XML 12 R20.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 10. 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 March 31, 2020 and December 31, 2019:

 

 

 

 

 

 

 

 

 

 

As of

 

    

March 31,
2020

    

December 31,
2019

Intangible Lease Assets:

 

 

 

 

 

 

Value of In-Place Leases

 

$

55,385,645

 

$

42,584,264

Value of Above Market In-Place Leases

 

 

11,008,163

 

 

7,119,316

Value of Intangible Leasing Costs

 

 

16,735,742

 

 

14,645,780

Sub-total Intangible Lease Assets

 

 

83,129,550

 

 

64,349,360

Accumulated Amortization

 

 

(17,491,516)

 

 

(15,327,182)

Sub-total Intangible Lease Assets—Net

 

 

65,638,034

 

 

49,022,178

Intangible Lease Liabilities (included in accrued and other liabilities):

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(38,274,456)

 

 

(36,507,336)

Sub-total Intangible Lease Liabilities

 

 

(38,274,456)

 

 

(36,507,336)

Accumulated Amortization

 

 

11,066,862

 

 

10,309,088

Sub-total Intangible Lease Liabilities—Net

 

 

(27,207,594)

 

 

(26,198,248)

Total Intangible Assets and Liabilities—Net

 

$

38,430,440

 

$

22,823,930

 

During the three months ended March 31, 2020, the value of in-place leases increased by approximately $12.8 million, the value of above-market in-place leases increased by approximately $3.9 million, the value of intangible leasing costs increased by approximately $2.1 million, and the value of below-market in-place leases increased by approximately $1.8 million due to the acquisition of two multi-tenant income properties, offset by the net amortization of approximately $1.4 million, for a net increase during the three months ended March 31, 2020 of approximately $15.6 million.

 

As of March 31, 2020 and December 31, 2019, approximately $21.6 and $22.2 million, respectively, of the total below market in-place lease value is related to Wells Fargo Raleigh which was acquired on November 18, 2015.

 

 

 

The following table reflects the 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

 

 

($000's)

 

($000's)

Depreciation and Amortization Expense

 

$

 1,881

 

$

 1,127

Increase to Income Properties Revenue

 

 

 (474)

 

 

 (581)

Net Amortization of Intangible Assets and Liabilities

 

$

 1,407

 

$

 546

 

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,

    

Amount

    

Revenue

    

and Liabilities

Remainder of 2020

 

$

6,412,707

 

$

(1,326,826)

 

$

5,085,881

2021

 

 

7,155,562

 

 

(1,840,694)

 

 

5,314,868

2022

 

 

6,748,245

 

 

(1,975,136)

 

 

4,773,109

2023

 

 

6,623,218

 

 

(1,885,793)

 

 

4,737,425

2024

 

 

6,579,755

 

 

(1,668,901)

 

 

4,910,854

2025 and thereafter

 

 

22,615,244

 

 

(9,006,941)

 

 

13,608,303

Total

 

$

56,134,731

 

$

(17,704,291)

 

$

38,430,440