Indebtedness (Tables)

6 Months Ended

Jun. 30, 2020

The following table discloses certain information regarding our indebtedness:


	Outstanding Balance at					Interest Rate at June 30, 2020	Effective Interest Rate at Issuance	Maturity Date
	June 30, 2020		December 31, 2019
Mortgage Loans Payable, Gross	$	156,854	$	174,360	4.03% – 4.85%	4.03% – 4.85%	October 2021 – August 2028
Unamortized Debt Issuance Costs	(511)		(675)

Mortgage Loans Payable, Net	$	156,343	$	173,685
Senior Unsecured Notes, Gross
2027 Notes	6,070		6,070		7.15%	7.11%	5/15/2027
2028 Notes	31,901		31,901		7.60%	8.13%	7/15/2028
2032 Notes	10,600		10,600		7.75%	7.87%	4/15/2032
2027 Private Placement Notes	125,000		125,000		4.30%	4.30%	4/20/2027
2028 Private Placement Notes	150,000		150,000		3.86%	3.86%	2/15/2028
2029 Private Placement Notes	75,000		75,000		4.40%	4.40%	4/20/2029
2029 II Private Placement Notes	150,000		150,000		3.97%	4.23%	7/23/2029
2030 Private Placement Notes	150,000		150,000		3.96%	3.96%	2/15/2030
Subtotal	$	698,571	$	698,571
Unamortized Debt Issuance Costs	(4,229)		(4,485)
Unamortized Discounts	(68)		(71)
Senior Unsecured Notes, Net	$	694,274	$	694,015
Unsecured Term Loans, Gross
2014 Unsecured Term Loan ^(A)	$	200,000	$	200,000	3.39%	N/A	1/29/2021
2015 Unsecured Term Loan ^(A)	260,000		260,000		2.89%	N/A	9/12/2022
Subtotal	$	460,000	$	460,000
Unamortized Debt Issuance Costs	(1,607)		(2,135)
Unsecured Term Loans, Net	$	458,393	$	457,865
Unsecured Credit Facility ^(B)	$	320,000	$	158,000	1.39%	N/A	10/29/2021

_______________

^(A) The interest rate at June 30, 2020 also reflects the derivative instruments we entered into to effectively convert the variable rate to a fixed rate. See Note 10. Additionally, on July 15, 2020 the 2014 Unsecured Term Loan was repaid. See Note 13.

^(B) The maturity date may be extended an additional year at our election, subject to certain restrictions. Amounts exclude unamortized debt issuance costs of $1,684 and $2,300 as of June 30, 2020 and December 31, 2019, respectively, which are included in the line item Prepaid Expenses and Other Assets, Net. The interest rate at June 30, 2020 also reflects the derivative instrument we entered into to effectively convert a portion of the variable rate into a fixed rate. See Note 10.

Schedule of Maturities

The following is a schedule of the stated maturities and scheduled principal payments of our indebtedness, exclusive of premiums, discounts and debt issuance costs, for the next five years as of June 30, and thereafter:


	Amount
Remainder of 2020	$	2,307
2021	587,294
2022	336,954
2023	321
2024	335
Thereafter	708,214
Total	$	1,635,425

Summary of Indebtedness at Estimated Fair Value

At June 30, 2020 and December 31, 2019, the fair value of our indebtedness was as follows:


	June 30, 2020						December 31, 2019
	Carrying Amount^(A)		Fair Value		Carrying Amount^(A)		Fair Value
Mortgage Loans Payable, Net	$	156,854	$	159,756	$	174,360	$	179,287
Senior Unsecured Notes, Net	698,503		788,186		698,500		756,351
Unsecured Term Loans	460,000		457,241		460,000		460,902
Unsecured Credit Facility	320,000		318,313		158,000		158,141
Total	$	1,635,357	$	1,723,496	$	1,490,860	$	1,554,681

_______________

^(A) The carrying amounts include unamortized premiums and discounts and exclude unamortized debt issuance costs.