XML 371 R15.htm IDEA: XBRL DOCUMENT v3.22.1
Leases
3 Months Ended
Mar. 31, 2022
Leases [Abstract]  
Lessee Accounting

Note 6 – Lessee Accounting

 

The Company acquired one property on March 9, 2022 that is subject to a non-cancelable, long-term ground lease where a third party owns the underlying land and has leased the land to the Company. Accordingly, the Company owns only a long-term leasehold in this property. This ground lease expires through the year 2084 including those options the Company deems probable of exercising. The ground lease expense is recognized on a straight-line basis over the term of the lease, including management's estimate of expected option renewal periods. Operating lease expense under the Company's ground lease was approximately $16,000 for the three months ended March 31, 2022. There are no variable lease expenses required to be paid by the Company as lessee per the lease terms. Cash paid for amounts included in the measurement of the Right of use liability, net was approximately $14,000 during the three months ended March 31, 2022.

 

The following table summarizes the undiscounted future cash flows by year attributable to the ground lease liability as of March 31, 2022 and provides a reconciliation to the Right of use liability included in the accompanying Consolidated Balance Sheet as of March 31, 2022.  

 

 

As of March 31, 2022

 

2022

$

188,913

 

2023

 

232,701

 

2024

 

244,077

 

2025

 

245,111

 

2026

 

245,111

 

Thereafter

 

22,065,755

 

Total undiscounted liability

 

23,221,668

 

Present value discount

 

16,907,714

 

Right of use liability

 

6,313,954

 

Discount rate

 

4.58

%

Term

62 years

 

Note 9 – Leases

Future Minimum Rents

For the three months ended March 31, 2022 and 2021 we had three and four tenants, respectively, that each account for more than 10% of our rental revenue as indicated below:

 

 

2022

 

 

2021

 

Pratt and Whitney – Huntsville, AL property

 

14.5%

 

 

18.6%

 

General Services Administration – Walmer Ave.

   Norfolk, VA property

 

19.5%

 

 

24.0%

 

Maersk Shipping – Walmer Ave. Norfolk, VA property

 

Less than 10%

 

 

10.5%

 

PRA Holding – Corporate Blvd. Norfolk, VA property

 

16.1%

 

 

20.0%

 

 

The following table presents future minimum base rental cash payments due to the Company over the next five calendar years and thereafter as of March 31, 2022:

 

 

Future Minimum Base Rent Payments

2022

$3,746,000

2023

4,629,000

2024

4,675,000

2025

4,547,000

2026

4,425,000

Thereafter

8,988,000

 

$31,010,000