XML 22 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate Facilities
9 Months Ended
Sep. 30, 2016
Real Estate [Abstract]  
Real Estate Facilities

Note 3. Real Estate Facilities

The following summarizes the activity in real estate facilities during the nine months ended September 30, 2016:

 

Real estate facilities

 

Balance at December 31, 2015

  $ 156,244,550   

Facility acquisitions

    472,311,451   

Impact of foreign exchange rate changes

    2,786,225   

Improvements and additions

    3,134,862   
 

 

 

 

Balance at September 30, 2016

  $ 634,477,088   
 

 

 

 

Accumulated depreciation

 

Balance at December 31, 2015

  $ (3,755,709

Depreciation expense and impact of foreign exchange rate changes

    (7,574,134
 

 

 

 

Balance at September 30, 2016

  $ (11,329,843 ) 
 

 

 

 

The following table summarizes the preliminary purchase price allocation for our acquisitions during the nine months ended September 30, 2016:

 

Property

  Acquisition
Date
    Real Estate
Assets
    Intangibles     Total(1)     Debt Issued or
Assumed
    Allocation
of Debt
Premium
    2016
Revenue(2)
    2016
Property
Operating
Income
(Loss)(3)
 

Boynton Beach - FL

    1/7/16      $ 17,164,000      $ 736,000      $ 17,900,000      $ —       $ —       $ 1,019,808      $ 613,596   

Lancaster II - CA

    1/11/16        4,445,000        205,000        4,650,000        —         —         467,639        256,366   

Milton - ONT(4)

    2/11/16        9,026,972        463,364        9,490,336        4,820,717        262,621        585,546        342,229   

Burlington I – ONT(4)

    2/11/16        13,969,287        486,389        14,455,676        6,917,254        279,170        630,228        369,799   

Oakville I - ONT(4)

    2/11/16        15,717,232        —         15,717,232        7,243,413        —         94,640        (143,223

Oakville II - ONT(4)

    2/29/16        11,889,390        895,219        12,784,609        7,392,762        —         610,542        382,971   

Burlington II - ONT(4)

    2/29/16        8,049,568        532,692        8,582,260        4,962,733        —         455,370        270,230   

Xenia - OH

    4/20/16        3,000,000        210,000        3,210,000        —         —         208,080        124,593   

Sidney - OH

    4/20/16        1,750,000        140,000        1,890,000        —         —         155,886        76,678   

Troy - OH

    4/20/16        3,030,000        180,000        3,210,000        —         —         204,434        117,052   

Greenville - OH

    4/20/16        1,790,000        140,000        1,930,000        —         —         150,785        78,840   

Washington Court House - OH

    4/20/16        2,120,000        170,000        2,290,000        —         —         172,569        97,070   

Richmond - IN

    4/20/16        3,310,000        200,000        3,510,000        —         —         216,954        109,424   

Connersville - IN

    4/20/16        1,830,000        130,000        1,960,000        —         —         143,566        67,085   

Port St. Lucie I - FL

    4/29/16        8,930,000        370,000        9,300,000        —         —         333,813        169,135   

Sacramento - CA

    5/9/16        7,820,000        330,000        8,150,000        —         —         300,403        137,389   

Oakland - CA

    5/18/16        12,940,000        510,000        13,450,000        10,000,000        200,000        467,067        269,962   

Concord - CA

    5/18/16        35,980,000        1,180,000        37,160,000        10,000,000        560,000        997,290        694,132   

Pompano Beach - FL

    6/1/16        17,896,855        680,000        18,576,855        13,714,676        —         464,026        291,315   

Lake Worth - FL

    6/1/16        22,374,525        690,000        23,064,525        11,089,560        —         479,787        311,982   

Jupiter - FL

    6/1/16        26,075,993        850,000        26,925,993        12,469,383        —         589,951        404,641   

Royal Palm Beach - FL

    6/1/16        23,163,788        840,000        24,003,788        12,097,235        —         536,427        347,373   

Port St. Lucie II - FL

    6/1/16        13,986,635        520,000        14,506,635        7,280,380        —         351,056        200,887   

Wellington - FL

    6/1/16        21,136,510        780,000        21,916,510        10,644,805        —         483,565        315,979   

Doral - FL

    6/1/16        24,068,715        770,000        24,838,715        12,081,860        —         485,855        289,607   

Plantation - FL

    6/1/16        35,288,783        1,030,000        36,318,783        15,624,241        —         688,497        464,843   

Naples - FL

    6/1/16        24,923,615        750,000        25,673,615        13,504,110        —         496,981        352,336   

Delray - FL

    6/1/16        29,807,488        980,000        30,787,488        11,160,313        —         648,205        460,856   

Baltimore - MD

    6/1/16        27,517,095        770,000        28,287,095        15,333,437        —         576,244        387,412   

Sonoma - CA

    6/14/16        7,145,000        280,000        7,425,000        —         —         178,439        74,066   

Las Vegas I - NV

    7/28/16        13,515,000        420,000        13,935,000        —         —         178,845        111,614   

Las Vegas II - NV

    9/23/16        13,740,000        460,000        14,200,000        —         —         18,226        5,819   

Las Vegas III - NV

    9/27/16        8,910,000        340,000        9,250,000        —         —         11,064        4,578   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    $ 472,311,451      $ 17,038,664      $ 489,350,115      $ 186,336,879      $ 1,301,791      $ 13,401,788      $ 8,056,636   
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)  The allocations noted above are based on a preliminary determination of the fair value of the total consideration provided. Such valuations may change as we complete our purchase price accounting.
(2)  The operating results of the facilities acquired above have been included in our statement of operations since their respective acquisition date.
(3)  Property operating income excludes corporate general and administrative expenses, asset management fees, interest expense, depreciation, amortization and acquisition expenses.
(4)  Allocation based on CAD/USD exchange rates as of date of acquisition.

The purchase price allocations included above are preliminary and therefore, subject to change upon the completion of our analysis of appraisals and other information related to the acquisitions. We anticipate finalizing the purchase price allocations within one year of their acquisition date, as further evaluations are completed and additional information is received from third parties.

We incurred acquisition fees to our Advisor related to the above property acquisitions of approximately $9 million for the nine months ended September 30, 2016.