XML 90 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Lease Intangibles (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]    
Net Value of Other Intangible Assets

The following table summarizes the net value of other intangible assets acquired and the accumulated amortization for each class of intangible asset:

 

     June 30, 2017      December 31, 2016  
     Lease
Intangibles
     Accumulated
Amortization
    Lease
Intangibles,
net
     Lease
Intangibles
     Accumulated
Amortization
    Lease
Intangibles,
net
 

In-place leases

   $ 6,635,928      $ (4,150,414   $ 2,485,514      $ 6,872,980      $ (3,840,670   $ 3,032,310  

Leasing costs

     4,622,792        (2,709,250     1,913,542        4,813,951        (2,517,759     2,296,192  

Above-market leases

     2,124,360        (1,641,992     482,368        2,124,360        (1,586,328     538,032  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
   $ 13,383,080      $ (8,501,656   $ 4,881,424      $ 13,811,291      $ (7,944,757   $ 5,866,534  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Lease intangibles consist of the following:

 

     December 31, 2016      December 31, 2015  
     Lease
Intangibles
     Accumulated
Amortization
    Lease
Intangibles,
net
     Lease
Intangibles
     Accumulated
Amortization
    Lease
Intangibles,
net
 

In-place leases

   $ 6,872,980      $ (3,840,670   $ 3,032,310      $ 6,903,882      $ (2,647,002   $ 4,256,880  

Leasing costs

     4,813,951        (2,517,759     2,296,192        4,816,858        (1,766,578     3,050,280  

Above-market leases

     2,124,360        (1,586,328     538,032        2,124,360        (1,415,762     708,598  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
   $ 13,811,291      $ (7,944,757   $ 5,866,534      $ 13,845,100      $ (5,829,342   $ 8,015,758  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Amortization Expense for the Company Lease Intangible Assets

Aggregate approximate amortization expense for the Company’s lease intangible assets is as follows:

 

Six months remaining in 2017

   $ 749,854  

Years ending December 31:

  

2018

     1,320,270  

2019

     1,066,827  

2020

     850,757  

2021

     554,344  

Thereafter

     339,372  
  

 

 

 

Total

   $ 4,881,424  
  

 

 

 

Aggregate approximate amortization expense for the Company’s lease intangible assets is as follows:

 

Years ending December 31:

  

2017

   $ 1,652,832  

2018

     1,380,667  

2019

     1,127,224  

2020

     895,185  

2021

     585,710  

Thereafter

     224,916  
  

 

 

 

Total

   $ 5,866,534