Debt (Tables)

9 Months Ended

Sep. 30, 2017

Debt Disclosure [Abstract]

Schedule of Senior Credit Facilities

The following table presents a summary of our Senior Credit Facility (dollars in thousands):

	Interest Rate at September 30, 2017	Outstanding Balance at
Senior Credit Facility, net		September 30, 2017		December 31, 2016
Term Loan (a)	LIBOR + 1.45%	$	49,863	$	49,751
		$	49,863	$	49,751

__________

(a) Includes unamortized deferred financing costs and discounts.

Schedule of Debt

Scheduled debt principal payments for the remainder of 2017, each of the next four calendar years following December 31, 2017 and thereafter through 2039 are as follows (in thousands):

Years Ending December 31,	Total
2017 (remainder)	$	99,422
2018 (a)	128,895
2019	74,152
2020	425,751
2021	449,464
Thereafter through 2039	833,210
Total principal payments	2,010,894
Deferred financing costs	(8,635		)
Unamortized discount, net	(5,670		)
Total	$	1,996,589

__________

(a) Includes the $50.0 million Term Loan outstanding at September 30, 2017 under our Senior Credit Facility, which is scheduled to mature on August 26, 2018, unless extended pursuant to its terms.