XML 12 R17.htm IDEA: XBRL DOCUMENT v3.19.3
INTANGIBLE LEASE ASSETS AND LIABILITIES
9 Months Ended
Sep. 30, 2019
INTANGIBLE LEASE ASSETS AND LIABILITIES  
INTANGIBLE 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, 2019 and December 31, 2018:

 

 

 

 

 

 

 

 

 

 

 

As of

 

    

September 30,

2019

    

December 31,

2018

Intangible Lease Assets:

 

 

 

 

 

 

Value of In-Place Leases

 

$

45,978,647

 

$

39,189,008

Value of Above Market In-Place Leases

 

 

4,622,096

 

 

4,114,715

Value of Intangible Leasing Costs

 

 

17,779,581

 

 

14,791,111

Sub-total Intangible Lease Assets

 

 

68,380,324

 

 

58,094,834

Accumulated Amortization

 

 

(19,185,103)

 

 

(14,539,389)

Sub-total Intangible Lease Assets—Net

 

 

49,195,221

 

 

43,555,445

Intangible Lease Liabilities (included in accrued and other

liabilities):

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(36,148,744)

 

 

(35,321,234)

Sub-total Intangible Lease Liabilities

 

 

(36,148,744)

 

 

(35,321,234)

Accumulated Amortization

 

 

10,089,130

 

 

7,930,884

Sub-total Intangible Lease Liabilities—Net

 

 

(26,059,614)

 

 

(27,390,350)

Total Intangible Assets and Liabilities—Net

 

$

23,135,607

 

$

16,165,095

The following table reflects the amortization of intangible assets and liabilities during the three and nine months ended September 30, 2019 and 2018:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,
2019

 

September 30,
2018

 

September 30,
2019

 

September 30,
2018

 

 

($000's)

 

($000's)

 

($000's)

 

($000's)

Depreciation and Amortization Expense

 

$

 1,590

 

$

 1,369

 

$

 4,276

 

$

 4,091

Increase to Income Properties Revenue

 

 

 (607)

 

 

 (600)

 

 

 (1,810)

 

 

 (1,779)

Net Amortization of Intangible Assets and Liabilities

 

$

 983

 

$

 769

 

$

 2,466

 

$

 2,312

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 2019

 

$

1,627,169

 

$

(590,547)

 

$

1,036,622

 

2020

 

 

6,164,532

 

 

(2,310,372)

 

 

3,854,160

 

2021

 

 

4,702,115

 

 

(2,381,542)

 

 

2,320,573

 

2022

 

 

4,149,075

 

 

(2,452,703)

 

 

1,696,372

 

2023

 

 

4,024,048

 

 

(2,426,641)

 

 

1,597,407

 

2024

 

 

3,947,463

 

 

(2,210,045)

 

 

1,737,418

 

Thereafter

 

 

21,032,956

 

 

(10,139,900)

 

 

10,893,056

 

Total

 

$

45,647,358

 

$

(22,511,750)

 

$

23,135,608