| Schedule of Intangible Assets |
Intangible assets consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2021 |
|
Gross Carrying
Amount |
|
Accumulated
Amortization |
|
Net Carrying
Value |
Intangible assets subject to amortization: |
|
|
|
|
|
Reacquired franchise rights |
$ |
5,779,621 |
|
|
$ |
(2,556,203) |
|
|
$ |
3,223,418 |
|
Customer relationships |
2,543,120 |
|
|
(1,364,266) |
|
|
1,178,854 |
|
Reacquired development rights |
4,406,221 |
|
|
(2,632,064) |
|
|
1,774,157 |
|
|
$ |
12,728,962 |
|
|
$ |
(6,552,533) |
|
|
$ |
6,176,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2020 |
|
Gross Carrying
Amount |
|
Accumulated
Amortization |
|
Net Carrying
Value |
| Intangible assets subject to amortization: |
|
|
|
|
|
| Reacquired franchise rights |
$ |
3,246,894 |
|
|
$ |
(2,107,730) |
|
|
$ |
1,139,164 |
|
| Customer relationships |
1,351,975 |
|
|
(1,130,800) |
|
|
221,175 |
|
| Reacquired development rights |
3,053,201 |
|
|
(1,548,534) |
|
|
1,504,667 |
|
|
$ |
7,652,070 |
|
|
$ |
(4,787,064) |
|
|
$ |
2,865,006 |
|
|
| Schedule of Finite-Lived Intangible Assets, Future Amortization Expense |
Estimated amortization expense for 2021 and subsequent years is as follows:
|
|
|
|
|
|
|
Amount |
| 2021 (remainder) |
$ |
1,866,159 |
|
| 2022 |
2,036,549 |
|
| 2023 |
982,337 |
|
| 2024 |
463,547 |
|
| 2025 |
199,118 |
|
| Thereafter |
628,719 |
|
| Total expected amortization expense |
$ |
6,176,429 |
|
|