EX-99.3 4 dex993.htm COMMITMENT ANALYSIS Commitment analysis

Exhibit 99.3

Capital Availability

Assumes no property sales, no additional cash flow, no additional consolidated refinancings

as of April 24, 2009 (post-equity offering)

 

($ thousands)                   
     2009     2010     2011  

Capital Sources:

      

Line commitments combined

   $ 713,833     $ —       $ —    

Outstanding line balance – 4/24/09

   $ —       $ —       $ —    

Line maturity – 2/11/11

     —         —         (113,833 )
                        

Cash + Line Availability

   $ 713,833     $ 876,492     $ 516,760  

Cash from equity offering after line payoff

   $ 130,000     $ —       $ —    

Dividend reduction

     42,000       55,000       55,000  

Committed financing

     106,000       —         —    
                        

Funding Availability before Capital Requirements

   $ 991,833     $ 931,492     $ 571,760  
                        

Capital Requirements:

      
                        

Financing requirements – maturing consolidated debt

   $ (5,130 )   $ (177,043 )   $ (478,943 )

Assumed equity requirement to refinance maturing JV mortgage debt

     (5,587 )     (47,212 )     (41,958 )

Net costs to complete in-process developments

     (104,624 )     (43,519 )     2,670  

$294 MM derivative settlement at 4/24/09 valuation

     —         (33,125 )     —    
                        

Total Capital Requirements

   $ (115,341 )   $ (300,899 )   $ (518,231 )
                        

Total Capital Availability

   $ 876,492     $ 630,593     $ 53,529  
                        

Capital from a combination of the recent equity offering, dividend reduction and committed mortgage

financing can fund all commitments through 2011