Mortgage Notes, Lines of Credit and Bonds Payable (Details)
|
|
|
|
|
|
|
6 Months Ended |
|
|
|
|
|
|
|
|
|
|
|
|
Feb. 03, 2017
USD ($)
|
Dec. 22, 2015
USD ($)
|
Aug. 18, 2015
USD ($)
|
Mar. 01, 2015 |
Jan. 14, 2015
USD ($)
|
Dec. 05, 2013
USD ($)
|
Jun. 30, 2017
USD ($)
agreement
|
Jun. 30, 2016
USD ($)
|
Mar. 29, 2017 |
Feb. 14, 2017
USD ($)
|
Jan. 12, 2017
subsidiary
|
Dec. 31, 2016
USD ($)
|
Sep. 29, 2016 |
Aug. 31, 2016
USD ($)
|
Jun. 29, 2016
USD ($)
subsidiary
|
Jun. 28, 2016 |
Mar. 29, 2016
USD ($)
subsidiary
|
Feb. 29, 2016
USD ($)
subsidiary
|
Aug. 03, 2015
USD ($)
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total mortgage notes and bonds payable, net |
|
|
|
|
|
|
$ 485,009,000
|
|
|
|
|
$ 308,779,000
|
|
|
|
|
|
|
|
| Debt issuance costs, net |
|
|
|
|
|
|
(1,693,000)
|
|
|
|
|
(1,193,000)
|
|
|
|
|
|
|
|
| Unamortized premium |
|
|
|
|
|
|
50,000
|
|
|
|
|
110,000
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
486,652,000
|
|
|
|
|
309,862,000
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
933,739,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Available borrowing capacity |
|
|
|
|
|
|
3,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt |
|
|
|
|
|
|
486,700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining borrowing capacity |
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of debt issuance costs |
|
|
|
|
|
|
659,000
|
$ 887,000
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
3,079,000
|
|
|
|
|
1,538,000
|
|
|
|
|
|
|
|
| Cash paid during period for interest |
|
|
|
|
|
|
4,712,000
|
4,804,000
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated amortization of deferred financing fees |
|
|
|
|
|
|
400,000
|
700,000
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate maturities of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2017 (remaining six months) |
|
|
|
|
|
|
81,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2019 |
|
|
|
|
|
|
6,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2020 |
|
|
|
|
|
|
48,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Thereafter |
|
|
|
|
|
|
350,652,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total |
|
|
|
|
|
|
$ 486,652,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Facility | Secured notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 165,000,000
|
| Effective loan-to-value ratios as a percentage of the appraised value of agricultural real estate securing such mortgage loans |
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding debt |
|
|
|
|
|
|
$ 155,500,000
|
|
|
|
|
155,500,000
|
|
|
|
|
|
|
|
| Farmer Mac Facility | Secured notes | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage ratio (as a percent) |
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fixed charge coverage ratio |
|
|
|
|
|
|
1.50
|
|
|
|
|
|
|
|
|
|
|
|
|
| Collateral value as percentage of aggregate principal amount of outstanding notes (as a percent) |
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total collateral value as percentage of aggregate principal amount of outstanding notes (as a percent) |
|
|
|
110.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bridge Loan Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of subsidiaries | subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
| Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 53,000,000
|
|
| Payment of debt issuance costs |
|
|
|
|
|
|
|
173,907
|
|
|
|
|
|
|
|
|
|
|
|
| Cash paid during period for interest |
|
|
|
|
|
|
|
2,271,867
|
|
|
|
|
|
|
|
|
|
|
|
| Additional interest paid |
|
|
|
|
|
|
|
$ 2,120,000
|
|
|
|
|
|
|
|
|
|
|
|
| Additional interest, percentage |
|
|
|
|
|
|
|
4.00%
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
| Number of subsidiaries | subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
5
|
|
|
| Payment of debt issuance costs |
|
|
|
|
|
|
$ 800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife | Term Loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 127,000,000
|
|
|
| Maximum loan to value ratio |
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife | Term Loan One |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.40%
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90,000,000
|
|
|
| MetLife | Term Loan Two |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,000,000
|
|
|
| MetLife | Term Loan Three |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount of loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 21,000,000
|
|
|
| MetLife | Term Loan Two and Three |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum prepayment premium |
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of conditional prepayment of loan without penalty |
|
|
|
|
|
|
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife | Term Loan Four |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.39%
|
|
|
|
|
| Rutledge Credit Facilities | Secured notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non usage fee (as a percent) |
|
0.25%
|
0.25%
|
|
0.25%
|
0.25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum aggregate principal amount |
|
$ 15,000,000
|
$ 25,000,000
|
|
$ 25,000,000
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of loan agreements | agreement |
|
|
|
|
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
| Period of calculation of non usage fee |
|
3 months
|
3 months
|
|
3 months
|
3 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of aggregate loan value that may not exceed the appraised value of collateralized properties |
50.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fifth Rutledge Loan Agreement | Secured notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
1.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Non usage fee (as a percent) |
0.25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum aggregate principal amount |
$ 30.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Period of calculation of non usage fee |
3 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fifth Rutledge Loan Agreement | Secured notes | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage to maintain leverage ratio |
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| LIBOR | MetLife | Term Loan One |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
1.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
| 3 month LIBOR | Rutledge Credit Facilities | Secured notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
1.30%
|
1.30%
|
|
1.30%
|
1.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable | Fair value | Level 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate maturities of long-term debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt |
|
|
|
|
|
|
$ 451,700,000
|
|
|
|
|
300,100,000
|
|
|
|
|
|
|
|
| Farmer Mac Note 1 mortgage notes payable maturing September 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 20,700,000
|
|
|
|
|
20,700,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.40%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.40%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 30,352,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 2 mortgage notes payable maturing October 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 5,460,000
|
|
|
|
|
5,460,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.35%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.35%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 9,564,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 3 mortgage notes payable maturing November 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 10,680,000
|
|
|
|
|
10,680,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 11,507,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 4 mortgage notes payable maturing December 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 13,400,000
|
|
|
|
|
13,400,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 23,595,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 5 mortgage notes payable maturing December 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 30,860,000
|
|
|
|
|
30,860,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.56%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.56%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 56,218,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 6 mortgage notes maturing April 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 14,915,000
|
|
|
|
|
14,915,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.69%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.69%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 21,504,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 7 mortgage notes maturing April 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 11,160,000
|
|
|
|
|
11,160,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.68%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.68%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 18,447,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 8A mortgage notes maturing June 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 41,700,000
|
|
|
|
|
41,700,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.20%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.20%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 80,925,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 8B mortgage notes maturing May 2016 | LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
3.35%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmer Mac Note 9 mortgage notes maturing July 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 6,600,000
|
|
|
|
|
6,600,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.35%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.35%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 7,720,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 One |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 90,000,000
|
|
|
|
|
90,000,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 198,139,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 One | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 One | LIBOR | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 Two |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 16,000,000
|
|
|
|
|
16,000,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustment term for the interest rate on the debt instrument |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 31,690,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 Two | LIBOR | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing March 2026 Three |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 21,000,000
|
|
|
|
|
21,000,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustment term for the interest rate on the debt instrument |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.66%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 27,498,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing June 2026 Four |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 15,685,000
|
|
|
|
|
15,685,000
|
|
|
$ 15,700,000
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.48%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 30,569,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan notes maturing June 2026 Four | Term Loan Four |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
|
|
|
|
2.60%
|
|
|
|
|
|
|
| MetLife term loan notes maturing June 2026 Four | LIBOR | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
1.75%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Metlife Term Loan Notes Maturing January 2027 Five |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 8,379,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.26%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustment term for the interest rate on the debt instrument |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.26%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 16,549,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Metlife Term Loan Notes Maturing February 2027 Six |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 27,158,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.21%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.21%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 55,340,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan five |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 8,400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of subsidiaries | subsidiary |
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
|
|
|
|
|
| MetLife term loan five | Term Loan Five |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
|
|
3.26%
|
|
|
|
|
|
|
|
|
| MetLife term loan six |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
|
|
|
$ 27,200,000
|
|
|
|
|
|
|
|
|
|
| Adjustment term for the interest rate on the debt instrument |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
| MetLife term loan six | Term Loan Six |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
|
|
|
3.21%
|
|
|
|
|
|
|
|
|
|
| MetLife term loan seven |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 21,253,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjustment term for the interest rate on the debt instrument |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 46,994,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farm Credit of Central Florida mortgage note maturing September 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 5,102,000
|
|
|
|
|
5,102,000
|
|
$ 8,200,000
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
2.6875%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.81%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 9,691,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Coverage Ratio |
|
|
|
|
|
|
1.25
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prudential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 6,600,000
|
|
|
|
|
$ 6,600,000
|
|
|
|
|
|
|
|
| Interest rate (as a percent) |
|
|
|
|
|
|
3.20%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
3.20%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 11,659,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prudential | Maximum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Leverage ratio (as a percent) |
|
|
|
|
|
|
60.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 46,041,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 50,061,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #2 | 3 month LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
1.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 25,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 59,354,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #3 | 3 month LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
1.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 15,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 28,398,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #4 | 3 month LIBOR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Margin added to reference rate (as a percent) |
|
|
|
|
|
|
1.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Rutledge Line of Credit #5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Mortgage notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal outstanding |
|
|
|
|
|
|
$ 30,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Rate (as a percent) |
|
|
|
|
|
|
2.45%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Book Value of Collateral |
|
|
|
|
|
|
$ 61,924,000
|
|
|
|
|
|
|
|
|
|
|
|
|