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, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2025 |
|
2026 |
|
2027 |
|
2028 |
|
2029 |
|
Thereafter |
|
Total |
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Above market lease intangibles (a) |
$ |
7,507 |
|
|
$ |
7,507 |
|
|
$ |
7,507 |
|
|
$ |
7,507 |
|
|
$ |
7,507 |
|
|
$ |
82,572 |
|
|
$ |
120,107 |
|
In-place lease intangibles (a) |
4,447 |
|
|
4,447 |
|
|
4,447 |
|
|
4,447 |
|
|
4,447 |
|
|
48,920 |
|
|
71,155 |
|
Lease intangible assets, net (b) |
$ |
11,954 |
|
|
$ |
11,954 |
|
|
$ |
11,954 |
|
|
$ |
11,954 |
|
|
$ |
11,954 |
|
|
$ |
131,492 |
|
|
$ |
191,262 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Below market lease intangibles (a) |
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
50,330 |
|
|
$ |
73,205 |
|
Lease intangible liabilities, net (b) |
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
4,575 |
|
|
$ |
50,330 |
|
|
$ |
73,205 |
|
(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, 2024, lease intangible assets, net and lease intangible liabilities, net are presented net of $46,819 and $17,920 of accumulated amortization, respectively. 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.
|
Dispositions |
The following table summarizes the disposition activity during the year ended December 31, 2024:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale Date |
|
Location |
|
Property Type |
|
Ownership |
|
Square Footage |
|
Gross Sales Proceeds |
|
Aggregate Proceeds, Net |
|
Gain (Loss) |
|
|
3/15/24 |
|
Transnational Portfolio (1) |
|
Retail |
|
Fee Simple |
|
302 |
|
|
$ |
16,459 |
|
|
$ |
16,096 |
|
|
$ |
1,497 |
|
|
|
6/10/24 |
|
Roseville, CA |
|
Retail |
|
Fee Simple |
|
167 |
|
|
13,364 |
|
13,113 |
|
1,026 |
|
|
9/30/24 |
|
Miami, FL |
|
Retail |
|
Fee Simple |
|
150 |
|
|
12,249 |
|
12,107 |
|
1,849 |
|
|
10/25/24 |
|
Cherry Hill, NJ |
|
Retail |
|
Fee Simple |
|
181 |
|
|
4,804 |
|
4,710 |
|
— |
|
(2) |
10/25/24 |
|
Lynnwood, WA |
|
Retail |
|
Fee Simple |
|
160 |
|
|
12,894 |
|
|
12,604 |
|
|
554 |
|
|
|
12/17/24 |
|
Thousand Oaks, CA |
|
Retail |
|
Fee Simple |
|
145 |
|
|
14,642 |
|
|
13,976 |
|
|
5,506 |
|
|
|
12/18/24 |
|
Overland Park, KS |
|
Retail |
|
Fee Simple |
|
107 |
|
|
2,850 |
|
|
2,781 |
|
|
(751) |
|
|
|
|
|
|
|
|
|
|
|
1,212
|
|
|
$ |
77,262
|
|
|
$ |
75,387
|
|
|
$ |
9,681
|
|
|
|
(1) Portfolio comprised of three Retail Properties located in Newnan, Georgia; Aurora, Colorado and Kissimmee, Florida.
(2) Prior to disposition, this property was reevaluated under the held for use model, and a provision for impairment of $2,081 was recognized (see Note 5).
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 dispositions for 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.
|