XML 48 R13.htm IDEA: XBRL DOCUMENT v3.20.1
INTANGIBLE ASSETS AND LIABILITIES
3 Months Ended
Mar. 31, 2020
INTANGIBLE ASSETS AND LIABILITIES  
INTANGIBLE ASSETS AND LIABILITIES

NOTE 5. INTANGIBLE ASSETS AND LIABILITIES

Intangible assets and liabilities consist of the value of above-market and below-market leases, the value of in-place leases, and the value of leasing costs, based in each case on their fair values. Intangible assets and liabilities consisted of the following as of March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

 

As of

 

 

March 31, 2020

 

December 31, 2019

Intangible Lease Assets:

 

 

 

 

 

 

Value of In-Place Leases

 

$

18,725,315

 

$

14,479,323

Value of Above Market In-Place Leases

 

 

1,929,258

 

 

1,625,325

Value of Intangible Leasing Costs

 

 

8,862,493

 

 

6,544,079

Sub-total Intangible Lease Assets

 

 

29,517,066

 

 

22,648,727

Accumulated Amortization

 

 

(1,106,956)

 

 

(291,094)

Sub-total Intangible Lease Assets—Net

 

 

28,410,110

 

 

22,357,633

Intangible Lease Liabilities:

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(3,000,355)

 

 

(1,933,416)

Sub-total Intangible Lease Liabilities

 

 

(3,000,355)

 

 

(1,933,416)

Accumulated Amortization

 

 

99,290

 

 

25,223

Sub-total Intangible Lease Liabilities—Net

 

 

(2,901,065)

 

 

(1,908,193)

Total Intangible Assets and Liabilities—Net

 

$

25,509,045

 

$

20,449,440

 

The following table reflects the net amortization of intangible assets and liabilities during the three months ended March 31, 2020 and 2019:

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

March 31, 2020

 

March 31, 2019

 

 

The Company

 

Predecessor

Depreciation and Amortization Expense

 

$

 760,519

 

$

 400,392

Increase to Income Properties Revenue

 

 

 (18,724)

 

 

 (59,657)

Net Amortization of Intangible Assets and Liabilities

 

$

 741,795

 

$

 340,735

 

The estimated future amortization expense (income) related to net intangible assets and liabilities is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Accretion

 

Net Future

 

 

Future

 

to Income

 

Amortization of

 

 

Amortization

 

Property

 

Intangible Assets

Year Ending December 31,

    

Expense

    

Revenue

    

and Liabilities

Remainder of 2020

 

$

2,538,288

 

$

(90,179)

 

$

2,448,109

2021

 

 

3,384,384

 

 

(120,239)

 

 

3,264,145

2022

 

 

3,384,384

 

 

(120,239)

 

 

3,264,145

2023

 

 

3,384,384

 

 

(120,239)

 

 

3,264,145

2024

 

 

3,153,851

 

 

(108,908)

 

 

3,044,943

2025 and thereafter

 

 

10,711,248

 

 

(487,690)

 

 

10,223,558

Total

 

$

26,556,539

 

$

(1,047,494)

 

$

25,509,045

 

As of March 31, 2020, the weighted average amortization period of both the total intangible assets and liabilities was approximately 9.0 years.