SIMON DEBARTOLO GROUP INC
8-K, 1996-08-14
REAL ESTATE INVESTMENT TRUSTS
Previous: SIMON DEBARTOLO GROUP INC, 10-Q, 1996-08-14
Next: CNB HOLDINGS INC, 10QSB, 1996-08-14



                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                                       
                                   FORM 8-K
                                       
                                CURRENT REPORT
                                       
                    Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934
                                       
Date of Report (Date of earliest event reported) : August 13, 1996
                                       
                          SIMON PROPERTY GROUP, INC.
             -----------------------------------------------------
            (Exact name of registrant as specified in its charter)
                                       
                                       
    Maryland                   1-12618             35-1901999
- ---------------              -----------          ------------
 State or other              (Commission         (IRS Employer
jurisdiction of              File Number)     Identification No.)
 incorporation)


115 WEST WASHINGTON STREET
INDIANAPOLIS, INDIANA                             46204
- ----------------------------------------        ---------
(Address of principal executive offices)        (Zip Code)


       Registrant's telephone number, including area code:  317.636.1600
                                       
                                       
                                Not Applicable
         ------------------------------------------------------------
         (Former name or former address, if changed since last report)
                                       
<PAGE 1>
                                       
Item 5.  Other Events


      On August 13, 1996 the Registrant made available additional ownership and
operation  information concerning the Registrant, Simon Property  Group,  L.P.,
and the properties owned or managed by it as of June 30, 1996, in the form of a
Supplemental Information package, a copy of which is included as an exhibit  to
this filing.  The Supplemental Information package is available upon request as
specified therein.


Item 7.  Financial Statements and Exhibits

     Financial Statements:

          None


     Exhibits:

                                              Page Number in
Exhibit No.         Description               This Filing
- -----------         ------------------------  --------------
  99                Supplemental Information        4
                    as of June 30, 1996

<PAGE 2>

                                  SIGNATURES


     Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


     Dated:  August 13, 1996




                         SIMON PROPERTY GROUP, INC.


                         By: Dennis Cavanagh
                             ---------------
                              Dennis Cavanagh,
                              Senior Vice President,
                              Financial Services

<PAGE 3>

                           SUPPLEMENTAL INFORMATION
                               Table of Contents
                              As of June 30, 1996
                                       



    Information                                      Page
    -----------                                     -----
Overview                                              5

Ownership Structure                                  6-7

Reconciliation of Net Income to Funds
 from Operations ("FFO")                              8

Selected Financial Information                       9-10

Portfolio GLA, Occupancy & Rent Data                  11

Rent Information                                      12

Lease Expirations                                   13-14

Scheduled Debt Amortization and Maturities            15

Summary of Mortgage Indebtedness by Maturity        16-20

Summary of Variable Rate Debt and Interest
 Rate Protection Agreements                           21

Development Activities                              22-23

Renovation/Expansion Activities                       24

Capital Expenditures                                  25

Gains on Sales of Peripheral Land                     26

Teleconference Text - August 7, 1996                27-31

<PAGE 4>

                             SIMON PROPERTY GROUP
                                   Overview


THE COMPANY
- -----------
      Simon  Property Group, Inc. (the "Company") was the sole general  partner
of,  and  owned  a  controlling 61.1% interest in, Simon Property  Group,  L.P.
("SPG")  as  of  June  30, 1996.  In December 1993, the Company  completed  its
Initial Public Offering in which it sold 43.4 million shares of common stock at
$22.25  per share.  In April 1995, the Company completed an add-on offering  of
6.2 million shares at $24.125 per share. In October 1995, the Company issued  4
million  convertible preferred shares at $25.00 per share.  The  terms  of  the
preferred shares are summarized in the Company's December 31, 1995 Form 10-K  -
footnote 11 to the financial statements.

On  August 9, 1996, Simon Property Group, Inc. and DeBartolo Realty Corporation
(NYSE:EJD)  completed  a  merger  of the two  companies,  creating  a  combined
company,  Simon  DeBartolo Group, Inc. (NYSE:SPG).   Under  the  terms  of  the
merger,  DeBartolo shareholders will receive 0.68 share of Simon  common  stock
for each share of DeBartolo common stock owned.

Simon  DeBartolo Group owns or has an interest in 184 properties which  consist
of existing regional malls, community shopping centers and specialty and mixed-
use  properties  containing an aggregate of 110 million square  feet  of  gross
leasable  area  in  33  states.   Simon  DeBartolo  Group,  together  with  its
affiliated management company, manages approximately 127 million square feet of
gross leasable area in retail and mixed-use properties.

This supplemental package was prepared for Simon Property Group as of June  30,
1996, therefore, does not include information on the DeBartolo portfolio.

THE PURPOSE OF THIS PACKAGE
- ---------------------------
      In this Supplemental Package, we have attempted to address the topics  on
which  we  receive  the  most  questions.  We believe  the  key  benefits  from
providing a supplemental information package are as follows:

   *  It summarizes key information in one location.
   *  It provides debt information in a format that should be more useful to 
      users.
   *  It should be especially useful for any new shareholders or analysts
      attempting to learn about SPG or setting up financial models.

We hope you find this Supplemental Package beneficial.  Any questions, comments
or suggestions should be directed to:  Shelly J. Doran, Director of Investor
Relations-Simon Property Group, P.O. Box 7033, Indianapolis, IN 46207 (317) 685-
7330.

<PAGE 5>

SIMON PROPERTY GROUP
OWNERSHIP STRUCTURE
As of June 30, 1996


SIMON PROPERTY GROUP, L.P. (the "Operating Partnership")

Total Common Shares and Units Outstanding = 95,842,853 (1)

  Operational Assets:
  -------------------
     62 Regional Malls (2)
     55 Community Shopping Centers
     2 Specialty Retail Centers
     3 Mixed-Use Properties

  Partners:                                              %
  ---------                                          -----
     Simon Property Group, Inc.
       Public Shareholders                           57.5%
       Simon Family and Executive Management          3.6%


     Limited Partners
       Simon Family and Executive Management         35.7%
       Other                                          3.2%
                                                    ------
                                                    100.0%

Simon Property Group, Inc. (the "Company")
  61.1% General Partner of Operating Partnership

  Common Shareholders                         Shares        %
 --------------------                     ----------   ------
  Public Shareholders                     55,117,859    94.1%
  Simon Family and Executive Management    3,442,366     5.9%
                                          ----------   -----
                                          58,560,225   100.0%

Limited Partners ("Limited Partners")
  38.9% Limited Partners of Operating Partnership

  Unitholders                                  Units        %
  -----------                             ----------   ------
  Simon Family and Executive Management   34,204,708    91.7%
  Other Limited Partners                   3,077,920     8.3%
                                          ----------   ------
                                          37,282,628   100.0%
                                          ==========   ======

(1) Excludes 4 million shares of preferred stock issued on October 27, 1995.
(2) Does not include Cottonwood Mall in Albuquerque, New Mexico which opened
    on July 31.

<PAGE 6>

                             SIMON PROPERTY GROUP
                  Changes in Common Stock and Unit Ownership
          For the Period from December 31, 1995 through June 30, 1996


                                          SPG, L.P.        SPG, Inc.
                                            Units        Common Shares
                                          ----------     --------------
Number Outstanding at December 31, 1995   37,282,628        58,360,195

March 22 Award of Restricted Stock
(Stock Incentive Program)                          -           200,030

Number Outstanding at June 30, 1996       37,282,628        58,560,225

Total Common Shares and Units Outstanding at June 30, 1996: 95,842,853
                                                            ==========
<PAGE 7>

           SIMON PROPERTY GROUP
Reconciliation of Net Income to Funds From
          Operations ("FFO") (1)
           As of June 30, 1996
                                                                
  (In thousands, except per share data)
                                                                   
                                                        Six
                                                       Months
                                                       Ended
                                                      June 30,
                                                -------------------  
Simon Property Group, L.P. (the "Operating        1996        1995
 Partnership")                                  -------     -------
                                                                
Income of the Operating Partnership before                         
 Extraordinary Item                             $47,800     $45,735
                                                                   
Plus:  Depreciation and Amortization from                          
       Consolidated Properties                   51,038      42,959
                                                                   
Less:  Minority Interest Portion of                                
       Depreciation, Amortization and
       Extraordinary Item                        (1,514)     (1,561)
                                                                   
Plus:  SPG's Share of  Depreciation and                            
       Amortization from Unconsolidated                            
       Affiliates                                 5,950       3,012
                                                                   
Less:  Preferred Dividends                       (4,062)          -
                                                                   
Less:  Gain on Sale of Asset                          -      (2,350)
                                                                   
Funds from Operations of the Operating                             
 Partnership                                    $99,212     $87,795
     Percent Increase                             13.0%            
                                                                   
Weighted Average Common Shares and Units                           
 Outstanding                                     95,754      89,868
                                                                   
FFO per Share/Unit                                $1.04       $0.98
     Percent Increase                              6.1%            
                                                                   
                                                                   
Simon Property Group, Inc. (the "Company")                         
                                                                   
FFO Allocable to SPG, Inc.                      $60,619     $51,357
     Percent Increase                             18.0%            
                                                                   
Weighted Average Common Shares Outstanding       58,471      52,536
                                                                   
FFO per Share                                     $1.04       $0.98
     Percent Increase                              6.1%            
                                                                   
Distributions per Common Share/Unit             $0.4925     $0.4925
                                                                   
(1) FFO amounts were calculated in accordance with the National
    Association of Real Estate Investment Trust's revised
    definition of FFO.  Please see detailed discussion of FFO in
    the Company's June 30, 1996, Form 10-Q.

<PAGE 8>
<TABLE>
          SIMON PROPERTY GROUP
     Selected Financial Information
           As of June 30, 1996
                                                                               
     (In thousands, except as noted)
                                                                               
                                                     Six Months                           
                                                       Ended
                                                      June 30,                            
                                            --------------------------                    
Financial Highlights                            1996          1995         %
                                                                         Change
- ------------------------                       ------        ------      ------

<S>                                          <C>         <C>          <C>
Total Revenues - Consolidated Properties     $ 283,204   $   260,255     8.8%
                                                                                  
Total EBITDA of Portfolio Properties         $ 231,981   $   208,027    11.5%
EBITDA After Minority Interest               $ 184,936   $   169,363     9.2%
                                                                                   
Net Income Available to Common                                                    
 Shareholders                                $  26,566   $    26,594   (0.1)%
Net Income Available to Common                                                    
 Shareholders per Share                      $    0.45   $      0.51  (11.8)%
                                                                                  
Funds from Operations of the Operating                                            
 Partnership                                 $  99,212   $    87,795    13.0%
Funds from Operations Allocable to Simon                                          
 Property Group, Inc.                        $  60,619   $    51,357    18.0%
Funds from Operations per Common Share       $    1.04   $      0.98     6.1%
                                                                                  
Common Stock Distributions Declared, per                                          
 Common share                                $  0.4925   $    0.4925        -
                                                                                  
Occupancy at End of Period:                                                       
     Regional Malls (1)                          83.1%(5)      84.6%   (1.5)%
     Community Shopping Centers (2)              92.6%         94.6%   (2.0)%
                                                                                   
Average Base Rent per Square Foot:                                                
     Regional Malls (1)                      $   19.79    $    18.06     9.6%
     Community Shopping Centers (2)          $    7.44    $     7.21     3.2%
                                                                                  
Total Tenant Sales Volume, in millions (3)                                          
     Regional Malls (4)                      $   1,572    $    1,385    13.5%
     Community Shopping Centers (2)          $     542    $      584   (7.2)%
                                                                               
Number of Properties Open at End of Period         122           119     2.5%
                                                                          
Units Outstanding at End of Period              37,283        37,285     0.0%
Common Shares Outstanding at End of Period      58,560        57,038     2.7%
                                                ------        ------          
Total Common Shares and Units Outstanding                                         
 at End of Period                               95,843        94,323     1.6%
                                                ======        ======          
Weighted Average Units Outstanding              37,283        37,332   (0.1)%
Weighted Average Common Shares                                                    
 Outstanding                                    58,471        52,536    11.3%
                                                ------        ------          
Weighted Average Common Shares and Units                                          
 Outstanding                                    95,754        89,868     6.5%
                                                ======        ======          
                                                                                  
(1)  Includes mall and freestanding stores.                                         
(2)  Includes all Owned GLA.                                                     
(3)  Represents only those tenants who report sales.                                        
(4)  Based upon the new standard definition of sales for regional malls
     adopted by the International Council of Shopping Centers which includes 
     only mall and freestanding stores.
(5)  The Company is actively de-leasing two centers, Charles Towne Square and               
     Southtown Mall, in anticipation of de-malling these properties.  The SPG
     regional mall portfolio occupancy excluding these centers is 84.5%, as
     compared to the reported 83.1%.
</TABLE>
<PAGE 9>
              SIMON PROPERTY GROUP
         Selected Financial Information
               As of June 30, 1996
                                                                          
         (In thousands, except as noted)
                                                                          
                                                         June 30,   December 31,
Selected Balance Sheet Information and Statistics          1996         1995
                                                        ----------   ----------
Total Assets                                            $2,679,081   $ 2,556,436
                                                                                
Consolidated Debt                                       $2,178,539   $ 1,980,759
                                                                                
Joint Venture Debt                                      $  457,578   $   410,652
                                                                                
SPG Share of Joint Venture Debt                         $  154,532   $   167,644
                                                                                
Common Stock Price at End of Period                     $   24.500   $    24.375
                                                                    
Equity(1)                                               $2,448,150   $ 2,431,294
                                                                                
Total Capitalization - Consolidated Debt Only           $4,626,689   $ 4,412,053
                                                                                
Debt-to-Market Capitalization - Consolidated Only            47.1%         44.9%
                                                                                
Total Capitalization - Including SPG Share of JV                                
 Debt                                                   $4,781,221   $ 4,579,697
                                                                    
Debt-to-Market Capitalization - Including SPG                                   
 Share of JV Debt                                            48.8%         46.9%
                                                                                
                                                                    
(1)  Market value of Common Stock and Partnership Units plus book value of 
     Preferred Stock.

<PAGE 10>

                             SIMON PROPERTY GROUP
                     Portfolio GLA, Occupancy & Rent Data
                              As of June 30, 1996


                                                      % of      Average
                                                     Owned     Annualized
                                                      GLA      Base Rent
                               Total        % of     Which     per Leased
 Type of          GLA          Owned       Owned       is      Sq. Ft. of
 Property       Sq. Ft.         GLA         GLA      Leased    Owned GLA
- ----------     -------     -----------     ------   -------    ---------

Regional Malls
- --------------
- -Anchor        30,559,944    9,705,228     26.0%     97.3%       $3.00

- -Mall Store    17,295,319   17,295,320     46.5%     82.8%       20.20
- -Freestanding   1,109,786      458,263      1.2%     95.4%        6.55
   Subtotal    18,405,105   17,753,583     47.7%     83.1%      $19.79

Regional
Mall Total     48,965,049   27,458,811     73.7%     88.2%      $13.14

Community Shopping Centers
- --------------------------
- -Anchor         8,096,208    5,121,065     13.7%     93.3%       $6.07
- -Mall Store     3,021,730    2,940,640      7.9%     90.6%        9.91
- -Freestanding     765,868      284,809      0.8%    100.0%        7.06

Community
Center Total   11,883,806    8,346,514     22.4%     92.6%       $7.44

Mixed-Use Properties
- --------------------
- -Office Portion 1,454,916    1,454,916      3.9%     92.3%      $20.34

GRAND TOTAL    62,303,771   37,260,241    100.0%     89.3%      $12.10

                               Occupancy History
                                                   Community
          As of           Regional Malls(1)    Shopping Centers(2)
         -------          -----------------    -------------------
          6/30/96                83.1%(3)              92.6%
          6/30/95                84.6%                 94.6%
         12/31/95                86.4%                 95.1%
         12/31/94                86.2%                 94.6%
         12/31/93                85.6%                 89.3%
         12/31/92                84.6%                 89.3%

       (1) Includes mall and freestanding stores.
       (2) Includes all Owned GLA.
       (3) The Company is actively de-leasing two centers, Charles Towne Square
           and Southtown Mall, in anticipation of de-malling these properties.
           The SPG regional mall portfolio occupancy excluding these centers is
           84.5%, as compared to the reported 83.1%.

<PAGE 11>

                             SIMON PROPERTY GROUP
                               Rent Information
                              As of June 30, 1996

Average Base Rent


         Mall & Freestanding        %          Community       %
As of  Stores at Regional Malls  Change   Shopping Centers    Change
6/30/96          $19.79           9.6%           $7.44         3.2%
6/30/95           18.06             -             7.21           -  
12/31/95          18.68           7.2             7.27         2.5
12/31/94          17.43           3.1             7.09         3.1
12/31/93          16.91           4.8             6.88         1.5
12/31/92          16.14           7.9             6.78         8.1


Rental Rates
- ------------
      Base Rent (1)
      -------------
        Store Openings  Store Closings         Amount of Change
Year    During Period   During Period         Dollar    Percentage
        -------------   -------------         ------    ----------
Regional Malls:
- ---------------
1996 (YTD)  $22.20        $16.81              $5.39       32.1%
1995         21.92         16.54               5.38       32.5
1994         18.67         13.35               5.32       39.9
1993         21.45         15.18               6.27       41.3
1992         20.09         14.21               5.88       41.4

Community Shopping Centers:
- ---------------------------
1996 (YTD)   $9.52         $7.18              $2.34       32.6%
1995         10.00          8.78               1.22       13.9
1994         10.43         11.33              (0.90)      (7.9)
1993         11.66          9.59               2.07       21.6
1992          9.40          9.08               0.32        3.5

(1)Represents the average base rent in effect during the period for those
tenants who signed leases as compared to the average base rent in effect during
the period for those tenants who closed or whose leases expired.

<PAGE 12>
SIMON PROPERTY GROUP
Lease Expirations(1)
As of June 30, 1996                              
                         Number of                   Avg. Base Rent
                          Leases       Square       per Square Foot          
      Year               Expiring       Feet          at 6/30/96
- ------------------      ---------      -------      --------------   
 Regional Malls -                                               
 Mall & Freestanding Stores
                                                                   
1996 (7/1 - 12/31)            83       188,394           $17.97
1997                         675     1,573,382            17.44
1998                         604     1,009,841            20.91
1999                         586     1,346,366            20.50
2000                         530     1,187,246            22.16
2001                         513     1,357,279            19.05
2002                         323     1,014,870            20.63
2003                         336       982,755            21.02
2004                         357     1,116,345            20.78
2005                         327     1,195,650            19.12
2006                         495     1,534,259            22.10
                           -----    ----------           ------
TOTALS                     4,829    12,506,387           $20.28
                           =====    ==========           ======
    Regional Malls -                                               
      Anchor Tenants
                                                                   
1996 (7/1 - 12/31)             2       127,230            $2.24
1997                           6       592,036             1.59
1998                           6       871,029             1.68
1999                           8     1,082,410             1.72
2000                           6       723,869             2.56
2001                           8       924,778             2.08
2002                           2       222,540             1.78
2003                           3       255,227             3.54
2004                           9       715,572             4.54
2005                           6       675,033             2.31
2006                           7       755,481             4.01
                              --     ---------            -----
TOTALS                        63     6,945,205            $2.50
                              ==     =========            =====
     Community Centers - Mall                                               
 Stores & Freestanding Stores
                                                                   
1996 (7/1 - 12/31)             8        31,095            $5.58
1997                         118       310,943            10.71
1998                         126       345,090            11.11
1999                         118       396,470            10.73
2000                         110       486,074             9.03
2001                          78       253,949            11.17
2002                          26       138,877             8.62
2003                          21       157,684             8.94
2004                          20       121,352            11.13
2005                          23       210,946             7.76
2006                          11       117,143             8.98
                             ---     ---------            -----
TOTALS                       659     2,569,623            $9.90
                             ===     =========            =====
<PAGE 13>                                               
                                                                   
 Community Centers -                                               
      Anchor Tenants
                                                                   
1996 (7/1 - 12/31)             3        61,256            $6.64
1997                          10       291,550             5.55
1998                           1        55,695             5.49
1999                           7       263,019             4.39
2000                           5       217,813             4.43
2001                          10       397,756             3.73
2002                           3       146,520             6.13
2003                           7       248,553             6.57
2004                           6       150,943             5.80
2005                           9       437,915             7.01
2006                           7       460,400             5.95
                             ---     ---------            -----
TOTALS                        68     2,731,420            $5.57
                             ===     =========            =====
                                                                   
(1)  Does not consider the impact of options that may be                    
contained in leases.
<PAGE 14>

<TABLE>
                               
 Simon Property Group
 Scheduled Debt Amortization and Maturities
 As of June 30, 1996
 (In thousands)
                                                                                                
                                                          SPG's Share    SPG's Share            
                    Scheduled     Scheduled               of Scheduled  of Scheduled            
      Year        Amortization   Maturities      Total    Amortization   Maturities     Total
                                                                                                
 <S>                    <C>       <C>         <C>              <C>        <C>         <C>
  Consolidated                                                                                  
   Properties                                                                                   
                                                                                                
      1996                3,684       63,079      66,763         3,684        63,079      66,763
      1997               11,823      107,200     119,023        11,823       107,200     119,023
      1998               10,104      285,880     295,984        10,104       278,439     288,543
      1999               12,673      253,339     266,012        12,673       253,339     266,012
      2000               14,220      326,005     340,225        14,220       282,814     297,034
      2001               15,299            0      15,299        15,299             0      15,299
      2002               14,278       86,144     100,422        14,278        86,144     100,422
      2003                8,486      275,150     283,636         8,486       275,150     283,636
      2004                3,745      161,256     165,001         3,745       161,256     165,001
      2005                4,092            0       4,092         4,092             0       4,092
   Thereafter                 0      211,082     211,082             0       211,082     211,082
                        -------   ----------  ----------       -------    ----------  ----------
                        $98,404   $1,769,135  $1,867,539       $98,404    $1,718,503  $1,816,907
                                                                                                
   Short Term                                                                                   
   Credit Facilities                                                                              
                                                                                                
      1996                    0            0           0             0             0           0
      1997                    0            0           0             0             0           0
      1998                    0      311,000     311,000             0       311,000     311,000
 Total                  -------   ----------   ----------       -------    ---------- ----------
 Consolidated Debt      $98,404   $2,080,135   $2,178,539       $98,404    $2,029,503 $2,127,907
                        =======   ==========   ==========       =======    ========== ==========
                                                                                                
 Joint Ventures                                                                                 
      1996                  112        5,000       5,112            56         2,500       2,556
      1997                  241            0         241           120             0         120
      1998                  267            0         267           134             0         134
      1999                  295      142,330     142,625           148        49,272      49,420
      2000                  119       21,639      21,758            36        10,820      10,856
      2001                2,221            0       2,221           775             0         775
      2002                2,384            0       2,384           832             0         832
      2003                2,559            0       2,559           892             0         892
      2004                2,747            0       2,747           957             0         957
      2005                    0      160,471     160,471             0        58,144      58,144
   Thereafter                 0      117,193     117,193             0        29,846      29,846
                        -------   ----------   ---------        ------     ---------  ----------
 Total Joint                                                                                    
 Venture Debt           $10,945     $446,633    $457,578        $3,950      $150,582    $154,532

<PAGE 15>

</TABLE>
<TABLE>
SIMON PROPERTY GROUP
Summary of Mortgage 
Indebtedness By Maturity 
As of June 30, 1996  
(In thousands) 
                                                                                            
                                                        Principal   SPG Share   Weighted Average
     Property                    Maturity   Interest     Balance     of Loan     Interest Rate
       Name                        Date       Rate       6/30/96     Balance        by Year
- ------------------------         --------   --------   ---------    ---------   ----------------     
<S>                              <C>          <C>      <C>          <C>             <C>
Consolidated Properties:           
   Fixed Rate Debt:                
   Subtotal 1996-1997                                          0            0     
                                                                                         
     White Oaks Mall             03/01/98      7.70%      16,500        9,061                  
     Ross Park Mall              08/15/98      6.14%      60,000       60,000                  
                                                          ------       ------
          Subtotal 1998                                   76,500       69,061        6.48%
                                                                                               
     West Ridge Mall             06/01/99      8.00%      50,306       50,306                  
     Ingram Park Mall            11/01/99      9.63%       7,000        7,000                  
     Ingram Park Mall            12/01/99      8.10%      49,423       49,423                  
     Barton Creek Square         12/30/99      8.10%      63,958       63,958                  
     La Plaza Mall               12/30/99      8.25%      50,815       50,815                  
          Subtotal 1999                                  221,502      221,502        8.16%
                                                                                               
     Windsor Park Mall           06/01/00      8.00%       6,044        6,044                  
     Trolley Square              07/23/00      5.81%      19,000       17,100                  
     Bloomingdale Court          12/01/00      8.75%      29,009       29,009                  
     Forest Plaza                12/01/00      8.75%      17,354       17,354                  
     Fox River Plaza             12/01/00      8.75%      12,654       12,654                  
     Lake View Plaza             12/01/00      8.75%      22,169       22,169                  
     Lincoln Crossing            12/01/00      8.75%         997          997                  
     Matteson Plaza              12/01/00      8.75%      11,159       11,159                  
     Regency Plaza               12/01/00      8.75%       1,878        1,878                  
     St. Charles Towne Pl        12/01/00      8.75%      30,887       30,887                  
     West Ridge Plaza            12/01/00      8.75%       4,612        4,612                  
     White Oaks Plaza            12/01/00      8.75%      12,345       12,345                  
          Subtotal 2000                                  168,108      166,208        8.39%
                                                                                               
          Subtotal 2001                                        0            0                  
                                                                                               
     Crossroads Mall             07/31/02      7.75%      41,440       41,440                  
     North Riverside Park        09/01/02      9.38%       4,155        4,155                  
     North Riverside Park        09/01/02     10.00%       3,698        3,698                  
     Hutchinson Mall             10/01/02      8.44%      11,523       11,523                  
     Markland Mall               12/15/02      6.75%      10,000       10,000                  
     Muncie Mall                 12/15/02      6.75%      24,000       24,000                  
          Subtotal 2002                                   94,816       94,816        7.63%

<PAGE 16>                                                                                               
     
     Battlefield Mall            06/01/03      7.50%      51,271       51,271                  
     South Park Mall             06/15/03      7.25%      24,748       24,748                  
     Anderson Mall               12/15/03      6.74%      19,000       19,000                  
     Forest Mall                 12/15/03      6.74%      12,800       12,800                  
     Forest Village Park         12/15/03      6.16%      20,600       20,600                  
     Golden Ring Mall            12/15/03      6.74%      29,750       29,750                  
     Longview Mall               12/15/03      6.16%      22,100       22,100                  
     Midland Park Mall           12/15/03      6.31%      22,500       22,500                  
     Miller Hill Mall            12/15/03      6.74%      34,500       34,500                  
     North Towne Square          12/15/03      6.31%      23,500       23,500                  
     Towne West Square           12/15/03      6.16%      40,250       40,250                  
          Subtotal 2003                                  301,019      301,019        6.69%
                                                                                               
     Cielo Vista Mall            07/01/04      8.13%       2,413        2,413                  
     College Mall                07/01/04      7.00%      43,727       43,727                  
     Greenwood Park Mall         07/01/04      7.00%      36,623       36,623                  
     Tippecanoe Mall             07/01/04      8.45%      47,913       47,913                  
     Towne East Square           07/01/04      7.00%      57,813       57,813                  
          Subtotal 2004                                  188,489      188,489        7.38%
                                                                                               
           Subtotal 2005-2006                                  0            0                  
                                                                                               
     Cielo Vista Mall            05/01/07      9.25%      56,585       56,585                  
     Irving Mall                 05/01/07      9.25%      43,573       43,573                  
     McCain Mall                 05/01/07      9.25%      26,424       26,424                  
     Valle Vista Mall            05/01/07      9.25%      34,996       34,996                  
          Subtotal 2007                                  161,578      161,578        9.25%
                                                                                               
           Subtotal 2008-2011                                  0            0                  
                                                                                               
     Windsor Park Mall           05/01/12      8.00%       9,005        9,005                  
          Subtotal 2012                                    9,005        9,005        8.00%
                                                                                               
     O'Hare International        12/31/13      7.50%      27,500       27,500                  
          Subtotal 2013                                   27,500       27,500        7.50%
                                                                                               
           Subtotal 2014-2025                                  0            0                  
                                                                                               
     Sunland Park Mall           01/01/26      8.63%      40,325       40,325                  
          Subtotal 2026                                   40,325       40,325        8.63%
                                                       ---------    ---------        ----                        
     Total Consolidated Fixed Rate Debt                1,288,842    1,279,503        7.73%
                                                                                    
<PAGE 17>
                                                                                               
    Variable Rate Debt:
                                                                                               
     Lincolnwood Town Ctr        12/27/96      6.06%      63,079       63,079                  
          Subtotal 1996                                   63,079       63,079        6.06%
                                                                                               
     Eastland Mall               11/01/97      6.65%      30,000       30,000                  
     St. Charles Towne Ctr       12/31/97      6.37%      77,200       77,200                  
          Subtotal 1997                                  107,200      107,200        6.45%
                                                                                               
     East Towne Mall             09/29/98      6.56%      55,000       55,000                  
     Eastgate Consumer           12/31/98      6.50%      25,429       25,429                  
     Riverway                    12/31/98      6.38%      85,571       85,571                  
     Riverway                    12/31/98      6.38%      45,879       45,879                  
          Subtotal 1998                                  211,879      211,879        6.44%
                                                                                               
     Cottonwood Mall (1)         02/01/99      7.48%      38,398       38,398                  
          Subtotal 1999                                   38,398       38,398        7.48%
                                                                                               
     Jefferson Valley Mall       01/12/00      6.05%      50,000       50,000                  
     The Forum Shops             02/23/00      6.47%     100,000       59,521                  
     Trolley Square              07/23/00      6.94%       4,641        4,177                  
     Trolley Square              07/23/00      6.94%       3,500        3,150                  
          Subtotal 2000                                  158,141      116,848        6.36%
                                                       ---------    ---------        ---- 
           Total Consolidated Variable Rate Debt         578,697      537,404        6.45%
                                                       ---------    ---------        ----    
           Total Consolidated Properties               1,867,539    1,816,907        7.33%
                                                       =========    =========        ====       
                                                                                              
Joint Venture Properties:
    Fixed Rate Debt:

     The Source                  12/21/96      N/A         5,000        2,500                  
          Subtotal 1996                                    5,000        2,500                  
                                                                                               
           Subtotal 1997-1999                                  0            0                  
                                                                                               
     North East Mall             09/01/00     10.00%      22,554       11,277                  
          Subtotal 2000                                   22,554       11,277       10.00%
                                                                                               
           Subtotal 2001-2004                                  0            0                  
                                                                                               
<PAGE 18>

     Cobblestone Court           11/30/05      7.22%       6,180        2,163                  
     Crystal Court               11/30/05      7.22%       3,570        1,249                  
     Fairfax Court               11/30/05      7.22%      10,320        2,709                  
     Gaitway Plaza               11/30/05      7.22%       7,350        1,715                  
     Ridgewood Court             11/30/05      7.22%       7,980        2,793                  
     Royal Eagle Plaza           11/30/05      7.22%       7,920        2,772                  
     The Plaza at Buckland       11/30/05      7.22%      17,680        4,641                  
     The Yards Plaza             11/30/05      7.22%       8,270        2,895                  
     Village Park Plaza          11/30/05      7.22%       8,960        3,136                  
     West Town Corners           11/30/05      7.22%      10,330        2,411                  
     Westland Park Plaza         11/30/05      7.22%       4,950        1,155                  
     Willow Knolls Court         11/30/05      7.22%       6,490        2,272                  
     Seminole Towne Center       12/27/05      6.88%      70,500       31,724                  

          Subtotal 2005                                  170,500       61,635        7.08%
                                                                                               
     Smith Haven Mall            06/17/06      7.86%     115,000       28,750                  
          Subtotal 2006                                  115,000       28,750        7.86%
                                                                                               
           Subtotal 2007-2016                                  0            0                  
                                                                                               
     Total Joint Venture Fixed Rate Debt                 313,054      104,162        7.46%
                    
                                                                                               
                                                                                               
    Variable Rate Debt:
                                                                                              
           Subtotal 1996-1998                                  0            0                  
                                                                                               
     Stratosphere (2)            03/13/99      7.50%      12,542        6,271                  
     Ontario Mills (2)           05/07/99      8.25%      13,934        3,484                  
     Lakeline Mall               05/16/99      5.88%      65,897       32,949                  
     Circle Centre (2)           08/29/99      7.22%      52,151        7,666                  
          Subtotal 1999                                  144,524       50,370        6.73%
                                                                                               
                                                                                               
                                                                                               
          Total Joint Venture Variable Rate Debt         144,524       50,370        6.73%
                                                       ---------    ---------        -----             
          Total Joint Venture Properties                 457,578      154,532        7.23%
                                                       ---------    ---------        -----                         
          Total Mortgage Debt                          2,325,117    1,971,439        7.31%
                                                       =========    =========        =====
<PAGE 19>
                                                                 
Corporate Credit Facilities:                                      
                                                                  
    Variable Rate Debt:                                             
                                                               
     SPG, LP                     08/07/98      6.77%     311,000      311,000                  
        Subtotal 1998                                    311,000      311,000        6.77%
                                                                                               
                                                                                               
             Corporate Credit Facilities                 311,000      311,000        6.77%
                   
                                                                                         
        (1)  Option exists to extend maturity one year.
        (2)  Two one-year ptions exist to extend maturity.
</TABLE>
                                                                            
                                                                       
Reconciliation to Balance Sheets at June 30,1996
                                                                           
                                         Principal   SPG Share   Weighted       
                                          Balance     of Loan     Average
                                          6/30/96     Balance  Interest Rate
                                        ---------   ---------    -------  
                                           
Consolidated Fixed Rate Debt            1,288,842   1,279,503      7.73%

Consolidated Variable Rate Debt           578,697     537,404      6.45%
Corporate Credit Facilities               311,000     311,000      6.77%
                                        ---------   ---------      ----
Subtotal                                  889,697     848,404      6.56%
                                        ---------   ---------      ----
Mortgage and Other Notes Payable       
Consolidated Balance Sheets             2,178,539   2,127,907      7.25%
                                        =========   =========      ==== 
Joint Venture Fixed Rate Debt             313,054     104,162      7.46%
Joint Venture Variable Rate Debt          144,524      50,370      6.73%
Mortgage and Other Notes Payable        ---------   ---------      ----
 Partnerships and Joint Ventures          457,578     154,532      7.23%
                                        =========   =========      ====
<PAGE 20>

<TABLE>

SIMON PROPERTY GROUP
Summary of Variable Rate Debt and Interest Rate Protection Agreements
As of June 30, 1996
(In thousands)

                                            Simon                                            Terms of
                                          Ownership    SPG                                   Interest
                               Principal    % of     Share of Interest     Terms of            Rate
   Property      Maturity       Balance     Joint      Loan     Rate       Variable         Protection
     Name          Date         6/30/96   Ventures   Balance   6/30/96       Rate           Agreement
                                                                                            
<S>              <C>             <C>          <C>     <C>         <C>   <S>             <S> 
Consolidated Properties:
                                                                                        
Variable Rate Debt:                                                                         
                                                                                        
Lincolnwood                                                                             
Town Ctr         12/27/96         63,079               63,079     6.06% LIBOR + 1.25%   LIBOR swapped at
                                                                                        4.81% through
                                                                                        maturity.
                                                                                        
Eastland Mall    11/01/97         30,000               30,000     6.65% LIBOR + 1.50%   LIBOR swapped at
                                                                                        5.15% through
                                                                                        maturity; lender
                                                                                        has right to
                                                                                        cancel swap
                                                                                        effective 1/1/97.
St. Charles                                                                             
Towne Ctr        12/31/97         77,200               77,200     6.37% LIBOR + 1.25%   $62,238 of loan
                                                                                        balance is LIBOR
                                                                                        swapped at 5.12%
                                                                                        through maturity;
                                                                                        lender has right
                                                                                        to cancel swap
                                                                                        effective 1/3/97.
                                                                                        
East Towne Mall  09/29/98         55,000               55,000     6.56% LIBOR + 1.125%  
Eastgate                                                                                
Consumer         12/31/98         25,429               25,429     6.50% LIBOR + 1.50%   LIBOR capped at
                                                                                        5.0% through
                                                                                        maturity.
Riverway         12/31/98         85,571               85,571     6.38% LIBOR + 1.375%  LIBOR capped at
                                                                                        5.0% through
                                                                                        maturity.
Riverway         12/31/98         45,879               45,879     6.38% LIBOR + 1.375%  LIBOR capped at
                                                                                        5.0% through
                                                                                        maturity.
                                                                                        
Cottonwood Mall  02/01/99 (1)     38,398               38,398     7.48% LIBOR + 2.00%   LIBOR rate can be
                                                                                        reduced based upon
                                                                                        mall performance.
                                                                                        
Jefferson                                                                               
Valley Mall      01/12/00         50,000               50,000     6.05% LIBOR + .55%    LIBOR capped at
                                                                                        8.7% through
                                                                                        maturity.
The Forum Shops  02/23/00        100,000      59.5%    59,521     6.47% LIBOR + 1.0%    See Footnote #2.
Trolley Square   07/23/00          4,641      90.0%     4,177     6.94% LIBOR + 1.50%   
Trolley Square   07/23/00          3,500      90.0%     3,150     6.94% LIBOR + 1.50%   
                                 -------              -------                                              
Total Consolidated Properties    578,697              537,404                                 
                                 =======              =======                                         
                                                                                        
Corporate Credit Facilities:                                                                  
SPG, L.P.        08/07/98        311,000              311,000     6.77% LIBOR + 1.325%  On March 13, 1995, the 
                                                                                        Operating Partnership
Total Corporate Credit                                                                  entered into a two-year cap agreement 
Facilities                       311,000              311,000                           in the amount of $100 million.  The
                                                                                        Operating Partnership may elect to use this
                                                                                        cap on any wholly-owned variable-
                                                                                        interest-rate debt. The LIBOR cap may
                                                                                        fluctuate through March 13, 1997.
                                                                                        LIBOR is initially capped at 7.5%
                                                                                        through maturity, however, if LIBOR
                                                                                        should equal or exceed 8.75% between 
                                                                                        monthly reset dates, then LIBOR would 
                                                                                        be capped at 8.5% for that period only.
                                                                                       
Joint Venture Properties:                                                                 
                                                                                        
Variable Rate Debt:                                                                       
                                                                                        
Stratosphere     3/13/99  (3)     12,542      50.0%     6,271     7.50% LIBOR + 2.00%   LIBOR rate can be
                                                                                        reduced based upon
                                                                                        project
                                                                                        performance.
Ontario Mills    5/7/99   (3)     13,934      25.0%     3,484     8.25% LIBOR + 2.75%   LIBOR rate can be
                                                                                        reduced based upon
                                                                                        project
                                                                                        performance.
Lakeline Mall    5/16/99          65,897      50.0%    32,949     5.88% LIBOR + .375%   
Circle Centre    8/29/99  (3)     52,151      14.7%     7,666     7.22% LIBOR + 2.375%  
                                                                                        
Total Joint Venture              -------               ------                                         
Properties                       144,524               50,370
                                 -------               ======                                        
Total Variable Mortgage        ---------                                                           
and Other Indebtedness         1,034,221
                               =========                                                         
                                                                                        
Footnotes:
(1)  Option exists to extend maturity one year.
(2)  Cap agreement was made on $89,000 of total loan balance; LIBOR capped @ 7% through
     12/23/96; however if LIBOR should increase more than 0.6% between monthly reset dates, 
     the cap will be increased by 0.25%, but shall not exceed 8.25%.
(3)  Two one-year options exist to extend maturity.

</TABLE>

<PAGE 21>
<TABLE>
 SIMON PROPERTY GROUP
 Development Activities
 As of June 30, 1996
                                         Non-Anchor                                     Projected
                                SPG     Sq. Footage    Anchors/         Actual/        Developmnt
                     GLA     Ownership    Leased/        Major         Projected          Cost
  Mall/Location   (sq. ft.)  Percentage Committed(1)     Tenants         Opening       (in millions)
                                      
                                                                                            
                                                                                                   
<S>               <C>           <C>        <C>         <S>             <C>                    <C>
Recently Opened                                                                                    
                                                                                                   
Cottonwood Mall   1,035,000     100.0%      87%        Dillard's        7/31/96                 $75
Albuquerque, NM                                        Foley's                                 
(Opened 7/31/96)                                       JCPenney                                
                                                       Mervyn's                             
                                                       Montgomery Ward                       
                                                       United Artist Entertainment  
                                                        Complex
                                                                                                   
                                                                                                   
Under                                                                                              
Construction
                                                                                                   
Tower Shops at       89,000      50.0%      87%        Rainforest Cafe  8/96                  $25
  Stratosphere (Phase I)                               Stratosphere                                    
                                                        Casino(2)
Las Vegas, NV                                                                                      
                                                                                                   
                                                                                                   
Ontario Mills     1,400,000      25.0%      81%        AMC Theatres    11/96                 $168
Ontario, CA                                            Marshalls                                   
(Los Angeles)                                          Totally 4 Kids                                 
                                                       Sports Authority                              
                                                       TJMaxx                                     
                                                       Burlington                                   
                                                       Bed Bath &                               
                                                        Beyond
                                                       Mikasa                                     
                                                       Off 5th-Saks Fifth                               
                                                        Avenue Outlet
                                                       JCPenney Outlet                                
                                                       American Wilderness                               
                                                        Experience
                                                       Dave & Buster's                                
                                                       Bernini - Off                               
                                                        Rodeo
                                                       Group USA                                   
                                                       IWERKS                                     
                                                       Virgin Records                                 
                                                                                                   
                                                                                                   
The Source          730,000      50.0%      (3)        Fortunoff        8/97                 $151
Long Island, NY                                        Nordstrom Rack                                 
                                                       Off 5th-Saks Fifth                               
                                                        Avenue Outlet
                                                       Cheesecake                               
                                                        Factory
                                                       Rainforest Cafe                                
                                                       Just for Feet                                 
                                                       Bertolini's                                  
                                                                                                   
<PAGE 22>                                                                                                   

Arizona Mills     1,225,000      25.0%     (3)         Oshmans         11/97               $182
Tempe, Arizona                                          Supersport
                                                       Off 5th-Saks Fifth                               
                                                       Avenue Outlet
  (Groundbreaking                                      Burlington Coat                               
          8/1/96)                                       Factory
                                                       Ross Dress for                               
                                                        Less
                                                                                    
                                                                                                   
Grapevine Mills   1,450,000      37.5%      (3)        Books-A-Million 11/97                 $186
Grapevine, Texas                                       Burlington Coat                         
                                                        Factory
(Dallas/Ft. Worth)                                     Off 5th-Saks Fifth                               
                                                        Avenue Outlet
  (Groundbreaking                                      Group USA                                   
         7/10/96)
                                                       Rainforest Cafe                                
                                                                                                   
                                                                                                   
                                                                                                   
Under Development                                                                                  
                                                                                                   
Shops at Sunset     500,000      75.0%      (3)        AMC 24 Theatre   4/98                 $130
 Place
South Miami, FL                                                                                    
    (Construction                                                                                  
  start projected
            9/96)
                                                                                                   
                                                                                                   
(1)  As of July 31, 1996.
(2)  Not a tenant per se; directly connected to the Tower Shops at Stratosphere.
(3)  Leasing still in preliminary stage since project will not open until after 1996. 
</TABLE>
<PAGE 23>
<TABLE>
                              SIMON PROPERTY GROUP
                         Renovation/Expansion Activities
                               As of June 30, 1996

              Anticipated   Projected
Name/Location  Completion     Cost      Scope of Construction
                        (in millions)

<S>              <C>          <C>       <S>      
The Forum Shops  9/97         $90       Addition of 250,000 square feet, 92%
at Caesars                              leased and committed. Tenants include:
Las Vegas, NV                           Virgin Records, FAO Schwarz, Cheesecake
(Expansion)                             Factory and NikeTown.


College Mall     11/96        $4        Renovation of common area including new
Bloomington, IN                         floor treatment, skylights and entrances,
(Renovation & Expansion)                as well as upgrading of parking lot lighting
                                        and signage.


Greenwood Plus   11/96        $4        21,000 square foot expansion of Kohl's and
Greenwood, In                           9,000 square foot expansion of Best Buy.
(Expansion)


Muncie Mall      9/97         $21       Renovation of common area including new floor
Muncie, IN                              treatment and skylights.  Addition of 120,000
 (Renovation & Expansion)               square foot L.S. Ayres store with a projected
                                        opening of 11/96.  Additional 41,000 square feet
                                        of small shops leading to new Ayres projected to open
                                        spring 1997.  Existing Ayres store to be converted into
                                        food court, restaurants and retail with a scheduled
                                        opening of 9/97.

Tippecanoe Plaza 5/97         $4        Relocation/expansion of Service
Lafayette, IN                           Merchandise.  Reconfiguration of old
Service
(Renovation)                            Merchandise for new Barnes & Noble.
</TABLE>                                        
<PAGE 24>

                             SIMON PROPERTY GROUP
                             Capital Expenditures
                              As of June 30, 1996
                                       
                                       
                                 (In millions)


                                         Joint Venture Properties
                           Consolidated                 SPG's
                            Properties        Total     Share

Acquisitions                 $43.9             -         -

New Developments              32.1          $126.7     $46.2

Renovations and Expansions    23.4 (1)         0.3       -

Tenant Allowances-Retail      11.2             0.7       0.3

Tenant Allowances-Office       4.3 (2)         -         -

Capital Expenditures
   Recovered from Tenants      1.0             0.2       -

Other (3)                      1.5             0.6       0.1


Totals                      $117.4          $128.5     $46.6

(1)Costs were incurred primarily at The Forum Shops at Caesars,  Tippecanoe
   Plaza, Muncie Mall and Greenwood Plus.
(2)Includes $3.3 million in tenant improvements to be paid over a 7-year
   period:  $500,000/year from 1996 to 2000 and $400,000 to be paid in 2001 and
   2002.
(3)Primarily represents capital expenditures not recovered from  tenants.


<PAGE 25>



                             SIMON PROPERTY GROUP
                       Gains on Sales of Peripheral Land
                              As of June 30, 1996
                                 (In millions)
                                 
                                            Six Months Ended
                                                June 30,
                                           1996           1995
                                           ----           ----
Consolidated Properties                    $1.0           $1.2

SPG's Share of Joint Venture Properties     1.6            0.8


Totals                                     $2.6           $2.0

<PAGE 26>

SIMON PROPERTY GROUP
Teleconference Text
August 7, 1996


Good afternoon and welcome to our second quarter earnings teleconference.  Rick
Sokolov is also here with me.

We  issued  the earnings press release yesterday and I assume that all  of  you
have  copies  by now. In the interest of time, I will not go into  the  details
included  in  that  release.  Instead, I'd like to  take  this  opportunity  to
discuss key trends noted for the first six months of 1996, to update you on the
status of our merger with DeBartolo Realty Corporation, and for Rick to provide
you with a brief overview of DeBartolo's second quarter highlights.

SPG's  Funds  from  Operations for the second quarter of 1996,  under  NAREIT's
revised definition, were $0.53 per share.  This represented an increase of 6.0%
from  the  $0.50 per share for the same period in 1995.  FFO in  gross  dollars
increased 10.2% to $50.5 million in the second quarter and increased  13.0%  to
$99.2 million for the six months ended June 30th.  Our quarter and year-to-date
per  share  amounts  have  been  impacted by the 6.2  million  share  secondary
offering we did in April 1995.

Under the previous method of reporting, FFO would have been $0.55 per share for
the  second quarter of 1996, and for the first six months would have been $1.09
per  share.  We expect NAREIT's new definition to reduce 1996 FFO by  $0.10  or
$0.11  per share as compared to the old definition.  $0.07 of this is  directly
tied to IPO and public company formation costs.

Let me now turn to some of the operational highlights of the second quarter:

Small  shop  occupancy  at June 30 in the regional mall segment  was  down  1.5
percentage points to 83.1% from 84.6% one year earlier.  As we discussed in our
first  quarter teleconference, the driving factor behind this decline  was  the
1996  closings  from  tenants who filed bankruptcy in  1995,  including  Edison
Brothers,  Petrie Stores and Merry Go Round.  We have made reasonable  progress
in  responding to bankruptcy created vacancies, as evidenced, we have over  1.0
million  square  feet  of  leases currently out for signature  for  1996  store
openings, almost 300,000 square feet of which is for space currently vacant.

We  also  continued  our  demalling effort at two  properties.   Without  these
properties, which are being actively de-leased, occupancy in the mall portfolio
would have been 84.5%.

Average  base  rent  at June 30, 1996, was $19.79 for the  regional  malls,  up
$1.73,  or  9.6%, from $18.06 at June 30, 1995.  Excluding the impact  of  non-
comparable  centers  (centers not included in SPG  portfolio  during  the  same
period  in  1995), average base rent was $18.96, for a 5.0% increase  over  the
1995 level.  Releasing spreads at the regional malls have remained strong, with
new  leases  signed averaging $5.39 per square foot in excess of  those  leases
expiring or tenants that closed.

Utilizing  the new standard ICSC definition of sales for regional  malls  which
excludes anchors, sales volume for the first six months was up 13.5%, to $1,572
million in 1996 from $1,385 million for the same period in 1995.  Excluding the
non-comparable centers, the volume was $1,411 million, for an increase of 3%.

Comparable  tenant  sales on a per square foot basis within the  regional  mall
portfolio were up 3% over 1995. Strong growth was noted in the following tenant
categories  within our portfolio: jewelry, shoes, mens and womens wear,  family
wear,  and  ladies'  specialty.   When you consider  the  tenant  loss  due  to
bankruptcy  and the effect of adverse winter weather earlier this  year,  sales
for our regional mall portfolio have been extremely positive.

We've  continued to see a rebound at our Texas border properties.  Sales growth
for the first half of 1996 over the first half of 1995 for these properties was
5.9%.   As we have noted previously, we experienced a $.02 decline in 1995  FFO
as  a  result of the Mexican peso devaluation, primarily as a result  of  lower
percentage rents at those five properties.  Although we are clearly not back to
pre-devaluation  1994 sales levels, we are encouraged by  the  improvement  and
optimistic about the upward trending of sales for the remainder of 1996.

Development and Acquisition Activities

Now  I'd  like  to  spend a few minutes discussing our recent  development  and
acquisition activities:

Cottonwood  Mall, 100% owned by SPG, in Albuquerque, New Mexico, had  a  hugely
successful  grand  opening on July 31st.  The 125,000  first  day  visitors  is
comparable  to  nearly one-fourth of the city's entire population.   Cottonwood
Mall,  Albuquerque's  first new regional mall in three decades,  marks  Simon's
entry into the state of New Mexico, raising the Company's national presence  to
retail properties in 29 states.

Cottonwood Mall is the first major retail development on Albuquerque's  rapidly
growing  West  Mesa  and is anchored by Dillard's, Foley's, JCPenney,  Mervyn's
California  and   Montgomery Ward.  This 1.0 million square foot super-regional
mall  opened  87%  leased  and  committed and  boasts  many  popular  retailers
including GAP and GAP Kids, The Disney Store, Cache, Rampage, Laura Ashley, and
Garden   Botanika.   A  United  Artists  nine  screen  theatre   and   STARPORT
entertainment complex is scheduled to open by the end of 1996.

Construction  continues  on  The  Source, a 730,000-square-foot  value-oriented
retail  center scheduled to open in August 1997 in Westbury, Long Island.   SPG
owns  50% of this joint venture which has a projected development cost of  $151
million.  Our partner is Fortunoff who has a 200,000 square-foot existing store
generating $165 million in annual sales volume which will be incorporated  into
the  center.  Tenants committed to the project include Nordstrom Rack, Off 5th-
Saks  Fifth Avenue Outlet, Cheesecake Factory, Rainforest Cafe, Just for  Feet,
and Bertolini's.

Construction of the expansion of Forum Shops at Caesars continues as scheduled.
This  250,000 square foot addition is nearly 100% leased and committed  and  is
scheduled to open in September, 1997.  Pro forma rents are approaching $100 per
square  foot  on  this $90 million project that will feature tenants  including
Virgin Records, FAO Schwarz, Cheesecake Factory, and NikeTown.

Construction also continues on an expansion and renovation of Muncie  Mall.   A
new  120,000 square foot L.S. Ayres department store is under construction  and
scheduled  to  open in November 1996.  A reconfiguration of the  existing  L.S.
Ayres store, a new food court and additional small shops are scheduled to  open
in spring 1997.

We  have  completed demolition of the existing Bakery Centre  in  South  Miami,
Florida  in preparation for the development of The Shops at Sunset  Place.   We
are  continuing pre-development efforts for this 550,000-square-foot retail and
entertainment center and plan to start construction yet in 1996.

Ontario  Mills  near Los Angeles, a joint venture development  with  The  Mills
Corporation, is scheduled to open this November.  This 1.4 million square  foot
super-regional value-oriented center is over 80% leased and committed.   Anchor
tenants  for  this  project include AMC Theatres, Marshalls, Sports  Authority,
TJMaxx, Off 5th-Saks Fifth Avenue Outlet, JCPenney Outlet, IWERKS, and  Dave  &
Buster's.  SPG owns 25% of this $168 million project.

On July 10, we broke ground on Grapevine Mills in Grapevine (Dallas/Ft. Worth),
Texas.   SPG  owns  37.5%  of this 1.45 million square  foot  project  that  is
projected  to  open  in  late  1997.  Anchor tenants  include  Books-A-Million,
Burlington  Coat  Factory, Off 5th-Saks Fifth Avenue  Outlet,  Group  USA,  and
Rainforest Cafe.  Total costs are projected at $186 million.

Just  a  few days ago on August 1, we broke ground on Arizona Mills  in  Tempe,
Arizona.   This  1.2  million square foot mall is a joint  venture  development
between  Taubman, Mills and SPG and features Oshmans Supersport,  Off  5th-Saks
Fifth  Avenue  Outlet, Burlington Coat Factory, and Ross Dress for  Less.   SPG
will  own  25% of this project which has an anticipated opening in  late  1997.
Total costs are projected at $182 million.

Construction  also  continues  for the initial phase  of  the  Tower  Shops  at
Stratosphere  in  Las Vegas.  We are nearly 100% leased for this  small  89,000
square  foot  retail complex at average pro forma rents in excess of  $100  per
square foot.  SPG owns 50% of this $25 million project, which was financed with
a  construction  loan  and  $3 million of equity from  each  partner.   We  are
cognizant   of   the  disappointing  operating  results  of  the   Stratosphere
Corporation,  and met with representatives of the company last  week.   Visitor
traffic  to  the  tower,  which is a key factor to the  retail  component,  has
remained steady and tenant interest in the project remains strong.

I'd  also  like to reiterate some of the major tenant activity in our portfolio
we announced yesterday:

*    At  Alton  Square  in Alton, Illinois, we are adding a new  Sears  store,
 scheduled for a fall 1997 opening.  Alton Square is a small regional mall north
 of  St.  Louis, and the addition of Sears should reinforce this mall  as  the
 primary shopping destination for the river bank area.

*    At  Smith Haven Mall, we are adding JCPenney as a new anchor in place  of
 Steinbach.  Penney will open in the spring of 1997.  We were able  to  effect
 this improvement to the center only 7 months after acquiring it.

*    At Orange Park Mall, AMC Theatre is opening a 24 screen theatre complex in
 the  fall of 1997.  We think this project will improve an already very  solid
 center and differentiate it from its competition in the Jacksonville market.

And finally,

*    At  St. Charles Towne Center in Waldorf, Maryland, a 100,000 square  foot
 Kohl's will soon be under construction for a spring 1997 opening.  Kohl's will
 be  the  5th anchor at this very productive super-regional mall southeast  of
 Washington, D.C.

As  we  discussed previously, SPG acquired the remaining third party  ownership
interest in Ross Park Mall in April 1996 at an acquisition price of $44 million
plus  the assumption of the joint venture partner's share of existing debt.   A
$54   million  mortgage  on  the  property  was  retired  concurrent  with  the
acquisition.  Funds from SPG's unsecured line of credit were utilized for these
transactions.   Located in the suburbs of Pittsburgh, Pennsylvania,  Ross  Park
Mall  has  been the dominant mall in its trade area since its opening in  1986.
Mall stores sales per square foot approached $400 in 1995 and at June 30, 1996,
mall stores occupancy were 93.1% leased.

I'd  like  to  ask  Rick  now  to briefly discuss some  of  the  highlights  of
DeBartolo's second quarter.

EJD COMMENTS


SPG/EJD Merger

As  we  informed  you  via press release yesterday, the DeBartolo  shareholders
overwhelmingly approved the merger with SPG with an 83% favorable  vote.   Less
than  1%  of  the  votes cast opposed the merger.  A 2/3 vote was  required  to
approve the merger.

SPG  shareholders tendered proxies in favor of the merger for over 79%  of  the
outstanding  shares, well in excess of the 50% required to approve the  merger.
Less  than 1% of the proxies tendered opposed the merger.  However, we are also
seeking amendments to the SPG charter to, among other things, expand the  board
from  9  to  13 members.  These amendments, which we believe are  in  the  best
interests of the shareholders, require an 80% shareholder vote.

As  a  result,  we adjourned our special shareholders meeting until  4:00  p.m.
Indianapolis time today, at which time we expect to be in a position to certify
the shareholder vote for the merger and the amendments to the SPG charter.

The  senior  management team for Simon DeBartolo Group has  been  substantially
identified,  and  detailed transition and integration plans to consolidate  the
two organizations have been developed for each function.

The  coordination,  exchange  of  knowledge and  discussions  between  the  two
companies  has  been intense in the months since the merger was announced.   We
have organized and empowered numerous "integration teams" who have been meeting
on  a  regular  basis  to identify the "best practices"  and  develop  detailed
integration and transition plans on an individual function and process basis.

The  conclusions of our work to date have reinforced our original beliefs  that
there are substantial synergies from putting these two companies together.

We  expect to realize approximately $20 million of annual overhead savings from
combining  the  two  home office staffs.  This is well in  excess  of  the  $10
million  level  we  had utilized in the pro forma financial statements  in  our
joint  proxy.   Some  of this savings will be realized yet in  1996,  with  the
majority  to occur by mid year 1997, when we expect the integration process  to
be substantially complete.

The major components of this $20 million in annual savings are:

 *    redundant public company costs                                  2 million
 
 *    lower benefit costs from lower employee base                    3 million
 
 *    streamling of core disciplines (leasing development, management)5 million
 
 *    consolidation of back office functions                         10 million


We  are  in the process of realigning the 13 operating regions of the two  mall
portfolios  into  a new combined regional alignment which will  assist  in  our
development, leasing, property management and marketing efforts.  We expect  to
have the core disciplines of leasing, property management and development fully
integrated within the next 60 days.

On the operations side, we have completed a number of analysis and comparisons,
and  identified  opportunities for income enhancement  and  cost  savings.  For
example,  we  have  completed  a  detailed  study  of  both  companies'  Retail
Development  Programs and have identified additional opportunities  for  income
generation which could aggregate $5 million annually by 1997.  Additionally,  a
detailed analysis of operating expense levels at comparable Simon and DeBartolo
properties  has resulted in identification of ways the best practices  of  each
organization can be adopted to lower overall CAM costs.

Upon  closing,  which  is scheduled for Friday, August 9, we  will  immediately
begin to implement the integration and transition plans.

We  remain thoroughly convinced that through this merger we will create  a  new
real  estate  company of unparalleled size, talent and financial strength.   It
offers enhanced opportunities for future growth in addition to the cost savings
and operating efficiencies which will be of immediate benefit to the company.

We  have been in in-depth discussions with the rating agencies since the merger
announcement,  and  expect  to  file both debt and  equity  shelf  registration
statements  for the merged company in the next couple of weeks.  We  expect  to
maintain our investment grade ratings, and in fact have been recently placed on
"positive outlook" by Moody's.

This concludes our prepared remarks for this conference call.  We are now ready
to take questions from the participants.

<PAGE 27-31>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission