EX-99 9 form10q1q11ex99.htm MORTGAGE AND OTHER NOTES PAYABLE form10q1q11ex99.htm
                                           Exhibit
  99
 
MORTGAGE AND OTHER NOTES PAYABLE (a)
 
INCLUDING WEIGHTED AVERAGE INTEREST RATES AT MARCH 31, 2011
 
(in millions of dollars, amounts may not add due to rounding)
                                             
         
Beneficial
 
Effective
 
LIBOR
                         
     
100%
 
Interest
 
Rate
 
Rate
 
Principal Amortization and Debt Maturities
     
3/31/11
 
3/31/11
 
3/31/11
(b)
Spread
 
2011
 
2012
2013
2014
2015
2016
2017
2018
2019
2020
Total
Consolidated Fixed Rate Debt:
                                       
Beverly Center
 
321.2
 
321.2
 
5.28%
     
4.5
 
6.3
6.6
303.8
           
321.2
Cherry Creek Shopping Center
50.00%
280.0
 
140.0
 
5.24%
                 
140.0
       
140.0
Great Lakes Crossing Outlets
131.5
 
131.5
 
5.25%
     
2.3
 
3.2
126.0
             
131.5
Northlake Mall
 
215.5
 
215.5
 
5.41%
                 
215.5
       
215.5
Regency Square
 
72.4
(c)
72.4
 
6.75%
(c)
   
72.4
(c)
               
72.4
Stony Point Fashion Park
 
105.0
 
105.0
 
6.24%
     
1.4
 
2.0
2.1
99.5
           
105.0
The Mall at Partridge Creek
 
81.9
 
81.9
 
6.15%
     
0.7
 
1.0
1.1
1.1
1.2
1.3
1.4
1.4
1.5
71.2
81.9
The Mall at Short Hills
 
540.0
 
540.0
 
5.47%
               
540.0
         
540.0
The Mall at Wellington Green
90.00%
200.0
 
180.0
 
5.44%
               
180.0
         
180.0
The Pier Shops at Caesars
77.50%
135.0
(d)
104.6
 
10.01%
(d)
   
104.6
(d)
               
104.6
Total Consolidated Fixed
 
2,082.5
 
1,892.1
         
185.9
 
12.4
135.8
404.5
721.2
356.8
1.4
1.4
1.5
71.2
1,892.1
Weighted Rate
 
5.79%
 
5.77%
(e)
     
8.53%
 
5.49%
5.27%
5.52%
5.46%
5.35%
6.15%
6.15%
6.15%
6.15%
 
                                             
Consolidated Floating Rate Debt:
                                         
International Plaza
50.10%
272.4
 
136.5
 
1.41%
(i)
1.15%
     
136.5
(f)
             
136.5
MacArthur Center
95.00%
131.0
 
124.5
 
4.99%
(g)
       
0.4
1.3
1.4
1.5
1.6
1.7
1.8
2.0
112.8
124.5
TRG Revolving Credit
 
10.8
 
10.8
 
1.24%
(h)
1.00%
     
10.8
               
10.8
TRG $550M Revolving Credit Facility:
                                       
  Dolphin Mall (j)
 
60.0
 
60.0
 
0.96%
(i)
0.70%
     
60.0
               
60.0
  Fairlane Town Center (j)
 
80.0
 
80.0
 
0.96%
(i)
0.70%
     
80.0
               
80.0
  Twelve Oaks Mall (j)
 
0.0
 
0.0
     
0.70%
   
 
0.0
               
0.0
Total Consolidated Floating
 
554.2
 
411.7
         
0.0
 
287.7
1.3
1.4
1.5
1.6
1.7
1.8
2.0
112.8
411.7
Weighted Rate
 
2.14%
 
2.33%
         
0.00%
 
1.19%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
 
                                             
Total Consolidated
 
2,636.7
 
2,303.8
         
185.9
 
300.1
137.1
405.9
722.7
358.4
3.1
3.3
3.5
184.0
2,303.8
Weighted Rate
 
5.02%
 
5.15%
(e)
     
8.53%
 
1.37%
5.27%
5.52%
5.46%
5.34%
5.50%
5.50%
5.50%
5.44%
 
Joint Ventures Fixed Rate Debt:
                                       
Arizona Mills
50.00%
173.6
 
86.8
 
5.76%
     
0.8
 
1.1
1.2
1.3
1.4
1.4
1.5
1.6
1.7
74.7
86.8
The Mall at Millenia
50.00%
201.7
 
100.9
 
5.46%
     
1.2
 
1.6
98.1
             
100.9
Sunvalley
50.00%
118.3
 
59.1
 
5.67%
     
1.0
 
58.2
               
59.1
Waterside Shops
25.00%
165.0
 
41.3
 
5.54%
                 
41.3
       
41.3
Westfarms
78.94%
184.0
 
145.3
 
6.10%
     
2.3
 
142.9
               
145.3
Total Joint Venture Fixed
 
842.6
 
433.3
         
5.2
 
203.9
99.3
1.3
1.4
42.7
1.5
1.6
1.7
74.7
433.3
Weighted Rate
 
5.71%
 
5.77%
         
5.83%
 
5.97%
5.46%
5.76%
5.76%
5.55%
5.76%
5.76%
5.76%
5.76%
 
                                             
Joint Ventures Floating Rate Debt:
                                         
Fair Oaks
50.00%
250.0
 
125.0
 
4.22%
(k)
   
125.0
(l)
               
125.0
Taubman Land Associates
50.00%
30.0
 
15.0
 
5.95%
(m)
       
15.0
               
15.0
Total Joint Venture Floating
 
280.0
 
140.0
         
125.0
 
15.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
140.0
Weighted Rate
 
4.40%
 
4.40%
         
4.22%
 
5.95%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
 
                                             
Total Joint Venture
 
1,122.6
 
573.3
         
130.2
 
218.9
99.3
1.3
1.4
42.7
1.5
1.6
1.7
74.7
573.3
Weighted Rate
 
5.38%
 
5.44%
         
4.28%
 
5.97%
5.46%
5.76%
5.76%
5.55%
5.76%
5.76%
5.76%
5.76%
 
TRG Beneficial Interest Totals
                                         
Fixed Rate Debt
 
2,925.1
 
2,325.4
         
191.1
 
216.3
235.1
405.8
722.6
399.4
2.9
3.1
3.3
146.0
2,325.4
     
5.77%
 
5.77%
(e)
     
8.45%
 
5.94%
5.35%
5.52%
5.46%
5.37%
5.94%
5.94%
5.94%
5.95%
 
Floating Rate Debt
 
834.2
 
551.7
         
125.0
 
302.7
1.3
1.4
1.5
1.6
1.7
1.8
2.0
112.8
551.7
     
2.90%
 
2.86%
         
4.22%
 
1.43%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
4.99%
 
Total
 
3,759.3
 
2,877.1
         
316.1
 
518.9
236.4
407.1
724.0
401.0
4.6
4.9
5.2
258.7
2,877.1
     
5.13%
 
5.21%
(e)
     
6.78%
 
3.31%
5.35%
5.52%
5.46%
5.37%
5.59%
5.59%
5.58%
5.53%
 
                                             
         
Average Maturity Fixed Debt
 
4
                     
         
Average Maturity Total Debt
 
4
                     
                                             
(a)
All debt is secured and non-recourse to TRG unless otherwise indicated.
                             
(b)
Includes the impact of interest rate swaps, if any, but does not include effect of amortization of debt issuance costs, losses on settlement of derivatives used to hedge the refinancing of certain fixed rate debt or interest rate cap premiums.
(c)
The Company has discontinued financial support of Regency Square. As a result, the Company is in discussions with the lender about the center's future ownership. The loan was not in default as of March 31, 2011.
(d)
The Pier Shops' loan is in default. Interest accrues at the default rate of 10.01% rather than the original stated rate of 6.01% and is accumulating in interest payable. At 100%, accrued interest and late fees total $20.0 million as of March 31, 2011.  Including the impact of compounding default interest and late fees, the effective rate on the $135 million loan balance is 11.63% for the quarter ended March 31, 2011. 
(e)
The weighted rate is calculated using TRG's 77.5% beneficial interest in The Pier Shops' debt.
                     
(f)
A one year extension option is available.
                                     
(g)
Debt is swapped to an effective rate of 4.99% until maturity.
                                 
(h)
Rate floats daily at LIBOR plus spread. Letters of credit totaling $28.1 million are also outstanding on facility.
                 
(i)
The debt is floating month to month at LIBOR plus spread.
                                 
(j)
TRG revolving credit facility of $550 million. Dolphin, Fairlane and Twelve Oaks are the direct borrowers under this facility. Debt is guaranteed by TRG.
   
(k)
Debt was swapped to an effective rate of 4.22% until maturity April 1, 2011.  At maturity the loan was extended one year. The rate floats at LIBOR + 1.40% during the extension period.
(l)
As of March 31, 2011 there were two one year extension options available. On April 1, 2011 the Fair Oaks loan was extended for one year.
     
(m)
Debt is swapped to an effective rate of 5.95% until maturity.