XML 36 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Tables)
12 Months Ended
Dec. 31, 2014
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 2014 and 2013 (amounts in thousands):

                                                                                                                                                                                                                    

Description of Property

 

Date Acquired

 

Contract
Purchase
Price

 

Terms of
Payment(a)

 

Third Party
Real Estate
Acquisition
Costs(b)

 

Total Wine and More retail store,
Greensboro, North Carolina

 

January 21, 2014

 

$

2,971 

 

All cash

 

$

20 

 

Chuck E Cheese restaurant,
Indianapolis, Indiana

 

January 23, 2014

 

 

2,138 

 

All cash

 

 

10 

 

Savers Thrift Superstore,
Highlands Ranch, Colorado

 

May 7, 2014

 

 

4,825 

 

All cash

 

 

83 

 

Hobby Lobby retail store,
Woodbury, Minnesota

 

May 21, 2014

 

 

4,770 

 

All cash

 

 

46 

 

Land—River Crossing Apartments,
Sandy Springs, Georgia(c)

 

June 4, 2014

 

 

6,510 

 

All cash

 

 

(d)

Noxell Corporation industrial building,
Joppa, Maryland(e)

 

June 26, 2014

 

 

11,650 

 

All cash

 

 

(d)

Regal Cinemas theater,
Indianapolis, Indiana

 

October 2, 2014

 

 

9,000 

 

All cash

 

 

78 

 

Pathmark supermarket,
Philadelphia, Pennsylvania(f)

 

October 21, 2014

 

 

7,729 

 

Cash and $4,635 mortgage(g)

 

 

162 

 

Progressive Converting distribution facility,
New Hope, Minnesota

 

November 21, 2014

 

 

7,200 

 

All cash

 

 

38 

 

Other(h)

 

 

 

 

 

 

 

 

42 

 

​  

​  

​  

​  

Totals for 2014

 

 

 

$

56,793 

 

 

 

$

479 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                                                    

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(i)

 

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(j)

 

 

124 

 

Texas Land & Cattle restaurant,
Killeen, Texas

 

July 30, 2013

 

 

2,020 

 

All cash

 

 

(k)

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(l)

 

 

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(m)

 

 

91 

 

TGIF restaurant,
Greensboro, North Carolina

 

December 3, 2013

 

 

3,003 

 

All cash

 

 

(k)

TGIF restaurant,
Richmond, Virginia

 

December 3, 2013

 

 

3,017 

 

All cash

 

 

(k)

Other(n)

 

 

 

 

 

 

 

 

148 

 

​  

​  

​  

​  

Totals for 2013

 

 

 

$

107,529 

 

 

 

$

921 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  


(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)

The Company's fee interest in the land is collateral for the tenant's mortgage loan secured by the buildings located at this property.

(d)

Transaction costs aggregating $303 incurred were capitalized as these were asset acquisitions.

(e)

Represents 100% of the consolidated joint venture in which the Company has a 95% interest. The non-controlling interest contributed $306 for its 5% interest, which was equal to the fair value of such interest at the date of purchase. The Company also contributed $5,825 to the venture as senior preferred equity.

(f)

Represents 100% of the consolidated joint venture in which the Company has a 90% interest. The non-controlling interest contributed $333 for its 10% interest, which was equal to the fair value of such interest at the date of purchase.

(g)

The mortgage bears interest at 3.885% per annum and matures November 2021.

(h)

Costs incurred for properties purchased in 2013 and transactions that were not consummated.

(i)

Represents 100% of the 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 the fair value of such interest at the date of purchase.

(j)

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

(k)

Transaction costs of $50 incurred were capitalized as these were asset acquisitions.

(l)

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

(m)

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

(n)

Costs incurred for potential acquisitions, properties purchased in 2012 and transactions that were not consummated.

 

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 2014 and 2013 (amounts in thousands):

                                                                                                                                                                                                              

 

 

 

 

 

 

 

 

Intangible Lease

 

 

 

 

 

 

 

 

 

Building
Improvements

 

 

 

Description of Property

 

Land

 

Building

 

Asset

 

Liability

 

Total

 

Total Wine and More retail store,
Greensboro, North Carolina

 

$

1,046

 

$

1,468

 

$

83

 

$

374

 

$

 

$

2,971

 

Chuck E Cheese restaurant,
Indianapolis, Indiana

 

 

853

 

 

1,321

 

 

145

 

 

94

 

 

(275

)

 

2,138

 

Savers Thrift Superstore,
Highlands Ranch, Colorado

 

 

2,361

 

 

2,644

 

 

280

 

 

856

 

 

(1,316

)

 

4,825

 

Hobby Lobby retail store,
Woodbury, Minnesota

 

 

1,190

 

 

3,667

 

 

335

 

 

734

 

 

(1,156

)

 

4,770

 

Land—River Crossing Apartments,
Sandy Springs, Georgia(a)

 

 

6,516

 

 

 

 

 

 

 

 

 

 

6,516

 

Noxell Corporation industrial building,
Joppa, Maryland(b)

 

 

3,805

 

 

7,991

 

 

151

 

 

 

 

 

 

11,947

 

Regal Cinemas theater,
Indianapolis, Indiana

 

 

3,087

 

 

5,000

 

 

225

 

 

1,575

 

 

(887

)

 

9,000

 

Pathmark supermarket,
Philadelphia, Pennsylvania

 

 

1,793

 

 

5,396

 

 

244

 

 

440

 

 

(144

)

 

7,729

 

Progressive Converting distribution facility,
New Hope, Minnesota

 

 

881

 

 

6,033

 

 

30

 

 

757

 

 

(501

)

 

7,200

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Subtotals

 

 

21,532

 

 

33,520

 

 

1,493

 

 

4,830

 

 

(4,279

)

 

57,096

 

Other(c)

 

 

74

 

 

70

 

 

18

 

 

(59

)

 

(97

)

 

6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2014

 

$

21,606

 

$

33,590

 

$

1,511

 

$

4,771

 

$

(4,376

)

$

57,102

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

                                                                                                                                                                                                             

 

 

 

 

 

 

 

 

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

(d)

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

(d)

TGIF restaurant,
Richmond, Virginia

 

 

1,678

 

 

1,184

 

 

157

 

 

 

 

 

 

3,019

(d)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Subtotals

 

 

16,951

 

 

75,915

 

 

4,312

 

 

12,575

 

 

(2,174

)

 

107,579

 

Other(e)

 

 

 

 

 

 

 

 

(951

)

 

(36

)

 

(987

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2013

 

$

16,951

 

$

75,915

 

$

4,312

 

$

11,624

 

$

(2,210

)

$

106,592

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


(a)

Includes capitalized transaction costs of $6 incurred with this asset acquisition.

(b)

Includes capitalized transaction costs of $297 incurred with this asset acquisition.

(c)

Adjustments to finalize intangibles relating to properties purchased in 2013.

(d)

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

(e)

Adjustments to finalize intangibles relating to properties purchased in 2012.

 

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, 2014 will be deducted from rental income through 2032 as follows (amounts in thousands):

                                                                                                                                                                                                                   

2015

 

$

468 

 

2016

 

 

453 

 

2017

 

 

413 

 

2018

 

 

348 

 

2019

 

 

263 

 

Thereafter

 

 

1,634 

 

​  

​  

Total

 

$

3,579 

 

​  

​  

​  

​  

​  

 

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, 2014 will be added to rental income through 2055 as follows (amounts in thousands):

                                                                                                                                                                                                                            

2015

 

$

982 

 

2016

 

 

967 

 

2017

 

 

958 

 

2018

 

 

835 

 

2019

 

 

789 

 

Thereafter

 

 

5,932 

 

​  

​  

Total

 

$

10,463 

 

​  

​  

​  

​  

​  

 

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, 2014 will be charged to amortization expense through 2055 as follows (amounts in thousands):

                                                                                                                                                                                                                      

2015

 

$

2,594 

 

2016

 

 

2,480 

 

2017

 

 

2,387 

 

2018

 

 

2,238 

 

2019

 

 

2,073 

 

Thereafter

 

 

12,036 

 

​  

​  

Total

 

$

23,808 

 

​  

​  

​  

​  

​  

 

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, 2014 are as follows (amounts in thousands):

                                                                                                                                                                                                                

2015

 

$

53,345 

 

2016

 

 

50,916 

 

2017

 

 

48,176 

 

2018

 

 

45,803 

 

2019

 

 

41,338 

 

Thereafter

 

 

217,547 

 

​  

​  

Total

 

$

457,125 

 

​  

​  

​  

​  

​