XML 39 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Notes Payable (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Summary of terms of notes payable
The following table details the terms and amounts of the Company’s outstanding notes payable at March 31, 2018 and December 31, 2017 ($ in thousands):
Description
 
Interest Rate
 
Maturity*
 
March 31, 2018
 
December 31, 2017
Term Loan, Unsecured
 
3.08
%
 
2021
 
$
250,000

 
$
250,000

Senior Notes, Unsecured
 
3.91
%
 
2025
 
250,000

 
250,000

Fifth Third Center
 
3.37
%
 
2026
 
145,801

 
146,557

Colorado Tower
 
3.45
%
 
2026
 
120,000

 
120,000

Promenade
 
4.27
%
 
2022
 
101,588

 
102,355

Senior Notes, Unsecured
 
4.09
%
 
2027
 
100,000

 
100,000

816 Congress
 
3.75
%
 
2024
 
82,903

 
83,304

Meridian Mark Plaza
 
6.00
%
 
2020
 
23,912

 
24,038

The Pointe
 
4.01
%
 
2019
 
22,398

 
22,510

Credit Facility, Unsecured
 
2.93
%
 
2023
 

 

 
 
 
 
 
 
1,096,602


1,098,764

Unamortized premium, net
 
 
 
 
 
169

 
219

Unamortized loan costs
 
 
 
 
 
(5,513
)
 
(5,755
)
Total Notes Payable
 
 
 
 
 
$
1,091,258

 
$
1,093,228



*Weighted average maturity of notes payable outstanding at March 31, 2018 was 6.4 years.
Schedule of pricing spreads and facility fee
The pricing spreads and the facility fee under the New Credit Facility are as follows:
Leverage Ratio
 
Applicable % Spread for LIBOR Loans
 
Applicable % Spread for Base Rate Loans
 
Annual Facility Fee %
≤ 35%
 
1.05%
 
0.10%
 
0.15%
> 35% but ≤ 40%
 
1.10%
 
0.15%
 
0.20%
> 40% but ≤ 45%
 
1.20%
 
0.20%
 
0.20%
> 45% but ≤ 50%
 
1.20%
 
0.20%
 
0.25%
> 50%
 
1.45%
 
0.45%
 
0.30%
Summary of interest recorded
For the three months ended March 31, 2018 and 2017, interest expense was as follows (in thousands):
 
Three Months Ended March 31,
 
2018
 
2017
Total interest incurred
$
10,874

 
$
11,331

Interest capitalized
(1,096
)
 
(1,590
)
Total interest expense
$
9,778

 
$
9,741