XML 44 R11.htm IDEA: XBRL DOCUMENT v3.2.0.727
Notes Payable
6 Months Ended
Jun. 30, 2015
Notes Payable, Commitments and Contingencies [Abstract]  
NOTES PAYABLE, INTEREST EXPENSE AND COMMITMENTS AND CONTINGENCIES
NOTES PAYABLE
The following table summarizes the terms and amounts of the Company’s notes payable at June 30, 2015 and December 31, 2014 ($ in thousands):
Description
 
Interest Rate
 
Maturity
 
June 30, 2015
 
December 31, 2014
Credit Facility, unsecured
 
1.29
%
 
2019
 
$
202,000

 
$
140,200

Post Oak Central mortgage note
 
4.26
%
 
2020
 
183,457

 
185,109

The American Cancer Society Center mortgage note
 
6.45
%
 
2017
 
130,215

 
131,083

Promenade mortgage note
 
4.27
%
 
2022
 
109,588

 
110,946

191 Peachtree Tower mortgage note
 
3.35
%
 
2018
 
100,000

 
100,000

816 Congress mortgage note
 
3.75
%
 
2024
 
85,000

 
85,000

Meridian Mark Plaza mortgage note
 
6.00
%
 
2020
 
25,197

 
25,408

The Points at Waterview mortgage note
 
5.66
%
 
2016
 
14,315

 
14,598

 
 
 
 
 
 
$
849,772

 
$
792,344



Fair Value
At June 30, 2015 and December 31, 2014, the aggregate estimated fair values of the Company's notes payable were $881.0 million and $835.4 million, respectively, calculated by discounting the debt's remaining contractual cash flows at estimated rates at which similar loans could have been obtained at those respective dates. The estimate of the current market rate, which is the most significant input in the discounted cash flow calculation, is intended to replicate debt of similar maturity and loan-to-value relationship. These fair value calculations are considered to be Level 2 under the guidelines as set forth in ASC 820, Fair Value Measurement, as the Company utilizes market rates for similar type loans from third party brokers.
Other Information
For the three and six months ended June 30, 2015 and 2014, interest expense was as follows (in thousands):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Total interest incurred
$
8,683

 
$
7,580

 
$
17,263

 
$
15,120

Interest capitalized
(814
)
 
(610
)
 
(1,717
)
 
(983
)
Total interest expense
$
7,869

 
$
6,970

 
$
15,546

 
$
14,137


The real estate and other assets of The American Cancer Society Center (the “ACS Center”) are restricted under the ACS Center loan agreement in that they are not available to settle debts of the Company. However, provided that the ACS Center loan has not incurred any uncured event of default, as defined in the loan agreement, the cash flows from the ACS Center, after payments of debt service, operating expenses and reserves, are available for distribution to the Company.