XML 29 R18.htm IDEA: XBRL DOCUMENT v3.10.0.1
INTANGIBLE LEASE ASSETS AND LIABILITIES
9 Months Ended
Sep. 30, 2018
INTANGIBLE LEASE ASSETS AND LIABILITIES  
INTANGIBLE LEASE ASSETS AND LIABILITIES

NOTE 8. INTANGIBLE LEASE ASSETS AND LIABILITIES

Intangible lease 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 lease assets and liabilities consisted of the following as of September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

As of

 

 

    

September 30,

2018

    

December 31,

2017

 

Intangible Lease Assets:

 

 

 

 

 

 

 

Value of In-Place Leases

 

$

38,046,241

 

$

36,827,226

 

Value of Above Market In-Place Leases

 

 

2,966,322

 

 

2,966,322

 

Value of Intangible Leasing Costs

 

 

12,004,653

 

 

10,405,135

 

Sub-total Intangible Lease Assets

 

 

53,017,216

 

 

50,198,683

 

Accumulated Amortization

 

 

(15,904,937)

 

 

(11,440,624)

 

Sub-total Intangible Lease Assets—Net

 

 

37,112,279

 

 

38,758,059

 

Intangible Lease Liabilities (included in accrued and other

liabilities):

 

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(36,109,518)

 

 

(35,312,017)

 

Sub-total Intangible Lease Liabilities

 

 

(36,109,518)

 

 

(35,312,017)

 

Accumulated Amortization

 

 

7,694,199

 

 

5,541,576

 

Sub-total Intangible Lease Liabilities—Net

 

 

(28,415,319)

 

 

(29,770,441)

 

Total Intangible Assets and Liabilities—Net

 

$

8,696,960

 

$

8,987,618

 

The following table reflects the amortization of intangible assets and liabilities during the three and nine months ended September 30, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,
2018

 

September 30,
2017

 

September 30,
2018

 

September 30,
2017

 

 

($000's)

 

($000's)

 

($000's)

 

($000's)

Depreciation and Amortization Expense

 

$

 1,369

 

$

 1,201

 

$

 4,091

 

$

 3,479

Increase to Income Properties Revenue

 

 

 (600)

 

 

 (552)

 

 

 (1,779)

 

 

 (1,633)

Net Amortization of Intangible Assets and Liabilities

 

$

 769

 

$

 649

 

$

 2,312

 

$

 1,846

The estimated future amortization and accretion of intangible lease assets and liabilities is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Future Accretion

 

Net Future

 

 

 

Future

 

to Income

 

Amortization of

 

 

 

Amortization

 

Property

 

Intangible Assets

 

Year Ending December 31,

    

Amount

    

Revenue

    

and Liabilities

 

Remainder of 2018

 

$

1,370,307

 

$

(555,430)

 

$

814,877

 

2019

 

 

5,452,670

 

 

(2,389,051)

 

 

3,063,619

 

2020

 

 

5,011,249

 

 

(2,322,323)

 

 

2,688,926

 

2021

 

 

3,320,813

 

 

(2,473,177)

 

 

847,636

 

2022

 

 

2,702,885

 

 

(2,519,076)

 

 

183,809

 

2023

 

 

2,359,734

 

 

(2,538,288)

 

 

(178,554)

 

Thereafter

 

 

15,162,176

 

 

(13,885,529)

 

 

1,276,647

 

Total

 

$

35,379,834

 

$

(26,682,874)

 

$

8,696,960