Real Estate | Note 3 Real Estate Real estate assets consisted of the following: September 30, 2015 December 31, 2014 Land $ 43,103,000 $ 26,829,000 Buildings and improvements 82,193,613 60,687,858 In-place lease value intangible 43,631,810 28,410,738 168,928,423 115,927,596 Less accumulated depreciation and amortization (22,427,238) (12,904,556) Total real estate assets $ 146,501,185 $ 103,023,040 Depreciation expense for the three months ended September 30, 2015 and 2014 was $1,181,926 and $728,453, respectively. Depreciation expense for the nine months ended September 30, 2015 and 2014 was $2,913,997 and $1,593,376, respectively. Amortization expense of in-place lease value intangible was $2,913,997 and $1,305,401 for the three months ended September 30, 2015 and 2014, respectively. Amortization expense of in-place lease value intangible was $6,608,685 and $3,036,964 for the nine months ended September 30, 2015 and 2014, respectively. Acquisition fees paid to Advisor were $723,650 and $0 for the three months ended September 30, 2015 and 2014, respectively. Acquisition fees paid to Advisor were $1,262,400 and $828,125 for the nine months ended September 30, 2015 and 2014, respectively. Asset management fees paid to Advisor were $267,644 and $158,231 for the three months ended September 30, 2015 and 2014, respectively. Asset management fees paid to Advisor were $695,679 and $389,728 for the nine months ended September 30, 2015 and 2014, respectively. Asset management and acquisition fees are captioned as such in the accompanying consolidated statements of operations for the three and nine months ended September 30, 2015 and 2014, respectively. During the nine months ended September 30, 2015, we acquired five real estate assets through wholly owned limited liability companies of the Operating Partnership. The following table summarizes the real estate assets acquired: Property Name/Location Property Type Rentable SF Percent Leased Date Acquired Acquisition Cost Commerce Plaza Hillcrest, Dallas, TX Office 203,688 74% 5/1/2015 $ 11,400,000 400 North Belt, Houston, TX Office 230,872 63% 5/8/2015 10,150,000 Ashford Crossing, Houston, TX Office 158,451 87% 7/31/2015 10,600,000 Corporate Park Place, Dallas, TX Office 113,429 79% 8/24/2015 9,500,000 Skymark Tower, Dallas, TX Office 115,700 78% 9/2/2015 8,846,000 822,140 $ 50,496,000 The following table summarizes the fair value of the assets acquired and liabilities assumed based upon our initial purchase price allocations as of the respective acquisition dates: Hillcrest North Belt Ashford CPP Skymark Assets acquired: Real estate assets $ 11,400,000 $ 10,150,000 $ 10,600,000 $ 9,500,000 $ 8,846,000 Other assets - - - - - Total assets acquired 11,400,000 10,150,000 10,600,000 9,500,000 8,846,000 Liabilities assumed: Accounts payable and accrued expenses 74,049 640,057 722,809 137,942 121,657 Security deposits 129,284 54,808 90,307 70,705 62,850 Total liabilities assumed 203,333 694,865 813,116 208,647 184,507 Fair value of net assets acquired $ 11,196,667 $ 9,455,135 $ 9,786,884 $ 9,291,353 $ 8,661,493 We identify and record the value of acquired lease intangibles at the property acquisition date. Such intangibles include the value of acquired in-place leases and above and below-market leases. Acquired lease intangibles are amortized over the leases' remaining terms. With respect to all properties owned by the Company, we consider all of the in-place leases to be market rate leases. The amount of total in-place lease intangible asset and the respective accumulated amortization are as follows: September 30, 2015 December 31, 2014 In-place lease value intangible $ 43,631,810 $ 28,410,738 Less accumulated amortization (15,204,284) (8,595,599) Acquired lease intangible assets, net $ 28,427,526 $ 19,815,139 |