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 10Co-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 14Dispositions).
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 16Related 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.