XML 37 R24.htm IDEA: XBRL DOCUMENT v3.22.1
Lease Intangible Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2022
Real Estate [Abstract]  
Summary of Lease Intangible Assets

The following tables summarize the Company’s lease intangible assets (acquired in-place leases and above-market leases) and liabilities (acquired below-market leases, which is included in accounts payable, accrued expenses and other liabilities on the consolidated balance sheets), net of accumulated amortization, as of March 31, 2022 and December 31, 2021 (in thousands):

March 31, 2022

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

27,807

 

 

$

(15,873

)

 

$

11,934

 

Above-market leases, net

 

 

3,398

 

 

 

(2,181

)

 

 

1,217

 

Total

 

$

31,205

 

 

$

(18,054

)

 

$

13,151

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

30,071

 

 

$

(16,670

)

 

$

13,401

 

Above-market leases, net

 

 

3,925

 

 

 

(2,509

)

 

 

1,416

 

Total

 

$

33,996

 

 

$

(19,179

)

 

$

14,817

 

Summary of Lease Intangible Liabilities

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

5,457

 

 

$

(2,089

)

 

$

3,368

 

Total

 

$

5,457

 

 

$

(2,089

)

 

$

3,368

 

 

 

Gross

 

 

Accumulated

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

5,802

 

 

$

(2,146

)

 

$

3,656

 

Total

 

$

5,802

 

 

$

(2,146

)

 

$

3,656

 

 

Schedule of Future Amortization of Acquired Leases Future amortization of these leases intangibles is set forth below (in thousands):

 

 

 

(Above) / below market leases, net

 

 

Below market ground lease

 

 

In-place leases

 

Remainder of 2022

 

$

(9

)

 

$

152

 

 

$

1,917

 

2023

 

 

(2

)

 

 

203

 

 

 

1,726

 

2024

 

 

19

 

 

 

203

 

 

 

1,190

 

2025

 

 

83

 

 

 

203

 

 

 

936

 

2026

 

 

164

 

 

 

203

 

 

 

689

 

2027

 

 

140

 

 

 

203

 

 

 

671

 

Thereafter

 

 

1,756

 

 

 

9,230

 

 

 

4,805