XML 21 R10.htm IDEA: XBRL DOCUMENT v3.21.1
Lease Intangible Assets and Liabilities
3 Months Ended
Mar. 31, 2021
Real Estate [Abstract]  
Lease Intangible Assets and Liabilities

 

Note 3 – Lease Intangible Assets and Liabilities

The following tables summarize the Company’s lease intangible assets (acquired in-place leases, above-market leases and below-market ground leases) and liabilities (acquired below-market leases), net of accumulated amortization, as of March 31, 2021 and December 31, 2020 (in thousands):

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

35,452

 

 

$

(19,448

)

 

$

16,004

 

Above-market leases, net

 

 

3,925

 

 

 

(2,227

)

 

$

1,698

 

Total

 

$

39,377

 

 

$

(21,675

)

 

$

17,702

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

6,626

 

 

$

(2,575

)

 

$

4,051

 

Total

 

$

6,626

 

 

$

(2,575

)

 

$

4,051

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Assets

 

Asset

 

 

Amortization

 

 

Balance

 

In-place leases, net

 

$

73,169

 

 

$

(56,369

)

 

$

16,800

 

Above-market leases, net

 

 

4,139

 

 

 

(2,344

)

 

 

1,795

 

Total

 

$

77,308

 

 

$

(58,713

)

 

$

18,595

 

 

 

 

Gross

 

 

Accumulated

 

 

 

 

 

Lease Intangible Liabilities

 

Liability

 

 

Amortization

 

 

Balance

 

Below-market leases, net

 

$

6,626

 

 

$

(2,440

)

 

$

4,186

 

Total

 

$

6,626

 

 

$

(2,440

)

 

$

4,186

 

 

Amortization of acquired below-market leases, net of acquired above-market leases, resulted in additional rental income of $0.1 million and $0.1 million for the three months ended March 31, 2021 and 2020, respectively. Amortization of an acquired below-market ground lease resulted in additional property expense of $0.1 million for each of the three months ended March 31, 2021 and 2020, respectively. Amortization of acquired in-place leases resulted in additional depreciation and amortization expense of $0.8 million and $21.0 million for the three months ended March 31, 2021 and 2020, respectively. Future amortization of these leases intangibles is set forth below (in thousands):

 

 

 

Below market leases, net

 

 

Below market ground lease

 

 

In-place leases

 

Remainder of 2021

 

$

10

 

 

$

152

 

 

$

2,260

 

2022

 

 

(58

)

 

 

203

 

 

 

2,787

 

2023

 

 

3

 

 

 

203

 

 

 

1,921

 

2024

 

 

27

 

 

 

203

 

 

 

1,385

 

2025

 

 

97

 

 

 

203

 

 

 

1,077

 

2026

 

 

190

 

 

 

203

 

 

 

724

 

Thereafter

 

 

2,084

 

 

 

9,433

 

 

 

5,850