Quarterly report pursuant to Section 13 or 15(d)

Mortgages, Loans Payable And Other Obligations (Tables)

v3.22.1
Mortgages, Loans Payable And Other Obligations (Tables)
3 Months Ended
Mar. 31, 2022
Debt Instrument [Line Items]  
Summary Of Mortgages, Loans Payable And Other Obligations

Effective

March 31,

December 31,

Property/Project Name

Lender

Rate (a)

2022

2021

Maturity

111 River St. (b)

Athene Annuity and Life Company

3.90

%

$

-

$

150,000

-

Riverhouse 9 at Port Imperial (c)

Bank of New York Mellon

LIBOR+

2.13

%

90,024

87,175

12/19/22

Port Imperial 4/5 Hotel (d)

Fifth Third Bank

LIBOR+

3.40

%

89,000

89,000

04/01/23

Portside at Pier One

CBRE Capital Markets/FreddieMac

3.57

%

58,998

58,998

08/01/23

Signature Place

Nationwide Life Insurance Company

3.74

%

43,000

43,000

08/01/24

Liberty Towers

American General Life Insurance Company

3.37

%

265,000

265,000

10/01/24

Haus 25 (e)

QuadReal Finance

LIBOR+

2.70

%

269,083

255,453

12/01/24

Portside 5/6 (f)

New York Life Insurance Company

4.56

%

97,000

97,000

03/10/26

BLVD 425

New York Life Insurance Company

4.17

%

131,000

131,000

08/10/26

BLVD 401

New York Life Insurance Company

4.29

%

117,000

117,000

08/10/26

101 Hudson

Wells Fargo CMBS

3.20

%

250,000

250,000

10/11/26

The Upton (g)

Bank of New York Mellon

LIBOR+

1.58

%

75,000

75,000

10/27/26

145 Front at City Square

MUFG Union Bank

LIBOR+

1.84

%

63,000

63,000

12/10/26

Quarry Place at Tuckahoe

Natixis Real Estate Capital LLC

4.48

%

41,000

41,000

08/05/27

BLVD 475 N/S

The Northwestern Mutual Life Insurance Co.

2.91

%

165,000

165,000

11/10/27

Riverhouse 11 at Port Imperial

The Northwestern Mutual Life Insurance Co.

4.52

%

100,000

100,000

01/10/29

Soho Lofts (h)

New York Community Bank

3.77

%

160,000

160,000

07/01/29

Port Imperial South 4/5 Garage (i)

American General Life & A/G PC

4.85

%

32,542

32,664 

12/01/29

Emery at Overlook Ridge

New York Community Bank

3.21

%

72,000

72,000 

01/01/31

Principal balance outstanding

2,118,647

2,252,290 

Unamortized deferred financing costs

(9,704)

(11,220)

Total mortgages, loans payable and other obligations, net

$

2,108,943

$

2,241,070 

(a)Reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs, mark-to-market adjustment of acquired debt and other transaction costs, as applicable.

(b)In January 2022, the Company repaid this mortgage loan upon disposition of the property which was collateral against the mortgage loan. This mortgage loan does not permit early pre-payment. As a result of the disposal of the property, the Company incurred costs of approximately $6.3 million at closing, which was expensed as loss from extinguishment of debt in the first quarter of 2022. See Note 3-Recent Transactions.

(c)This construction loan has a maximum borrowing capacity of $92 million and provides, subject to certain conditions, and a one year extension option with a fee of 15 basis points, of which the Company has guaranteed 10 percent of the outstanding principal, subject to certain conditions. The Company has agreed to terms on a new mortgage loan, which is expected to close in the second quarter of 2022, that will repay the existing constructing loan.

(d)In May 2021, the Company executed an agreement extending its maturity date to April 2023, with a six month extension option. The Company repaid $5 million of the outstanding principal and has guaranteed $14.5 million of the outstanding principal, subject to certain conditions. The loan requires a one month trailing debt service coverage charge test (“DSCR Test”), which the Company was not in compliance with for the quarter ended December 31, 2021. Therefore, the Company is required to deposit three months of interest amounting to $0.7 million into an escrow account and sweep all excess property level cash flows into such escrow account until two consecutive periods have passed where the Company is in compliance with the DSCR Test. The Company does not believe this will have a material impact on its results of operations or financial condition.

(e)This construction loan has a LIBOR floor of 2.0 percent, has a maximum borrowing capacity of $300 million and provides, subject to certain conditions, a one year extension option with a fee of 25 basis points.

(f)The Company has guaranteed 10 percent of the outstanding principal, subject to certain conditions.

(g)On October 27, 2021, the Company obtained a $75 million mortgage loan maturing in October 2026 and repaid the existing construction loan. The Company entered into an interest-rate cap agreement for the mortgage loan.

(h)Effective rate reflects the first five years of interest payments at a fixed rate. Interest payments after that period ends are based on LIBOR plus 2.75% annually.

(i)The loan was modified to defer interest and principal payments for a six month period ending December 31, 2020. As of March 31, 2022, deferred interest of $0.8 million has been added to the principal balance.

Summary Of Indebtedness

March 31,

December 31,

(dollars in thousands)

2022

2021

Weighted Average

Weighted Average

Balance

Interest Rate (a)

Balance

Interest Rate (a)

Fixed Rate Debt

$

1,526,685

3.70 

%

$

1,675,353 

3.71 

%

Revolving Credit Facility & Other Variable Rate Debt

660,258

3.51 

%

713,717 

3.32 

%

Totals/Weighted Average:

$

2,186,943

3.64 

%

$

2,389,070 

3.60 

%

VERIS RESIDENTIAL, L.P. [Member]  
Debt Instrument [Line Items]  
Summary Of Mortgages, Loans Payable And Other Obligations

Effective

March 31,

December 31,

Property/Project Name

Lender

Rate (a)

2022

2021

Maturity

111 River St. (b)

Athene Annuity and Life Company

3.90

%

$

-

$

150,000

-

Riverhouse 9 at Port Imperial (c)

Bank of New York Mellon

LIBOR+

2.13

%

90,024

87,175

12/19/22

Port Imperial 4/5 Hotel (d)

Fifth Third Bank

LIBOR+

3.40

%

89,000

89,000

04/01/23

Portside at Pier One

CBRE Capital Markets/FreddieMac

3.57

%

58,998

58,998

08/01/23

Signature Place

Nationwide Life Insurance Company

3.74

%

43,000

43,000

08/01/24

Liberty Towers

American General Life Insurance Company

3.37

%

265,000

265,000

10/01/24

Haus 25 (e)

QuadReal Finance

LIBOR+

2.70

%

269,083

255,453

12/01/24

Portside 5/6 (f)

New York Life Insurance Company

4.56

%

97,000

97,000

03/10/26

BLVD 425

New York Life Insurance Company

4.17

%

131,000

131,000

08/10/26

BLVD 401

New York Life Insurance Company

4.29

%

117,000

117,000

08/10/26

101 Hudson

Wells Fargo CMBS

3.20

%

250,000

250,000

10/11/26

The Upton (g)

Bank of New York Mellon

LIBOR+

1.58

%

75,000

75,000

10/27/26

145 Front at City Square

MUFG Union Bank

LIBOR+

1.84

%

63,000

63,000

12/10/26

Quarry Place at Tuckahoe

Natixis Real Estate Capital LLC

4.48

%

41,000

41,000

08/05/27

BLVD 475 N/S

The Northwestern Mutual Life Insurance Co.

2.91

%

165,000

165,000

11/10/27

Riverhouse 11 at Port Imperial

The Northwestern Mutual Life Insurance Co.

4.52

%

100,000

100,000

01/10/29

Soho Lofts (h)

New York Community Bank

3.77

%

160,000

160,000

07/01/29

Port Imperial South 4/5 Garage (i)

American General Life & A/G PC

4.85

%

32,542

32,664 

12/01/29

Emery at Overlook Ridge

New York Community Bank

3.21

%

72,000

72,000 

01/01/31

Principal balance outstanding

2,118,647

2,252,290 

Unamortized deferred financing costs

(9,704)

(11,220)

Total mortgages, loans payable and other obligations, net

$

2,108,943

$

2,241,070 

(a)Reflects effective rate of debt, including deferred financing costs, comprised of the cost of terminated treasury lock agreements (if any), debt initiation costs, mark-to-market adjustment of acquired debt and other transaction costs, as applicable.

(b)In January 2022, the Company repaid this mortgage loan upon disposition of the property which was collateral against the mortgage loan. This mortgage loan does not permit early pre-payment. As a result of the disposal of the property, the Company incurred costs of approximately $6.3 million at closing, which was expensed as loss from extinguishment of debt in the first quarter of 2022. See Note 3-Recent Transactions.

(c)This construction loan has a maximum borrowing capacity of $92 million and provides, subject to certain conditions, and a one year extension option with a fee of 15 basis points, of which the Company has guaranteed 10 percent of the outstanding principal, subject to certain conditions. The Company has agreed to terms on a new mortgage loan, which is expected to close in the second quarter of 2022, that will repay the existing constructing loan.

(d)In May 2021, the Company executed an agreement extending its maturity date to April 2023, with a six month extension option. The Company repaid $5 million of the outstanding principal and has guaranteed $14.5 million of the outstanding principal, subject to certain conditions. The loan requires a one month trailing debt service coverage charge test (“DSCR Test”), which the Company was not in compliance with for the quarter ended December 31, 2021. Therefore, the Company is required to deposit three months of interest amounting to $0.7 million into an escrow account and sweep all excess property level cash flows into such escrow account until two consecutive periods have passed where the Company is in compliance with the DSCR Test. The Company does not believe this will have a material impact on its results of operations or financial condition.

(e)This construction loan has a LIBOR floor of 2.0 percent, has a maximum borrowing capacity of $300 million and provides, subject to certain conditions, a one year extension option with a fee of 25 basis points.

(f)The Company has guaranteed 10 percent of the outstanding principal, subject to certain conditions.

(g)On October 27, 2021, the Company obtained a $75 million mortgage loan maturing in October 2026 and repaid the existing construction loan. The Company entered into an interest-rate cap agreement for the mortgage loan.

(h)Effective rate reflects the first five years of interest payments at a fixed rate. Interest payments after that period ends are based on LIBOR plus 2.75% annually.

(i)The loan was modified to defer interest and principal payments for a six month period ending December 31, 2020. As of March 31, 2022, deferred interest of $0.8 million has been added to the principal balance.

Summary Of Indebtedness

March 31,

December 31,

(dollars in thousands)

2022

2021

Weighted Average

Weighted Average

Balance

Interest Rate (a)

Balance

Interest Rate (a)

Fixed Rate Debt

$

1,526,685

3.70 

%

$

1,675,353 

3.71 

%

Revolving Credit Facility & Other Variable Rate Debt

660,258

3.51 

%

713,717 

3.32 

%

Totals/Weighted Average:

$

2,186,943

3.64 

%

$

2,389,070 

3.60 

%