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. |