XML 28 R15.htm IDEA: XBRL DOCUMENT v3.6.0.2
Mortgage Notes Payable
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Mortgage Notes Payable
Mortgage Notes Payable:
Mortgage notes payable at December 31, 2016 and 2015 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
2016
 
2015
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Arrowhead Towne Center(5)
 
$

 
$

 
$

 
$
221,194

 

 
$

 

Chandler Fashion Center(6)
 

 
199,833

 

 
199,766

 
3.77
%
 
625

 
2019

Danbury Fair Mall
 
107,929

 
107,928

 
111,078

 
111,079

 
5.53
%
 
1,538

 
2020

Deptford Mall(7)
 

 

 

 
193,337

 

 

 

Deptford Mall(8)
 

 

 

 
13,999

 

 

 

Fashion Outlets of Chicago(9)
 

 
198,966

 

 
198,653

 
2.43
%
 
378

 
2020

Fashion Outlets of Niagara Falls USA
 

 
115,762

 

 
117,708

 
4.89
%
 
727

 
2020

Flagstaff Mall(10)
 

 

 

 
37,000

 

 

 

FlatIron Crossing(7)
 

 

 

 
254,075

 

 

 

Freehold Raceway Mall(6)
 

 
220,643

 

 
224,836

 
4.20
%
 
1,132

 
2018

Fresno Fashion Fair(11)
 

 
323,062

 

 

 
3.67
%
 
971

 
2026

Green Acres Mall
 

 
297,798

 

 
303,960

 
3.61
%
 
1,447

 
2021

Kings Plaza Shopping Center
 

 
456,958

 

 
466,266

 
3.67
%
 
2,229

 
2019

Northgate Mall(12)
 

 
63,434

 

 
63,783

 
3.50
%
 
206

 
2017

Oaks, The
 

 
201,235

 

 
205,555

 
4.14
%
 
1,064

 
2022

Pacific View
 

 
127,311

 

 
130,108

 
4.08
%
 
668

 
2022

Queens Center
 

 
600,000

 

 
600,000

 
3.49
%
 
1,744

 
2025

Santa Monica Place
 

 
219,564

 

 
224,815

 
2.99
%
 
1,004

 
2018

SanTan Village Regional Center
 

 
127,724

 

 
130,638

 
3.14
%
 
589

 
2019

Stonewood Center
 

 
99,520

 

 
105,494

 
1.80
%
 
640

 
2017

Superstition Springs Center(13)
 

 

 

 
67,749

 

 

 

Towne Mall
 

 
21,570

 

 
21,956

 
4.48
%
 
117

 
2022

Tucson La Encantada
 
68,513

 

 
69,991

 

 
4.23
%
 
368

 
2022

Victor Valley, Mall of
 

 
114,559

 

 
114,500

 
4.00
%
 
380

 
2024

Vintage Faire Mall
 

 
269,228

 

 
274,417

 
3.55
%
 
1,256

 
2026

Westside Pavilion
 

 
143,881

 

 
146,630

 
4.49
%
 
783

 
2022

 
 
$
176,442

 
$
3,908,976

 
$
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.        
The debt premiums (discounts) as of December 31, 2016 and 2015 consist of the following:
Property Pledged as Collateral
 
2016
 
2015
Arrowhead Towne Center
 
$

 
$
8,494

Deptford Mall
 

 
(3
)
Fashion Outlets of Niagara Falls USA
 
3,558

 
4,486

Stonewood Center
 
2,349

 
5,168

Superstition Springs Center
 

 
263

 
 
$
5,907

 
$
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 $12,716 and $16,025 at December 31, 2016 and 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 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)
The loan bears interest at LIBOR plus 1.50% and matures on March 31, 2020. At December 31, 2016 and 2015, the total interest rate was 2.43% and 1.84%, respectively.
(10)
On July 15, 2016, the Company conveyed the property to the mortgage lender by a deed-in-lieu of foreclosure, which resulted in a gain of $5,284 on the extinguishment of debt (See Note 14Dispositions).
(11)
On October 6, 2016, the Company placed a new $325,000 loan on the property that bears interest at an effective rate of 3.67% and matures on November 1, 2026.
(12)
The loan bore interest at LIBOR plus 2.25% and was to mature on March 1, 2017. At December 31, 2016 and 2015, the total interest rate was 3.50% and 3.30%, respectively. On January 18, 2017, the Company paid off the loan in full in connection with the sale of the underlying property (See Note 22Subsequent Events).
(13)
On October 14, 2016, the Company paid off in full the loan on the property.
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt.
As of December 31, 2016, all of the Company's mortgage notes payable are secured by the properties on which they are placed and are non-recourse to the Company.
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, 2016, 2015 and 2014 was $10,316, $13,052 and $12,559, respectively.
Related party mortgage notes payable are amounts due to affiliates of NML. See Note 17Related Party Transactions for interest expense associated with loans from NML.
The estimated fair value (Level 2 measurement) of mortgage notes payable at December 31, 2016 and 2015 was $4,126,819 and $4,628,781, respectively, based on current interest rates for comparable loans. 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:
Year Ending December 31,
 
2017
$
218,562

2018
480,176

2019
796,592

2020
528,456

2021
291,733

Thereafter
1,776,708

 
4,092,227

Debt premium, net
5,907

Deferred finance cost, net
(12,716
)
 
$
4,085,418


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