| Schedule of loans payable |
The Company’s loans payable consist of the following (in thousands, except monthly payment):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Property/Description |
|
Monthly Payment |
|
Interest
Rate |
|
Maturity |
|
March 31,
2021 |
|
December 31,
2020 |
First National Bank (7)
|
|
$ |
24,656 |
|
|
LIBOR + 350 basis points |
|
March 2021 |
|
$ |
982 |
|
|
$ |
1,045 |
|
| Lumber River |
|
$ |
10,723 |
|
|
LIBOR + 350 basis points |
|
April 2021 |
|
1,349 |
|
|
1,367 |
|
| Rivergate |
|
$ |
103,167 |
|
|
LIBOR + 295 basis points |
|
April 2021 |
|
21,021 |
|
|
21,164 |
|
| JANAF Bravo |
|
$ |
36,935 |
|
|
4.65 |
% |
|
April 2021 |
|
6,225 |
|
|
6,263 |
|
| Columbia Fire Station |
|
Interest only |
|
14.00 |
% |
|
July 2021 |
|
3,363 |
|
|
3,893 |
|
| Litchfield Market Village |
|
$ |
46,057 |
|
|
5.50 |
% |
|
November 2022 |
|
7,417 |
|
|
7,418 |
|
| Twin City Commons |
|
$ |
17,827 |
|
|
4.86 |
% |
|
January 2023 |
|
2,897 |
|
|
2,915 |
|
| Walnut Hill Plaza |
|
$ |
26,850 |
|
|
5.50 |
% |
|
March 2023 |
|
3,252 |
|
|
3,287 |
|
Powerscourt Financing Agreement (6)
|
|
Interest only |
|
13.50 |
% |
|
March 2023 |
|
— |
|
|
25,000 |
|
| New Market |
|
$ |
48,747 |
|
|
5.65 |
% |
|
June 2023 |
|
6,454 |
|
|
6,508 |
|
Benefit Street Note (3)
|
|
$ |
53,185 |
|
|
5.71 |
% |
|
June 2023 |
|
7,088 |
|
|
7,145 |
|
Deutsche Bank Note (2)
|
|
$ |
33,340 |
|
|
5.71 |
% |
|
July 2023 |
|
5,547 |
|
|
5,567 |
|
| JANAF |
|
$ |
333,159 |
|
|
4.49 |
% |
|
July 2023 |
|
48,423 |
|
|
48,875 |
|
| Tampa Festival |
|
$ |
50,797 |
|
|
5.56 |
% |
|
September 2023 |
|
7,878 |
|
|
7,920 |
|
| Forrest Gallery |
|
$ |
50,973 |
|
|
5.40 |
% |
|
September 2023 |
|
8,184 |
|
|
8,226 |
|
South Carolina Food Lions Note (5)
|
|
$ |
68,320 |
|
|
5.25 |
% |
|
January 2024 |
|
11,418 |
|
|
11,473 |
|
| Cypress Shopping Center |
|
$ |
34,360 |
|
|
4.70 |
% |
|
July 2024 |
|
6,134 |
|
|
6,163 |
|
| Port Crossing |
|
$ |
34,788 |
|
|
4.84 |
% |
|
August 2024 |
|
5,876 |
|
|
5,909 |
|
| Freeway Junction |
|
$ |
41,798 |
|
|
4.60 |
% |
|
September 2024 |
|
7,544 |
|
|
7,582 |
|
| Harrodsburg Marketplace |
|
$ |
19,112 |
|
|
4.55 |
% |
|
September 2024 |
|
3,324 |
|
|
3,343 |
|
| Bryan Station |
|
$ |
23,489 |
|
|
4.52 |
% |
|
November 2024 |
|
4,290 |
|
|
4,312 |
|
| Crockett Square |
|
Interest only |
|
4.47 |
% |
|
December 2024 |
|
6,338 |
|
|
6,338 |
|
| Pierpont Centre |
|
$ |
39,435 |
|
|
4.15 |
% |
|
February 2025 |
|
7,965 |
|
|
8,001 |
|
| Shoppes at Myrtle Park |
|
$ |
33,180 |
|
|
4.45 |
% |
|
February 2025 |
|
5,858 |
|
|
5,892 |
|
| Folly Road |
|
$ |
41,482 |
|
|
4.65 |
% |
|
March 2025 |
|
7,183 |
|
|
7,223 |
|
| Alex City Marketplace |
|
Interest only |
|
3.95 |
% |
|
April 2025 |
|
5,750 |
|
|
5,750 |
|
| Butler Square |
|
Interest only |
|
3.90 |
% |
|
May 2025 |
|
5,640 |
|
|
5,640 |
|
| Brook Run Shopping Center |
|
Interest only |
|
4.08 |
% |
|
June 2025 |
|
10,950 |
|
|
10,950 |
|
| Beaver Ruin Village I and II |
|
Interest only |
|
4.73 |
% |
|
July 2025 |
|
9,400 |
|
|
9,400 |
|
| Sunshine Shopping Plaza |
|
Interest only |
|
4.57 |
% |
|
August 2025 |
|
5,900 |
|
|
5,900 |
|
Barnett Portfolio (4)
|
|
Interest only |
|
4.30 |
% |
|
September 2025 |
|
8,770 |
|
|
8,770 |
|
| Fort Howard Shopping Center |
|
Interest only |
|
4.57 |
% |
|
October 2025 |
|
7,100 |
|
|
7,100 |
|
| Conyers Crossing |
|
Interest only |
|
4.67 |
% |
|
October 2025 |
|
5,960 |
|
|
5,960 |
|
| Grove Park Shopping Center |
|
Interest only |
|
4.52 |
% |
|
October 2025 |
|
3,800 |
|
|
3,800 |
|
| Parkway Plaza |
|
Interest only |
|
4.57 |
% |
|
October 2025 |
|
3,500 |
|
|
3,500 |
|
| Winslow Plaza |
|
$ |
24,295 |
|
|
4.82 |
% |
|
December 2025 |
|
4,535 |
|
|
4,553 |
|
| JANAF BJ's |
|
$ |
29,964 |
|
|
4.95 |
% |
|
January 2026 |
|
4,814 |
|
|
4,844 |
|
| Tuckernuck |
|
$ |
32,202 |
|
|
5.00 |
% |
|
March 2026 |
|
5,150 |
|
|
5,193 |
|
Wilmington Financing Agreement (6)
|
|
Interest only |
|
8.00 |
% |
|
March 2026 |
|
35,000 |
|
|
— |
|
| Chesapeake Square |
|
$ |
23,857 |
|
|
4.70 |
% |
|
August 2026 |
|
4,254 |
|
|
4,279 |
|
| Berkley/Sangaree/Tri-County |
|
Interest only |
|
4.78 |
% |
|
December 2026 |
|
6,176 |
|
|
9,400 |
|
| Riverbridge |
|
Interest only |
|
4.48 |
% |
|
December 2026 |
|
4,000 |
|
|
4,000 |
|
| Franklin Village |
|
$ |
45,336 |
|
|
4.93 |
% |
|
January 2027 |
|
8,372 |
|
|
8,404 |
|
| Village of Martinsville |
|
$ |
89,664 |
|
|
4.28 |
% |
|
July 2029 |
|
15,881 |
|
|
15,979 |
|
| Laburnum Square |
|
Interest only |
|
4.28 |
% |
|
September 2029 |
|
7,665 |
|
|
7,665 |
|
Total Principal Balance (1)
|
|
|
|
|
|
|
|
358,627 |
|
|
353,916 |
|
Unamortized debt issuance cost (1)
|
|
|
|
|
|
|
|
(9,349) |
|
|
(6,812) |
|
| Total Loans Payable, including assets held for sale |
|
|
|
|
|
|
|
349,278 |
|
|
347,104 |
|
| Less loans payable on assets held for sale, net loan amortization costs |
|
|
|
|
10,745 |
|
|
12,838 |
|
| Total Loans Payable, net |
|
|
|
|
|
|
|
$ |
338,533 |
|
|
$ |
334,266 |
|
(1) Includes loans payable on assets held for sale, see Note 3.
(2) Collateralized by LaGrange Marketplace, Ridgeland and Georgetown.
(3) Collateralized by Ladson Crossing, Lake Greenwood Crossing and South Park.
(4) Collateralized by Cardinal Plaza, Franklinton Square, and Nashville Commons.
(5) Collateralized by Clover Plaza, South Square, St. George, Waterway Plaza and Westland Square.
(6) Collateralized by Darien Shopping Center, Devine Street, Lake Murray, Moncks Corner and South Lake.
(7) Collateralized by Surrey Plaza and Amscot Building.
|