XML 79 R68.htm IDEA: XBRL DOCUMENT v3.7.0.1
INTANGIBLE LEASE ASSETS AND LIABILITIES - Summary of Estimated Amortization and Accretion (Details) - USD ($)
Jun. 30, 2017
Dec. 31, 2016
Future Amortization Amount    
Sub-total Intangible Lease Assets—Net $ 37,146,580 $ 34,725,822
Future Accretion to Income Property Revenue    
Sub-total Intangible Lease Liabilities—Net (30,703,143) $ (30,518,051)
Net Future Amortization of Intangible Assets and Liabilities    
Remainder of 2017 1,947,273  
2018 2,586,740  
2019 2,478,824  
2020 1,744,073  
2021 264,436  
2022 (265,572)  
Thereafter (2,312,337)  
Total 6,443,437  
Value of In-Place Leases and Intangible Leasing Costs    
Future Amortization Amount    
Remainder of 2017 3,603,948  
2018 4,805,264  
2019 4,691,030  
2020 3,911,362  
2021 2,564,441  
2022 2,105,594  
Thereafter 13,109,846  
Sub-total Intangible Lease Assets—Net 34,791,485  
Value of Below Market, net of Above Market In-Place Leases    
Future Accretion to Income Property Revenue    
Remainder of 2017 (1,656,675)  
2018 (2,218,524)  
2019 (2,212,206)  
2020 (2,167,289)  
2021 (2,300,005)  
2022 (2,371,166)  
Thereafter (15,422,183)  
Sub-total Intangible Lease Liabilities—Net $ (28,348,048)