XML 41 R27.htm IDEA: XBRL DOCUMENT v3.3.1.900
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Tables)
12 Months Ended
Dec. 31, 2015
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS  
Schedule of the Company's acquisitions of real estate

        The following charts detail the Company's acquisitions of real estate and an interest in a joint venture during 2015 and 2014 (amounts in thousands):

                                                                                                                                                                                    

Description of Property

 

Date Acquired

 

Contract
Purchase
Price

 

Terms of
Payment(a)

 

Third Party
Real Estate
Acquisition
Costs(b)

 

Marston Park Plaza retail stores,
Littleton, Colorado(c)

 

February 25, 2015

 

$

17,485 

 

Cash and $11,853
mortgage(d)

 

$

184 

 

Interline Brands distribution facility,
Louisville, Kentucky

 

March 18, 2015

 

 

4,400 

 

Cash and $2,640
mortgage(e)

 

 

48 

 

Land—The Meadows Apartments,
Lakemoor, Illinois(f)

 

March 24, 2015

 

 

9,300 

 

All cash

 

 

(g)

Joint venture interest—Shopko retail store,
Lincoln, Nebraska(h)

 

March 31, 2015

 

 

6,300 

 

All cash(h)

 

 

12 

 

Archway Roofing industrial facility,
Louisville, Kentucky(i)

 

May 20, 2015

 

 

300 

 

All cash

 

 

15 

 

JCIM industrial facility,
McCalla, Alabama

 

July 28, 2015

 

 

16,618 

 

All cash

 

 

45 

 

Fedex & CHEP USA distribution facility,
Delport (St. Louis), Missouri

 

September 25, 2015

 

 

19,050 

 

Cash and $12,383
mortgage(j)

 

 

81 

 

Other costs(k)

 

 

 

 

 

 

 

 

64 

 

​  

​  

​  

​  

Totals for 2015

 

 

 

$

73,453 

 

 

 

$

449 

 

​  

​  

​  

​  

​  

​  

​  

​  

                                                                                                                                                                                    

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(f)

 

June 4, 2014

 

 

6,510 

 

All cash

 

 

(l)

Noxell Corporation industrial building,
Joppa, Maryland(m)

 

June 26, 2014

 

 

11,650 

 

All cash

 

 

(l)

Regal Cinemas theater,
Indianapolis, Indiana

 

October 2, 2014

 

 

9,000 

 

All cash

 

 

78 

 

Vacant (former Pathmark supermarket),
Philadelphia, Pennsylvania(n)

 

October 21, 2014

 

 

7,729 

 

Cash and $4,635
mortgage(o)

 

 

162 

 

Progressive Converting distribution facility,
New Hope, Minnesota

 

November 21, 2014

 

 

7,200 

 

All cash

 

 

38 

 

Other(p)

 

 

 

 

 

 

 

 

42 

 

​  

​  

​  

​  

Totals for 2014

 

 

 

$

56,793 

 

 

 

$

479 

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(a)          

All of the mortgages listed in this column were obtained simultaneously with the acquisition of the applicable property.

(b)          

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

(c)          

Represents 100% of the consolidated joint venture in which the Company has a 90% interest. The non-controlling interest contributed $663 for its 10% interest, which was equal to the fair value of such interest at the date of purchase.

(d)          

The new mortgage debt bears interest at 4.12% per annum and matures February 2025.

(e)          

The new mortgage debt bears interest at 3.88% per annum and matures February 2021.

(f)          

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

(g)          

Transaction costs aggregating $292 incurred with this asset acquisition were capitalized.

(h)          

The Company purchased its unconsolidated joint venture partner's 50% interest for $6,300. The payment was comprised of (i) $2,636 paid directly to the partner and (ii) $3,664, substantially all of which was used to pay off the partner's 50% share of the underlying joint venture mortgage.

(i)          

This property is adjacent to the Interline Brands distribution facility purchased in March 2015.

(j)          

The new mortgage debt bears interest at 3.85% per annum and matures August 2024.

(k)          

Costs incurred for properties purchased in 2014, potential acquisitions and transactions that were not consummated.

(l)          

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

(m)          

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.

(n)          

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. This property has been vacant since late September 2015. See Note 5.

(o)          

The new mortgage debt bears interest at 3.89% per annum and matures November 2021.

(p)          

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

 

Schedule of allocation of purchase price for the company's acquisitions of real estate and an interest in joint venture

        The following charts detail the allocation of the purchase price for the Company's acquisitions of real estate and an interest in a joint venture during 2015 and 2014 (amounts in thousands):

                                                                                                                                                                                    

 

 

 

 

 

 

 

 

Intangible Lease

 

 

 

 

 

 

 

 

 

Building
Improvements

 

 

 

Description of Property

 

Land

 

Building

 

Asset

 

Liability

 

Total

 

Marston Park Plaza retail stores,
Littleton, Colorado

 

$

6,005

 

$

10,109

 

$

700

 

$

1,493

 

$

(822

)

$

17,485

 

Interline Brands distribution facility,
Louisville, Kentucky

 

 

578

 

 

3,622

 

 

105

 

 

95

 

 

 

 

4,400

 

Land—The Meadows Apartments,
Lakemoor, Illinois(a)

 

 

9,592

 

 

 

 

 

 

 

 

 

 

9,592

 

Joint venture interest—Shopko retail store,
Lincoln, Nebraska(b)

 

 

3,768

 

 

11,262

 

 

570

 

 

922

 

 

(3,929

)

 

12,593

 

Archway Roofing industrial facility,
Louisville, Kentucky

 

 

51

 

 

221

 

 

9

 

 

19

 

 

 

 

300

 

JCIM industrial facility,
McCalla, Alabama

 

 

1,588

 

 

14,503

 

 

179

 

 

470

 

 

(122

)

 

16,618

 

FedEx & CHEP USA distribution facility, Delport (St. Louis), Missouri

 

 

3,728

 

 

12,456

 

 

550

 

 

2,777

 

 

(461

)

 

19,050

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Subtotals

 

 

25,310

 

 

52,173

 

 

2,113

 

 

5,776

 

 

(5,334

)

 

80,038

 

Other(c)

 

 

12

 

 

19

 

 

 

 

 

 

(31

)

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2015

 

$

25,322

 

$

52,192

 

$

2,113

 

$

5,776

 

$

(5,365

)

$

80,038

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

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(d)

 

 

6,516

 

 

 

 

 

 

 

 

 

 

6,516

 

Noxell Corporation industrial building,
Joppa, Maryland(e)

 

 

3,805

 

 

7,991

 

 

151

 

 

 

 

 

 

11,947

 

Regal Cinemas theater,
Indianapolis, Indiana

 

 

3,087

 

 

5,000

 

 

225

 

 

1,575

 

 

(887

)

 

9,000

 

Vacant (former 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(f)

 

 

74

 

 

70

 

 

18

 

 

(59

)

 

(97

)

 

6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2014

 

$

21,606

 

$

33,590

 

$

1,511

 

$

4,771

 

$

(4,376

)

$

57,102

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

(a)          

Includes capitalized transaction costs of $292 incurred with this asset acquisition.

(b)          

Fair value of the assets previously owned by an unconsolidated joint venture of the Company. The Company owns 100% of this property as a result of its purchase of its partner's 50% interest on March 31, 2015.

(c)          

Adjustments to finalize the purchase price allocation relating to a property purchased in October 2014.

(d)          

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

(e)          

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

(f)          

Adjustments to finalize the purchase price allocations relating to properties purchased in 2013.

 

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, 2015 will be deducted from rental income through 2032 as follows (amounts in thousands):

                                                                                                                                                                                    

2016

 

$

569 

 

2017

 

 

520 

 

2018

 

 

445 

 

2019

 

 

369 

 

2020

 

 

352 

 

Thereafter

 

 

1,571 

 

​  

​  

Total

 

$

3,826 

 

​  

​  

​  

​  

 

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, 2015 will be added to rental income through 2055 as follows (amounts in thousands):

                                                                                                                                                                                    

2016

 

$

1,220 

 

2017

 

 

1,223 

 

2018

 

 

1,259 

 

2019

 

 

1,289 

 

2020

 

 

1,268 

 

Thereafter

 

 

8,262 

 

​  

​  

Total

 

$

14,521 

 

​  

​  

​  

​  

 

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, 2015 will be charged to amortization expense through 2055 as follows (amounts in thousands):

                                                                                                                                                                                    

2016

 

$

3,125 

 

2017

 

 

2,999 

 

2018

 

 

2,799 

 

2019

 

 

2,621 

 

2020

 

 

2,567 

 

Thereafter

 

 

11,041 

 

​  

​  

Total

 

$

25,152 

 

​  

​  

​  

​  

 

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 non-cancellable operating leases in effect at December 31, 2015 are as follows (amounts in thousands):

                                                                                                                                                                                    

2016

 

$

56,883 

 

2017

 

 

54,011 

 

2018

 

 

51,743 

 

2019

 

 

48,342 

 

2020

 

 

46,255 

 

Thereafter

 

 

186,250 

 

​  

​  

Total

 

$

443,484 

 

​  

​  

​  

​