XML 34 R22.htm IDEA: XBRL DOCUMENT v3.20.2
Investments in Real Estate (Tables)
9 Months Ended
Sep. 30, 2020
Investments in Real Estate  
Schedule of real estate properties

The Company acquired the following properties during the nine months ended September 30, 2020 (dollars in thousands):

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Rentable 

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

 Square

​

 Purchase

​

Transaction

​

​

​

​

Property

    

Market

    

Closing Date

    

Feet(1)

    

 Price

    

 Costs

    

Total

​

Green Leaf VA

​

Virginia

​

​

January 15, 2020

​

​

82,000

​

$

11,740

​

$

73

​

$

11,813

(2)

Cresco OH

​

Ohio

​

​

January 24, 2020

​

​

50,000

​

​

10,600

​

​

12

​

​

10,612

(3)

GTI OH

​

Ohio

​

​

January 31, 2020

​

​

21,000

​

​

2,900

​

​

27

​

​

2,927

(4)

LivWell CO - Retail Portfolio

​

Colorado

​

​

Various

​

​

8,000

​

​

3,300

​

​

27

​

​

3,327

(5)

GTI IL

​

Illinois

​

​

March 6, 2020

​

​

231,000

​

​

9,000

​

​

23

​

​

9,023

(6)

Parallel FL

​

Florida

​

​

March 11, 2020

​

​

373,000

​

​

35,300

​

​

26

​

​

35,326

(7)

Ascend MA

​

Massachusetts

​

​

April 2, 2020

​

​

199,000

​

​

26,750

​

​

20

​

​

26,770

(8)

Cresco MI

​

Michigan

​

​

April 22, 2020

​

​

115,000

​

​

5,000

​

​

16

​

​

5,016

(9)

Kings Garden CA

​

California

​

​

May 12, 2020

​

​

70,000

​

​

17,500

​

​

9

​

​

17,509

​

Holistic PA

​

Pennsylvania

​

​

June 10, 2020

​

​

108,000

​

​

8,870

​

​

12

​

​

8,882

(10)

Cresco MA

​

Massachusetts

​

​

June 30, 2020

​

​

118,000

​

​

7,750

​

​

14

​

​

7,764

(11)

Curaleaf NJ

​

New Jersey

​

​

July 13, 2020

​

​

111,000

​

​

5,500

​

​

59

​

​

5,559

(12)

Columbia Care NJ Cultivation

​

New Jersey

​

​

July 16, 2020

​

​

50,000

​

​

10,220

​

​

48

​

​

10,268

(13)

Columbia Care NJ Dispensary

​

New Jersey

​

​

July 16, 2020

​

​

4,000

​

​

2,165

​

​

7

​

​

2,172

​

Holistic MI

​

Michigan

​

​

September 1, 2020

​

​

63,000

​

​

6,200

​

​

11

​

​

6,211

(14)

Parallel FL Lakeland

​

Florida

​

​

September 18, 2020

​

​

220,000

​

​

19,550

​

​

7

​

​

19,557

(15)

Total

 

​

​

​

​

​

​

1,823,000

​

$

182,345

​

$

391

​

$

182,736

(16)

(1)Includes expected rentable square feet at completion of construction of certain properties.
(2)We agreed to provide reimbursement to the tenant for development at the property of up to approximately $8.0 million, all of which we incurred and funded as of September 30, 2020.
(3)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to approximately $1.9 million. In June, we amended the lease, which increased the tenant improvement allowance by $1.0 million to a total of approximately $2.9 million. Assuming full payment of the tenant improvement allowance, our total investment in the property will be approximately $13.5 million. As of September 30, 2020, we incurred approximately $148,000 of the redevelopment costs, of which none was funded.
(4)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $4.3 million. Subsequent to September 30, 2020, on October 1, 2020, we amended this lease to increase the tenant improvement allowance by $25.0 million to a total of $29.3 million. As of September 30, 2020, we incurred approximately $4.4 million of the redevelopment costs, of which we funded approximately $4.3 million.
(5)The portfolio consists of two retail properties, with one property closing on February 19, 2020 and one property closing on February 21, 2020. The tenant is expected to complete tenant improvements at one of the properties, for which we agreed to provide reimbursement of up to $850,000. As of September 30, 2020, we incurred and funded approximately $49,000 of the redevelopment costs.
(6)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $41.0 million. As of September 30, 2020, we incurred approximately $19.6 million of the redevelopment costs, of which we funded approximately $18.5 million.
(7)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $8.2 million. As of September 30, 2020, we incurred approximately $3.0 million of the redevelopment costs, of which we funded approximately $2.1 million.
(8)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to approximately $22.3 million. As of September 30, 2020, we incurred approximately $4.4 million of the redevelopment costs, of which we funded approximately $3.0 million.
(9)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $11.0 million. In June, we amended the lease, which increased the tenant improvement allowance by $16.0 million to a total of $27.0 million. As of September 30, 2020, we incurred approximately $596,000 of the redevelopment costs, of which no amount was funded.
(10)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to approximately $6.4 million. As of September 30, 2020, we incurred approximately $4.0 million of the redevelopment costs, of which we funded approximately $2.7 million.
(11)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $21.0 million. As of September 30, 2020, we incurred approximately $59,000 of the redevelopment costs, of which no amount was funded.
(12)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $29.5 million. As of September 30, 2020, we incurred approximately $8.7 million of the redevelopment costs, of which we funded approximately $5.4 million.
(13)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $1.6 million. As of September 30, 2020, we incurred approximately $648,000 of the redevelopment costs, of which no amount was funded.
(14)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to $18.8 million. As of September 30, 2020, we incurred approximately $628,000 of the redevelopment costs, of which no amount was funded.
(15)The tenant is expected to complete redevelopment of the property for which we agreed to provide reimbursement of up to approximately $36.9 million. As of September 30, 2020, we incurred approximately $57,000 of the redevelopment costs, of which no amount was funded.
(16)Approximately $19.4 million was allocated to land and approximately $163.3 million was allocated to buildings and improvements.
Schedule of future contractual minimum rent

Future contractual minimum rent (including base rent, supplemental base rent (for one of our properties in New York) and property management fees) under the operating leases as of September 30, 2020 for future periods is summarized as follows (in thousands):

​

​

​

​

​

Year

    

Contractual Minimum Rent

2020 (three months ending December 31)

​

$

35,417

2021

​

 

156,817

2022

​

 

159,888

2023

​

 

164,653

2024

​

 

169,567

Thereafter

​

 

2,497,606

Total

​

$

3,183,948