XML 31 R18.htm IDEA: XBRL DOCUMENT v3.19.1
Mortgage Notes Payable
3 Months Ended
Mar. 31, 2019
Debt Disclosure [Abstract]  
Mortgage Notes Payable
Mortgage Notes Payable:
Mortgage notes payable at March 31, 2019 and December 31, 2018 consist of the following:
 
 
Carrying Amount of Mortgage Notes(1)
 
 
 
 
 
 
Property Pledged as Collateral
 
March 31, 2019
 
December 31, 2018
 
Effective Interest
Rate(2)
 
Monthly
Debt
Service(3)
 
Maturity
Date(4)
Chandler Fashion Center(5)
 
$
199,989

 
$
199,972

 
3.77
%
 
$
625

 
2019
Danbury Fair Mall
 
200,336

 
202,158

 
5.53
%
 
1,538

 
2020
Fashion Outlets of Chicago(6)
 
299,055

 
199,622

 
4.61
%
 
1,145

 
2031
Fashion Outlets of Niagara Falls USA
 
108,829

 
109,651

 
4.89
%
 
727

 
2020
Freehold Raceway Mall(5)
 
398,254

 
398,212

 
3.94
%
 
1,300

 
2029
Fresno Fashion Fair
 
323,509

 
323,460

 
3.67
%
 
971

 
2026
Green Acres Commons(7)
 
128,236

 
128,006

 
5.20
%
 
503

 
2021
Green Acres Mall
 
282,941

 
284,686

 
3.61
%
 
1,447

 
2021
Kings Plaza Shopping Center
 
434,479

 
437,120

 
3.67
%
 
2,229

 
2019
Oaks, The
 
190,832

 
192,037

 
4.14
%
 
1,064

 
2022
Pacific View
 
120,583

 
121,362

 
4.08
%
 
668

 
2022
Queens Center
 
600,000

 
600,000

 
3.49
%
 
1,744

 
2025
Santa Monica Place(8)
 
297,256

 
297,069

 
4.08
%
 
958

 
2022
SanTan Village Regional Center(9)
 
120,776

 
121,585

 
3.14
%
 
589

 
2019
Towne Mall
 
20,619

 
20,733

 
4.48
%
 
117

 
2022
Tucson La Encantada
 
64,947

 
65,361

 
4.23
%
 
368

 
2022
Victor Valley, Mall of
 
114,690

 
114,675

 
4.00
%
 
380

 
2024
Vintage Faire Mall
 
256,741

 
258,207

 
3.55
%
 
1,256

 
2026
 
 
$
4,162,072

 
$
4,073,916

 
 

 
 

 
 

(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 $1,469 and $1,701 at March 31, 2019 and December 31, 2018, respectively.
The mortgage notes payable 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 $12,524 and $13,053 at March 31, 2019 and December 31, 2018, 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 12Financing Arrangement).
(6)
On January 10, 2019, the Company replaced the existing loan on the property with a new $300,000 loan that bears interest at an effective rate of 4.61% and matures on February 1, 2031.
(7)
The loan bears interest at LIBOR plus 2.15%. At March 31, 2019 and December 31, 2018, the total interest rate was 5.20% and 5.06%, respectively.
(8)
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 March 31, 2019 and December 31, 2018, the total interest rate was 4.08% and 4.01%, respectively.
(9)
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.
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 with the exception of $65,000 of the loan on Green Acres Commons, 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 $2,710 and $4,331 for the three months ended March 31, 2019 and 2018, respectively.
The estimated fair value (Level 2 measurement) of mortgage notes payable at March 31, 2019 and December 31, 2018 was $4,209,689 and $4,082,448, 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.