XML 21 R11.htm IDEA: XBRL DOCUMENT v3.22.1
Intangibles
12 Months Ended
Dec. 31, 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 years ended December 31, 2021 and December 31, 2020, the net amount of such amortization was included as an increase to rental income of $790,901 and $817,595, 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 year ended December 31, 2021 and December 31, 2020, the net amount of such amortization was $6,571,803 and $2,203,322, respectively.

The amortization of tax abatement on property improvements is recorded as an adjustment to Depreciation and amortization expense on the consolidated statements of operations. For the year ended December 31, 2021 and December 31, 2020, the net amount of such amortization was $87,143 and $0, respectively.

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

 

 

December 31, 2021

 

 

December 31, 2020

 

Intangible assets:

 

 

 

 

 

 

 

 

In-place lease intangibles

 

$

55,734,750

 

 

$

22,234,766

 

Above-market lease intangibles

 

 

2,112,734

 

 

 

451,899

 

Tax abatement on property improvements intangibles

 

 

14,640,000

 

 

 

 

Total intangible assets

 

 

72,487,484

 

 

 

22,686,665

 

Accumulated amortization:

 

 

 

 

 

 

 

 

In-place lease amortization

 

 

(10,577,580

)

 

 

(4,005,777

)

Above-market lease amortization

 

 

(238,867

)

 

 

(104,770

)

Tax abatement on property improvements amortization

 

 

(87,143

)

 

 

 

Total accumulated amortization

 

 

(10,903,590

)

 

 

(4,110,547

)

Intangible assets, net

 

$

61,583,894

 

 

$

18,576,118

 

 

The estimated future amortization on the Company’s intangible assets for each of the next five years and thereafter as of December 31, 2021 is as follows:

 

Year

 

In-place Lease

Intangibles

 

 

Above-market

Lease Intangibles

 

 

Tax Abatement on Property Improvements

 

Total

 

2022

 

 

8,223,973

 

 

 

196,378

 

 

 

1,045,714

 

 

9,466,065

 

2023

 

 

4,781,868

 

 

 

196,378

 

 

 

1,045,714

 

 

6,023,960

 

2024

 

 

4,583,118

 

 

 

196,378

 

 

 

1,045,714

 

 

5,825,210

 

2025

 

 

4,583,118

 

 

 

196,378

 

 

 

1,045,714

 

 

5,825,210

 

2026

 

 

3,835,240

 

 

 

196,378

 

 

 

1,045,714

 

 

5,077,332

 

Thereafter

 

 

19,149,853

 

 

 

891,977

 

 

 

9,324,287

 

 

29,366,117

 

 

 

$

45,157,170

 

 

$

1,873,867

 

 

$

14,552,857

 

$

61,583,894

 

 

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

 

 

 

December 31, 2021

 

 

December 31, 2020

 

Intangible liabilities:

 

 

 

 

 

 

 

 

Below-market lease intangibles

 

$

11,487,001

 

 

$

9,065,316

 

Accumulated amortization:

 

 

 

 

 

 

 

 

Below-market lease amortization

 

 

(2,201,745

)

 

 

(1,264,464

)

Intangible liabilities, net

 

$

9,285,256

 

 

$

7,800,852

 

 

 

The estimated future amortization on the Company’s intangible liabilities for each of the next five years and thereafter as of December 31, 2021 is as follows:

Year

Below-market

Lease Intangibles

 

2022

$

882,036

 

2023

$

882,036

 

2024

$

882,036

 

2025

$

882,036

 

2026

$

790,908

 

Thereafter

$

4,966,204

 

 

$

9,285,256