

 
$
624,699

 
$
250,543

 
$
875,242

(a) Includes $28.0 million outstanding under the line of credit.
Interest Expense and Amortization of Deferred Debt Costs
The components of interest expense are set forth below.
(in thousands)
Year ended December 31,
 
2015
 
2014
 
2013
Interest incurred
$
45,898

 
$
45,396

 
$
45,502

Amortization of deferred debt costs
1,433

 
1,327

 
1,257

Capitalized interest
(2,166
)
 
(689
)
 
(170
)
Total
$
45,165

 
$
46,034

 
$
46,589