XML 30 R23.htm IDEA: XBRL DOCUMENT v3.24.3
Intangible Assets and Liabilities (Tables)
9 Months Ended
Sep. 30, 2024
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities

Intangible assets and liabilities consisted of the following as of September 30, 2024:

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average

 

 

 

Gross carrying

 

 

Accumulated

 

 

Net carrying

 

 

amortization

 

 

 

amount

 

 

amortization

 

 

amount

 

 

period (years)

 

In-place leases

 

$

98,730,000

 

 

$

(40,676,000

)

 

$

58,054,000

 

 

 

7.0

 

Above-market leases

 

 

3,489,000

 

 

 

(1,490,000

)

 

 

1,999,000

 

 

 

5.7

 

Total intangible lease assets, net

 

$

102,219,000

 

 

$

(42,166,000

)

 

$

60,053,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Below-market leases

 

$

32,741,000

 

 

$

(9,882,000

)

 

$

22,859,000

 

 

 

10.7

 

 

Schedule of Amortization of Intangible Assets and Liability Amortization of intangible assets and liabilities for the three and nine months ended September 30, 2024 and 2023 were as follows:

 

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net adjustment to rental revenue

 

$

625,000

 

 

$

604,000

 

 

$

1,950,000

 

 

$

1,782,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of in-place leases

 

$

2,996,000

 

 

$

3,349,000

 

 

$

9,212,000

 

 

$

10,177,000

 

Schedule of Finite-Lived Intangible future amortization of lease assets to amortization expense of above-market and below-market lease intangibles to rental revenue

The estimated future amortization of lease assets to amortization expense and the amortization of above-market and below-market lease intangibles to rental revenue as of September 30, 2024 are as follows:

 

 

 

Amortization

 

 

Rental revenue

 

 

 

In-place

 

 

Above-market

 

 

Below-market

 

 

 

 

 

 

lease assets

 

 

leases

 

 

leases

 

 

Total

 

Remainder of 2024

 

$

2,934,000

 

 

$

(112,000

)

 

$

726,000

 

 

$

614,000

 

2025

 

 

11,467,000

 

 

 

(439,000

)

 

 

2,916,000

 

 

 

2,477,000

 

2026

 

 

10,338,000

 

 

 

(400,000

)

 

 

2,854,000

 

 

 

2,454,000

 

2027

 

 

8,519,000

 

 

 

(302,000

)

 

 

2,417,000

 

 

 

2,115,000

 

2028

 

 

6,372,000

 

 

 

(255,000

)

 

 

2,182,000

 

 

 

1,927,000

 

Thereafter

 

 

18,424,000

 

 

 

(491,000

)

 

 

11,764,000

 

 

 

11,273,000

 

Total

 

$

58,054,000

 

 

$

(1,999,000

)

 

$

22,859,000

 

 

$

20,860,000