| Schedule of Intangible Assets |
Intangible assets consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2020 |
|
|
|
|
|
Gross Carrying
Amount |
|
Accumulated
Amortization |
|
Net Carrying
Value |
Intangible assets subject to amortization: |
|
|
|
|
|
Reacquired franchise rights |
$ |
3,246,494 |
|
|
$ |
(1,576,947) |
|
|
$ |
1,669,547 |
|
Customer relationships |
1,255,975 |
|
|
(934,938) |
|
|
321,037 |
|
Reacquired development rights |
2,050,481 |
|
|
(1,177,893) |
|
|
872,588 |
|
|
$ |
6,552,950 |
|
|
$ |
(3,689,778) |
|
|
$ |
2,863,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019 |
|
|
|
|
|
Gross Carrying
Amount |
|
Accumulated
Amortization |
|
Net Carrying
Value |
| Intangible assets subject to amortization: |
|
|
|
|
|
| Reacquired franchise rights |
$ |
3,246,494 |
|
|
$ |
(1,400,086) |
|
|
$ |
1,846,408 |
|
| Customer relationships |
1,255,975 |
|
|
(865,478) |
|
|
390,497 |
|
| Reacquired development rights |
2,050,481 |
|
|
(1,067,595) |
|
|
982,886 |
|
|
$ |
6,552,950 |
|
|
$ |
(3,333,159) |
|
|
$ |
3,219,791 |
|
|
| Schedule of Finite-Lived Intangible Assets, Future Amortization Expense |
Estimated amortization expense for 2020 and subsequent years is as follows:
|
|
|
|
|
|
|
Amount |
| 2020 (remainder) |
$ |
1,053,343 |
|
| 2021 |
1,212,703 |
|
| 2022 |
539,750 |
|
| 2023 |
57,376 |
|
| Total |
$ |
2,863,172 |
|
|