XML 45 R35.htm IDEA: XBRL DOCUMENT v3.22.1
Real Estate - Intangibles (Details) - USD ($)
$ in Thousands
Mar. 31, 2022
Dec. 31, 2021
Schedule of in-place lease valuation    
In-place lease valuation (above market) $ 49,578 $ 49,578
In-place lease valuation (above market) - accumulated amortization (35,990) (35,049)
In-place lease valuation (above market), net 13,588 14,529
Ground leasehold interest (below market) 2,254 2,254
Ground leasehold interest (below market) - accumulated amortization (226) (219)
Ground leasehold interest (below market), net 2,028 2,035
Intangibles - other 32,029 32,028
Intangibles - other - accumulated amortization (5,861) (5,492)
Intangibles - other, net 26,168 26,536
Intangible assets, net 41,784 43,100
In-place lease valuation (below market) (77,859) (77,859)
Land leasehold interest (above market) (3,072) (3,072)
Intangibles - other (above market) (387) (329)
In-place lease valuation & land leasehold interest - accumulated amortization 52,143 50,634
Intangible liabilities, net (29,175) (30,626)
Tenant origination and absorption cost 876,324 876,324
Tenant origination and absorption cost - accumulated amortization (493,267) (473,893)
Tenant origination and absorption cost, net $ 383,057 $ 402,431