| Schedule of Properties Acquired |
For this acquisition, substantially all of the fair value was concentrated in a single identifiable asset or group of similar identifiable assets and, therefore, the acquisition represented an asset acquisition. Accordingly, transaction costs for this acquisition were capitalized. A rollforward of the gross investment in land, building, improvements, and acquired lease intangible assets as of December 31, 2022 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Site |
|
Tenant |
|
Acquired Lease |
|
Gross Investment in |
|
|
Land |
|
Building |
|
Improvements |
|
Improvements |
|
Intangible Assets |
|
Real Estate |
Balances as of December 31, 2021 |
|
$ |
152,060 |
|
$ |
985,091 |
|
$ |
19,021 |
|
$ |
58,900 |
|
$ |
127,931 |
|
$ |
1,343,003 |
Facility Acquired – Date Acquired: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gainesville – 2/4/22 |
|
|
555 |
|
|
3,899 |
|
|
76 |
|
|
199 |
|
|
575 |
|
|
5,304 |
Grand Rapids – 2/28/22 |
|
|
1,238 |
|
|
4,976 |
|
|
221 |
|
|
270 |
|
|
595 |
|
|
7,300 |
Sarasota – 3/29/22 |
|
|
747 |
|
|
3,703 |
|
|
84 |
|
|
331 |
|
|
1,263 |
|
|
6,128 |
Greenwood – 3/30/22 |
|
|
929 |
|
|
4,332 |
|
|
194 |
|
|
360 |
|
|
426 |
|
|
6,241 |
Fairbanks – 4/1/22 |
|
|
1,782 |
|
|
12,262 |
|
|
215 |
|
|
753 |
|
|
7,946 |
|
|
22,958 |
Rocky Point – 4/8/22 |
|
|
613 |
|
|
6,243 |
|
|
223 |
|
|
317 |
|
|
589 |
|
|
7,985 |
Fairfax – 5/11/22 |
|
|
4,012 |
|
|
13,238 |
|
|
399 |
|
|
310 |
|
|
3,304 |
|
|
21,263 |
Lee's Summit – 5/19/22 |
|
|
1,349 |
|
|
4,101 |
|
|
83 |
|
|
410 |
|
|
674 |
|
|
6,617 |
Lexington – 5/27/22 |
|
|
1,760 |
|
|
11,350 |
|
|
289 |
|
|
556 |
|
|
3,036 |
|
|
16,991 |
Toledo – 7/8/22 |
|
|
2,999 |
|
|
11,366 |
|
|
581 |
|
|
1,247 |
|
|
2,044 |
|
|
18,237 |
Lake Geneva – 7/26/22 |
|
|
444 |
|
|
4,612 |
|
|
141 |
|
|
230 |
|
|
725 |
|
|
6,152 |
Glenview – 9/1/22 |
|
|
1,448 |
|
|
6,258 |
|
|
241 |
|
|
279 |
|
|
912 |
|
|
9,138 |
Canandaigua – 9/16/22 |
|
|
578 |
|
|
11,118 |
|
|
370 |
|
|
489 |
|
|
1,493 |
|
|
14,048 |
Hermitage – 9/20/22 |
|
|
353 |
|
|
3,891 |
|
|
194 |
|
|
227 |
|
|
674 |
|
|
5,339 |
Capitalized costs(1) |
|
|
141 |
|
|
1,419 |
|
|
41 |
|
|
1,416 |
|
|
396 |
|
|
3,413 |
Total Additions: |
|
|
18,948 |
|
|
102,768 |
|
|
3,352 |
|
|
7,394 |
|
|
24,652 |
|
|
157,114 |
Disposition of Germantown – 7/1/22 |
|
|
(2,700) |
|
|
(8,078) |
|
|
(349) |
|
|
(307) |
|
|
(4,506) |
|
|
(15,940) |
Balances as of December 31, 2022 |
|
$ |
168,308 |
|
$ |
1,079,781 |
|
$ |
22,024 |
|
$ |
65,987 |
|
$ |
148,077 |
|
$ |
1,484,177 |
|
| Summary of Carrying amount of intangible assets and liabilities |
The following is a summary of the carrying amount of lease intangible assets and liabilities as of the dates presented:
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2023 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
77,571 |
|
$ |
(38,749) |
|
$ |
38,822 |
Above market leases |
|
|
24,961 |
|
|
(8,681) |
|
|
16,280 |
Leasing costs |
|
|
37,183 |
|
|
(16,190) |
|
|
20,993 |
|
|
$ |
139,715 |
|
$ |
(63,620) |
|
$ |
76,095 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(7,151) |
|
$ |
6,444 |
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2022 |
|
|
|
|
|
Accumulated |
|
|
|
|
|
Cost |
|
Amortization |
|
Net |
Assets |
|
|
|
|
|
|
|
|
|
In-place leases |
|
$ |
82,374 |
|
$ |
(34,898) |
|
$ |
47,476 |
Above market leases |
|
|
26,054 |
|
|
(7,321) |
|
|
18,733 |
Leasing costs |
|
|
39,649 |
|
|
(14,683) |
|
|
24,966 |
|
|
$ |
148,077 |
|
$ |
(56,902) |
|
$ |
91,175 |
Liability |
|
|
|
|
|
|
|
|
|
Below market leases |
|
$ |
13,595 |
|
$ |
(5,982) |
|
$ |
7,613 |
|
| Summary of the acquired lease intangible amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Six Months Ended |
|
|
|
June 30, |
|
June 30, |
|
|
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
Amortization expense related to in-place leases |
|
$ |
2,993 |
|
$ |
2,895 |
|
$ |
6,041 |
|
$ |
5,534 |
|
Amortization expense related to leasing costs |
|
$ |
1,313 |
|
$ |
1,221 |
|
$ |
2,638 |
|
$ |
2,337 |
|
Decrease in rental revenue related to above market leases |
|
$ |
871 |
|
$ |
866 |
|
$ |
1,747 |
|
$ |
1,591 |
|
Increase in rental revenue related to below market leases |
|
$ |
(584) |
|
$ |
(551) |
|
$ |
(1,169) |
|
$ |
(1,077) |
|
|
| Schedule of net amortization acquired lease intangible assets and liabilities |
As of June 30, 2023, scheduled future aggregate net amortization of the acquired lease intangible assets and liabilities for each year ended December 31 is listed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Decrease |
|
Net Increase |
|
|
in Revenue |
|
in Expenses |
2023 (six months remaining) |
|
$ |
(472) |
|
$ |
8,027 |
2024 |
|
|
(1,151) |
|
|
14,287 |
2025 |
|
|
(1,697) |
|
|
10,596 |
2026 |
|
|
(1,803) |
|
|
8,775 |
2027 |
|
|
(1,376) |
|
|
6,190 |
Thereafter |
|
|
(3,337) |
|
|
11,940 |
Total |
|
$ |
(9,836) |
|
$ |
59,815 |
|