XML 93 R45.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Debt, Net (Tables)
12 Months Ended
Dec. 31, 2019
Debt  
Schedule of Debt

Debt consists of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

December 31, 2018

 

    

 

 

    

Unamortized

    

 

 

   

 

 

 

    

Unamortized

    

 

 

 

 

 

 

 

Discount and

 

 

 

 

 

 

 

 

Discount and

 

 

 

 

 

 

 

 

Debt Issuance

 

 

 

 

 

 

 

 

Debt Issuance

 

 

 

 

 

Principal

 

Costs

 

Net

 

 

Principal

 

Costs

 

Net

PPN JV Loan, due November 2025, bearing interest at 4.1%

 

$

45,514

 

$

380

 

$

45,134

  

 

$

46,423

 

$

446

 

$

45,977

PPC JV Loan, insured by HUD, due June 2060, bearing interest at 4.0%

 

 

34,610

 

 

1,087

 

 

33,523

 

 

 

15,399

 

 

1,114

 

 

14,285

Community Development District debt, secured by certain real estate or other collateral, due May 2023 through May 2039, bearing interest at 3.6% to 6.0%

 

 

6,977

 

 

 —

 

 

6,977

 

 

 

6,324

 

 

 —

 

 

6,324

Watersound Origins Crossings JV Loan, due May 2024, bearing interest at 5.0%

 

 

2,868

 

 

454

 

 

2,414

 

 

 

 —

 

 

 —

 

 

 —

Beach Homes Loan, due May 2029, bearing interest at LIBOR plus 1.7% (effective rate of 3.5% at December 31, 2019)

 

 

1,594

 

 

20

 

 

1,574

   

 

 

 —

 

 

 —

 

 

 —

Pier Park Outparcel Construction Loan, due March 2027, bearing interest at LIBOR plus 1.7% (effective rate of 3.5% at December 31, 2019)

 

 

1,535

 

 

14

 

 

1,521

   

 

 

1,585

 

 

16

 

 

1,569

WaterColor Crossings Construction Loan, due February 2029, bearing interest at LIBOR plus 1.7% (effective rate of 3.5% at December 31, 2019)

 

 

1,409

 

 

23

 

 

1,386

   

 

 

1,245

 

 

26

 

 

1,219

Total debt

 

$

94,507

 

$

1,978

 

$

92,529

   

 

$

70,976

 

$

1,602

 

$

69,374

 

Schedule of Aggregate Maturities of Debt

 

 

 

 

 

    

December 31,

 

 

2019

2020

 

$

2,029

2021

 

 

2,242

2022

 

 

2,293

2023

 

 

2,319

2024

 

 

5,079

Thereafter

 

 

80,545

 

 

$

94,507