Amortization related to the acquired lease intangible assets and liabilities |
The following table presents the amortization during the next five years and thereafter related to the lease intangible assets and liabilities for properties owned as of December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2025 |
|
2026 |
|
2027 |
|
2028 |
|
Thereafter |
|
Total |
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Above market lease intangibles (a) |
$ |
7,687 |
|
|
$ |
7,687 |
|
|
$ |
7,687 |
|
|
$ |
7,687 |
|
|
$ |
7,687 |
|
|
$ |
92,240 |
|
|
$ |
130,675 |
|
In-place lease intangibles (a) |
4,784 |
|
|
4,784 |
|
|
4,784 |
|
|
4,784 |
|
|
4,784 |
|
|
57,406 |
|
|
81,326 |
|
Lease intangible assets, net (b) |
$ |
12,471 |
|
|
$ |
12,471 |
|
|
$ |
12,471 |
|
|
$ |
12,471 |
|
|
$ |
12,471 |
|
|
$ |
149,646 |
|
|
$ |
212,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Below market lease intangibles (a) |
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
65,703 |
|
|
$ |
93,078 |
|
Lease intangible liabilities, net (b) |
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
5,475 |
|
|
$ |
65,703 |
|
|
$ |
93,078 |
|
(a) Represents the portion of the leases in which the Trust is the lessor. The amortization of above market lease intangibles is recorded as a reduction to lease income, and the amortization of below market lease intangibles is recorded as an increase to lease income. The amortization of in-place lease intangibles is recorded to depreciation and amortization expense.
(b) As of December 31, 2023, lease intangible assets, net and lease intangible liabilities, net are presented net of $36,373 and $15,969 of accumulated amortization, respectively. As of December 31, 2022, lease intangible assets, net and lease intangible liabilities, net are presented net of $24,334 and $10,853 of accumulated amortization, respectively.
|
Dispositions |
The following table summarizes the disposition activity during the year ended December 31, 2023:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Date |
|
Location |
|
Property Type |
|
Ownership |
|
Square Footage |
|
Gross Sales Proceeds |
|
Aggregate Proceeds, Net |
|
Gain (Loss) |
3/22/23 |
|
Temecula, CA |
|
Retail |
|
Fee Simple |
|
125 |
|
|
$ |
6,000 |
|
|
$ |
5,869 |
|
|
$ |
(496) |
|
8/9/23 |
|
Katy, TX |
|
Retail |
|
Fee Simple |
|
100 |
|
|
$ |
11,282 |
|
|
$ |
11,029 |
|
|
$ |
2,687 |
|
12/6/23 |
|
South Jordan, UT |
|
Retail |
|
Fee Simple |
|
99 |
|
|
$ |
4,475 |
|
|
$ |
4,385 |
|
|
$ |
(579) |
|
|
|
|
|
|
|
|
|
324
|
|
|
$ |
21,757
|
|
|
21,283
|
|
|
$ |
1,612
|
|
The following table summarizes the disposition activity during the year ended December 31, 2022:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Date |
|
Location |
|
Property Type |
|
Ownership |
|
Square Footage |
|
Gross Sales Proceeds |
|
Aggregate Proceeds, Net |
|
Gain (Loss) |
1/6/22 |
|
Culver City, CA |
|
Retail |
|
Fee Simple |
|
204 |
|
|
$ |
22,000 |
|
|
$ |
20,961 |
|
|
$ |
3,651 |
|
7/20/22 |
|
Pleasanton, CA |
|
Retail |
|
Fee Simple |
|
156 |
|
|
16,000 |
|
|
15,799 |
|
|
4,795 |
|
7/25/22 |
|
Franklin, TN |
|
Retail |
|
Fee Simple |
|
104 |
|
|
5,650 |
|
|
5,565 |
|
|
273 |
|
8/25/22 |
|
Nashua, NH |
|
Retail |
|
Fee Simple |
|
105 |
|
|
6,550 |
|
|
6,454 |
|
|
972 |
|
8/29/22 |
|
Sterling, VA |
|
Retail |
|
Fee Simple |
|
126 |
|
|
5,650 |
|
|
5,546 |
|
|
(416) |
|
9/9/22 |
|
Five Property Portfolio (1) |
|
Retail |
|
Fee Simple |
|
857 |
|
|
53,000 |
|
|
51,379 |
|
|
(1,232) |
|
10/5/22 |
|
Westminster, CA |
|
Retail |
|
Ground Lease |
|
153 |
|
|
23,000 |
|
|
22,613 |
|
|
7,528 |
|
11/30/22 |
|
Austin, TX |
|
Retail |
|
Fee Simple |
|
144 |
|
|
13,200 |
|
|
12,777 |
|
|
3,672 |
|
12/6/22 |
|
Lafayette, LA |
|
Retail |
|
Fee Simple |
|
105 |
|
|
8,100 |
|
|
7,939 |
|
|
2,034 |
|
12/15/22 |
|
The Woodlands, TX |
|
Retail |
|
Fee Simple |
|
146 |
|
|
7,760 |
|
|
7,219 |
|
|
449 |
|
|
|
|
|
|
|
|
|
2,100
|
|
|
$ |
160,910
|
|
|
$ |
156,252
|
|
|
$ |
21,726
|
|
(1) Portfolio comprised of five Retail Properties located in Annapolis, MD, Springfield, VA, Fairfax, VA, Newark, DE and Columbia, MD.
The following table summarizes dispositions for the period from the Effective Date to December 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Date |
|
Location |
|
Property Type |
|
Ownership |
|
Square Footage (unaudited) |
|
Gross Sales Proceeds |
|
Aggregate Proceeds, Net |
|
Gain (Loss) |
|
7/9/21 |
|
San Diego, CA |
|
Retail |
|
Ground Lease |
|
269 |
|
|
$ |
14,750 |
|
|
$ |
14,523 |
|
|
$ |
— |
|
(3) |
7/29/21 |
|
Lone Tree, CO |
|
Retail |
|
Fee Simple |
|
151 |
|
|
7,000 |
|
|
6,773 |
|
|
466 |
|
|
7/29/21 |
|
Frisco, TX |
|
Retail |
|
Fee Simple |
|
164 |
|
|
10,500 |
|
|
10,300 |
|
|
291 |
|
|
9/14/21 |
|
San Bruno, CA |
|
Retail |
|
Fee Simple |
|
223 |
|
|
105,250 |
|
|
99,991 |
|
|
38,543 |
|
|
9/30/21 |
|
Carson, CA |
|
Retail |
|
Fee Simple |
|
201 |
|
|
19,000 |
|
|
18,310 |
|
|
2,675 |
|
|
11/3/21 |
|
Houston, TX |
|
Retail |
|
Fee Simple |
|
140 |
|
|
12,000 |
|
|
11,788 |
|
|
2,489 |
|
|
11/5/21 |
|
San Antonio, TX |
|
Retail |
|
Fee Simple |
|
104 |
|
|
12,500 |
|
|
12,057 |
|
|
3,148 |
|
|
11/17/21 |
|
Phoenix, AZ |
|
Retail |
|
Fee Simple |
|
159 |
|
|
7,000 |
|
|
6,896 |
|
|
1,236 |
|
|
11/19/21 |
|
Texas Portfolio |
(1) |
Retail |
|
Fee Simple |
|
325 |
|
|
20,600 |
|
|
20,192 |
|
|
936 |
|
|
12/17/21 |
|
Distribution Center Portfolio |
(2) |
Warehouse |
|
Fee Simple |
|
10,109 |
|
|
557,165 |
|
|
548,352 |
|
|
59,702 |
|
|
12/23/21 |
|
Queens, NY |
|
Retail |
|
Fee Simple |
|
204 |
|
|
40,500 |
|
|
38,785 |
|
|
— |
|
(3) |
12/29/21 |
|
Woodbury, MN |
|
Retail |
|
Fee Simple |
|
82 |
|
|
5,750 |
|
|
5,680 |
|
|
210 |
|
|
|
|
|
|
|
|
|
|
12,131
|
|
|
$ |
812,015
|
|
|
$ |
793,647
|
|
|
$ |
109,696
|
|
|
(1) Portfolio comprised of three Retail Properties located in Fairview, TX, Flower Mound, TX, and Round Rock, TX.
(2) Portfolio comprised of six Warehouses located in Statesville, NC, Columbus, OH, Lenexa, KS, Reno, NV, Haslet, TX, and Atlanta, GA.
(3) Prior to disposition, these Properties were remeasured to fair value and a provision for impairment of $1,951 was recognized (see Note 5).
|