XML 43 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgage Notes Payable (Tables)
6 Months Ended
Jun. 30, 2016
Debt Disclosure [Abstract]  
Mortgage notes payable
Mortgage notes payable at June 30, 2016 and December 31, 2015 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
June 30, 2016
 
December 31, 2015
 
 
 
 
 
 
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Arrowhead Towne Center(5)
 
$

 
$

 
$

 
$
221,194

 

 
$

 

Chandler Fashion Center(6)
 

 
199,803

 

 
199,766

 
3.77
%
 
625

 
2019

Danbury Fair Mall
 
109,525

 
109,525

 
111,078

 
111,079

 
5.53
%
 
1,538

 
2020

Deptford Mall(7)
 

 

 

 
193,337

 

 

 

Deptford Mall(8)
 

 

 

 
13,999

 

 

 

Fashion Outlets of Chicago
 

 
198,781

 

 
198,653

 
2.10
%
 
323

 
2020

Fashion Outlets of Niagara Falls USA
 

 
117,203

 

 
117,708

 
4.89
%
 
727

 
2020

Flagstaff Mall(9)
 

 
37,000

 

 
37,000

 
8.97
%
 
153

 
2015

FlatIron Crossing(7)
 

 

 

 
254,075

 

 

 

Freehold Raceway Mall(6)
 

 
222,762

 

 
224,836

 
4.20
%
 
1,132

 
2018

Green Acres Mall
 

 
300,909

 

 
303,960

 
3.61
%
 
1,447

 
2021

Kings Plaza Shopping Center
 

 
461,659

 

 
466,266

 
3.67
%
 
2,229

 
2019

Northgate Mall(10)
 

 
63,662

 

 
63,783

 
3.35
%
 
143

 
2017

Oaks, The
 

 
203,418

 

 
205,555

 
4.14
%
 
1,064

 
2022

Pacific View
 

 
128,723

 

 
130,108

 
4.08
%
 
668

 
2022

Queens Center
 

 
600,000

 

 
600,000

 
3.49
%
 
1,744

 
2025

Santa Monica Place
 

 
222,209

 

 
224,815

 
2.99
%
 
1,004

 
2018

SanTan Village Regional Center
 

 
129,192

 

 
130,638

 
3.14
%
 
589

 
2019

Stonewood Center
 

 
102,543

 

 
105,494

 
1.80
%
 
640

 
2017

Superstition Springs Center(11)
 

 
67,599

 

 
67,749

 
2.27
%
 
154

 
2016

Towne Mall
 

 
21,765

 

 
21,956

 
4.48
%
 
117

 
2022

Tucson La Encantada
 
69,260

 

 
69,991

 

 
4.23
%
 
368

 
2022

Victor Valley, Mall of
 

 
114,529

 

 
114,500

 
4.00
%
 
380

 
2024

Vintage Faire Mall
 

 
271,847

 

 
274,417

 
3.55
%
 
1,255

 
2026

Westside Pavilion
 

 
145,275

 

 
146,630

 
4.49
%
 
783

 
2022

 
 
$
178,785

 
$
3,718,404

 
$
181,069

 
$
4,427,518

 
 

 
 

 
 


(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
June 30,
2016
 
December 31,
2015
Arrowhead Towne Center
$

 
$
8,494

Deptford Mall

 
(3
)
Fashion Outlets of Niagara Falls USA
4,022

 
4,486

Stonewood Center
3,766

 
5,168

Superstition Springs Center
105

 
263

 
$
7,893

 
$
18,408


The mortgage notes payable balances also include unamortized deferred finance costs that are amortized into interest expense over the remaining term of the related debt in a manner that approximates the effective interest method. Unamortized deferred finance costs were $12,368 and $16,025 at June 30, 2016 and December 31, 2015, respectively.
(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 January 6, 2016, the Company replaced the existing loan on the property with a new $400,000 loan that bears interest at an effective rate of 4.05% and matures on February 1, 2028, which resulted in a loss of $3,575 on the early extinguishment of debt. Concurrently, a 40% interest in the loan was assumed by a third party in connection with the sale of a 40% ownership interest in the underlying property (See Note 4Investments in Unconsolidated Joint Ventures).
(6)
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).
(7)
On January 14, 2016, a 49% interest in the loan was assumed by a third party in connection with the sale of a 49% ownership interest in the MAC Heitman Portfolio (See Note 4Investments in Unconsolidated Joint Ventures).
(8)
On March 1, 2016, the Company paid off in full the loan on the property.
(9)
On July 15, 2016, the Company conveyed Flagstaff Mall to the mortgage lender by a deed-in-lieu of foreclosure. The mortgage loan was non-recourse. As a result of the transfer, the Company was discharged from the mortgage note payable.
(10)
The loan bears interest at LIBOR plus 2.25% and matures on March 1, 2017. At June 30, 2016 and December 31, 2015, the total interest rate was 3.35% and 3.30%, respectively.
(11)
The loan bears interest at LIBOR plus 2.30% and matures on October 28, 2016. At June 30, 2016 and December 31, 2015, the total interest rate was 2.27% and 2.17%, respectively.
Debt premiums (discounts) on mortgage notes payable
Debt premiums (discounts) consist of the following:
Property Pledged as Collateral
June 30,
2016
 
December 31,
2015
Arrowhead Towne Center
$

 
$
8,494

Deptford Mall

 
(3
)
Fashion Outlets of Niagara Falls USA
4,022

 
4,486

Stonewood Center
3,766

 
5,168

Superstition Springs Center
105

 
263

 
$
7,893

 
$
18,408