XML 53 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Mortgage Notes Payable (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Mortgage Notes Payable
Mortgage notes payable at December 31, 2018 and 2017 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
 
 
2018
 
2017
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Property Pledged as Collateral
 
Related Party
 
Other
 
Related Party
 
Other
 
Chandler Fashion Center(5)
 
$

 
$
199,972

 
$

 
$
199,904

 
3.77
%
 
$
625

 
2019
Danbury Fair Mall(6)
 

 
202,158

 
104,599

 
104,598

 
5.53
%
 
1,538

 
2020
Fashion Outlets of Chicago(7)
 

 
199,622

 

 
199,298

 
4.01
%
 
642

 
2020
Fashion Outlets of Niagara Falls USA
 

 
109,651

 

 
112,770

 
4.89
%
 
727

 
2020
Freehold Raceway Mall(5)
 

 
398,212

 

 
398,050

 
3.94
%
 
1,300

 
2029
Fresno Fashion Fair
 

 
323,460

 

 
323,261

 
3.67
%
 
971

 
2026
Green Acres Commons(8)
 

 
128,006

 

 
107,219

 
5.06
%
 
488

 
2021
Green Acres Mall
 

 
284,686

 

 
291,366

 
3.61
%
 
1,447

 
2021
Kings Plaza Shopping Center
 

 
437,120

 

 
447,231

 
3.67
%
 
2,229

 
2019
Oaks, The
 

 
192,037

 

 
196,732

 
4.14
%
 
1,064

 
2022
Pacific View
 

 
121,362

 

 
124,397

 
4.08
%
 
668

 
2022
Queens Center
 

 
600,000

 

 
600,000

 
3.49
%
 
1,744

 
2025
Santa Monica Place(9)
 

 
297,069

 

 
296,366

 
4.01
%
 
939

 
2022
SanTan Village Regional Center(10)
 

 
121,585

 

 
124,703

 
3.14
%
 
589

 
2019
Towne Mall
 

 
20,733

 

 
21,161

 
4.48
%
 
117

 
2022
Tucson La Encantada(6)
 

 
65,361

 
66,970

 

 
4.23
%
 
368

 
2022
Victor Valley, Mall of
 

 
114,675

 

 
114,617

 
4.00
%
 
380

 
2024
Vintage Faire Mall
 

 
258,207

 

 
263,818

 
3.55
%
 
1,256

 
2026
Westside Pavilion(11)
 

 

 

 
141,020

 
 
 
 
 
 
 
 
$

 
$
4,073,916

 
$
171,569

 
$
4,066,511

 
 

 
 

 
 

(1)
The mortgage notes payable balances includes an unamortized debt premium. Debt premiums represent the excess of the fair value of debt over 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 loan on Fashion Outlets of Niagara Falls USA had a premium of $1,701 and $2,630 at December 31, 2018 and 2017, respectively.
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 $13,053 and $17,838 at December 31, 2018 and 2017, respectively.
(2)
The interest rate disclosed represents the effective interest rate, including the impact of debt premium 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 the Company's joint venture in Chandler Freehold (See Note 11Financing Arrangement).
(6)
Related party mortgage notes payable were amounts due to NML (See Note 18Related Party Transactions).
(7)
The loan bears interest at LIBOR plus 1.50%. At December 31, 2018 and 2017, the total interest rate was 4.01% and 3.02%, respectively. On January 10, 2019, the Company replaced the existing loan on the property with a new $300,000 loan that bears interest at 4.58% and matures on February 1, 2031.
(8)
On March 1, 2018, the Company borrowed the remaining $20,000 available under the loan agreement on the property. The loan bears interest at LIBOR plus 2.15%. At December 31, 2018 and 2017, the total interest rate was 5.06% and 4.07%, respectively.
(9)
The loan bears interest at LIBOR plus 1.35%. The loan is covered by an interest rate cap agreement that effectively prevents LIBOR from exceeding 4.0% during the period ending December 9, 2019 (See Note 5Derivative Instruments and Hedging Activities). At December 31, 2018 and 2017, the total interest rate was 4.01% and 3.13%, respectively.
(10)
On February 13, 2019, the Company’s joint venture in SanTan Village Regional Center entered into a commitment for a ten-year $220,000 loan to replace the existing loan on the property. The new loan will bear interest at a fixed rate of 4.30% and is expected to close during the second quarter of 2019.
(11)
On August 31, 2018, a 75% interest in the loan was assumed by a third party in connection with the sale of a 75% ownership interest in the underlying property (See Note 4Investments in Unconsolidated Joint Ventures).
Future Maturities of Mortgage Notes Payable
The future maturities of mortgage notes payable are as follows:
Year Ending December 31,
 
2019
$
793,399

2020
525,133

2021
418,239

2022
674,341

2023
6,895

Thereafter
1,667,261

 
4,085,268

Debt premium
1,701

Deferred finance cost, net
(13,053
)
 
$
4,073,916