XML 62 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
DEBT
3 Months Ended
Mar. 31, 2014
DEBT  
DEBT

8. DEBT

        Information on our debt is as follows:

 
  March 31, 2014   December 31, 2013  
 
  (in thousands)
 

Mortgage loan with a fixed interest rate of 7.66% per annum, with monthly payments of principal and interest. The loan has a 20-year amortization schedule with a $25,324,000 balance due on December 1, 2015. The loan is nonrecourse. 

  $ 27,903   $ 28,262  

Mortgage loan with a fixed interest rate of 4.50% per annum, with monthly payments of interest only for 10 years, and payments of interest and principal starting in February 2022. The loan has a $42,008,000 balance due on January 5, 2027. The loan is nonrecourse. 

   
46,000
   
46,000
 

Mortgage loan with a fixed interest rate of 5.56% per annum, with monthly payments of principal and interest. The loan has a 10-year amortization schedule with a $12,288,000 balance due on July 1, 2015. The loan is nonrecourse. 

   
12,663
   
12,737
 

Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of principal and interest. The loan has a 25-year amortization schedule with a $21,136,000 balance due on July 15, 2018. The loan is nonrecourse. 

   
34,093
   
34,755
 

Mortgage loan with a fixed interest rate of 5.06% per annum, with monthly payments of principal and interest, and a balance of $33,068,000 due on September 1, 2015. The loan is nonrecourse. 

   
34,369
   
34,583
 

Mortgage loans with a fixed interest rate of 5.39% per annum, with monthly payments of principal and interest, and a balance of $35,695,000 due on March 1, 2021. The loans are nonrecourse. 

   
41,005
   
41,170
 

Mortgage loan with a fixed interest rate of 5.18% per annum, with monthly payments of principal and interest, and a balance of $26,232,000 due on June 5, 2021. The loan is nonrecourse. 

   
30,683
   
30,812
 
           

 

   
226,716
   
228,319
 

Premiums and discounts on assumed mortgages

   
2,580
   
2,786
 
           

Total Mortgages Payable

   
229,296
   
231,105
 
           

Secured borrowing principal on loans sold for a premium and excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.03%

   
31,538
   
 

Secured borrowing principal on loans sold for excess spread, variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.54%

   
5,677
   
 
           

 

   
37,215
   
 

Premiums on loans sold for a premium and excess spread

   
2,984
   
 
           

Total Secured borrowings—government guaranteed loans

   
40,199
   
 
           

Junior subordinated notes with a variable interest rate which resets quarterly based on the 90-day LIBOR plus 3.25%, with quarterly interest payments due. Face value of $27,070,000. Balance due at maturity on March 15, 2035. 

   
27,070
   
 

Term note with a fixed interest rate of 2.74%, principal and interest due at maturity on September 10, 2014. 

   
30,000
   
 

Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015. 

   
12,400
   
 

Unsecured revolving lines of credit

   
233,000
   
164,000
 
           

 

   
302,470
   
164,000
 

Discount on junior subordinated notes

   
(2,222

)
 
 
           

Total Other

   
300,248
   
164,000
 
           

Total Debt

 
$

569,743
 
$

395,105
 
           
           

        The mortgages payable are secured by deeds of trust on certain of the properties and assignments of rents.

        Secured borrowings represent sold SBA 7(a) Program loans which are treated as secured borrowings since the loan sales did not meet the derecognition criteria provided for in ASC 860-30, Transfers and Servicing. Principal payments are dependent upon cash flows received from the underlying loans. No payment is due unless payments are received from the borrowers on the underlying loans.

        CIM Commercial's $30,000,000 term note and $25,000,000 unsecured revolving line of credit have covenants including a covenant requiring an asset coverage test (eligible loans receivable) for balances outstanding under its revolving credit facility of 3.00 times. At March 31, 2014, we were in compliance with these covenants. To the extent the term note is repaid, credit availability under the revolving credit facility will increase to $40,000,000. As of March 31, 2014, $12,600,000 was available for future borrowing.

        In February 2012, CIM Urban entered into an unsecured revolving line of credit with an unrelated bank syndicate and Bank of America, N.A., as administrative agent, which allows for maximum borrowings of $100,000,000. Borrowings under the line of credit are limited by certain borrowing base calculations. Outstanding advances under the line of credit bore interest at the base rate, as defined, plus 0.75% to 1.50% or LIBOR plus 1.75% to 2.50%, depending on the maximum consolidated leverage ratio, as defined, until August 2013. In August 2013, the unsecured revolving line was amended, and outstanding advances under the line bear interest at the base rate, as defined, plus 0.25% to 0.85% or LIBOR plus 1.25% to 1.85%, depending on the maximum consolidated leverage ratio, as defined. The line of credit is also subject to an unused commitment fee of 0.25% or 0.35% depending on the amount of aggregate unused commitments. At March 31, 2014, and December 31, 2013, CIM Urban was in compliance with all covenants. The line of credit matures in February 2016, with a one-year extension option under certain conditions. As of both March 31, 2014, and December 31, 2013, $100,000,000, was outstanding under the line of credit, and $0, was available for future borrowings.

        In August 2013, CIM Urban entered into another unsecured revolving credit facility with an unrelated bank syndicate and Bank of America, N.A., as administrative agent, which provides an additional $125,000,000 of borrowing capacity that was increased to $150,000,000. CIM Urban amended the facility in April 2014 to further increase the maximum aggregate borrowing capacity under the revolving credit facility to $200,000,000. Borrowings under the revolving credit facility are limited by certain borrowing base calculations. Outstanding advances under the revolving credit facility bear interest at the base rate, as defined, plus 0.25% to 0.85% or LIBOR plus 1.25% to 1.85%, depending on the maximum consolidated leverage ratio, as defined. The revolving credit facility is also subject to an unused commitment fee of 0.25% or 0.35% depending on the amount of aggregate unused commitments. At March 31, 2014 and December 31, 2013, CIM Urban was in compliance with all covenants. The revolving credit facility originally matured in February 2014, with two three-month extension options under certain conditions. CIM Urban exercised the first extension option in February 2014. As of March 31, 2014, and December 31, 2013, $133,000,000 and $64,000,000, respectively, was outstanding under the revolving credit facility, and $17,000,000 and $61,000,000, respectively, was available for future borrowings.

        At March 31, 2014, and December 31, 2013, accrued interest and unused commitment fee payable of $1,167,000 and $1,017,000, respectively, is included in accounts payable and accrued expenses.

        Principal payments on, and estimated amortization of, our debt (face value) at March 31, 2014 was as follows:

Years Ending
December 31,
  Secured
Borrowings
Principal(1)
  Mortgages
Payable
  All Other
Principal(2)
  Total  
 
  (in thousands)
 

2014 (Nine Months Ending December 31, 2014)

  $ 860   $ 4,869   $ 163,000   $ 168,729  

2015

    1,182     77,055     12,400     90,637  

2016

    1,222     4,354     100,000     105,576  

2017

    1,266     4,642         5,908  

2018

    1,311     24,300         25,611  

Thereafter

    31,374     111,496     27,070     169,940  
                   

 

  $ 37,215   $ 226,716   $ 302,470   $ 566,401  
                   
                   

(1)
Principal payments are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled principal payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and/or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans.

(2)
Represents the revolving credit facilities, term note, junior subordinated notes, and unsecured revolving lines of credit.