Real Estate Disclosure [Text Block] | NOTE 3. REAL ESTATE INVESTMENTS Tenant Origination Accumulated Total Real Land, and Depreciation Estate Acquisition Property Building 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 $ (999,808) $ 2,828,427 Chevron Gas Station San Jose, CA 5/29/2015 Retail 2,775,000 - (92,061) 2,682,939 Levins Sacramento, CA 8/19/2015 Industrial 3,750,000 - (452,368) 3,297,632 Chevron Gas Station see Note 4) Roseville, CA 9/30/2015 Retail 2,800,000 - (195,112) 2,604,888 Island Pacific Supermarket Elk Grove, CA 10/1/2015 Retail 3,151,460 568,540 (335,584) 3,384,416 Dollar General Bakersfield, CA 11/11/2015 Retail 4,632,567 689,020 (360,074) 4,961,513 Rite Aid Lake Elsinore, CA 12/7/2015 Retail 6,663,446 968,286 (427,444) 7,204,288 PMI Preclinical San Carlos, CA 12/9/2015 Office 8,920,000 - (368,371) 8,551,629 EcoThrift Sacramento, CA 3/17/2016 Retail 4,486,993 541,729 (373,401) 4,655,321 GSA (MSHA) Vacaville, CA 4/5/2016 Office 2,998,232 456,645 (215,410) 3,239,467 PreK San Antonio San Antonio, TX 4/8/2016 Retail 11,851,540 1,593,451 (1,331,627) 12,113,364 Dollar Tree Morrow, GA 4/22/2016 Retail 1,295,879 206,844 (134,555) 1,368,168 Dinan Cars Morgan Hill, CA 6/21/2016 Industrial 4,651,845 654,155 (491,129) 4,814,871 Solar Turbines San Diego, CA 7/21/2016 Office 5,481,198 389,718 (331,607) 5,539,309 Amec Foster San Diego, CA 7/21/2016 Office 6,843,341 485,533 (228,572) 7,100,302 ITW Ripley El Dorado, CA 8/18/2016 Industrial 6,178,204 407,316 (239,018) 6,346,502 Dollar General Big Spring Big Spring, TX 11/4/2016 Retail 1,161,647 112,958 (26,577) 1,248,028 Gap Rocklin, CA 12/1/2016 Office 7,209,629 677,191 (252,877) 7,633,943 L-3 Communications San Diego, CA 12/23/2016 Office 10,799,500 961,107 (276,411) 11,484,196 Sutter Health Rancho Cordova, CA 3/15/2017 Office 24,256,632 2,870,258 (627,713) 26,499,177 Walgreens Santa Maria, CA 6/29/2017 Retail 4,667,322 448,183 (33,700) 5,081,805 $ 127,734,470 $ 12,699,134 $ (7,793,419) $ 132,640,185 Current Acquisitions Land, Building Tenant and Origination and Above- Property Acquisition Date Improvements Absorption Costs Market Leases Total Sutter Health 3/15/2017 $ 24,256,632 $ 2,870,258 $ 474,091 $ 27,600,981 Walgreens 6/29/2017 4,667,322 448,183 125,050 5,240,555 $ 28,923,954 $ 3,318,441 $ 599,141 $ 32,841,536 Purchase price $ 32,841,536 Purchase deposits applied (1,500,000) Acquisition fees and costs (642,314) Cash paid for acquisition of real estate investments $ 30,699,222 The purchase price allocations reflected in the accompanying unaudited Condensed Consolidated Financial Statements are based upon estimates and assumptions that are subject to change that may impact the fair value of the assets and liabilities above (including real estate investments, other assets and accrued liabilities). Property Lease Expirations Sutter Health 10/31/2025 Walgreens 3/31/2062 The Company recorded these acquisitions as asset acquisitions and capitalized $ 0 642,314 667,945 1,481,243 Operating Leases Net Carrying Percentage of Property and Location Value Total Assets Sutter Health $ 26,499,177 18.7 % 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. At September 30, 2017 and December 31, 2016, tenant receivables included $ 1,013,624 545,274 October 1, 2017 through December 31, 2017 $ 2,576,996 2018 10,215,833 2019 10,412,042 2020 10,613,223 2021 9,645,095 2022 8,099,412 Thereafter 33,138,176 $ 84,700,777 Revenue Concentration Percentage of Annualized Annualized Property and Location Base Rent* Base Rent Sutter Health, CA $ 2,247,366 $ 21.90 % * Effective Annualized Base Rent is calculated based on the monthly base rent at September 30, 2017 for twelve months. As of September 30, 2017, no other tenant accounted for more than 10% of annualized base rent. Intangibles Tenant Origination and Absorption Above-Market Below-Market Costs Leases Leases Cost $ 12,699,134 $ 872,408 $ (5,349,908) Accumulated amortization (2,418,049) (46,396) 1,165,161 Net amount $ 10,281,085 $ 826,012 $ (4,184,747) Tenant Origination and Absorption Above-Market Below-Market Costs Leases Leases Remaining 2017 $ 438,274 $ 8,830 $ (218,739) 2018 1,567,392 35,320 (860,165) 2019 1,567,392 35,320 (860,165) 2022 1,567,392 35,320 (860,165) 2021 1,320,274 35,320 (667,541) 2022 1,239,699 35,320 (667,541) Thereafter 2,580,663 640,582 (50,431) $ 10,281,086 $ 826,012 $ (4,184,747) Weighted Average Remaining Amortization Period 8.60 years 35.77 years 5.66 years |