XML 76 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mortgage Notes Payable:
12 Months Ended
Dec. 31, 2013
Debt Disclosure [Abstract]  
Mortgage Notes Payable:
Mortgage Notes Payable:
Mortgage notes payable at December 31, 2013 and 2012 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
2013
 
2012
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Arrowhead Towne Center
 
$

 
$
236,028

 
$

 
$
243,176

 
2.76
%
 
$
1,131

 
2018

Camelback Colonnade(5)
 

 
49,120

 

 

 
2.16
%
 
178

 
2015

Chandler Fashion Center(6)
 

 
200,000

 

 
200,000

 
3.77
%
 
625

 
2019

Chesterfield Towne Center(7)
 

 

 

 
110,000

 

 

 

Danbury Fair Mall
 
117,120

 
117,120

 
119,823

 
119,823

 
5.53
%
 
1,538

 
2020

Deptford Mall
 

 
201,622

 

 
205,000

 
3.76
%
 
947

 
2023

Deptford Mall
 

 
14,551

 

 
14,800

 
6.46
%
 
101

 
2016

Eastland Mall
 

 
168,000

 

 
168,000

 
5.79
%
 
811

 
2016

Fashion Outlets of Chicago(8)
 

 
91,383

 

 
9,165

 
2.96
%
 
203

 
2017

Fashion Outlets of Niagara Falls USA
 

 
124,030

 

 
126,584

 
4.89
%
 
727

 
2020

Fiesta Mall(9)
 

 

 

 
84,000

 

 

 

Flagstaff Mall
 

 
37,000

 

 
37,000

 
5.03
%
 
153

 
2015

FlatIron Crossing(10)
 

 
268,000

 

 
173,561

 
3.90
%
 
1,393

 
2021

Freehold Raceway Mall(6)
 

 
232,900

 

 
232,900

 
4.20
%
 
805

 
2018

Fresno Fashion Fair
 
79,391

 
79,390

 
80,601

 
80,602

 
6.76
%
 
1,104

 
2015

Great Northern Mall
 

 
35,484

 

 
36,395

 
5.19
%
 
234

 
(11)

Green Acres Mall(12)
 

 
319,850

 

 

 
3.61
%
 
1,447

 
2021

Kings Plaza Shopping Center(13)
 

 
490,548

 

 
354,000

 
3.67
%
 
2,229

 
2019

Northgate Mall(14)
 

 
64,000

 

 
64,000

 
3.04
%
 
130

 
2017

Oaks, The
 

 
214,239

 

 
218,119

 
4.14
%
 
1,064

 
2022

Pacific View
 

 
135,835

 

 
138,367

 
4.08
%
 
668

 
2022

Paradise Valley Mall(15)
 

 

 

 
81,000

 

 

 

Promenade at Casa Grande(16)
 

 

 

 
73,700

 

 

 

Salisbury, Centre at(7)
 

 

 

 
115,000

 

 

 

Santa Monica Place
 

 
235,445

 

 
240,000

 
2.99
%
 
1,004

 
2018

SanTan Village Regional Center(17)
 

 
136,629

 

 
138,087

 
3.14
%
 
589

 
2019

South Plains Mall
 

 
99,833

 

 
101,340

 
6.59
%
 
648

 
2015

South Towne Center(18)
 

 

 

 
85,247

 

 

 

Superstition Springs Center(19)
 

 
68,395

 

 

 
2.00
%
 
139

 
2016

Towne Mall
 

 
22,996

 

 
23,369

 
4.48
%
 
117

 
2022

Tucson La Encantada
 
72,870

 

 
74,185

 

 
4.23
%
 
368

 
2022

Twenty Ninth Street(20)
 

 

 

 
107,000

 

 

 

Valley Mall
 

 
42,155

 

 
42,891

 
5.85
%
 
280

 
2016

Valley River Center
 

 
120,000

 

 
120,000

 
5.59
%
 
558

 
2016

Victor Valley, Mall of(21)
 

 
90,000

 

 
90,000

 
2.73
%
 
183

 
2014

Vintage Faire Mall(18)
 

 
99,083

 

 
135,000

 
5.81
%
 
586

 
2015

Westside Pavilion
 

 
152,173

 

 
154,608

 
4.49
%
 
783

 
2022

Wilton Mall(22)
 

 

 

 
40,000

 

 

 

 
 
$
269,381

 
$
4,145,809

 
$
274,609

 
$
4,162,734

 
 

 
 

 
 



(1)
The mortgage notes payable balances include the unamortized debt premiums (discounts). Debt premiums (discounts) represent the excess (deficiency) of the fair value of debt over (under) the principal value of debt assumed in various acquisitions and are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method.        
The debt premiums (discounts) as of December 31, 2013 and 2012 consist of the following:
Property Pledged as Collateral
 
2013
 
2012
Arrowhead Towne Center
 
$
14,642

 
$
17,716

Camelback Colonnade
 
2,120

 

Deptford Mall
 
(14
)
 
(19
)
Fashion Outlets of Niagara Falls USA
 
6,342

 
7,270

FlatIron Crossing
 

 
5,232

Great Northern Mall
 

 
(28
)
Superstition Springs Center
 
895

 

Valley Mall
 
(219
)
 
(307
)
 
 
$
23,766

 
$
29,864


(2)
The interest rate disclosed represents the effective interest rate, including the debt premiums (discounts) and deferred finance costs.
(3)
The monthly debt service represents the payment of principal and interest.
(4)
The maturity date assumes that all extension options are fully exercised and that the Company does not opt to refinance the debt prior to these dates. These extension options are at the Company's discretion, subject to certain conditions, which the Company believes will be met.
(5)
On September 17, 2013, the Company obtained control of the consolidated joint venture as a result of the Camelback Colonnade Restructuring (See Note 15Acquisitions). The loan on the property bears interest at an effective rate of 2.16% and matures on October 12, 2015.
(6)
A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 12Co-Venture Arrangement).
(7)
On December 11, 2013, in connection with the sale of the property (See Note 16Discontinued Operations), a third party assumed the existing loan on the property. As a result, the Company has been discharged from this non-recourse loan.
(8)
The construction loan on the property allows for borrowings up to $140,000, bears interest at LIBOR plus 2.50% and matures on March 5, 2017, including extension options. At December 31, 2013 and 2012, the total interest rate was 2.96% and 3.00%, respectively.
(9)
On September 30, 2013, the Company conveyed the property to the lender by a deed-in-lieu of foreclosure. As a result, the Company has been discharged from this non-recourse loan (See Note 16Discontinued Operations).
(10)
On June 4, 2013, the existing loan was paid off in full, which resulted in a gain of $2,791 on the early extinguishment of debt. On November 8, 2013, the Company placed a new $268,000 loan on the property that bears interest at an effective rate of 3.90% and matures on January 5, 2021.
(11)
The loan's original maturity date was December 1, 2013. Accordingly, the loan was in maturity default subsequent to that date. As a result, the Company accrued default interest on the loan at a rate of 4% in addition to the effective rate of interest of 5.19%. In February 2014, the Company reached an agreement with the lender to extend the loan to January 1, 2015 and waive the default interest.
(12)
On January 24, 2013, in connection with the Company's acquisition of the property (See Note 15Acquisitions), the Company placed a new loan on the property that allowed for borrowings of up to $325,000, bears interest at an effective interest rate of 3.61% and matures on February 3, 2021. Concurrent with the acquisition, the Company borrowed $100,000 on the loan. On January 31, 2013, the Company exercised its option to borrow an additional $225,000 on the loan.
(13)
On January 3, 2013, the Company exercised its option to borrow an additional $146,000 on the loan.
(14)
The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At December 31, 2013 and 2012, the total interest rate was 3.04% and 3.09%, respectively.
(15)
On August 26, 2013, the loan was paid off in full.
(16)
On December 30, 2013, the loan was paid off in full.
(17)
On May 30, 2013, the consolidated joint venture replaced the existing loan on the property with a new $138,000 loan that bears interest at an effective rate of 3.14% and matures on June 1, 2019.
(18)
On April 30, 2013, the existing loan on Vintage Faire Mall was paid off in full, resulting in a loss of $853 on the early extinguishment of debt. Concurrently, the loan on South Towne Center was transferred to Vintage Faire Mall. An additional $15,200 was borrowed on the loan on Vintage Faire Mall that bears interest at an effective rate of 2.91% and matures on November 5, 2015.
(19)
On October 24, 2013, the Company purchased the 33.3% interest in Superstition Springs Center that it did not own (See Note 15Acquisitions). In connection with the acquisition, the Company assumed the loan on the property with a fair value of $68,448 that bears interest at an effective rate of 2.00% and matures on October 28, 2016.
(20)
On November 8, 2013, the loan was paid off in full, which resulted in a loss of $506 on the early extinguishment of debt.
(21)
The loan bears interest at LIBOR plus 2.25% and matures on November 6, 2014. At December 31, 2013 and 2012, the total interest rate was 2.73% and 2.12%, respectively.
(22)
On August 1, 2013, the loan was paid off in full.
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
Most of the Company's mortgage notes payable are secured by the properties on which they are placed and are non-recourse to the Company. As of December 31, 2013 and 2012, a total of $77,192 and $213,466, respectively, of the mortgage notes payable could become recourse to the Company. The Company had indemnity agreements from consolidated joint venture partners for $28,208 of the guaranteed amount at December 31, 2012.
The Company expects all loan maturities during the next twelve months will be refinanced, restructured, extended and/or paid-off from the Company's line of credit or with cash on hand.
Total interest expense capitalized during the years ended December 31, 2013, 2012 and 2011 was $10,829, $10,703 and $11,905, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 19Related Party Transactions for interest expense associated with loans from NML.
The estimated fair value (Level 2 measurement) of mortgage notes payable at December 31, 2013 and 2012 was $4,500,177 and $4,567,658, respectively, based on current interest rates for comparable loans. The method for computing fair value was determined using a present value model and an interest rate that included a credit value adjustment based on the estimated value of the property that serves as collateral for the underlying debt.
The future maturities of mortgage notes payable are as follows:
2014
$
157,529

2015
500,772

2016
476,059

2017
220,712

2018
693,060

Thereafter
2,343,292

 
4,391,424

Debt premium, net
23,766

 
$
4,415,190


The future maturities reflected above reflect the extension options that the Company believes will be exercised.