XML 54 R35.htm IDEA: XBRL DOCUMENT v3.4.0.3
Contingencies (Tables)
3 Months Ended
Mar. 31, 2016
Commitments and Contingencies Disclosure [Abstract]  
Schedule of guarantees
The following table represents the Operating Partnership's guarantees of unconsolidated affiliates' debt as reflected in the accompanying condensed consolidated balance sheets as of March 31, 2016 and December 31, 2015:
 
 
As of March 31, 2016
 
Obligation recorded to reflect guaranty
Unconsolidated Affiliate
 
Company's
Ownership
Interest
 
Outstanding
Balance
 
Percentage
Guaranteed
by the
Operating
Partnership
 
Maximum
Guaranteed
Amount
 
Debt
Maturity
Date
(1)
 
3/31/2016
 
12/31/2015
West Melbourne I, LLC -
Phase I
 
50%
 
$
43,297

 
20%
(2) 
$
8,659

 
Feb-2018
(3) 
$
99

 
$
99

West Melbourne I, LLC -
Phase II
 
50%
 
16,737

 
20%
(2) 
3,347

 
Feb-2018
(3) 
87

 
87

Port Orange I, LLC
 
50%
 
58,558

 
20%
(2) 
11,712

 
Feb-2018
(3) 
148

 
148

Fremaux Town Center JV,
LLC - Phase I
 
65%
 
40,530

 
15%

6,207

 
Aug-2016
(4) 
62

 
62

Fremaux Town Center JV,
LLC - Phase II
 
65%
 
29,935

 
50%
(5) 
16,050

 
Aug-2016
(4) 
161

 
161

Ambassador Town Center JV, LLC
 
65%
 
33,574

 
100%
(6) 
45,307

 
Dec-2017
(7) 
462

 
462

Ambassador Infrastructure,
LLC
 
65%
 
11,137

 
100%
(8) 
11,700

 
Dec-2017
(7) 
177

 
177

 
 
 
 
 
 
Total guaranty liability
 
$
1,196

 
$
1,196

(1)
Excludes any extension options.
(2)
The guaranty was reduced from 25% to 20% when the loan was modified and extended in February 2016. See Note 5.
(3)
The loan has a one-year extension option, which is at the unconsolidated affiliate's election, for an outside maturity date of February 2019.
(4)
The loan has two one-year extension options, which are at the unconsolidated affiliate's election, for an outside maturity date of August 2018.
(5)
Phase II of the development opened in the fourth quarter of 2015. Once certain leasing and occupancy metrics have been met, the guaranty will be reduced to 25%. The guaranty will be further reduced to 15% when Phase II of the development has been open for one year and a debt service coverage ratio of 1.30 to 1.00 is met.
(6)
Once construction is complete, the guaranty will be reduced to 50%. The guaranty will be further reduced from 50% to 15% once the construction of related infrastructure improvements is complete as well as upon the attainment of certain debt service and operational metrics.
(7)
The loan has two one-year extension options, which are the unconsolidated affiliate's election, for an outside maturity date of December 2019.
(8)
The guaranty will be reduced to 50% on March 1st of such year as payment-in-lieu of taxes ("PILOT") payments received and attributed to the prior calendar year by Ambassador Infrastructure and delivered to the lender are $1,200 or more, provided no event of default exists. The guaranty will be reduced to 20% when the PILOT payments are $1,400 or more, provided no event of default exists.