XML 82 R71.htm IDEA: XBRL DOCUMENT v3.8.0.1
INTANGIBLE LEASE ASSETS AND LIABILITIES - Summary of Estimated Amortization and Accretion (Details) - USD ($)
Sep. 30, 2017
Dec. 31, 2016
Future Amortization Amount    
Sub-total Intangible Lease Assets—Net $ 35,810,734 $ 34,725,822
Future Accretion to Income Property Revenue    
Sub-total Intangible Lease Liabilities—Net (30,026,994) $ (30,518,051)
Net Future Amortization of Intangible Assets and Liabilities    
Remainder of 2017 649,697  
2018 2,587,934  
2019 2,564,499  
2020 2,189,807  
2021 348,516  
2022 (340,571)  
Thereafter (2,216,142)  
Total 5,783,740  
Value of In-Place Leases and Intangible Leasing Costs    
Future Amortization Amount    
Remainder of 2017 1,201,316  
2018 4,805,264  
2019 4,776,705  
2020 4,335,284  
2021 2,644,848  
2022 2,026,921  
Thereafter 13,789,831  
Sub-total Intangible Lease Assets—Net 33,580,169  
Value of Below Market, net of Above Market In-Place Leases    
Future Accretion to Income Property Revenue    
Remainder of 2017 (551,619)  
2018 (2,217,330)  
2019 (2,212,206)  
2020 (2,145,477)  
2021 (2,296,332)  
2022 (2,367,492)  
Thereafter (16,005,973)  
Sub-total Intangible Lease Liabilities—Net $ (27,796,429)