XML 45 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
NOTES AND BOND PAYABLE (Tables)
12 Months Ended
Dec. 31, 2015
Notes and Bonds Payable [Abstract]  
Schedule of Long-term Debt Instruments
As of December 31, 2015 and December 31, 2014, the Company’s notes and bond payable consisted of the following (dollars in thousands):
 
 
Book Value as of
December 31, 2015
 
Book Value as of December 31, 2014
 
Contractual Interest Rate as of December 31, 2015 (1)
 
Effective Interest Rate at December 31, 2015 (1)
 
Payment Type
 
Maturity
 Date (2)
Richardson Portfolio Mortgage Loan
 
$
41,177

 
$
38,000

 
One-Month LIBOR + 2.10%
 
2.34%
 
Principal & Interest
 
05/01/2017
Bellevue Technology Center Mortgage Loan
 
52,960

 
49,836

 
One-Month LIBOR + 2.25%
 
2.49%
 
Interest Only (3)
 
03/01/2017
Portfolio Revolving Loan Facility (4)
 
47,087

 
12,447

 
One-Month LIBOR + 2.25%
 
2.49%
 
Interest Only (3)
 
05/01/2017
Portfolio Mortgage Loan
 
100,032

 
93,751

 
One-Month LIBOR + 2.25%
 
2.49%
 
Interest Only (3)
 
07/01/2017
1635 N. Cahuenga Mortgage Loan (5)
 

 
4,650

 
(5) 
 
(5) 
 
(5) 
 
(5) 
Burbank Collection Mortgage Loan
 
9,098

 
9,043

 
One-Month LIBOR + 2.35%
 
2.60%
 
Interest Only
 
09/30/2016
50 Congress Mortgage Loan
 
28,075

 
26,935

 
One-Month LIBOR + 1.90%
 
2.14%
 
Interest Only (3)
 
10/01/2017
1180 Raymond Bond Payable
 
6,795

 
6,945

 
6.50%
 
6.50%
 
Principal
& Interest
 
09/01/2036
Central Building Mortgage Loan
 
24,896

 
24,896

 
One-Month LIBOR + 1.75%
 
1.99%
 
Interest Only
 
11/13/2018
Maitland Promenade II Mortgage Loan (6)
 
20,182

 
20,182

 
One-Month LIBOR + 2.90%
 
3.25%
 
Interest Only (3)
 
01/01/2017
Westmoor Center Mortgage Loan 
 
56,036

 
54,880

 
One-Month LIBOR + 2.25%
 
2.49%
 
Interest Only (3)
 
02/01/2018
Plaza Buildings Senior Loan
 
111,000

 
109,707

 
One-Month LIBOR + 1.90%
 
2.14%
 
Interest Only (3)
 
01/14/2017
Plaza Buildings Mezzanine Loan (7)
 

 
25,000

 
(7) 
 
(7) 
 
(7) 
 
(7) 
424 Bedford Mortgage Loan
 
25,358

 
25,866

 
3.91%
 
3.91%
 
Principal
& Interest
 
10/01/2022
1180 Raymond Mortgage Loan
 
28,100

 
28,100

 
One-Month LIBOR + 2.25%
 
2.49%
 
Interest Only
 
12/01/2017
Total Notes and Bond Payable principal outstanding
 
550,796

 
530,238

 
 
 
 
 
 
 
 
Net Premium/(Discount) on Notes and Bond Payable (8)
 
50

 
25

 
 
 
 
 
 
 
 
Deferred financing costs, net
 
(3,523
)
 
(6,201
)
 
 
 
 
 
 
 
 
Total Notes and Bond Payable, net
 
$
547,323

 
$
524,062

 
 
 
 
 
 
 
 
_____________________
(1) Contractual interest rate represents the interest rate in effect under the loan as of December 31, 2015. Effective interest rate is calculated as the actual interest rate in effect as of December 31, 2015 (consisting of the contractual interest rate and contractual floor rates), using interest rate indices at December 31, 2015, where applicable.
(2) Represents the initial maturity date or the maturity date as extended as of December 31, 2015; subject to certain conditions, the maturity dates of certain loans may be extended beyond the date shown.
(3) Represents the payment type required under the loan as of December 31, 2015. Certain future monthly payments due under this loan also include amortizing principal payments. For more information of the Company’s contractual obligations under its notes and bond payable, see five-year maturity table below.
(4) The Portfolio Revolving Loan Facility is secured by the 1800 West Loop Building and the Iron Point Business Park. The Portfolio Revolving Loan Facility is comprised of $59.5 million of revolving debt and $13.0 million of non-revolving debt available to be used for tenant improvements, leasing commissions and capital improvements, subject to certain terms and conditions contained in the loan documents. As of December 31, 2015, $36.5 million of revolving debt and $10.6 million of non-revolving debt had been disbursed to the Company and the remaining $23.0 million of revolving debt and $2.4 million of non-revolving debt is available for future disbursements, subject to certain conditions contained in the loan documents. Monthly payments are initially interest only. Beginning June 1, 2016, and to the extent that there are amounts outstanding under the non-revolving portion of the loan, monthly payments will include interest and principal amortization payments of up to $80,000 per month.
(5) On March 11, 2015, in connection with the disposition of 1635 N. Cahuenga, the joint venture paid off the outstanding principal balance and all other sums due under this loan.
(6) Interest on the Maitland Promenade II Mortgage Loan is calculated at a variable annual rate of 290 basis points over one-month LIBOR, but at no point shall the interest rate be less than 3.25%.
(7) On April 1, 2015, the Company paid off the outstanding principal balance and all other sums due under this loan.
(8) Represents the unamortized premium/discount on notes and bond payable due to the above- and below-market interest rates when the debt was assumed. The discount/premium is amortized over the remaining life of the notes and bond payable.
Schedule of Maturities of Long-term Debt
The following is a schedule of maturities, including principal amortization payments, for all notes and bond payable outstanding as of December 31, 2015 (in thousands):
2016
 
$
13,649

2017
 
426,026

2018
 
81,182

2019
 
812

2020
 
846

Thereafter
 
28,281

 
 
$
550,796