Notes Payable, Revolving Credit Facility, Interest and Amortization of Deferred Debt Costs

The Company’s outstanding debt totaled approximately $820.1 million at June 30, 2014, of which approximately $790.2 million was fixed-rate debt and approximately $29.9 million was variable rate debt. The carrying value of the properties collateralizing the notes payable totaled $901.0 million as of June 30, 2014.

During the three months ended June 30, 2014, the Company amended and restated its revolving credit facility. At June 30, 2014, the Company had a $275.0 million unsecured revolving credit facility, which can be used for working capital, property acquisitions, development projects or letters of credit. The revolving credit facility matures on June 23, 2018, and may be extended by the Company for one additional year subject to the Company’s satisfaction of certain conditions. Saul Centers and certain consolidated subsidiaries of the Operating Partnership have guaranteed the payment obligations of the Operating Partnership under the revolving credit facility. Letters of credit may be issued under the revolving credit facility. On June 30, 2014, based on the value of the Company’s unencumbered properties, approximately $274.4 million was available under the line, no borrowings were outstanding and approximately $628,000 was committed for letters of credit. The interest rate under the facility is variable and equals the sum of one-month LIBOR and a margin that is based on the Company’s leverage ratio, and which can range from 145 basis points to 200 basis points. As of June 30, 2014, the margin was 145 basis points.

At June 30, 2014, the Company had a $71.6 million construction-to-permanent loan, with no amount outstanding, which is secured by and will be used to partially finance the construction of Park Van Ness.

Saul Centers is a guarantor of the revolving credit facility, of which the Operating Partnership is the borrower. The Operating Partnership is the guarantor of (a) a portion of each of the Northrock bank loan (approximately $7.5 million of the $14.7 million outstanding at June 30, 2014) and the Metro Pike Center bank loan (approximately $7.8 million of the $15.2 million outstanding at June 30, 2014) and (b) the $71.6 million Park Van Ness construction-to-permanent loan, which guarantee will be reduced and eventually eliminated subject to the achievement of certain leasing and cash flow levels. The fixed-rate notes payable are all non-recourse.

The Company accounts for the sale-leaseback of the Olney Center as a secured financing and, accordingly, the $11.0 million proceeds from the sale are included in notes payable. Monthly payments of approximately $60,400, which increase by 1.5% annually, are required under the lease and interest accrues at a fixed rate of 8.0%, which is the implicit rate under the lease. The purchaser has the right to sell the property to the Company at any time from and after April 2016 at a price equal to $11.0 million increased by 1.5% annually beginning January 1, 2015 and continuing each January thereafter. The Company has an option to repurchase the property for $14.6 million when the lease expires in April 2034.

At December 31, 2013, the Company’s outstanding debt totaled approximately $820.1 million, of which $789.9 million was fixed rate debt and $30.2 million was variable rate debt. No borrowings were outstanding on the Company’s unsecured revolving credit facility. The carrying value of the properties collateralizing the notes payable totaled $907.2 million as of December 31, 2013.

At June 30, 2014, the scheduled maturities of debt, including scheduled principal amortization, for years ending December 31, were as follows:



(In thousands)	Balloon Payments		Scheduled Principal Amortization		Total
July 1 through December 31, 2014	$	—	$	11,223	$	11,223
2015	14,885		23,208		38,093
2016	28,879		23,496		52,375
2017	—		24,679		24,679
2018	27,748		24,821		52,569
2019	60,793		23,489		84,282
Thereafter	421,169		135,755		556,924
	$	553,474	$	266,671	$	820,145

Interest expense and amortization of deferred debt costs for the three and six months ended June 30, 2014 and 2013, were as follows:



	Three Months Ended June 30,						Six Months Ended June 30,
(In thousands)	2014			2013			2014			2013
Interest incurred	$	11,342		$	11,429		$	22,582		$	22,835
Amortization of deferred debt costs	284			314			614			625
Capitalized interest	(140		)	(34		)	(243		)	(34		)
	$	11,486		$	11,709		$	22,953		$	23,426