XML 21 R10.htm IDEA: XBRL DOCUMENT v3.21.2
Intangibles
9 Months Ended
Sep. 30, 2021
Intangible Assets Net Excluding Goodwill [Abstract]  
Intangibles

Note 4 - Intangibles

The amortization of acquired above-market and/or below-market leases is recorded as an adjustment to Rental revenue on the consolidated statements of operations. For the nine months ended September 30, 2021 and September 30, 2020, the net amount of such amortization was included as an increase to rental income of $585,964 and $613,196, respectively. For the three months ended September 30, 2021 and September 30, 2020, the net amount of such amortization was included as an increase to rental income of $197,927 and $204,398, respectively.  

The amortization of in-place leases is recorded as an adjustment to Depreciation and amortization expense on the consolidated statements of operations. For the nine months ended September 30, 2021 and September 30, 2020, the net amount of such amortization was $4,133,108 and $1,652,492, respectively, and for the three months ended September 30, 2021 and September 30, 2020, the amount of such amortization was $2,027,021 and $550,831, respectively.  

As of September 30, 2021 and December 31, 2020, the gross carrying amount and accumulated amortization of the Company’s intangible assets consisted of the following:

 

 

September 30, 2021

 

 

December 31, 2020

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

52,730,750

 

 

$

22,234,766

 

Above-market lease intangibles

 

 

2,112,734

 

 

 

451,899

 

Total intangible assets

 

 

54,843,484

 

 

 

22,686,665

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(8,138,885

)

 

 

(4,005,777

)

Above-market lease amortization

 

 

(189,773

)

 

 

(104,770

)

Total accumulated amortization

 

 

(8,328,658

)

 

 

(4,110,547

)

Intangible assets, net

 

$

46,514,826

 

 

$

18,576,118

 

 

 

 

 

 

 

 

 

 

The estimated future amortization on the Company’s intangible assets for each of the next five years and thereafter as of September 30, 2021 is as follows:

Year

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Total

 

2021 (remaining)

 

 

2,131,175

 

 

 

49,094

 

 

 

2,180,269

 

2022

 

 

5,726,243

 

 

 

196,378

 

 

 

5,922,621

 

2023

 

 

4,583,118

 

 

 

196,378

 

 

 

4,779,496

 

2024

 

 

4,583,118

 

 

 

196,378

 

 

 

4,779,496

 

2025

 

 

4,583,118

 

 

 

196,378

 

 

 

4,779,496

 

Thereafter

 

 

22,985,093

 

 

 

1,088,355

 

 

 

24,073,448

 

 

 

$

44,591,865

 

 

$

1,922,961

 

 

$

46,514,826

 

As of September 30, 2021 and December 31, 2020, the gross carrying amount and accumulated amortization of the Company’s Intangible liabilities consisted of the following:

 

 

September 30, 2021

 

 

December 31, 2020

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

11,487,000

 

 

$

9,065,316

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(1,941,013

)

 

 

(1,264,464

)

Intangible liabilities, net

 

$

9,545,987

 

 

$

7,800,852

 

The estimated future amortization on the Company’s intangible liabilities for each of the next five years and thereafter as of September 30, 2021 is as follows:

Year

Below-market

Lease Intangibles

 

2021 (remaining)

 

260,727

 

2022

 

882,036

 

2023

 

882,036

 

2024

 

882,036

 

2025

 

882,036

 

Thereafter

 

5,757,116

 

 

$

9,545,987