Real Estate Disclosure [Text Block] | NOTE 4. REAL PROPERTY INVESTMENTS As of September 30, 2016, the Company’s real estate investment portfolio consisted of seventeen properties in three states consisting of ten retail, four office, and three industrial properties. Tenant Origination Accumulated Total Real Land, and Depreciation Estate Acquisition Property Buildings and Absorption and Investments, Property Location Date Type Improvements Costs Amortization net Chase Bank & Great Clips Antioch, CA 8/22/2014 Retail $ 3,160,035 $ 668,200 $ (679,869) $ 3,148,366 Chevron Gas Station Rancho Cordova, CA 2/6/2015 Retail 2,600,000 - (117,390) 2,482,610 Chevron Gas Station San Jose, CA 5/29/2015 Retail 2,775,000 - (53,299) 2,721,701 Levins Sacramento, CA 8/19/2015 Industrial 3,750,000 - (239,489) 3,510,511 Chevron Gas Station (See Note 5) Roseville, CA 9/30/2015 Retail 2,800,000 - (99,547) 2,700,453 Island Pacific Supermarket Elk Grove, CA 10/1/2015 Retail 3,151,460 568,540 (164,222) 3,555,778 Dollar General Bakersfield, CA 11/11/2015 Retail 4,632,567 689,020 (168,035) 5,153,552 Rite Aid Lake Elsinore, CA 12/7/2015 Retail 6,663,449 968,285 (188,872) 7,442,862 PMI Preclinical San Carlos, CA 12/9/2015 Office 8,920,000 - (162,769) 8,757,231 EcoThrift Sacramento, CA 3/17/2016 Retail 4,486,993 541,729 (131,195) 4,897,527 GSA (MSHA) Vacaville, CA 4/5/2016 Office 2,998,232 456,645 (64,041) 3,390,836 PreK San Antonio San Antonio, TX 4/8/2016 Retail 11,851,540 1,593,451 (418,511) 13,026,480 Dollar Tree Morrow, GA 4/22/2016 Retail 1,248,156 206,844 (41,945) 1,413,055 Dinan Cars Morgan Hill, CA 6/21/2016 Industrial 4,651,845 654,155 (110,900) 5,195,100 Solar Turbines San Diego, CA 7/20/2016 Office 5,481,198 389,718 (39,409) 5,831,507 Amec Foster San Diego, CA 7/20/2016 Office 5,697,402 485,533 (40,640) 6,142,295 ITW Ripley El Dorado, CA 8/18/2016 Industrial 6,178,203 407,316 (36,844) 6,548,675 $ 81,046,080 $ 7,629,436 $ (2,756,977) $ 85,918,539 The following table provides summary information regarding the Company’s properties as of December 31, 2015: Property Land, Tenant Accumulated Total Real Chase Bank & Great Clips $ 3,160,035 $ 668,200 $ (439,915) $ 3,388,320 Chevron Gas Station 2,600,000 $ (63,210) $ 2,536,790 Chevron Gas Station 2,775,000 $ (24,227) $ 2,750,773 Levins 3,750,000 $ (79,830) $ 3,670,170 Chevron Gas Station 2,800,000 $ (27,873) $ 2,772,127 Island Pacific Supermarket 3,151,460 568,540 $ (35,700) $ 3,684,300 Dollar General 4,632,567 689,020 $ (24,005) $ 5,297,582 Rite Aid 6,663,448 968,286 $ (9,941) $ 7,621,793 PMI Preclinical 8,920,000 $ (8,567) $ 8,911,433 $ 38,452,510 $ 2,894,046 $ (713,268) $ 40,633,288 Current Acquisitions Land, building Tenant origination Below- Purchase Property and improvements and absorption costs market leases price EcoThrift $ 4,486,993 $ 541,729 $ (278,722) $ 4,750,000 GSA (MSHA) 2,998,232 456,645 (279,877) 3,175,000 PreK San Antonio 11,851,540 1,593,451 (2,594,992) 10,849,999 Dollar Tree 1,248,156 206,844 - 1,455,000 Dinan Cars 4,651,845 654,155 - 5,306,000 Solar Turbines 5,481,198 389,718 - 5,870,916 Amec Foster 5,697,402 485,532 - 6,182,934 ITW Ripley 6,178,204 407,316 (144,521) 6,440,999 $ 42,593,570 $ 4,735,390 $ (3,298,112) $ 44,030,848 Purchase price $ 44,030,848 Purchase deposits applied (4,508,500) Security deposits assumed and proration (290,751) $ 39,231,597 The purchase price allocations reflected in the accompanying condensed consolidated financial statements are based upon estimates and assumptions that are subject to change within the measurement period for business combinations (up to one year from the acquisition date pursuant to ASC 805) that may impact the fair value of the assets and liabilities above (including real estate investments, other assets and accrued liabilities). The expiration of the leases of the Properties acquired during the nine months ended September 30, 2016 are as follows: Property Lease Expiration EcoThrift 2/28/2026 GSA (MSHA) 8/24/2026 PreK San Antonio 7/31/2021 Dollar Tree 7/31/2025 Dinan Cars 4/30/2023 ITW Ripley 8/1/2022 Solar Turbines 7/31/2021 Amec Foster 2/28/2021 The Company recorded these acquisitions as business combinations and expensed $ 326,747 913,689 1,052,510 1,644,081 Operating Leases The Company’s real estate properties are primarily leased to tenants under triple-net leases for which terms and expirations vary. The Company monitors the credit of all tenants to stay abreast of any material changes in credit quality. The Company monitors tenant credit by (1) reviewing the credit ratings of tenants (or their parent companies or lease guarantors) that are rated by national recognized rating agencies; (2) reviewing financial statements and related metrics and information that are publicly available or that are required to be provided pursuant to the lease; (3) monitoring new reports and press releases regarding the tenants (or their parent companies or lease guarantors), and their underlying business and industry; and (4) monitoring the timeliness of rent collections. October 1, 2016 through December 31, 2016 $ 1,908,576 2017 6,467,629 2018 6,304,126 2019 6,393,305 2020 6,508,538 2021 5,441,279 Beyond 2021 and thereafter 14,995,594 $ 48,019,047 Revenue Concentration Property and Location Effective Percentage of Amec Foster, CA $ 651,613 $ 10.16 % PreK San Antonio, TX $ 825,000 12.82 % As of September 30, 2016, no other tenants accounted for more than 10% of annualized base rent. Intangibles Tenant Origination and Above-Market Absorption Costs Leases Below-Market Leases Cost $ 7,629,436 $ 273,267 $ (4,097,924) Accumulated amortization (861,164) (17,708) 339,389 Net amount $ 6,768,272 $ 255,559 $ (3,758,535) As of December 31, 2015, the Company’s intangibles were as follows: Tenant Above-Market Below-Market Cost $ 2,894,045 $ 273,267 $ (799,812) Accumulated amortization (482,308) $ (932) $ 29,127 Net amount $ 2,411,737 $ 272,335 $ (770,685) The intangible assets are amortized over their remaining respective lease terms, which was approximately 7.28 Tenant origination and Above- Below- absorption Market Market costs Leases Leases Remaining 2016 amortization $ 289,694 $ 5,592 $ 160,482 2017 1,155,449 22,368 641,664 2018 959,797 22,368 626,079 2019 959,797 22,368 626,079 2020 959,797 22,368 626,079 2021 841,517 22,368 433,456 Thereafter 1,602,221 138,127 644,696 $ 6,768,272 $ 255,559 $ 3,758,535 Weighted average remaining amortization period 6.64 years 11.4 years 6.65 years Pro Forma Financial Data The pro forma results are not necessarily indicative of the operating results that would have been obtained had these transactions occurred at the beginning of the periods presented, nor are they necessarily indicative of future operating results. The following table summarizes, on an unaudited pro forma basis, the combined results of operations of the Company for the three and nine months ended September 30, 2016 and 2015. The Company acquired three properties during the three months ended September 30, 2016 and eight Properties for the nine months ended September 30, 2016. The following unaudited pro forma information for the three and nine months ended September June 30, 2016 has been prepared to give effect to the acquisitions as if the acquisitions had occurred on January 1, 2015. For the three months ended For the nine months ended Pro Forma: September 30, September 30, September 30, September 30, Total revenue $ 2,062,749 $ 1,475,557 $ 6,211,622 $ 4,268,646 Net income (loss) $ 543,016 $ 223,379 $ (943,012) $ 564,790 The unaudited pro forma information for the three and six months ended September 30, 2016 and 2015, was adjusted to exclude acquisition fees and costs of $ 326,747 913,739 |