XML 47 R36.htm IDEA: XBRL DOCUMENT v2.4.0.8
Purchase Price Allocation for Acquisitions (Detail) (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Business Acquisition [Line Items]    
Real Estate Assets $ 74,743,745 $ 85,722,709
Intangibles 7,050,000 7,260,000
Total 81,793,745 92,982,709
Debt Assumed or Issued 37,440,126 [1],[2] 35,399,289 [1],[2]
Revenue 1,696,915 [3] 2,431,180 [3]
Operating Income 1,072,668 [3],[4] 1,325,224 [3],[4]
Chantilly - VA
   
Business Acquisition [Line Items]    
Acquisition Date   May 24, 2012
Real Estate Assets   6,400,000
Intangibles   900,000
Total   7,300,000
Debt Assumed or Issued   3,500,000 [1],[2]
Revenue   550,910 [3]
Operating Income   359,387 [3],[4]
Savannah I - GA
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   2,560,000 [5]
Intangibles   140,000 [5]
Total   2,700,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   123,372 [3],[5]
Operating Income   57,061 [3],[4],[5]
Savannah II - GA
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   2,490,000 [5]
Intangibles   110,000 [5]
Total   2,600,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   113,223 [3],[5]
Operating Income   46,759 [3],[4],[5]
Columbia - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   2,630,000 [5]
Intangibles   70,000 [5]
Total   2,700,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   99,115 [3],[5]
Operating Income   20,289 [3],[4],[5]
Lexington I - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   1,810,000 [5]
Intangibles   190,000 [5]
Total   2,000,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   81,112 [3],[5]
Operating Income   23,272 [3],[4],[5]
Stuart I - FL
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   2,890,000 [5]
Intangibles   110,000 [5]
Total   3,000,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   106,495 [3],[5]
Operating Income   43,489 [3],[4],[5]
Lexington II - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   4,130,000 [5]
Intangibles   170,000 [5]
Total   4,300,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   151,327 [3],[5]
Operating Income   71,512 [3],[4],[5]
Stuart II - FL
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   3,300,000 [5]
Intangibles   100,000 [5]
Total   3,400,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   148,858 [3],[5]
Operating Income   76,937 [3],[4],[5]
Bluffton - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Aug. 16, 2012 [5]
Real Estate Assets   5,230,000 [5]
Intangibles   270,000 [5]
Total   5,500,000 [5]
Debt Assumed or Issued      [1],[2],[5]
Revenue   210,482 [3],[5]
Operating Income   114,010 [3],[4],[5]
Wilmington Island - GA
   
Business Acquisition [Line Items]    
Acquisition Date   Oct. 01, 2012 [5]
Real Estate Assets   5,810,000 [5]
Intangibles   690,000 [5]
Total   6,500,000 [5]
Debt Assumed or Issued   4,330,000 [1],[2],[5]
Revenue   191,219 [3],[5]
Operating Income   135,144 [3],[4],[5]
Myrtle Beach - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Oct. 01, 2012 [5]
Real Estate Assets   3,510,000 [5]
Intangibles   190,000 [5]
Total   3,700,000 [5]
Debt Assumed or Issued   1,500,000 [1],[2],[5]
Revenue   74,102 [3],[5]
Operating Income   31,355 [3],[4],[5]
Mt. Pleasant I - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   2,680,000 [5]
Intangibles   320,000 [5]
Total   3,000,000 [5]
Debt Assumed or Issued   1,500,000 [1],[2],[5]
Revenue   51,787 [3],[5]
Operating Income   23,551 [3],[4],[5]
Charleston I - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   2,810,000 [5]
Intangibles   190,000 [5]
Total   3,000,000 [5]
Debt Assumed or Issued   1,500,000 [1],[2],[5]
Revenue   53,393 [3],[5]
Operating Income   20,811 [3],[4],[5]
Charleston II - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   3,150,000 [5]
Intangibles   350,000 [5]
Total   3,500,000 [5]
Debt Assumed or Issued   1,650,000 [1],[2],[5]
Revenue   63,445 [3],[5]
Operating Income   35,634 [3],[4],[5]
Mt. Pleasant II - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   5,200,000 [5]
Intangibles   600,000 [5]
Total   5,800,000 [5]
Debt Assumed or Issued   3,350,000 [1],[2],[5]
Revenue   91,692 [3],[5]
Operating Income   55,170 [3],[4],[5]
Charleston III - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   6,305,000 [5]
Intangibles   620,000 [5]
Total   6,925,000 [5]
Debt Assumed or Issued   3,362,500 [1],[2],[5]
Revenue   99,124 [3],[5]
Operating Income   64,738 [3],[4],[5]
Mt. Pleasant III - SC
   
Business Acquisition [Line Items]    
Acquisition Date   Nov. 05, 2012 [5]
Real Estate Assets   15,410,000 [5]
Intangibles   1,090,000 [5]
Total   16,500,000 [5]
Debt Assumed or Issued   8,000,000 [1],[2],[5]
Revenue   221,524 [3],[5]
Operating Income   146,105 [3],[4],[5]
Ridgeland - MS
   
Business Acquisition [Line Items]    
Acquisition Date   Dec. 28, 2012
Real Estate Assets   4,910,788
Intangibles   610,000
Total   5,520,788
Debt Assumed or Issued   3,510,095 [1],[2]
Revenue      [3]
Operating Income      [3],[4]
Canton - MS
   
Business Acquisition [Line Items]    
Acquisition Date   Dec. 28, 2012
Real Estate Assets   4,496,921
Intangibles   540,000
Total   5,036,921
Debt Assumed or Issued   3,196,694 [1],[2]
Revenue      [3]
Operating Income      [3],[4]
North Charleston - SC
   
Business Acquisition [Line Items]    
Acquisition Date Jul. 10, 2013  
Real Estate Assets 6,152,000  
Intangibles 420,000  
Total 6,572,000  
Debt Assumed or Issued    [1],[2]  
Revenue 365,262 [3]  
Operating Income 200,625 [3],[4]  
Toms River II - NJ
   
Business Acquisition [Line Items]    
Acquisition Date Aug. 28, 2013  
Real Estate Assets 4,900,000  
Intangibles 300,000  
Total 5,200,000  
Debt Assumed or Issued    [1],[2]  
Revenue 157,717 [3]  
Operating Income 67,146 [3],[4]  
Pickering - CAN
   
Business Acquisition [Line Items]    
Acquisition Date Aug. 29, 2013 [6],[7]  
Real Estate Assets 5,100,155 [6],[7]  
Intangibles    [6],[7]  
Total 5,100,155 [6],[7]  
Debt Assumed or Issued    [1],[2],[6],[7]  
Revenue    [3],[6],[7]  
Operating Income    [3],[4],[6],[7]  
Montgomery II - AL
   
Business Acquisition [Line Items]    
Acquisition Date Oct. 28, 2013 [8],[9]  
Real Estate Assets 7,770,000 [8],[9]  
Intangibles 830,000 [8],[9]  
Total 8,600,000 [8],[9]  
Debt Assumed or Issued 4,554,014 [1],[2],[8],[9]  
Revenue 149,645 [3],[8],[9]  
Operating Income 102,435 [3],[4],[8],[9]  
Knoxville - TN
   
Business Acquisition [Line Items]    
Acquisition Date Oct. 28, 2013 [8],[9]  
Real Estate Assets 7,790,000 [8],[9]  
Intangibles 740,000 [8],[9]  
Total 8,530,000 [8],[9]  
Debt Assumed or Issued 4,527,382 [1],[2],[8],[9]  
Revenue 145,984 [3],[8],[9]  
Operating Income 105,675 [3],[4],[8],[9]  
Knoxville II - TN
   
Business Acquisition [Line Items]    
Acquisition Date Oct. 28, 2013 [8],[9]  
Real Estate Assets 9,940,000 [8],[9]  
Intangibles 960,000 [8],[9]  
Total 10,900,000 [8],[9]  
Debt Assumed or Issued 5,805,701 [1],[2],[8],[9]  
Revenue 174,377 [3],[8],[9]  
Operating Income 124,008 [3],[4],[8],[9]  
Knoxville III - TN
   
Business Acquisition [Line Items]    
Acquisition Date Oct. 28, 2013 [8],[9]  
Real Estate Assets 7,840,000 [8],[9]  
Intangibles 660,000 [8],[9]  
Total 8,500,000 [8],[9]  
Debt Assumed or Issued 4,527,382 [1],[2],[8],[9]  
Revenue 136,503 [3],[8],[9]  
Operating Income 94,497 [3],[4],[8],[9]  
Midland I - TX
   
Business Acquisition [Line Items]    
Acquisition Date Nov. 01, 2013 [8]  
Real Estate Assets 5,092,387 [8]  
Intangibles 590,000 [8]  
Total 5,682,387 [8]  
Debt Assumed or Issued 3,607,716 [1],[2],[8]  
Revenue 114,346 [3],[8]  
Operating Income 77,453 [3],[4],[8]  
Coppell - TX
   
Business Acquisition [Line Items]    
Acquisition Date Nov. 01, 2013 [8]  
Real Estate Assets 6,662,738 [8]  
Intangibles 750,000 [8]  
Total 7,412,738 [8]  
Debt Assumed or Issued 4,707,735 [1],[2],[8]  
Revenue 148,475 [3],[8]  
Operating Income 99,927 [3],[4],[8]  
Midland II - TX
   
Business Acquisition [Line Items]    
Acquisition Date Nov. 01, 2013 [8]  
Real Estate Assets 6,947,260 [8]  
Intangibles 850,000 [8]  
Total 7,797,260 [8]  
Debt Assumed or Issued 4,952,183 [1],[2],[8]  
Revenue 139,454 [3],[8]  
Operating Income 106,544 [3],[4],[8]  
Arlington - TX
   
Business Acquisition [Line Items]    
Acquisition Date Nov. 01, 2013 [8]  
Real Estate Assets 3,108,876 [8]  
Intangibles 480,000 [8]  
Total 3,588,876 [8]  
Debt Assumed or Issued 2,276,830 [1],[2],[8]  
Revenue 82,520 [3],[8]  
Operating Income 44,744 [3],[4],[8]  
Weatherford - TX
   
Business Acquisition [Line Items]    
Acquisition Date Nov. 01, 2013 [8]  
Real Estate Assets 3,440,329 [8]  
Intangibles 470,000 [8]  
Total 3,910,329 [8]  
Debt Assumed or Issued 2,481,183 [1],[2],[8]  
Revenue 82,632 [3],[8]  
Operating Income $ 49,614 [3],[4],[8]  
[1] See Note 5 for specific terms of the Company's debt.
[2] Amounts include the purchase accounting fair value adjustment of debt, as applicable
[3] The operating results of the facilities acquired above have been included in the Company's statement of operations since their respective acquisition date. The revenue and operating income in the table above represents such metrics from the respective acquisition date through the end of the respective fiscal year.
[4] Property operating income excludes corporate general and administrative expenses, asset management fees, interest expense, depreciation, amortization and acquisition expenses.
[5] The above noted properties are collectively referred to as the "Stockade Portfolio."
[6] Allocation (excludes development costs) based on Canadian/U.S. exchange rate as of the date of acquisition.
[7] Property was under construction; therefore no revenue or operating income is included above.
[8] 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.
[9] The above noted properties are collectively referred to as the "Knoxville Portfolio."