XML 38 R37.htm IDEA: XBRL DOCUMENT v3.3.0.814
Intangible Assets (Tables)
9 Months Ended
Sep. 30, 2015
Goodwill And Intangible Assets Disclosure [Abstract]  
Schedule of Intangible Assets and Liabilities

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

 

 

 

As of

 

 

 

September 30,

2015

 

 

December 31,

2014

 

Intangible Lease Assets:

 

 

 

 

 

 

 

 

Value of In-Place Leases, net

 

$

10,913,536

 

 

$

9,043,617

 

Value of Above Market In-Place Leases, net

 

 

1,355,015

 

 

 

330,424

 

Value of Intangible Leasing Costs, net

 

 

2,472,282

 

 

 

978,082

 

Sub-total Intangible Lease Assets

 

 

14,740,833

 

 

 

10,352,123

 

Intangible Lease Liabilities (included in accrued and other

   liabilities):

 

 

 

 

 

 

 

 

Value of Below Market In-Place Leases, net

 

 

(653,134

)

 

 

(669,693

)

Sub-total Intangible Lease Liabilities

 

 

(653,134

)

 

 

(669,693

)

Total Intangible Assets—Net

 

$

14,087,699

 

 

$

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

 

$

502,082

 

2016

 

 

1,958,314

 

2017

 

 

1,879,485

 

2018

 

 

1,856,856

 

2019

 

 

1,824,032

 

2020

 

 

1,626,075

 

Thereafter

 

 

4,440,855

 

Total

 

$

14,087,699