| Schedule of Debt Activity |
The following table summarizes the debt balances as of June 30, 2026 and December 31, 2025, and the debt activity for the six months ended June 30, 2026 (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | During the Six Months Ended June 30, 2026 | | | | | | Balances as of December 31, 2025 | | Debt Issuances & Assumptions | | Repayments | | Accretion & (Amortization) | | | | Balances as of June 30, 2026 | | | Mortgages Payable: | | | | | | | | | | | | | | | Fixed rate mortgages payable | | $ | 268,403 | | | $ | — | | | $ | (2,000) | | | $ | — | | | | | $ | 266,403 | | | | Variable rate mortgages payable | | 208,556 | | | 575 | | | (330) | | | — | | | | | 208,801 | | | | | 476,959 | | | 575 | | | (2,330) | | | — | | | | | 475,204 | | | | Deferred debt issuance costs — Mortgages Payable | | (3,520) | | | (80) | | | — | | | 1,231 | | | | | (2,369) | | | | Total Mortgages Payable | | 473,439 | | | 495 | | | (2,330) | | | 1,231 | | | | | 472,835 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Other Debt: | | | | | | | | | | | | | | | Lending division credit facility | | 10,449 | | | — | | | (10,449) | | | — | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Junior subordinated notes | | 27,070 | | | — | | | — | | | — | | | | | 27,070 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Discount on junior subordinated notes | | (1,190) | | | — | | | — | | | 55 | | | | | (1,135) | | | | Total Other Debt | | 36,329 | | | — | | | (10,449) | | | 55 | | | | | 25,935 | | | | Total Debt, Net | | $ | 509,768 | | | $ | 495 | | | $ | (12,779) | | | $ | 1,286 | | | | | $ | 498,770 | | |
|
| Schedule of Future Principal Payments on Debt |
Future principal payments on the Company’s debt (face value) as of June 30, 2026 are as follows (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | Years Ending December 31, | | Mortgages Payable (1) | | | | | | Junior Subordinated Notes | | Total | | | | | 2026 (Six months ending December 31, 2026) | | $ | 97,460 | | | | | | | $ | — | | | $ | 97,460 | | | 2027 | | 242,554 | | | | | | | — | | | 242,554 | | | 2028 | | 30,190 | | | | | | | — | | | 30,190 | | | 2029 | | — | | | | | | | — | | | — | | | 2030 | | 105,000 | | | | | | | — | | | 105,000 | | | Thereafter | | — | | | | | | | 27,070 | | | 27,070 | | | | $ | 475,204 | | | | | | | $ | 27,070 | | | $ | 502,274 | |
(1)With regard to the $64.3 million 1150 Clay Mortgage, which matures on June 7, 2027, and the $97.1 million Oakland Office Mortgage, which matured on July 1, 2026, see the discussion under Fixed Rate Mortgages Payable. With regard to the $81.0 million Channel House Mortgage, which matures on January 31, 2027, see the discussion under Variable Rate Mortgages Payable.
|