XML 44 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
REAL ESTATE INVESTMENTS AND MINIMUM FUTURE RENTALS (Tables)
12 Months Ended
Dec. 31, 2017
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 during 2017 and 2016 (amounts in thousands):

                                                                                                                                                                                                                    

Description of Property

 

Date
Acquired

 

Contract
Purchase
Price

 

Terms of
Payment

 

Third Party
Real Estate
Acquisition Costs(a)

 

Forbo industrial facility,
Huntersville, North Carolina

 

May 25, 2017

 

$

8,700

 

Cash and $5,190 mortgage(b)

 

$

72

 

Saddle Creek Logistics industrial facility,
Pittston, Pennsylvania

 

June 9, 2017

 

 

11,750

 

All cash(c)

 

 

199

 

Corporate Woods industrial facility,
Ankeny, Iowa

 

June 20, 2017

 

 

14,700

 

All cash(d)

 

 

29

 

Dufresne Spencer Group industrial facility,
Memphis, Tennessee

 

October 10, 2017

 

 

8,000

 

All cash

 

 

87

 

​  

​  

​  

​  

Totals for 2017

 

 

 

$

43,150

 

 

 

$

387

 

​  

​  

​  

​  

​  

​  

​  

​  

                                                                                                                                                                                                                        

Description of Property

 

Date
Acquired

 

Contract
Purchase
Price

 

Terms of
Payment

 

Third Party
Real Estate
Acquisition Costs(e)

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

March 30, 2016

 

$

8,100

 

All cash

 

$

80

 

Multi-tenant industrial facility,
Greenville, South Carolina

 

March 30, 2016

 

 

8,950

 

All cash

 

 

81

 

Toro distribution facility,
El Paso, Texas

 

June 3, 2016

 

 

23,695

 

All cash

 

 

72

 

4 Advanced Auto retail stores,
Ohio

 

June 16, 2016

 

 

6,523

 

Cash and $4,300 mortgage(b)

 

 

80

 

Land—The Briarbrook Village Apartments,
Wheaton, Illinois

 

August 2, 2016

 

 

10,530

 

All cash

 

 

(f)

Burlington Coat and Micro Center retail stores,
St. Louis Park, Minnesota

 

August 12, 2016

 

 

14,150

 

All cash

 

 

74

 

Land—The Vue Apartments,
Beachwood, Ohio

 

August 16, 2016

 

 

13,896

 

All cash

 

 

(g)

Famous Footwear distribution facility,
Lebanon, Tennessee

 

September 1, 2016

 

 

32,734

 

Cash and $21,288 mortgage(b)

 

 

195

 

Other costs(h)

 

 

 

 

 

 

 

 

14

 

​  

​  

​  

​  

Totals for 2016

 

 

 

$

118,578

 

 

 

$

596

 

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

 

(a)          

Transaction costs incurred with these asset acquisitions were capitalized.

(b)          

The new mortgage debt was obtained simultaneously with the acquisition of the property.

(c)          

In August 2017, the Company obtained new mortgage debt of $7,200.

(d)          

In July 2017, the Company obtained new mortgage debt of $8,820.

(e)          

Included as an expense in Real estate acquisition costs in the accompanying consolidated statement of income.

(f)          

Transaction costs aggregating $6 incurred with this asset acquisition were capitalized.

(g)          

Transaction costs aggregating $5 incurred with this asset acquisition were capitalized.

(h)          

Costs incurred for properties purchased in the previous year.

 

Schedule of allocation of the purchase price for the company's acquisitions of real estate

       The following charts detail the allocation of the purchase price for the Company's acquisitions of real estate during 2017 and 2016 (amounts in thousands):

                                                                                                                                                                                                                          

 

 

 

 

 

 

 

 

Intangible Lease

 

 

 

 

 

 

 

 

 

Building
Improvements

 

 

 

Description of Property

 

Land

 

Building

 

Asset

 

Liability

 

Total

 

Forbo industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Huntersville, North Carolina

 

$

1,046

 

$

6,452

 

$

222

 

$

1,052

 

$

 

$

8,772

 

Saddle Creek Logistics industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pittston, Pennsylvania

 

 

999

 

 

9,675

 

 

247

 

 

1,028

 

 

 

 

11,949

 

Corporate Woods industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ankeny, Iowa

 

 

1,351

 

 

11,420

 

 

187

 

 

1,929

 

 

(158

)

 

14,729

 

Dufresne Spencer Group industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memphis, Tennessee

 

 

135

 

 

7,750

 

 

202

 

 

 

 

 

 

8,087

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2017

 

$

3,531

 

$

35,297

 

$

858

 

$

4,009

 

$

(158

)

$

43,537

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Multi-tenant industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenville, South Carolina

 

$

693

 

$

6,718

 

$

175

 

$

514

 

$

 

$

8,100

 

Multi-tenant industrial facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greenville, South Carolina

 

 

528

 

 

7,893

 

 

181

 

 

441

 

 

(93

)

 

8,950

 

Toro distribution facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

El Paso, Texas

 

 

3,691

 

 

17,525

 

 

379

 

 

2,100

 

 

 

 

23,695

 

4 Advanced Auto retail stores,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ohio

 

 

653

 

 

5,012

 

 

189

 

 

912

 

 

(243

)

 

6,523

 

Land—The Briarbrook Village Apartments,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wheaton, Illinois

 

 

10,536

 

 

 

 

 

 

 

 

 

 

10,536

 

Burlington Coat and Micro Center retail stores,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Louis Park, Minnesota

 

 

3,388

 

 

12,632

 

 

456

 

 

651

 

 

(2,977

)

 

14,150

 

Land—The Vue Apartments,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beachwood, Ohio

 

 

13,901

 

 

 

 

 

 

 

 

 

 

13,901

 

Famous Footwear distribution facility,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lebanon, Tennessee

 

 

2,094

 

 

29,436

 

 

603

 

 

3,576

 

 

(2,975

)

 

32,734

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Totals for 2016

 

$

35,484

 

$

79,216

 

$

1,983

 

$

8,194

 

$

(6,288

)

$

118,589

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

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, 2017 will be deducted from rental income through 2032 as follows (amounts in thousands):

                                                                                                                                                                                                                       

2018

 

$

748

 

2019

 

 

646

 

2020

 

 

620

 

2021

 

 

614

 

2022

 

 

448

 

Thereafter

 

 

1,217

 

​  

​  

Total

 

$

4,293

 

​  

​  

​  

​  

 

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, 2017 will be added to rental income through 2055 as follows (amounts in thousands):

                                                                                                                                                                                                                           

2018

 

$

1,794

 

2019

 

 

1,781

 

2020

 

 

1,629

 

2021

 

 

1,593

 

2022

 

 

1,468

 

Thereafter

 

 

9,286

 

​  

​  

Total

 

$

17,551

 

​  

​  

​  

​  

 

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, 2017 will be charged to amortization expense through 2055 as follows (amounts in thousands):

                                                                                                                                                                                                                          

2018

 

$

4,056

 

2019

 

 

3,669

 

2020

 

 

3,435

 

2021

 

 

3,168

 

2022

 

 

2,672

 

Thereafter

 

 

9,232

 

​  

​  

Total

 

$

26,232

 

​  

​  

​  

​  

 

Schedule of minimum future contractual rents to be received

        The minimum future contractual rents to be received over the next five years and thereafter on non-cancellable operating leases in effect at December 31, 2017 are as follows (amounts in thousands):

                                                                                                                                                                                                                     

2018

 

$

64,412

 

2019

 

 

62,360

 

2020

 

 

60,035

 

2021

 

 

56,965

 

2022

 

 

47,434

 

Thereafter

 

 

176,838

 

​  

​  

Total

 

$

468,044

 

​  

​  

​  

​