XML 65 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
Mortgage Notes Payable:
9 Months Ended
Sep. 30, 2014
Debt Disclosure [Abstract]  
Mortgage Notes Payable:
Mortgage Notes Payable:
Mortgage notes payable at September 30, 2014 and December 31, 2013 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
September 30, 2014
 
December 31, 2013
 
 
 
 
 
 
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Arrowhead Towne Center
 
$

 
$
230,552

 
$

 
$
236,028

 
2.76
%
 
$
1,131

 
2018
Camelback Colonnade
 

 
48,233

 

 
49,120

 
2.16
%
 
178

 
2015
Chandler Fashion Center(5)
 

 
200,000

 

 
200,000

 
3.77
%
 
625

 
2019
Danbury Fair Mall
 
114,994

 
114,993

 
117,120

 
117,120

 
5.53
%
 
1,538

 
2020
Deptford Mall
 

 
198,785

 

 
201,622

 
3.76
%
 
947

 
2023
Deptford Mall
 

 
14,354

 

 
14,551

 
6.46
%
 
101

 
2016
Eastland Mall
 

 
168,000

 

 
168,000

 
5.79
%
 
811

 
2016
Fashion Outlets of Chicago(6)
 

 
117,350

 

 
91,383

 
2.95
%
 
259

 
2017
Fashion Outlets of Niagara Falls USA
 

 
122,053

 

 
124,030

 
4.89
%
 
727

 
2020
Flagstaff Mall
 

 
37,000

 

 
37,000

 
5.03
%
 
151

 
2015
FlatIron Crossing
 

 
263,144

 

 
268,000

 
3.90
%
 
1,393

 
2021
Freehold Raceway Mall(5)
 

 
230,255

 

 
232,900

 
4.20
%
 
1,132

 
2018
Fresno Fashion Fair
 
78,427

 
78,427

 
79,391

 
79,390

 
6.76
%
 
1,104

 
2015
Great Northern Mall(7)
 

 
34,747

 

 
35,484

 
6.54
%
 
234

 
2015
Green Acres Mall
 

 
315,126

 

 
319,850

 
3.61
%
 
1,447

 
2021
Kings Plaza Shopping Center
 

 
483,251

 

 
490,548

 
3.67
%
 
2,229

 
2019
Northgate Mall(8)
 

 
64,000

 

 
64,000

 
3.03
%
 
128

 
2017
Oaks, The
 

 
211,224

 

 
214,239

 
4.14
%
 
1,064

 
2022
Pacific View
 

 
133,869

 

 
135,835

 
4.08
%
 
668

 
2022
Santa Monica Place
 

 
231,638

 

 
235,445

 
2.99
%
 
1,004

 
2018
SanTan Village Regional Center
 

 
134,523

 

 
136,629

 
3.14
%
 
589

 
2019
South Plains Mall(9)
 

 
71,725

 

 
99,833

 
4.78
%
 
383

 
2015
Superstition Springs Center
 

 
68,158

 

 
68,395

 
1.98
%
 
138

 
2016
Towne Mall
 

 
22,707

 

 
22,996

 
4.48
%
 
117

 
2022
Tucson La Encantada
 
71,848

 

 
72,870

 

 
4.23
%
 
368

 
2022
Valley Mall
 

 
41,571

 

 
42,155

 
5.85
%
 
280

 
2016
Valley River Center
 

 
120,000

 

 
120,000

 
5.59
%
 
558

 
2016
Victor Valley, Mall of(10)
 

 
115,000

 

 
90,000

 
4.00
%
 
380

 
2024
Vintage Faire Mall
 

 
98,006

 

 
99,083

 
5.81
%
 
586

 
2015
Westside Pavilion
 

 
150,278

 

 
152,173

 
4.49
%
 
783

 
2022
 
 
$
265,269

 
$
4,118,969

 
$
269,381

 
$
4,145,809

 
 

 
 

 
 

(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.
Debt premiums (discounts) consist of the following:
Property Pledged as Collateral
September 30,
2014
 
December 31,
2013
Arrowhead Towne Center
$
12,337

 
$
14,642

Camelback Colonnade
1,233

 
2,120

Deptford Mall
(10
)
 
(14
)
Fashion Outlets of Niagara Falls USA
5,646

 
6,342

Superstition Springs Center
658

 
895

Valley Mall
(154
)
 
(219
)
 
$
19,710

 
$
23,766


(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)
A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 10Co-Venture Arrangement).
(6)
The construction loan on the property allows for borrowings of up to $140,000, bears interest at LIBOR plus 2.50% and matures on March 5, 2017, including extension options. At September 30, 2014 and December 31, 2013, the total interest rate was 2.95% and 2.96%, respectively.
(7)
On March 24, 2014, the loan was extended to January 1, 2015.
(8)
The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At September 30, 2014 and December 31, 2013, the total interest rate was 3.03% and 3.04%, respectively.
(9)
On February 7, 2014, the Company paid off in full one of the two loans on the property, which resulted in a loss of $359 on the early extinguishment of debt.
(10)
On August 28, 2014, the Company replaced the existing loan on the property with a new loan that bears interest at an effective interest rate of 4.00% and matures on September 1, 2024. The replacement of the existing loan resulted in a loss of $46 on the early extinguishment of debt.
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 September 30, 2014 and December 31, 2013, a total of $72,175 and $77,192, respectively, of the mortgage notes payable could become recourse to the Company.
The Company expects that all loan maturities, except Great Northern Mall, will be refinanced, restructured, extended and/or paid-off during the next twelve months from the Company's line of credit or with cash on hand.
Total interest expense capitalized was $3,930 and $2,887 for the three months ended September 30, 2014 and 2013, respectively, and $9,513 and $8,227 during the nine months ended September 30, 2014 and 2013, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 16Related Party Transactions for interest expense associated with loans from NML.
The estimated fair value (Level 2 measurement) of mortgage notes payable at September 30, 2014 and December 31, 2013 was $4,452,658 and $4,500,177, 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.