+ All Categories
Home > Documents > Periodic Report Regarding Value, Operations, and ...

Periodic Report Regarding Value, Operations, and ...

Date post: 09-Jan-2022
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
42
Official Form 426 Periodic Report About Controlled Non-Debtor Entities’ Value, Operations, and Profitability page 1 Official Form 426 Periodic Report Regarding Value, Operations, and Profitability of Entities in Which the Debtor’s Estate Holds a Substantial or Controlling Interest 12/17 Name of Controlled Non-Debtor Entity Interest of the Debtor Tab # This Periodic Report contains separate reports (Entity Reports) on the value, operations, and profitability of each Controlled Non-Debtor Entity. Each Entity Report consists of five exhibits. Exhibit A contains the most recently available: balance sheet, statement of income ( loss), statement of cash flows, and a statement of changes in shareholders’ or partners’ equity ( deficit) for the period covered by the Entity Report, along with summarized footnotes. Exhibit B describes the Controlled Non-Debtor Entity’s business operations. Exhibit C describes claims between the Controlled Non-Debtor Entity and any other Controlled Non-Debtor Entity. Exhibit D describes how federal, state or local taxes, and any tax attributes, refunds, or other benefits, have been allocated between or among the Controlled Non-Debtor Entity and any Debtor or any other Controlled Non-Debtor Entity and includes a copy of each tax sharing or tax allocation agreement to which the Controlled Non-Debtor Entity is a party with any other Controlled Non-Debtor Entity. Exhibit E describes any payment, by the Controlled Non-Debtor Entity, of any claims, administrative expenses or professional fees that have been or could be asserted against any Debtor, or the incurrence of any obligation to make such payments, together with the reason for the entity’s payment thereof or incurrence of any obligation with respect thereto. This Periodic Report must be signed by a representative of the trustee or debtor in possession. Debtor Name __________________________________________________________________ United States Bankruptcy Court for the:_______________________ District of ________ (State) Case number: _________________________ Fill in this information to identify the case: CBL & Associates Properties, Inc. Southern TX 20-35226 This is the Periodic Report as of ______ September 30, 2020 ____ on the value, operations, and profitability of those entities in which a Debtor holds, or two or more Debtors collectively hold, a substantial or controlling interest (a “Controlled Non -Debtor Entity”), as required by Bankruptcy Rule 2015.3. For purposes of this form, “Debtor” shall include the estate of such Debtor. CBL & Associates Properties, Inc. holds a substantial or controlling interest in the following entities: See following pages Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 1 of 42
Transcript

Official Form 426 Periodic Report About Controlled Non-Debtor Entities’ Value, Operations, and Profitability page 1

Official Form 426

Periodic Report Regarding Value, Operations, and Profitability of Entities

in Which the Debtor’s Estate Holds a Substantial or Controlling Interest

12/17

Name of Controlled Non-Debtor Entity Interest of the Debtor Tab #

This Periodic Report contains separate reports (Entity Reports) on the value, operations, and profitability of each

Controlled Non-Debtor Entity.

Each Entity Report consists of five exhibits.

Exhibit A contains the most recently available: balance sheet, statement of income (loss), statement of cash flows,

and a statement of changes in shareholders’ or partners’ equity (deficit) for the period covered by the Entity Report,

along with summarized footnotes.

Exhibit B describes the Controlled Non-Debtor Entity’s business operations.

Exhibit C describes claims between the Controlled Non-Debtor Entity and any other Controlled Non-Debtor Entity.

Exhibit D describes how federal, state or local taxes, and any tax attributes, refunds, or other benefits, have been

allocated between or among the Controlled Non-Debtor Entity and any Debtor or any other Controlled Non-Debtor

Entity and includes a copy of each tax sharing or tax allocation agreement to which the Controlled Non-Debtor

Entity is a party with any other Controlled Non-Debtor Entity.

Exhibit E describes any payment, by the Controlled Non-Debtor Entity, of any claims, administrative expenses or

professional fees that have been or could be asserted against any Debtor, or the incurrence of any obligation to make

such payments, together with the reason for the entity’s payment thereof or incurrence of any obligation with

respect thereto.

This Periodic Report must be signed by a representative of the trustee or debtor in possession.

Debtor Name __________________________________________________________________

United States Bankruptcy Court for the:_______________________ District of ________(State)

Case number: _________________________

Fill in this information to identify the case:

CBL & Associates Properties, Inc.

Southern TX

20-35226

This is the Periodic Report as of ______September 30, 2020____ on the value, operations, and profitability of those entities in which a

Debtor holds, or two or more Debtors collectively hold, a substantial or controlling interest (a “Controlled Non-Debtor

Entity”), as required by Bankruptcy Rule 2015.3. For purposes of this form, “Debtor” shall include the estate of such

Debtor.

CBL & Associates Properties, Inc. holds a substantial or controlling interest in the following entities:

See following pages

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 1 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 2

The undersigned, having reviewed the Entity Reports for each Controlled Non-Debtor Entity, and being familiar with the Debtor’s

financial affairs, verifies under the penalty of perjury that to the best of his or her knowledge, (i) this Periodic Report and the

attached Entity Reports are complete, accurate, and truthful to the best of his or her knowledge, and (ii) the Debtor did not cause

the creation of any entity with actual deliberate intent to evade the requirements of Bankruptcy Rule 2015.3

For non-individual Debtors:

_/s/ Farzana Khaleel_______________________

Signature of Authorized IndividualFarzana Khaleel, Chief Financial Officer and Executive Vice President ____________________________ Printed name of Authorized Individual

Date 02 02 2021

MM / DD / YYYY

For individual Debtors:___________________________________________

Signature of Debtor 1

_______________________________________ Printed name of Debtor 1

Date _______________

MM / DD / YYYY

____________________________________________

Signature of Debtor 2

____________________________________________ Printed name of Debtor 2

Date _______________

MM / DD / YYYY

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 2 of 42

Controlled Non-Debtor Entity (1) Interest of the Debtors

1) The Village at Rivergate, Inc.* 100.00%

2) Waterford Commons of CT III, LLC* 100.00%

3) Wilkes-Barre Marketplace I, LLC* 100.00%

4) 1105 Anchor Limited Partnership* 100.00%

5) 2030 Insurance, LLC 100.00%

6) Acadiana Anchor M, LLC* 100.00%

7) Acadiana Expansion Parcel, LLC* 100.00%

8) Acadiana Mall CMBS, LLC* 100.00%

9) Acadiana Mall of Delaware, LLC* 100.00%

10) Acadiana Outparcel, LLC* 100.00%

11) Alamance Crossing CMBS, LLC 100.00%

12) Arbor Place GP, Inc.* 100.00%

13) Arbor Place II, LLC 100.00%

14) Asheville Mall CMBS, LLC (2)100.00%

15) Bonita Lakes Mall Limited Partnership* 100.00%

16) Brookfield Square Anchor S, LLC 100.00%

17) Burnsville Center SPE, LLC (3)100.00%

18) C.H. of Akron II, LLC* 100.00%

19) Cary Venture Limited Partnership* 100.00%

20) CBL & Associates Management Sub, LLC* 100.00%

21) CBL Ambassador Member, L.L.C.* 100.00%

22) CBL BI Developments II Member, LLC* 100.00%

23) CBL BI Developments Member, LLC* 100.00%

24) CBL El Paso Member, LLC* 100.00%

25) CBL El Paso Outparcel Member, LLC* 100.00%

26) CBL El Paso Pref Lender, LLC* 100.00%

27) CBL Fayette Hotel Member, LLC* 100.00%

28) CBL Fremaux Member, LLC* 100.00%

29) CBL Friendly Hotel Member, LLC* 100.00%

30) CBL Gettysburg Member, LLC* 100.00%

31) CBL Grandview Forum, LLC* 100.00%

32) CBL Hartford Member LLC* 100.00%

33) CBL Laredo Member, LLC* 100.00%

34) CBL Lee's Summit East, LLC* 100.00%

35) CBL Lee's Summit Peripheral, LLC* 100.00%

36) CBL Louisville Member, LLC* 100.00%

37) CBL Louisville Outparcel Member, LLC* 100.00%

38) CBL Member-Mansfield, LLC* 100.00%

39) CBL Morristown, LTD.* 100.00%

40) CBL Old Hickory Mall, Inc.* 100.00%

41) CBL One Oyster Point LLC* 100.00%

42) CBL Triangle Town Member, LLC* 100.00%

43) CBL TTC Member, LLC* 100.00%

44) CBL Woodstock Investments Member, LLC* 100.00%

45) CBL Woodstock Member, LLC* 100.00%

46) CBL Woodstock Outparcel Member, LLC* 100.00%

47) CBL/Cary I, LLC* 100.00%

(1) Entities marked with a “*” are non-Debtor subsidiaries that function merely as “pass through” entities. As such, these entities, as of the date of filing this periodic report, do not have any assets, liabilities, or operations and, consequently, have no information to report. Therefore, financial statements have not been provided for these Controlled Non-Debtor Entities.(2) Asheville Mall CMBS, LLC is in the midst of the foreclosure process.(3) Burnsville Center SPE, LLC foreclosure was completed in December 2020.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 3 of 42

Controlled Non-Debtor Entity Interest of the Debtors

48) CBL/Cary II, LLC* 100.00%

49) CBL/Columbia I, LLC* 100.00%

50) CBL/Columbia II, LLC* 100.00%

51) CBL/Columbia Place, LLC* 100.00%

52) CBL/CREA Broad Street, LLC* 100.00%

53) CBL/Foothills Plaza Partnership* 100.00%

54) CBL/GP I, Inc.* 100.00%

55) CBL/GP III, Inc.* 100.00%

56) CBL/High Pointe GP, LLC* 100.00%

57) CBL/Huntsville, LLC* 100.00%

58) CBL/Kentucky Oaks, LLC* 100.00%

59) CBL/Low Limited Partnership* 100.00%

60) CBL/Madison II, LLC* 100.00%

61) CBL/Midland I, LLC* 100.00%

62) CBL/Midland II, LLC* 100.00%

63) CBL/MS General Partnership* 100.00%

64) CBL/MSC II, LLC* 100.00%

65) CBL/MSC, LLC* 100.00%

66) CBL/Park Plaza GP, LLC* 100.00%

67) CBL/Park Plaza Mall, LLC* 100.00%

68) CBL/Park Plaza, Limited Partnership* 100.00%

69) CBL/Regency II, LLC* 100.00%

70) CBL/Stroud, Inc.* 100.00%

71) CBL/Towne Mall I, LLC* 100.00%

72) CBL/Towne Mall II, LLC* 100.00%

73) CBL/Wausau I, LLC* 100.00%

74) CBL/Wausau II, LLC* 100.00%

75) CBL/Wausau III, LLC* 100.00%

76) CBL/Wausau IV, LLC* 100.00%

77) CBL/Westmoreland Ground, LLC* 100.00%

78) CBL/York Town Center GP, LLC* 100.00%

79) CBL/York Town Center, LLC* 100.00%

80) CBL/York, Inc.* 100.00%

81) CBL-706 Building, LLC* 100.00%

82) CBL-708 Land, LLC* 100.00%

83) CBL-850 GC, LLC* 100.00%

84) CBL-BA Building, LLC* 100.00%

85) CBL-Brassfield Shopping Center, LLC* 100.00%

86) CBL-Caldwell Court, LLC* 100.00%

87) CBL-D'Iberville Member, LLC* 100.00%

88) CBL-Garden Square, LLC* 100.00%

89) CBL-Hunt Village, LLC* 100.00%

90) CBL-LP Office Building, LLC* 100.00%

91) CBL-MS GP, LLC* 100.00%

92) CBL-New Garden Crossing, LLC* 100.00%

93) CBL-Northwest Centre, LLC* 100.00%

94) CBL-Oak Hollow Square, LLC* 100.00%

95) CBL-OB Business Center, LLC* 100.00%

96) CBL-One Oyster Point, LLC* 100.00%

97) CBL-PB Center I, LLC* 100.00%

98) CBL-ST Building, LLC* 100.00%

99) CBL-Sunday Drive, LLC* 100.00%

100) CBL-TRS Member I, LLC* 100.00%

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 4 of 42

Controlled Non-Debtor Entity Interest of the Debtors

101) CBL-TRS Member II, LLC* 100.00%

102) CBL-Two Oyster Point, LLC* 100.00%

103) CBL-Westridge Square, LLC* 100.00%

104) CBL-Westridge Suites, LLC* 100.00%

105) Chesterfield Mall LLC* 100.00%

106) Chesterfield Parcel, LLC* 100.00%

107) Chicopee Marketplace III, LLC* 100.00%

108) CHM/Akron, LLC* 100.00%

109) Citadel Mall CMBS, LLC* 100.00%

110) Citadel Mall DSG, LLC* 100.00%

111) Cobblestone Village at Palm Coast LLC* 100.00%

112) College Station Partners, Ltd.* 100.00%

113) Columbia Joint Venture* 100.00%

114) Columbia Place/Anchor, LLC* 100.00%

115) Cross Creek Mall SPE, L.P. 100.00%

116) Cross Creek Mall, LLC* 100.00%

117) Crossings at Marshalls Creek I LLC* 100.00%

118) Crossings at Marshalls Creek II LLC* 100.00%

119) Crossings at Marshalls Creek Limited Partnership* 100.00%

120) CV at North Columbus, LLC* 100.00%

121) CVPC-Lo, LLC* 100.00%

122) CVPC-Outparcels, LLC* 100.00%

123) Dallan Acquisitions, LLC* 100.00%

124) Deco Mall, LLC* 100.00%

125) Development Options Centers, LLC* 100.00%

126) Development Options/Cobblestone, LLC* 100.00%

127) DM-Cayman, Inc.* 100.00%

128) Eastgate Crossing CMBS, LLC* 100.00%

129) Eastgate Mall CMBS, LLC 100.00%

130) Eastland Medical Building, LLC* 100.00%

131) Evin Acquisitions, LLC* 100.00%

132) Fashion Square Mall CMBS, LLC* 100.00%

133) Fayette Development Property, LLC* 100.00%

134) Fayette Mall SPE, LLC 100.00%

135) FHP Expansion GP I, LLC* 100.00%

136) FHP Expansion GP II, LLC* 100.00%

137) Foothills Mall Associates, LP* 100.00%

138) Foothills Mall, Inc.* 100.00%

139) Galleria Associates, L.P., The* 100.00%

140) GCTC Peripheral III, LLC* 100.00%

141) GCTC Peripheral V, LLC* 100.00%

142) Greenbrier Mall II, LLC 100.00%

143) Greenbrier Mall, LLC* 100.00%

144) Gulf Coast Town Center CMBS, LLC* 100.00%

145) Gulf Coast Town Center Peripheral I, LLC* 100.00%

146) Gulf Coast Town Center Peripheral II, LLC* 100.00%

147) Hartford Outlet JV, LLC* 100.00%

148) Hickory Hollow Courtyard, Inc.* 100.00%

149) Hickory Hollow Mall Inc* 100.00%

150) Hickory Hollow Mall Limited Partnership* 100.00%

151) Hickory Hollow/SB, LLC* 100.00%

152) Hickory Point, LLC* 100.00%

153) Hickory Point-OP Outparcel, LLC* 100.00%

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 5 of 42

Controlled Non-Debtor Entity Interest of the Debtors

154) Honey Creek Mall Member SPE, LLC* 100.00%

155) Honey Creek Mall, LLC* 100.00%

156) Huckleberry Place, LLC* 100.00%

157) Hwy 287 & Broad Street, LLC* 100.00%

158) Janesville Mall Limited Partnership* 100.00%

159) Janesville Wisconsin, Inc.* 100.00%

160) Jefferson Mall CMBS, LLC 100.00%

161) JG Randolph II, LLC* 100.00%

162) JG Randolph, LLC* 100.00%

163) JG Saginaw II, LLC* 100.00%

164) JG Saginaw, LLC* 100.00%

165) Lakeshore/Sebring Limited Partnership* 100.00%

166) Lakeview Pointe, LLC* 100.00%

167) Laredo/MDN II Limited Partnership* 100.00%

168) LeaseCo, Inc.* 100.00%

169) Madison Ground, LLC* 100.00%

170) Madison Plaza Associates, Ltd.* 100.00%

171) Madison Square Associates, Ltd.* 100.00%

172) Maryville Department Store Associates* 100.00%

173) Maryville Partners, L.P.* 100.00%

174) MDN/Laredo GP II, LLC* 100.00%

175) Meridian Mall Company, Inc.* 100.00%

176) Midland Venture Limited Partnership* 100.00%

177) Milford Marketplace, LLC* 100.00%

178) Mortgage Holdings II, LLC* 100.00%

179) Newco Mortgage, LLC* 100.00%

180) NewLease Corp.* 100.00%

181) Northwoods Mall CMBS, LLC 100.00%

182) Oak Park Holding I, LLC* 100.00%

183) OK City Member, LLC* 100.00%

184) Panama City Peripheral, LLC* 100.00%

185) Park Plaza Mall CMBS, LLC 100.00%

186) Parkdale Crossing CMBS, LLC 100.00%

187) Parkdale Crossing GP, Inc.* 100.00%

188) Parkdale Mall CMBS, LLC 100.00%

189) Parkway Place, Inc.* 100.00%

190) Pearland Hotel Operator, Inc.* 100.00%

191) Property Taxperts, LLC* 100.00%

192) Racine Joint Venture* 100.00%

193) Racine Joint Venture II, LLC* 100.00%

194) River Ridge Mall LLC* 100.00%

195) Rivergate Mall, Inc.* 100.00%

196) Shoppes at St. Clair Square, LLC* 100.00%

197) Shopping Center Finance Corp.* 100.00%

198) Southpark Mall CMBS, LLC 100.00%

199) Springdale/Mobile GP II, Inc.* 100.00%

200) Springdale/Mobile GP, Inc.* 100.00%

201) Springhill/Coastal Landing, LLC* 100.00%

202) St. Clair Square GP, Inc.* 100.00%

203) SubREIT Investor-Boston General Partnership* 100.00%

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 6 of 42

Controlled Non-Debtor Entity Interest of the Debtors

204) SubREIT Investor-Boston GP I, LLC* 100.00%

205) Sutton Plaza GP, Inc.* 100.00%

206) The Lakes Mall, LLC* 100.00%

207) The Shops at Pineda Ridge, LLC* 100.00%

208) The Village at Newnan Crossing, LLC* 100.00%

209) Village at Rivergate, Inc.* 100.00%

210) Triangle Town Center, LLC* 100.00%

211) Triangle Town Member, LLC* 100.00%

212) Volusia Mall Member SPE, LLC* 100.00%

213) Volusia Mall, LLC 100.00%

214) Walnut Square Associates Limited Partnership* 100.00%

215) Wausau Center CMBS, LLC* 100.00%

216) Wausau Joint Venture* 100.00%

217) Wausau Penney CMBS, LLC* 100.00%

218) Wausau Penney Investor Joint Venture* 100.00%

219) Westgate Mall CMBS, LLC 100.00%

220) Wilkes-Barre Marketplace GP, LLC* 100.00%

221) Wilkes-Barre Marketplace, L.P.* 100.00%

222) Willowbrook Plaza Limited Partnership* 100.00%

223) WNC Shopping Center, LLC* 100.00%

224) WPMP Holding LLC* 100.00%

225) CBL HP Hotel Member, LLC* 100.00%

226) Continental 425 Fund LLC 43.50%

227) Statesboro Crossing, LLC 50.00%

228) The Promenade D'Iberville, LLC 85.00%

229) Atlanta Outlet JV, LLC * 50.00%

230) Atlanta Outlet Outparcels, LLC 50.00%

231) Atlanta Outlet Shoppes II, LLC 50.00%

232) Atlanta Outlet Shoppes, LLC 50.00%

233) Bluegrass Outlet Shoppes CMBS, LLC 65.00%

234) Bluegrass Outlet Shoppes II, LLC 65.00%

235) El Paso Outlet Center CMBS, LLC 50.00%

236) El Paso Outlet Center Holding, LLC * 50.00%

237) El Paso Outlet Center II Expansion, LLC * 75.00%

238) El Paso Outlet Center II, LLC * 75.00%

239) El Paso Outlet Center LLC * 50.00%

240) El Paso Outlet Center Manager, Inc. * 50.00%

241) El Paso Outlet Outparcels II LLC 50.00%

242) El Paso Outlet Outparcels, LLC 33.00%

243) Gettysburg Outlet Center CMBS, LLC * 50.00%

244) Gettysburg Outlet Center GP, Inc. * 50.00%

245) Gettysburg Outlet Center Holding, LLC * 50.00%

246) Gettysburg Outlet Center, LLC 50.00%

247) Gettysburg Outlet Center, LP * 50.00%

248) Laredo Outlet JV, LLC * 65.00%

249) Laredo Outlet Shoppes, LLC 65.00%

250) Louisville Outlet Outparcels, LLC 65.00%

251) Louisville Outlet Shoppes, LLC * 65.00%

252) OK City JV, LLC 65.00%

253) OK City Outlets II, LLC * 65.00%

254) OK City Outlets III, LLC * 65.00%

255) OK City Outlets, LLC * 65.00%

256) High Point Development Limited Partnership * 75.00%

257) High Point Development Limited Partnership II * 75.00%

258) Madison Grandview Forum, LLC * 75.00%

259) Mall Shopping Center Company, L.P. * 50.56%

260) Village at Orchard Hills, LLC * 75.00%

261) PHG-CBL Lexington Fayette LLC * (4) TBD

(4) While this joint venture entity has been formed, the Debtors' ownership percentage has not yet been determined.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 7 of 42

General Notes to the Periodic Report

This periodic report (the “Periodic Report”) has been prepared solely for the purpose of

complying with the Federal Rules of Bankruptcy Procedure (the “Bankruptcy Rules”) and

includes those non-Debtor entities (the “Controlled Non-Debtor Entities”) directly owned or

controlled by CBL & Associates Properties, Inc. and its Debtor affiliates in the above-captioned

chapter 11 cases (the “Debtors”).1 This Periodic Report excludes any investments where the

Debtors hold less than a controlling or substantial interest. The information included in this

Periodic Report has been provided by the Debtors’ management team.

Description of the Chapter 11 Cases

Beginning on November 1, 2020 (the “Petition Date”), the Debtors filed voluntary petitions for

relief under chapter 11 of title 11 of the United States Code (the “Bankruptcy Code”) in the

United States Bankruptcy Court for the Southern District of Texas (the “Court”). The Debtors’

chapter 11 cases are being jointly administered for procedural purposes only pursuant to

Bankruptcy Rule 1015(b) under Case No. 20-35226. The Debtors continue to operate their

businesses and manage their properties as debtors in possession pursuant to sections 1107(a) and

1108 of the Bankruptcy Code. Additional information about these chapter 11 cases, court filings,

and claims information is available at the Debtors’ restructuring website maintained by the

Debtors’ claims agent at https://dm.epiq11.com/case/cblproperties/info.

Basis of Presentation

The Debtors are providing income statements & balance sheets for each of the Controlled Non-

Debtor Entities as required by Bankruptcy Rule 2015.3. The financial statements and

supplemental information contained herein are unaudited, represent condensed, combined

information, are limited in scope, and cover a limited time period. Thus, such financial statements

are derived from the consolidated books and records of the Debtors. Moreover, the presentation

in this Periodic Report does not include all of the information and footnotes required by generally

accepted accounting principles for complete financial statements.

The Debtors and their non-Debtor subsidiaries prepare cash flow statements and statements of

shareholders’ equity only on a consolidated basis and not on an entity-by-entity basis. Therefore,

entity-by-entity cash flow statements and statements of shareholders’ equity are not included

in this Periodic Report.

As shown in the chart above, entities marked with an “*” are non-Debtor subsidiaries that function merely as “pass through” or otherwise inactive entities. Thus, these entities, as of the date of this Periodic Report, do not have any assets, liabilities, or operations and, consequently, have no information to report. Therefore, financial statements have not been provided for these Controlled Non-Debtor Entities.

1 A complete list of the Debtors in these Chapter 11 Cases may be obtained on the website of the Debtors’ claims

and noticing agent at https://dm.epiq11.com/CBLProperties. The Debtors’ service address for the purposes of

these Chapter 11 Cases is 2030 Hamilton Place Blvd., Suite 500, Chattanooga, Tennessee 37421.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 8 of 42

Intercompany Transactions

Intercompany balances arise from several types of transactions, including, but not limited to, accounts receivable and accounts payable related to the Debtors’ centralized treasury management system, payment of fees to a Debtor for property management services, and intercompany loans. In addition, the Debtors’ books and records carry historical intercompany balances.

Reservation of Rights

Nothing contained in this Periodic Report shall constitute a waiver or admission by the Debtors

in any respect, nor shall this Periodic Report or any information set forth herein waive or release

any of the Debtors’ rights or admission with respect to these chapter 11 cases, or their estates,

including with respect to, among other things, matters involving objections to claims,

substantive consolidation, equitable subordination, defenses, characterization or re-

characterization of contracts, assumption or rejection of contracts under the provisions of

chapter 3 of the Bankruptcy Code and/or causes of action under the provisions of chapter 5 of

the Bankruptcy Code or any other relevant applicable laws to recover assets or avoid transfers.

The Debtors are reviewing the assets and liabilities of their non-Debtor subsidiaries on an

ongoing basis, including, without limitation, with respect to intercompany claims and

obligations, and nothing contained in this Periodic Report shall constitute a waiver of any of

the Debtors’ rights with respect to such assets, liabilities, claims, and obligations that may exist.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 9 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 3

Exhibit A: Financial Statements

CBL & Associates Properties, Inc. 20-35226

Please see Annexes A-1 and A-2 attached hereto.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 10 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 4

Exhibit A-1: Balance Sheet as of September 30, 2020

Please see Annex A-1 attached hereto.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 11 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 5

Exhibit A-2: Statement of Income (Loss) for period ending September 30, 2020

Please see Annex A-2 attached hereto.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 12 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 6

Exhibit A-3: Statement of Cash Flows for or period ending September 30, 2020

Not applicable. Please see Global Notes.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 13 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 7

Exhibit A-4: Statement of Changes in Shareholders’/Partners’ Equity (Deficit) for

for period ending September 30, 2020

Not applicable. Please see Global Notes.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 14 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 8

Exhibit B: Description of Operations

CBL & Associates Properties, Inc., its Debtor affiliates and its non-Debtor affiliates own, manage, develop, and redevelop retail centers in growing markets across the United States. These retail centers include, but are not limited to, associated centers, community centers, office building, and self-storage facilities.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 15 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 9

Exhibit C: Description of Intercompany Claims

Please see Global Notes.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 16 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 10

Exhibit D: Allocation of Tax Liabilities and Assets

All Controlled Non-Debtor Entities (as defined in the Global Notes) make tax payments on their respective behalves, with all taxes booked to the incurring entity’s ledger.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 17 of 42

Debtor Name _______________________________________________________ Case number_____________________________________

Official Form 426 Periodic Report About Controlled Non-Debtor Entity’s Value, Operations, and Profitability page 11

Exhibit E: Description of Controlled Non-Debtor Entity’s payments of Administrative Expenses, or Professional Fees

otherwise payable by a Debtor

The Debtors are unaware of any known payments made, or obligations incurred, by the Controlled Non-Debtor Entities in connection with any claims, administrative expenses, or professional fees that could be or have been asserted against any Debtor.

CBL & Associates Properties, Inc. 20-35226

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 18 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating 2030 Insurance, LLC Alamance Crossing CMBS, LLC Arbor Place II, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

Assets

Real Estate Assets:

1) Land 224.35 228.12 - - 12.51 12.51

2) Building & Improvements 1,842.00 1,696.77 - - 83.49 82.77

3) Accumulated Depreciation (761.88) (662.08) - - (34.20) (35.35)

4) Developments in progress 3.36 0.23 - - - -

5) Total Investment In Real Estate Assets 1,307.81 1,263.04 - - 61.80 59.93

Cash & Receivables

6) Cash and Cash Equivalents 18.92 21.90 3.19 2.88 0.26 0.16

7) Tenant, net of allowance for doubtful accounts 25.99 56.09 - - 1.52 2.15

8) Outstanding Receivables 2.92 1.65 - (0.02) - -

9) Total Cash & Receivables 47.83 79.65 3.19 2.86 1.77 2.31

Other Assets

10) Mortgage and other notes receivable 2.49 2.21 - - - -

11) Investment in Unconsolidated Affiliates 0.00 0.00 - - - -

12) Intangible lease assets and other assets 38.39 49.51 0.89 1.44 2.09 2.00

13) Total Other Assets 40.88 51.72 0.89 1.44 2.09 2.00

14) Total Assets 1,396.53 1,394.40 4.07 4.30 65.66 64.24

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net (1,398.63) (1,405.93) - - (44.50) (43.79)

16) Accounts payable and accrued liabilities (46.49) (67.06) (0.86) (2.06) (0.71) (0.69)

17) Total Liabilities (1,445.12) (1,473.00) (0.86) (2.06) (45.20) (44.49)

18) Equity 48.59 78.59 (3.21) (2.24) (20.46) (19.75)

19) Noncontrolling interests - - - - - -

20) Total Equity 48.59 78.59 (3.21) (2.24) (20.46) (19.75)

21) Total Liabilities & Equity (1,396.53) (1,394.40) (4.07) (4.30) (65.66) (64.24)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 19 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Arbor Place II, LLC Asheville Mall CMBS, LLC (1) Brookfield Square Anchor S, LLC Burnsville Center SPE, LLC (1)

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

7.64 7.64 6.33 6.33 11.70 11.28

122.65 122.65 123.86 45.24 41.86 42.02

(72.54) (75.00) (63.03) (0.96) (1.16) (2.38)

- - - 0.05 - -

57.74 55.28 67.16 50.66 52.39 50.91

0.44 0.28 0.40 0.57 0.18 0.00

1.88 3.95 1.12 2.62 0.22 1.41

0.02 0.00 0.02 0.01 - -

2.35 4.23 1.55 3.19 0.40 1.41

0.00 0.00 - 0.00 - -

- - - - - -

0.85 1.69 0.56 2.56 0.44 0.47

0.85 1.69 0.56 2.56 0.44 0.47

60.94 61.20 69.27 56.42 53.24 52.80

(106.80) (104.98) (63.91) (62.84) (29.40) (27.46)

(1.32) (2.71) (1.26) (3.74) (4.88) (0.65)

(108.12) (107.70) (65.17) (66.58) (34.28) (28.11)

47.19 46.50 (4.09) 10.17 (18.96) (24.69)

- - - - - -

47.19 46.50 (4.09) 10.17 (18.96) (24.69)

(60.94) (61.20) (69.27) (56.42) (53.24) (52.80)

(1) Asheville Mall CMBS, LLC is in the midst of the foreclosure process.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 20 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Burnsville Center SPE, LLC (2) Cross Creek Mall SPE, L.P. Eastgate Mall CMBS, LLC Fayette Mall SPE, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

16.10 14.29 20.17 20.17 2.73 2.73

125.60 32.38 138.46 137.77 18.75 18.59

(68.22) (1.13) (63.02) (66.31) (0.54) (1.32)

0.68 - - - - -

74.16 45.54 95.61 91.63 20.94 20.00

1.41 0.15 0.70 4.29 0.21 0.27

1.39 2.96 3.14 5.82 0.94 1.55

0.02 0.33 0.02 - 0.02 -

2.82 3.44 3.86 10.12 1.17 1.83

0.85 0.84 - - - -

- - - - 0.00 0.00

1.78 4.18 0.38 0.35 1.25 1.71

2.63 5.02 0.38 0.35 1.26 1.71

79.60 54.00 99.85 102.09 23.37 23.53

(64.85) (64.23) (111.23) (109.06) (32.35) (31.71)

(2.59) (6.19) (3.99) (4.86) (1.65) (2.98)

(67.44) (70.43) (115.21) (113.92) (34.00) (34.69)

(12.16) 16.43 15.36 11.82 10.63 11.16

- - - - - -

(12.16) 16.43 15.36 11.82 10.63 11.16

(79.60) (54.00) (99.85) (102.09) (23.37) (23.53)

(2) Burnsville Center SPE, LLC foreclosure was completed in December 2020.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 21 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Fayette Mall SPE, LLC Jefferson Mall CMBS, LLC Northwoods Mall CMBS, LLC Park Plaza Mall CMBS, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

20.72 20.72 12.02 12.02 12.53 12.53

135.53 135.75 68.78 68.73 79.53 78.81

(63.86) (67.02) (34.31) (35.93) (36.12) (37.66)

0.07 - 0.02 - 0.13 -

92.45 89.44 46.50 44.82 56.08 53.68

1.06 2.02 1.21 0.08 0.51 0.38

1.94 5.32 1.04 2.29 1.30 3.86

0.02 - 0.00 - 0.03 0.02

3.01 7.34 2.25 2.37 1.84 4.26

- - 1.21 0.82 - -

- - - - - -

0.39 1.78 1.16 3.12 1.43 3.11

0.39 1.78 2.37 3.94 1.43 3.11

95.86 98.57 51.12 51.13 59.34 61.05

(146.79) (143.51) (61.90) (60.53) (63.72) (62.64)

(2.46) (4.14) (0.82) (1.70) (1.80) (3.91)

(149.25) (147.66) (62.71) (62.23) (65.53) (66.54)

53.39 49.09 11.60 11.09 6.18 5.50

- - - - - -

53.39 49.09 11.60 11.09 6.18 5.50

(95.86) (98.57) (51.12) (51.13) (59.34) (61.05)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 22 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Park Plaza Mall CMBS, LLC Parkdale Crossing CMBS, LLC Parkdale Mall CMBS, LLC Southpark Mall CMBS, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

6.30 6.30 2.64 2.64 21.58 21.58

31.65 31.72 9.89 9.89 106.13 100.66

- (1.67) (4.19) (4.42) (51.28) (49.52)

- - - - 0.12 -

37.96 36.36 8.34 8.11 76.55 72.72

0.82 0.33 0.05 0.05 0.50 0.72

1.15 2.74 0.06 0.23 1.53 3.39

0.01 0.01 0.03 (0.00) 0.17 0.05

1.98 3.08 0.14 0.28 2.20 4.16

0.01 - - - 0.12 0.10

- - - - - -

0.99 0.95 0.07 0.07 2.33 2.45

0.99 0.95 0.07 0.07 2.45 2.55

40.93 40.39 8.55 8.46 81.19 79.43

(78.28) (77.04) - - (75.79) (74.39)

(1.83) (4.86) (0.35) (0.28) (2.78) (2.67)

(80.11) (81.90) (0.35) (0.28) (78.57) (77.06)

39.18 41.51 (8.20) (8.18) (2.62) (2.37)

- - - - - -

39.18 41.51 (8.20) (8.18) (2.62) (2.37)

(40.93) (40.39) (8.55) (8.46) (81.19) (79.43)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 23 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Southpark Mall CMBS, LLC Volusia Mall, LLC Westgate Mall CMBS, LLC Greenbrier Mall II, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

9.50 9.50 2.53 2.53 1.74 1.74

104.41 104.06 142.65 142.60 75.66 74.84

(49.35) (51.57) (58.98) (62.36) (44.81) (45.72)

0.03 0.04 - - - -

64.60 62.03 86.20 82.77 32.59 30.86

0.43 1.76 0.17 0.04 0.24 0.17

1.14 2.72 1.07 2.60 0.98 2.07

0.01 0.00 0.02 0.02 0.01 -

1.58 4.48 1.26 2.66 1.23 2.24

- - - 0.03 0.20 0.20

- - - - - -

1.52 1.11 0.88 2.41 2.23 2.92

1.52 1.11 0.88 2.44 2.44 3.12

67.71 67.61 88.34 87.87 36.27 36.23

(58.38) (57.36) (48.24) (46.90) (32.67) (31.81)

(2.26) (1.67) (0.72) (2.42) (2.00) (3.18)

(60.65) (59.02) (48.96) (49.31) (34.66) (34.98)

(7.06) (8.59) (39.38) (38.55) (1.60) (1.24)

- - - - - -

(7.06) (8.59) (39.38) (38.55) (1.60) (1.24)

(67.71) (67.61) (88.34) (87.87) (36.27) (36.23)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 24 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Greenbrier Mall II, LLC Continental 425 Fund LLC Statesboro Crossing, LLC The Promenade D'Iberville, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

2.56 2.56 - 6.00 0.15 0.15

53.07 53.06 - 41.83 - -

(2.22) (4.38) - (0.09) - -

- - - - - -

53.41 51.24 - 47.74 0.15 0.15

1.39 0.26 - 0.23 0.03 0.02

0.95 2.84 - 0.11 0.04 0.04

0.01 - - 0.00 - -

2.35 3.10 - 0.34 0.06 0.06

0.10 0.21 - - - -

- - - - - -

2.47 0.69 - - - -

2.58 0.90 - - - -

58.34 55.24 - 48.08 0.21 0.22

(64.80) (61.53) - (34.92) - -

(2.34) (4.61) - (3.22) 0.01 0.01

(67.14) (66.14) - (38.15) 0.01 0.01

8.80 10.91 - (9.94) (0.22) (0.23)

- - - - - -

8.80 10.91 - (9.94) (0.22) (0.23)

(58.34) (55.24) - (48.08) (0.21) (0.22)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 25 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

The Promenade D'Iberville, LLC Atlanta Outlet Outparcels, LLC Atlanta Outlet Shoppes II, LLC Atlanta Outlet Shoppes, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

17.95 17.95 0.67 0.67 1.18 1.18

74.63 77.14 0.19 0.19 4.41 4.55

(24.67) (26.90) - - (1.09) (1.31)

2.00 - - - 0.18 0.02

69.91 68.19 0.86 0.86 4.68 4.44

0.56 0.42 0.00 0.00 0.22 0.11

0.78 1.12 - - 0.10 0.25

0.59 0.59 0.00 (0.00) 0.00 (0.04)

1.93 2.13 0.00 0.00 0.33 0.32

- - - - - -

- - - - - -

6.23 6.26 - - 0.14 0.15

6.23 6.26 - - 0.14 0.15

78.06 76.58 0.86 0.86 5.16 4.91

(45.56) (45.66) - - (4.34) (4.43)

(2.71) (1.19) - (0.01) (0.11) (0.17)

(48.27) (46.86) - (0.01) (4.44) (4.61)

(29.79) (29.72) (0.86) (0.85) (0.71) (0.30)

- - - - - -

(29.79) (29.72) (0.86) (0.85) (0.71) (0.30)

(78.06) (76.58) (0.86) (0.86) (5.16) (4.91)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 26 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Atlanta Outlet Shoppes, LLC Bluegrass Outlet Shoppes CMBS, LLC Bluegrass Outlet Shoppes II, LLC El Paso Outlet Center CMBS, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

6.00 6.00 2.59 2.59 0.56 0.56

59.12 55.60 65.55 62.65 11.75 11.54

(22.34) (21.09) (20.40) (20.71) (2.61) (3.00)

0.09 0.09 - - 0.00 0.00

42.88 40.61 47.74 44.53 9.70 9.10

1.11 1.82 1.30 1.61 0.27 0.05

1.29 1.59 1.04 2.02 0.20 0.24

0.14 0.01 0.23 (0.01) 0.03 (0.00)

2.54 3.42 2.57 3.62 0.49 0.29

- - - - - -

- - - - - -

2.02 2.08 2.52 3.11 0.24 0.20

2.02 2.08 2.52 3.11 0.24 0.20

47.43 46.10 52.83 51.26 10.43 9.60

(71.40) (70.25) (69.86) (68.67) (9.22) (9.12)

(0.89) (1.56) (0.82) (1.16) (0.11) (0.19)

(72.29) (71.82) (70.68) (69.82) (9.33) (9.31)

24.86 25.72 17.85 18.57 (1.10) (0.28)

- - - - - -

24.86 25.72 17.85 18.57 (1.10) (0.28)

(47.43) (46.10) (52.83) (51.26) (10.43) (9.60)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 27 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

El Paso Outlet Center CMBS, LLC El Paso Outlet Outparcels II LLC El Paso Outlet Outparcels, LLC Gettysburg Outlet Center, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

3.23 3.23 0.80 0.80 5.10 5.10

62.16 60.98 0.76 0.76 0.35 0.35

(30.06) (30.17) - - - -

0.03 0.03 - - - -

35.36 34.08 1.56 1.56 5.45 5.45

1.20 1.41 - - - -

0.62 1.27 - - - -

0.31 (0.02) (0.01) (0.00) (0.00) -

2.13 2.66 (0.01) (0.00) (0.00) -

- - - - - -

- - - - - -

3.54 3.14 - - - -

3.54 3.14 - - - -

41.03 39.88 1.55 1.56 5.45 5.45

(72.94) (72.15) - - - -

(3.50) (2.88) (0.08) (0.06) (0.08) (0.06)

(76.45) (75.03) (0.08) (0.06) (0.08) (0.06)

35.42 35.15 (1.47) (1.50) (5.37) (5.39)

- - - - - -

35.42 35.15 (1.47) (1.50) (5.37) (5.39)

(41.03) (39.88) (1.55) (1.56) (5.45) (5.45)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 28 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

Gettysburg Outlet Center, LLC Laredo Outlet Shoppes, LLC Louisville Outlet Outparcels, LLC OK City JV, LLC

As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020 As of 12/31/2019 As of 9/30/2020

5.76 5.76 11.00 11.00 0.05 0.05

0.37 0.37 100.63 99.14 0.13 0.13

- - (12.88) (16.11) - -

- - - - - -

6.13 6.13 98.74 94.02 0.17 0.17

0.03 0.00 0.92 1.68 - -

- - 0.53 0.92 - -

0.03 0.01 1.20 0.70 - (0.00)

0.06 0.01 2.65 3.30 - (0.00)

- - - - - -

- - - - - -

- - 1.98 1.58 - -

- - 1.98 1.58 - -

6.19 6.15 103.37 98.91 0.17 0.17

- - (41.71) (40.94) - -

0.07 0.08 (3.65) (3.33) - (0.00)

0.07 0.08 (45.36) (44.27) - (0.00)

(6.26) (6.22) (58.01) (54.64) (0.17) (0.17)

- - - - - -

(6.26) (6.22) (58.01) (54.64) (0.17) (0.17)

(6.19) (6.15) (103.37) (98.91) (0.17) (0.17)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 29 of 42

CBL & Associates Properties, Inc.

Annex A-1 - Combining Balance Sheet

$ in Millions

Consolidating

Assets

Real Estate Assets:

1) Land

2) Building & Improvements

3) Accumulated Depreciation

4) Developments in progress

5) Total Investment In Real Estate Assets

Cash & Receivables

6) Cash and Cash Equivalents

7) Tenant, net of allowance for doubtful accounts

8) Outstanding Receivables

9) Total Cash & Receivables

Other Assets

10) Mortgage and other notes receivable

11) Investment in Unconsolidated Affiliates

12) Intangible lease assets and other assets

13) Total Other Assets

14) Total Assets

Liabilities & Equity

Liabilities

15) Mortgage and other indebtedness, net

16) Accounts payable and accrued liabilities

17) Total Liabilities

18) Equity

19) Noncontrolling interests

20) Total Equity

21) Total Liabilities & Equity

OK City JV, LLC #N/A

As of 12/31/2019 As of 9/30/2020

- -

- -

- -

- -

- -

0.13 0.14

- -

0.00 (0.00)

0.13 0.14

- -

- -

- -

- -

0.13 0.14

- -

(0.00) (0.00)

(0.00) (0.00)

(0.13) (0.14)

- -

(0.13) (0.14)

(0.13) (0.14)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 30 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating 2030 Insurance, LLC Alamance Crossing CMBS, LLC Arbor Place II, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

Revenue:

1) Minimum Rents 173.06 107.29 - - 5.33 3.30

2) Percentage Rents 4.64 1.51 - - 0.22 0.17

3) Other Rents 3.46 0.61 - - 0.08 0.07

4) Tenant Reimbursements 70.71 48.26 - - 1.42 0.96

5) Management Development and Leasing Fees (0.00) (0.02) - - - -

6) Other 7.42 4.14 1.22 1.17 0.24 0.16

7) Total Revenue 259.30 161.78 1.22 1.17 7.29 4.67

Operating Expense:

8) Property Operating (44.03) (29.68) 1.15 0.77 (0.98) (0.62)

9) Depreciation and Amortization (78.12) (57.51) - - (2.61) (1.95)

10) Real Estate Taxes (22.90) (17.98) - - (0.58) (0.44)

11) Maintenance and Repairs (13.36) (7.75) - - (0.38) (0.21)

12) General and Administrative (0.62) (0.06) (0.07) (0.06) - -

13) Loss on Impairment (89.67) (39.84) - - - -

14) Other Operating Expense - - - - - -

15) Total Operating Expense (248.70) (152.81) 1.08 0.71 (4.55) (3.22)

Other Income/Expense:

16) Interest and Other Income 0.18 1.32 0.00 0.00 0.00 0.00

17) Interest Expense (72.30) (59.21) - - (2.69) (1.98)

18) Gain (Loss) on Extinguishment of Debt - - - - - -

19) Gain on Sale of Real Estate Assets 2.42 1.98 - - - -

20) Total Other Income/Expense (69.70) (55.91) 0.00 0.00 (2.69) (1.98)

21) Net Income (59.11) (46.94) 2.29 1.88 0.06 (0.53)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 31 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Arbor Place II, LLC Asheville Mall CMBS, LLC (1) Brookfield Square Anchor S, LLC Burnsville Center SPE, LLC (1)

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

12.23 6.56 8.33 5.16 1.97 2.62

0.19 0.05 0.18 0.05 0.01 0.02

0.38 0.04 0.25 0.00 - -

4.95 3.35 3.00 2.04 0.30 0.53

- - - - - -

0.57 0.32 0.30 0.24 - -

18.33 10.32 12.06 7.48 2.28 3.17

(2.91) (1.84) (2.09) (1.24) (0.14) (0.13)

(4.62) (2.47) (5.96) (3.58) (1.07) (1.25)

(0.56) (0.48) (0.88) (0.66) (0.05) (0.46)

(0.87) (0.51) (0.72) (0.40) (0.03) (0.04)

(0.08) - - - 0.00 -

- - - (13.27) - -

- - - - - -

(9.05) (5.29) (9.66) (19.15) (1.29) (1.89)

0.00 0.00 0.00 0.00 - -

(5.60) (4.13) (3.84) (3.64) 0.02 (0.86)

- - - - - -

- - - - - 1.98

(5.60) (4.13) (3.84) (3.64) 0.02 1.12

3.68 0.90 (1.44) (15.31) 1.01 2.40

(1) Asheville Mall CMBS, LLC is in the midst of the foreclosure process.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 32 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Burnsville Center SPE, LLC (2) Cross Creek Mall SPE, L.P. Eastgate Mall CMBS, LLC Fayette Mall SPE, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

9.45 4.80 14.91 8.40 4.83 2.68

0.08 0.02 0.51 0.14 0.05 0.01

0.27 0.09 0.31 0.10 0.24 0.06

4.47 2.61 8.73 5.39 2.09 1.23

- - - - - -

0.76 0.46 0.39 0.13 0.24 0.05

15.03 7.97 24.84 14.16 7.44 4.03

(2.66) (2.02) (2.99) (1.84) (1.61) (1.02)

(4.77) (2.42) (6.11) (4.04) (1.73) (0.95)

(3.62) (1.85) (1.96) (1.47) (0.84) (0.80)

(1.87) (0.84) (0.60) (0.35) (0.55) (0.38)

- - (0.08) - (0.08) -

- (26.56) - - (29.50) -

- - - - - -

(12.92) (33.69) (11.74) (7.69) (34.33) (3.15)

0.01 1.06 - - 0.00 0.00

(3.99) (3.86) (5.18) (3.76) (1.96) (1.88)

- - - - - -

- - - - - -

(3.98) (2.80) (5.18) (3.76) (1.96) (1.88)

(1.88) (28.51) 7.93 2.71 (28.85) (1.00)

(2) Burnsville Center SPE, LLC foreclosure was completed in December 2020.

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 33 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Fayette Mall SPE, LLC Jefferson Mall CMBS, LLC Northwoods Mall CMBS, LLC Park Plaza Mall CMBS, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

18.16 10.81 6.59 4.43 9.48 5.23

0.16 0.06 0.19 0.02 0.22 0.04

0.35 0.02 0.17 0.01 0.17 0.03

6.45 4.32 3.35 2.18 4.57 3.09

- - - - - -

0.32 0.09 0.31 0.24 0.17 0.08

25.44 15.30 10.62 6.87 14.60 8.47

(2.31) (1.55) (2.05) (1.43) (2.35) (1.48)

(4.29) (3.33) (2.65) (1.86) (3.03) (2.33)

(1.74) (1.32) (0.69) (0.52) (1.67) (1.02)

(1.11) (0.62) (0.75) (0.46) (0.73) (0.36)

- - (0.09) - - -

- - - - - -

- - - - - -

(9.43) (6.83) (6.24) (4.27) (7.78) (5.19)

0.00 0.00 0.00 0.00 0.00 0.00

(8.14) (5.93) (3.03) (2.24) (3.34) (2.46)

- - - - - -

- - - - - -

(8.14) (5.93) (3.03) (2.24) (3.34) (2.46)

7.87 2.54 1.35 0.37 3.48 0.83

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 34 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Park Plaza Mall CMBS, LLC Parkdale Crossing CMBS, LLC Parkdale Mall CMBS, LLC Southpark Mall CMBS, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

7.21 3.53 1.27 0.81 9.78 5.69

0.04 0.01 0.00 - 0.39 0.15

0.10 0.01 0.00 0.00 0.21 (0.07)

4.38 2.36 0.42 0.28 4.00 2.54

- - - - - -

0.24 0.13 0.01 0.00 0.52 0.16

11.97 6.05 1.70 1.09 14.89 8.46

(2.52) (1.41) (0.09) (0.07) (2.27) (1.67)

(4.90) (1.68) (0.32) (0.24) (4.47) (3.68)

(0.93) (0.68) (0.27) (0.24) (1.14) (0.95)

(0.59) (0.40) (0.07) (0.04) (1.10) (0.49)

(0.00) - - - (0.01) -

(37.40) - - - - -

- - - - - -

(46.35) (4.17) (0.75) (0.59) (8.99) (6.79)

0.08 0.00 0.07 - (0.02) 0.20

(4.25) (4.24) - - (4.55) (3.30)

- - - - - -

- - - - - -

(4.17) (4.24) 0.07 - (4.56) (3.10)

(38.55) (2.36) 1.02 0.49 1.34 (1.43)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 35 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Southpark Mall CMBS, LLC Volusia Mall, LLC Westgate Mall CMBS, LLC Greenbrier Mall II, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

7.79 4.68 7.55 3.94 5.88 3.35

0.24 0.09 0.05 0.01 0.31 0.07

0.15 (0.06) 0.23 0.02 0.14 0.04

2.46 1.66 2.15 1.39 2.22 1.57

- - - - - -

0.10 0.03 0.26 0.17 0.22 0.11

10.74 6.40 10.24 5.54 8.78 5.15

(1.93) (1.09) (1.41) (1.00) (1.96) (1.31)

(3.34) (2.62) (4.75) (3.45) (2.87) (1.89)

(0.88) (0.48) (0.99) (0.74) (0.70) (0.70)

(0.54) (0.32) (0.54) (0.34) (0.59) (0.37)

- - - - - -

- - - - - -

- - - - - -

(6.69) (4.52) (7.68) (5.53) (6.13) (4.27)

0.00 0.01 0.00 - 0.00 0.00

(2.92) (2.15) (2.68) (1.71) (1.70) (1.24)

- - - - - -

- - - - - -

(2.92) (2.14) (2.68) (1.71) (1.70) (1.24)

1.13 (0.26) (0.12) (1.70) 0.95 (0.36)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 36 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Greenbrier Mall II, LLC Continental 425 Fund LLC Statesboro Crossing, LLC The Promenade D'Iberville, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

7.74 4.43 - 0.47 0.06 0.04

0.10 0.06 - - - -

0.20 0.03 - - - -

3.13 2.04 - - (0.00) (0.04)

- - - (0.02) - -

0.18 0.08 - 0.09 0.04 -

11.35 6.64 - 0.54 0.09 0.00

(2.26) (1.39) - (0.48) (0.01) (0.00)

(3.32) (2.18) - (0.09) - -

(0.98) (0.68) - - (0.01) -

(0.75) (0.46) - (0.05) - -

(0.02) - - - - -

(22.77) - - - - -

- - - - - -

(30.10) (4.70) - (0.62) (0.02) (0.00)

0.00 0.00 - - - -

(4.53) (4.01) - (0.35) - -

- - - - - -

- - - - 2.41 0.00

(4.52) (4.01) - (0.35) 2.41 0.00

(23.27) (2.07) - (0.43) 2.48 0.00

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 37 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

The Promenade D'Iberville, LLC Atlanta Outlet Outparcels, LLC Atlanta Outlet Shoppes II, LLC Atlanta Outlet Shoppes, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

6.67 4.87 - - 0.07 0.37

0.06 (0.00) - - - -

0.01 0.01 - - 0.00 0.00

1.41 1.16 - - 0.02 0.16

- - - - - -

0.07 0.04 - - 0.00 0.00

8.21 6.08 - - 0.09 0.54

(0.70) (0.53) (0.01) (0.01) (0.02) (0.10)

(3.13) (2.38) - - (0.03) (0.25)

(0.64) (0.51) - - (0.00) (0.05)

(0.36) (0.21) - - (0.00) (0.01)

(0.18) - - - - -

- - - - - -

- - - - - -

(5.02) (3.62) (0.01) (0.01) (0.05) (0.40)

0.02 0.05 - - - -

(2.51) (1.88) - - (0.02) (0.17)

- - - - - -

- - 0.00 - - -

(2.49) (1.83) 0.00 - (0.02) (0.17)

0.69 0.62 (0.01) (0.01) 0.01 (0.03)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 38 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Atlanta Outlet Shoppes, LLC Bluegrass Outlet Shoppes CMBS, LLC Bluegrass Outlet Shoppes II, LLC El Paso Outlet Center CMBS, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

9.79 5.42 0.82 5.90 1.01 0.50

0.66 0.24 0.12 0.07 0.01 0.02

0.03 0.04 0.00 0.02 - -

3.22 2.13 0.21 1.84 0.36 0.26

- - - (0.00) - -

0.25 0.01 - 0.01 - -

13.96 7.85 1.16 7.84 1.37 0.78

(3.35) (1.82) (0.31) (1.66) (0.20) (0.15)

(3.86) (3.04) (0.35) (3.80) (0.70) (0.64)

(0.28) (0.65) (0.05) (0.45) (0.11) (0.08)

(0.47) (0.14) (0.04) (0.37) (0.01) -

- - - - - -

- - - - - -

- - - - - -

(7.96) (5.65) (0.75) (6.28) (1.01) (0.88)

0.00 0.00 0.00 0.00 - -

(3.89) (2.67) (0.24) (2.15) (0.59) (0.32)

- - - - - -

- - - - - -

(3.89) (2.67) (0.24) (2.15) (0.59) (0.32)

2.11 (0.47) 0.17 (0.59) (0.23) (0.42)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 39 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

El Paso Outlet Center CMBS, LLC El Paso Outlet Outparcels II LLC El Paso Outlet Outparcels, LLC Gettysburg Outlet Center, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

10.58 6.25 - - - -

0.84 0.21 - - - -

0.05 0.06 - - - -

4.57 3.04 - - - -

(0.00) (0.00) - - - -

0.04 0.02 - - - -

16.08 9.59 - - - -

(4.42) (2.62) - (0.00) (0.01) (0.00)

(3.60) (1.95) - - - -

(2.35) (1.65) (0.03) (0.07) (0.14) (0.06)

(0.29) (0.17) - - - -

- - - - - -

- - - - - -

- - - - - -

(10.65) (6.39) (0.03) (0.07) (0.14) (0.06)

- - - - - -

(3.88) (2.87) - - - -

- - - - - -

- - - - - -

(3.88) (2.87) - - - -

1.55 0.33 (0.03) (0.07) (0.14) (0.06)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 40 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

Gettysburg Outlet Center, LLC Laredo Outlet Shoppes, LLC Louisville Outlet Outparcels, LLC OK City JV, LLC

FY19 YTD 2020 FY19 YTD 2020 FY19 YTD 2020

- - 5.57 3.03 - -

- - 0.02 0.02 - -

- - 0.10 0.08 - -

- - 2.85 2.15 - -

- - - - - -

- - 0.98 0.30 - -

- - 9.52 5.57 - -

(0.00) (0.02) (3.51) (1.91) (0.00) (0.00)

- - (5.65) (5.45) - -

(0.01) (0.02) (0.79) (0.95) (0.00) (0.00)

- - (0.40) (0.23) - -

- - - - - -

- - - - - -

- - - - - -

(0.01) (0.04) (10.35) (8.54) (0.00) (0.00)

- - - - - -

- - (2.79) (1.41) - -

- - - - - -

- - - - - -

- - (2.79) (1.41) - -

(0.01) (0.04) (3.63) (4.38) (0.00) (0.00)

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 41 of 42

CBL & Associates Properties, Inc.

Annex A-2 - Income Statement

$ in Millions

Consolidating

Revenue:

1) Minimum Rents

2) Percentage Rents

3) Other Rents

4) Tenant Reimbursements

5) Management Development and Leasing Fees

6) Other

7) Total Revenue

Operating Expense:

8) Property Operating

9) Depreciation and Amortization

10) Real Estate Taxes

11) Maintenance and Repairs

12) General and Administrative

13) Loss on Impairment

14) Other Operating Expense

15) Total Operating Expense

Other Income/Expense:

16) Interest and Other Income

17) Interest Expense

18) Gain (Loss) on Extinguishment of Debt

19) Gain on Sale of Real Estate Assets

20) Total Other Income/Expense

21) Net Income

OK City JV, LLC #N/A

FY19 YTD 2020

- -

- -

- -

- -

- -

- 0.04

- 0.04

(0.10) (0.02)

- -

- -

- -

- -

- -

- -

(0.10) (0.02)

- -

- -

- -

- -

- -

(0.10) 0.01

Case 20-35226 Document 871 Filed in TXSB on 02/02/21 Page 42 of 42


Recommended