XML 29 R16.htm IDEA: XBRL DOCUMENT v3.4.0.3
Intangible Lease Assets and Liabilities
3 Months Ended
Mar. 31, 2016
Goodwill And Intangible Assets Disclosure [Abstract]  
Intangible Lease Assets and Liabilities

NOTE 7. 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, 2016 and December 31, 2015:

 

 

 

As of

 

 

 

March 31,

2016

 

 

December 31,

2015

 

Intangible Lease Assets:

 

 

 

 

 

 

 

 

Value of In-Place Leases

 

$

16,896,630

 

 

$

19,588,642

 

Value of Above Market In-Place Leases

 

 

1,178,878

 

 

 

1,469,143

 

Value of Intangible Leasing Costs

 

 

3,719,078

 

 

 

3,835,158

 

Sub-total Intangible Lease Assets

 

 

21,794,586

 

 

 

24,892,943

 

Accumulated Amortization

 

 

(4,566,676

)

 

 

(4,805,792

)

Sub-total Intangible Lease Assets—Net

 

 

17,227,910

 

 

 

20,087,151

 

Intangible Lease Liabilities:

 

 

 

 

 

 

 

 

Value of Below Market In-Place Leases

 

 

(32,483,281

)

 

 

(32,315,741

)

Sub-total Intangible Lease Liabilities

 

 

(32,483,281

)

 

 

(32,315,741

)

Accumulated Amortization

 

 

1,006,616

 

 

 

336,182

 

Sub-total Intangible Lease Liabilities—Net

 

 

(31,476,665

)

 

 

(31,979,559

)

Total Intangible Assets and Liabilities—Net

 

$

(14,248,755

)

 

$

(11,892,408

)

 

NOTE 7. INTANGIBLE LEASE ASSETS AND LIABILITIES (continued)

Total amortization related to intangible lease assets during the three months ended March 31, 2016 was approximately $583,000 and was included in depreciation and amortization in the consolidated statements of operations. Total amortization related to intangible lease liabilities during the three months ended March 31, 2016 was approximately $607,000 and was included as an increase to income properties revenue in the consolidated statements of operations. Total amortization of intangible assets and liabilities was approximately $422,000 during the three months ended March 31, 2015, which was included in depreciation and amortization expense in the consolidated statements of operations.

 

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

 

Year Ending December 31,

Future Amortization Expense

 

 

Future Accretion to Income Property Revenue

 

 

Net Future Amortization of Intangible Assets and Liabilities

 

Remainder of 2016

$

1,521,601

 

 

$

(1,667,404

)

 

$

(145,803

)

2017

 

1,941,511

 

 

 

(2,189,685

)

 

 

(248,174

)

2018

 

1,937,911

 

 

 

(2,191,717

)

 

 

(253,806

)

2019

 

1,935,341

 

 

 

(2,192,911

)

 

 

(257,570

)

2020

 

1,886,208

 

 

 

(2,192,911

)

 

 

(306,703

)

2021

 

1,369,584

 

 

 

(2,279,897

)

 

 

(910,313

)

Thereafter

 

5,609,190

 

 

 

(17,735,576

)

 

 

(12,126,386

)

Total

$

16,201,346

 

 

$

(30,450,101

)

 

$

(14,248,755

)