XML 60 R35.htm IDEA: XBRL DOCUMENT v3.2.0.727
Intangible Assets (Tables)
6 Months Ended
Jun. 30, 2015
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities

Intangible assets and liabilities consisted of the following as of June 30, 2015 and December 31, 2014:

 

     As of  
     June 30,
2015
     December 31,
2014
 

Intangible Lease Assets:

     

Value of In-Place Leases, net

   $ 8,708,873       $ 9,043,617   

Value of Above Market In-Place Leases, net

     271,844         330,424   

Value of Intangible Leasing Costs, net

     1,494,991         978,082   
  

 

 

    

 

 

 

Sub-total Intangible Lease Assets

     10,475,708         10,352,123   
  

 

 

    

 

 

 

Intangible Lease Liabilities (included in accrued and other liabilities):

     

Value of Below Market In-Place Leases, net

     (611,278      (669,693
  

 

 

    

 

 

 

Sub-total Intangible Lease Liabilities

     (611,278      (669,693
  

 

 

    

 

 

 

Total Intangible Assets—Net

   $ 9,864,430       $ 9,682,430   
  

 

 

    

 

 

 

Summary of Estimated Amortization Expense

The estimated future amortization expense related to net intangible assets is as follows:

 

Year Ending December 31,

   Amount  

Remainder of 2015

   $ 610,812   

2016

     1,176,098   

2017

     1,089,183   

2018

     1,072,878   

2019

     1,056,927   

2020

     871,768   

Thereafter

     3,986,764   
  

 

 

 

Total

$ 9,864,430