XML 76 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Lease Intangibles
6 Months Ended 12 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Goodwill and Intangible Assets Disclosure [Abstract]    
Lease Intangibles

5. LEASE INTANGIBLES

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  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

The net value of acquired intangible liabilities was $1,530,323 and $1,698,086 relating to below-market leases as of June 30, 2017 and December 31, 2016, respectively.

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  
  

 

 

 

The weighted average amortization of the intangible assets as of June 30, 2017 is 3.6 years.

5. LEASE INTANGIBLES

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  
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

The net value of acquired intangible liabilities was $1,698,086 and $2,154,479 relating to below-market leases as of December 31, 2016 and December 31, 2015, respectively.

 

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  
  

 

 

 

The weighted average amortization period for the intangible assets as of December 31, 2016 was approximately 3.8 years. Lease intangible assets are amortized over the term of the related lease and included as a reduction of rental income in the statement of income.