XML 33 R22.htm IDEA: XBRL DOCUMENT v3.4.0.3
Debt (Tables)
3 Months Ended
Mar. 31, 2016
Schedule of Long-term Debt Instruments [Table Text Block]
Mortgages payable consisted of the following:
 
 
 
(Unaudited)
 
 
 
 
 
March 31, 2016
 
December 31, 2015
 
 
 
 
 
 
 
Note payable in monthly installments of interest only at 6.56% annum, with a balloon payment in the amount of $8,580,000 paid on March 11, 2016;  collateralized by related real estate and tenants’ leases
 
$
-
 
$
8,580,000
 
 
 
 
 
 
 
 
 
Note payable in monthly principal installments of $56,380 plus interest at 170 basis points over LIBOR, swapped to a fixed rate of 3.62% as of December 31, 2015.  A final balloon payment in the amount of $19,744,758 is due on May 14, 2017 unless extended for a two year period at the option of the Company, subject to certain conditions, collateralized by related real estate and tenants’ leases
 
 
20,571,698
 
 
20,740,838
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of interest only at LIBOR plus 160 basis points, swapped to a fixed rate of 2.49% with balloon payment due April 4, 2018; collateralized by related real estate and tenants' leases
 
 
25,000,000
 
 
25,000,000
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of $153,838 including interest at 6.90% per annum, with the final monthly payment due January 2020; collateralized by related real estate and tenants’ leases
 
 
6,202,425
 
 
6,552,907
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of $23,004 including interest at 6.24% per annum, with a balloon payment of $2,766,628 due February 2020; collateralized by related real estate and tenant lease
 
 
3,109,049
 
 
3,128,803
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of interest only at 3.60% per annum, with a balloon payment due January 1, 2023; collateralized by related real estate and tenants' leases
 
 
23,640,000
 
 
23,640,000
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of $35,673 including interest at 5.01% per annum, with a balloon payment of $4,034,627 due September 2023; collateralized by related real estate and tenant lease
 
 
5,409,882
 
 
5,448,058
 
 
 
 
 
 
 
 
 
Note payable in monthly installments of $91,675 including interest at 6.27% per annum, with a final monthly payment due July 2026; collateralized by related real estate and tenants’ leases
 
 
8,351,135
 
 
8,493,762
 
 
 
 
 
 
 
 
 
Total Principal
 
 
92,284,189
 
 
101,584,368
 
Unamortized debt issuance costs
 
 
(1,159,562)
 
 
(1,225,651)
 
Total
 
$
91,124,627
 
$
100,358,717
 
Schedule of Maturities of Long-term Debt [Table Text Block]
The following table presents scheduled principal payments related to our debt as of March 31, 2016:
 
 
 
Scheduled
 
Balloon
 
 
 
 
 
Principal
 
Payment
 
Total
 
Remainder of 2016
 
$
2,233,856
 
$
-
 
$
2,233,856
 
2017 (1)
 
 
2,710,697
 
 
19,744,758
 
 
22,455,455
 
2018 (2)
 
 
2,575,654
 
 
85,000,000
 
 
87,575,654
 
2019
 
 
2,750,823
 
 
-
 
 
2,750,823
 
2020
 
 
1,100,218
 
 
37,766,951
 
 
38,867,169
 
Thereafter
 
 
9,761,232
 
 
188,640,000
 
 
198,401,232
 
Total
 
$
21,132,480
 
$
331,151,709
 
$
352,284,189
 
 
(1)
The balloon payment is related to a mortgage note that matures in May 2017 and may be extended, at the Company’s election, for a two-year term to May 2019, subject to certain conditions.
 
(2)
The balloon payment balance includes the balance outstanding under the Credit Facility as of March 31, 2016. The Credit Facility matures in July 2018 and may be extended for one year at the Company’s election, subject to certain conditions.
Senior Unsecured Notes [Member]  
Schedule of Maturities of Long-term Debt [Table Text Block]
The following table presents the Senior Unsecured Notes balance net of unamortized debt issuance costs as of March 31, 2016 and 2015:
 
 
 
March 31,2016
 
 
 
 
 
(Unaudited)
 
December 31, 2015
 
 
 
 
 
 
 
 
 
2025 Senior Unsecured Note
 
$
50,000,000
 
$
50,000,000
 
2027 Senior Unsecured Note
 
 
50,000,000
 
 
50,000,000
 
Total Principal
 
 
100,000,000
 
 
100,000,000
 
 
 
 
 
 
 
 
 
Unamortized debt issuance costs
 
 
(823,420)
 
 
(610,380)
 
Total
 
$
99,176,580
 
$
99,389,620
 
Unsecured Debt [Member]  
Schedule of Maturities of Long-term Debt [Table Text Block]
The following table presents the Unsecured Term Loans balance net of unamortized debt issuance costs as of March 31, 2016 and 2015:
 
 
 
March 31, 2016
 
 
 
 
 
(Unaudited)
 
December 31, 2015
 
 
 
 
 
 
 
2020 Term Loan
 
$
35,000,000
 
$
35,000,000
 
2021 Term Loan
 
 
65,000,000
 
 
65,000,000
 
Total Principal
 
 
100,000,000
 
 
100,000,000
 
 
 
 
 
 
 
 
 
Unamortized debt issuance costs
 
 
(579,298)
 
 
(843,849)
 
Total
 
$
99,420,702
 
$
99,156,151