XML 42 R29.htm IDEA: XBRL DOCUMENT v3.25.1
Debt, Net (Tables)
12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
Schedule of Debt, Net

The following table details our Debt, net (dollars in thousands):

 

Indebtedness 

Interest Rate

  

Maturity Date

 

Maximum Facility

   2024   2023 
             

Carrying Value as of

December 31,

 
Indebtedness 

Interest Rate

  

Maturity Date

 

Maximum Facility

   2024   2023 
Fixed rate loans:                       
1991 Main Mezzanine Loan (1) (3)   13.00%  May 2027  $56,378   $46,243   $ 
900 8th Land Loan (2)   9.50%  June 2025   N/A    10,000     
Variable rate loans:                       
1991 Main Construction Loan (1) (4)   SOFR + 3.45%  May 2027  $130,000    97,521    23,076 
1000 First Construction Loan (5)   SOFR + 3.80%  June 2027  $104,000    29,468     
Total debt                183,232    23,076 
Unamortized debt issuance costs                (3,931)   (2,239)
Unamortized debt discount                (2,284)   (1,159)
Debt, net               $177,017   $19,678 

 

 

(1)Loan contains a one-year extension option, subject to certain restrictions.
(2)The 900 8th Land Loan contains two six-month extension options, subject to certain restrictions.
(3)We are required to maintain an interest reserve and carry reserve for purposes of paying accrued but unpaid interest on the 1991 Main Mezzanine Loan and interest, principal and other obligations under the 1991 Main Construction Loan. Undrawn amounts were held back at closing and are being maintained by an administrative agent appointed by the lender (the “Reserves”). As interest and other obligations accrue, the Reserves balance will be reduced and be added to the principal outstanding on the 1991 Main Mezzanine Loan. As of December 31, 2024, the Reserves balance was $10.1 million.
(4)Advances under the 1991 Main Construction Loan bear interest at a per annum rate equal to the one-month term Secured Overnight Financing Rate (“SOFR”) plus 3.45%, subject to a minimum all-in per annum rate of 8.51%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
(5)The 1000 First Construction Loan contains two one-year extension options, subject to certain restrictions. Advances under the 1000 First Construction Loan bear interest at a per annum rate equal to the one-month term SOFR plus 3.80%, subject to a minimum all-in per annum rate of 7.55%. To mitigate our exposure to increases to the one-month SOFR, we have obtained an interest rate cap (see Note 9 – Derivative Instruments).
Schedule of Future Principal Payments

The following table summarizes the scheduled future principal payments under our debt arrangements as of December 31, 2024 (amounts in thousands):

 

Year ended December 31,    
2025  $10,000 
2026    
2027   173,232 
2028    
2029    
Thereafter    
Total  $183,232