XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Tables)
12 Months Ended
Dec. 31, 2013
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS  
Schedule of the Company's real estate acquisitions

The following chart details the Company's real estate acquisitions during 2013 and 2012 (amounts in thousands):

Description of Property
  Date Acquired   Contract
Purchase
Price
  Terms
of Payment(a)
  Third Party
Real Estate
Acquisition
Costs(b)
 

Kmart retail store,
Clemmons, North Carolina(c)

  March 22, 2013   $ 4,640   All cash   $ 119  

Shutterfly flex facility,
Fort Mill, South Carolina

  July 1, 2013     15,500   Cash and $9,300
mortgage(d)
    124  

Texas Land & Cattle restaurant,
Killeen, Texas

  July 30, 2013     2,020   All cash     (e)

Hooters restaurant,
Concord, North Carolina

  August 1, 2013     2,469   All cash     15  

TRISUN Health Care—assisted living facility,
Round Rock, Texas

  August 6, 2013     22,800   Cash and $15,275
mortgage(f)
    321  

Hooters restaurant,
Myrtle Beach, South Carolina

  September 3, 2013     2,635   All cash     33  

Joe's Crab Shack restaurant,
Ann Arbor, Michigan

  September 12, 2013     2,980   All cash     31  

FedEx Express facility,
Indianapolis, Indiana

  September 13, 2013     9,270   All cash     39  

Northern Tool & Equipment distribution facility,
Fort Mill, South Carolina

  September 18, 2013     39,195   Cash and $27,300
mortgage(g)
    91  

TGIF restaurant,
Greensboro, North Carolina

  December 3, 2013     3,003   All cash     (e)

TGIF restaurant,
Richmond, Virginia

  December 3, 2013     3,017   All cash     (e)

Other(h)

                148  
                   

Totals for 2013

      $ 107,529       $ 921  
                   
                   

Urban Outfitters retail store,
Lawrence, Kansas

  February 7, 2012   $ 1,230   All cash   $ 21  

Three Applebee's restaurants,
Carrollton, Kennesaw and Cartersville, Georgia

  March 12, 2012     8,568   All cash     84  

Avalon Carpet Tile and Flooring, retail store and warehouse,
Deptford, New Jersey(i)

  April 24, 2012     2,200   Cash and $2,040
mortgage(j)
    (i)

Applebee's restaurant,
Lawrenceville, Georgia

  May 17, 2012     2,340   All cash     19  

FedEx Facility,
Pinellas Park, Florida

  October 11, 2012     2,810   All cash     28 (k)

Walgreens Pharmacy,
Cape Girardeau, Missouri(l)

  October 25, 2012     2,268   All cash     92  

Shopping Center,
Houston, Texas(m)

  November 13, 2012     7,150   Cash and $5,100
mortgage(n)
    206  

LA Fitness Health Club,
Secaucus, New Jersey

  December 12, 2012     16,400   Cash and $10,000
mortgage(o)
    341  

FedEx Facility,
Miamisburg, Ohio

  December 26, 2012     1,650   All cash     6 (k)

Other(h)

                26  
                   

Totals for 2012

      $ 44,616       $ 823  
                   
                   

(a)
All of the mortgages listed in this column were obtained from institutional lenders simultaneously with the acquisition of the respective properties.

(b)
Included as an expense in the accompanying consolidated statements of income.

(c)
Owned by a consolidated joint venture in which the Company has a 90% interest. The non-controlling interest contributed $470 for its 10% interest, which was equal to fair value at the date of purchase.

(d)
The mortgage bears interest at 4.562% per annum and matures July 2023.

(e)
Transaction costs of $50 incurred with these asset acquisitions were capitalized.

(f)
The mortgage bears interest at 5.375% per annum and matures August 2023.

(g)
The mortgage bears interest at 4.875% per annum and matures April 2029.

(h)
Costs incurred for potential acquisitions and properties purchased in prior year.

(i)
Owned by a consolidated joint venture in which the Company has a 95% interest. Transaction costs of $90 incurred with this asset acquisition were capitalized.

(j)
The mortgage bears interest at 5% per annum through April 2017 and thereafter at a rate of not less than 5% and matures May 2022.

(k)
Assignment fees of $84 and $125, paid in connection with the purchase of the FedEx properties located in Florida and Ohio, respectively, were capitalized.

(l)
Owned by a consolidated joint venture in which the Company has a 95% interest.

(m)
Owned by a consolidated joint venture in which the Company has an 85% interest.

(n)
The mortgage bears interest at 3.75% per annum and matures December 2017.

(o)
The mortgage bears interest at 4.9% per annum and matures January 2025.
Schedule of allocation of purchase price for the company's real estate acquisitions

The following chart provides the allocation of the purchase price for the Company's real estate acquisitions during 2013 and 2012 (amounts in thousands):

 
   
   
   
  Intangible Lease    
 
 
   
   
  Building
Improvements
   
 
Description of Property
  Land   Building   Asset   Liability   Total  

Kmart retail store,
Clemmons, North Carolina

  $ 2,496   $ 2,553   $ 653   $ 425   $ (1,487 ) $ 4,640  

Shutterfly flex facility,
Fort Mill, South Carolina

    1,841     12,353     335     1,546     (575 )   15,500  

Texas Land & Cattle restaurant,
Killeen, Texas

    1,263     739     64             2,066 (a)

Hooters restaurant,
Concord, North Carolina

    999     954     122     394         2,469  

TRISUN Health Care—assisted living facility,
Round Rock, Texas

    1,678     16,577     93     4,452         22,800  

Hooters restaurant,
Myrtle Beach, South Carolina

    1,102     1,090     71     372         2,635  

Joe's Crab Shack restaurant,
Ann Arbor, Michigan

    1,098     1,338     122     422         2,980  

FedEx Express facility,
Indianapolis, Indiana

    1,224     6,438     498     1,222     (112 )   9,270  

Northern Tool & Equipment distribution facility,
Fort Mill, South Carolina

    1,804     31,635     2,014     3,742         39,195  

TGIF restaurant,
Greensboro, North Carolina

    1,768     1,054     183             3,005 (a)

TGIF restaurant,
Richmond, Virginia

    1,678     1,184     157             3,019 (a)
                           

Subtotals

    16,951     75,915     4,312     12,575     (2,174 )   107,579  

Other(b)

                (951 )   (36 )   (987 )
                           

Totals for 2013

  $ 16,951   $ 75,915   $ 4,312   $ 11,624   $ (2,210 ) $ 106,592  
                           
                           

(a)
Includes capitalized transaction costs of $50 incurred with these asset acquisitions.

(b)
Adjustments to finalize intangibles relating to properties purchased in 2012.

 
   
   
   
  Intangible Lease    
 
 
   
   
  Building
Improvements
   
 
Description of Property
  Land   Building   Asset   Liability   Total  

Urban Outfitters retail store,
Lawrence, Kansas

  $ 134   $ 937   $   $ 169   $ (10 ) $ 1,230  

Three Applebee's restaurants,
Carrollton, Kennesaw and Cartersville, Georgia

    2,284     3,439     281     2,564         8,568  

Applebee's restaurant,
Lawrenceville, Georgia

    804     739     43     754         2,340  

Avalon Carpet Tile and Flooring, retail store and warehouse,
Deptford, New Jersey

    556     1,605     129               2,290 (c)

FedEx Facility,
Pinellas Park, Florida

    1,231     1,607     62     94     (100 )   2,894 (d)

Walgreens Pharmacy,
Cape Girardeau, Missouri

    545     1,478     69     379     (203 )   2,268  

Shopping Center,
Houston, Texas

    3,122     3,589     180     534     (275 )   7,150  

LA Fitness Health Club,
Secaucus, New Jersey

    5,660     8,830     25     1,885         16,400  

FedEx Facility,
Miamisburg, Ohio

    165     1,248     100     262         1,775 (d)
                           

Totals for 2012

  $ 14,501   $ 23,472   $ 889   $ 6,641   $ (588 ) $ 44,915  
                           
                           

(c)
Includes capitalized transaction costs of $90 incurred with this asset acquisition.

(d)
Includes capitalized assignment fees of $84 and $125 which were paid in connection with the purchase of these FedEx properties located in Florida and Ohio, respectively.
Schedule of amortization of intangible lease assets as a result of acquired above market leases

The unamortized balance of intangible lease assets as a result of acquired above market leases at December 31, 2013 will be deducted from rental income through 2032 as follows (amounts in thousands):

2014

  $ 458  

2015

    453  

2016

    443  

2017

    410  

2018

    370  

Thereafter

    2,046  
       

Total

  $ 4,180  
       
       
Schedule of amortization of intangible lease liabilities as a result of acquired below market leases

The unamortized balance of intangible lease liabilities as a result of acquired below market leases at December 31, 2013 will be added to rental income through 2055 as follows (amounts in thousands):

2014

  $ 622  

2015

    601  

2016

    583  

2017

    574  

2018

    492  

Thereafter

    4,045  
       

Total

  $ 6,917  
       
       
Schedule of amortization of origination costs associated with in-place leases

The unamortized balance of origination costs associated with in-place leases at December 31, 2013 will be charged to amortization expense through 2055 as follows (amounts in thousands):

2014

  $ 2,167  

2015

    2,133  

2016

    2,013  

2017

    1,927  

2018

    1,808  

Thereafter

    11,807  
       

Total

  $ 21,855  
       
       
Schedule of minimum future contractual rents to be received

The minimum future contractual rents (without taking into consideration straight-line rent or amortization of intangibles) to be received over the next five years and thereafter on the operating leases in effect at December 31, 2013 are as follows (amounts in thousands):

2014

  $ 53,056  

2015

    49,432  

2016

    47,505  

2017

    45,316  

2018

    42,900  

Thereafter

    233,512  
       

Total

  $ 471,721