XML 25 R15.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Mortgage Notes Payable | 6 Months Ended
--- | ---
Jun. 30, 2017
Debt Disclosure [Abstract] |
Mortgage Notes Payable | Mortgage Notes Payable: Mortgage notes payable at June 30, 2017 and December 31, 2016 consist of the following:
|  | Carrying Amount of Mortgage Notes(1) |  |  |  |  |  |
|  | June 30, 2017 |  | December 31, 2016 |  |  |  |  |  |
Property Pledged as Collateral |  | Related Party |  | Other |  | Related Party |  | Other |  | Effective Interest Rate(2) |  | Monthly Debt Service(3) |  | Maturity Date(4)
Chandler Fashion Center(5) |  | $ | — |  |  | $ | 199,868 |  |  | $ | — |  |  | $ | 199,833 |  |  | 3.77 | % |  | $ | 625 |  |  | 2019 |
Danbury Fair Mall |  | 106,287 |  |  | 106,286 |  |  | 107,929 |  |  | 107,928 |  |  | 5.53 | % |  | 1,538 |  |  | 2020 |
Fashion Outlets of Chicago(6) |  | — |  |  | 199,137 |  |  | — |  |  | 198,966 |  |  | 2.44 | % |  | 380 |  |  | 2020 |
Fashion Outlets of Niagara Falls USA |  | — |  |  | 114,272 |  |  | — |  |  | 115,762 |  |  | 4.89 | % |  | 727 |  |  | 2020 |
Freehold Raceway Mall(5) |  | — |  |  | 218,479 |  |  | — |  |  | 220,643 |  |  | 4.20 | % |  | 1,132 |  |  | 2018 |
Fresno Fashion Fair |  | — |  |  | 323,159 |  |  | — |  |  | 323,062 |  |  | 3.67 | % |  | 971 |  |  | 2026 |
Green Acres Mall |  | — |  |  | 294,598 |  |  | — |  |  | 297,798 |  |  | 3.61 | % |  | 1,447 |  |  | 2021 |
Kings Plaza Shopping Center |  | — |  |  | 452,121 |  |  | — |  |  | 456,958 |  |  | 3.67 | % |  | 2,229 |  |  | 2019 |
Northgate Mall(7) |  | — |  |  | — |  |  | — |  |  | 63,434 |  |  | — |  |  | — |  |  | — |
Oaks, The |  | — |  |  | 199,007 |  |  | — |  |  | 201,235 |  |  | 4.14 | % |  | 1,064 |  |  | 2022 |
Pacific View |  | — |  |  | 125,868 |  |  | — |  |  | 127,311 |  |  | 4.08 | % |  | 668 |  |  | 2022 |
Queens Center |  | — |  |  | 600,000 |  |  | — |  |  | 600,000 |  |  | 3.49 | % |  | 1,744 |  |  | 2025 |
Santa Monica Place |  | — |  |  | 216,858 |  |  | — |  |  | 219,564 |  |  | 2.99 | % |  | 1,004 |  |  | 2018 |
SanTan Village Regional Center |  | — |  |  | 126,220 |  |  | — |  |  | 127,724 |  |  | 3.14 | % |  | 589 |  |  | 2019 |
Stonewood Center |  | — |  |  | 96,528 |  |  | — |  |  | 99,520 |  |  | 1.80 | % |  | 640 |  |  | 2017 |
Towne Mall |  | — |  |  | 21,367 |  |  | — |  |  | 21,570 |  |  | 4.48 | % |  | 117 |  |  | 2022 |
Tucson La Encantada |  | 67,750 |  |  | — |  |  | 68,513 |  |  | — |  |  | 4.23 | % |  | 368 |  |  | 2022 |
Victor Valley, Mall of |  | — |  |  | 114,588 |  |  | — |  |  | 114,559 |  |  | 4.00 | % |  | 380 |  |  | 2024 |
Vintage Faire Mall |  | — |  |  | 266,534 |  |  | — |  |  | 269,228 |  |  | 3.55 | % |  | 1,256 |  |  | 2026 |
Westside Pavilion |  | — |  |  | 142,458 |  |  | — |  |  | 143,881 |  |  | 4.49 | % |  | 783 |  |  | 2022 |
|  | $ | 174,037 |  |  | $ | 3,817,348 |  |  | $ | 176,442 |  |  | $ | 3,908,976 |  |  |  |  |  |  |  |  |  |
(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, 2017 |  | December 31, 2016
Fashion Outlets of Niagara Falls USA | $ | 3,094 |  |  | $ | 3,558 |
Stonewood Center | 955 |  |  | 2,349 |
| $ | 4,049 |  |  | $ | 5,907 |
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 $11,059 and $12,716 at June 30, 2017 and December 31, 2016, 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) | A 49.9% interest in the loan has been assumed by a third party in connection with a co-venture arrangement (See Note 10—Co-Venture Arrangement).
(6) | The loan bears interest at LIBOR plus 1.50% and matures on March 31, 2020. At June 30, 2017 and December 31, 2016, the total interest rate was 2.44% and 2.43%, respectively.
(7) | On January 18, 2017, the loan was paid off in connection with the sale of the underlying property (See Note 14—Dispositions).
Most of the mortgage loan agreements contain a prepayment penalty provision for the early extinguishment of the debt. 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 that 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 was $3,343 and $2,562 for the three months ended June 30, 2017 and 2016, respectively, and $5,977 and $4,865 for the six months ended June 30, 2017 and 2016, respectively. Related party mortgage notes payable are amounts due to an affiliate of NML. See Note 16—Related Party Transactions for interest expense associated with loans from NML. The estimated fair value (Level 2 measurement) of mortgage notes payable at June 30, 2017 and December 31, 2016 was $4,019,860 and $4,126,819, 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.

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for mortgage notes payable. + References No definition available. + Details
Name: | us-gaap_MortgageNotesPayableDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration