XML 26 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mortgage Notes Payable
9 Months Ended
Sep. 30, 2017
Debt Disclosure [Abstract]  
Mortgage Notes Payable
Mortgage Notes Payable:
Mortgage notes payable at September 30, 2017 and December 31, 2016 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
September 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)
 
$

 
$
199,885

 
$

 
$
199,833

 
3.77
%
 
$
625

 
2019

Danbury Fair Mall
 
105,448

 
105,448

 
107,929

 
107,928

 
5.53
%
 
1,538

 
2020

Fashion Outlets of Chicago(6)
 

 
199,218

 

 
198,966

 
2.90
%
 
457

 
2020

Fashion Outlets of Niagara Falls USA
 

 
113,534

 

 
115,762

 
4.89
%
 
727

 
2020

Freehold Raceway Mall(5)(7)
 

 
217,379

 

 
220,643

 
4.20
%
 
1,132

 
2018

Fresno Fashion Fair
 

 
323,208

 

 
323,062

 
3.67
%
 
971

 
2026

Green Acres Commons(8)
 

 
107,446

 

 

 
3.96
%
 
312

 
2021

Green Acres Mall
 

 
293,004

 

 
297,798

 
3.61
%
 
1,447

 
2021

Kings Plaza Shopping Center
 

 
449,709

 

 
456,958

 
3.67
%
 
2,229

 
2019

Northgate Mall(9)
 

 

 

 
63,434

 

 

 

Oaks, The
 

 
197,875

 

 
201,235

 
4.14
%
 
1,064

 
2022

Pacific View
 

 
125,136

 

 
127,311

 
4.08
%
 
668

 
2022

Queens Center
 

 
600,000

 

 
600,000

 
3.49
%
 
1,744

 
2025

Santa Monica Place(10)
 

 
215,508

 

 
219,564

 
2.99
%
 
1,004

 
2018

SanTan Village Regional Center
 

 
125,470

 

 
127,724

 
3.14
%
 
589

 
2019

Stonewood Center(11)
 

 
94,994

 

 
99,520

 
1.80
%
 
640

 
2017

Towne Mall
 

 
21,266

 

 
21,570

 
4.48
%
 
117

 
2022

Tucson La Encantada
 
67,362

 

 
68,513

 

 
4.23
%
 
368

 
2022

Victor Valley, Mall of
 

 
114,602

 

 
114,559

 
4.00
%
 
380

 
2024

Vintage Faire Mall
 

 
265,195

 

 
269,228

 
3.55
%
 
1,256

 
2026

Westside Pavilion
 

 
141,987

 

 
143,881

 
4.49
%
 
783

 
2022

 
 
$
172,810

 
$
3,910,864

 
$
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
September 30,
2017
 
December 31,
2016
Fashion Outlets of Niagara Falls USA
$
2,862

 
$
3,558

Stonewood Center
246

 
2,349

 
$
3,108

 
$
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 $12,810 and $12,716 at September 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 September 30, 2017 and December 31, 2016, the total interest rate was 2.90% and 2.43%, respectively.
(7)
On October 19, 2017, the joint venture replaced the existing loan on the property with a new $400,000 loan that bears interest at 3.90% and matures on November 1, 2029 (See Note 19Subsequent Events).
(8)
On September 29, 2017, the Company placed a new $110,000 loan on the property that bears interest at LIBOR plus 2.15% and matures on March 29, 2021. The loan can be expanded, depending on certain conditions, up to $130,000. At September 30, 2017, the total interest rate was 3.96%.
(9)
On January 18, 2017, the loan was paid off in connection with the sale of the underlying property (See Note 14Dispositions).
(10)
On October 13, 2017, the Company entered into a loan commitment with a lender to replace the existing loan on the property with a new $300,000 five-year floating rate loan. The new loan is expected to close in the fourth quarter of 2017.  The Company expects to use the excess proceeds to pay down its line of credit (See Note 19Subsequent Events).
(11)
On November 1, 2017, the Company paid off the loan on the property (See Note 19Subsequent Events).
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 $3,428 and $2,707 for the three months ended September 30, 2017 and 2016, respectively, and $9,405 and $7,572 for the nine months ended September 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 September 30, 2017 and December 31, 2016 was $4,112,364 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.