|
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
|
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
Maryland
|
|
|
|
82-6712510
|
(State or other jurisdiction of
incorporation or organization)
|
|
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
|
2727 North Harwood Street, Suite 300,
Dallas, Texas 75201
|
|
|
|
(972) 476-1409
|
(Address of principal executive offices; zip code)
|
|
|
|
(Registrant’s telephone number, including area code)
|
Title of each class:
|
|
|
Name of exchange on which registered:
|
Common Shares of Beneficial Interest, par value $0.01 per share
|
|
|
New York Stock Exchange
|
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
Non-accelerated filer
|
x
|
Smaller reporting company
|
o
|
Emerging growth company
|
x
|
|
|
|
|
|
|
|
2017 Tax Legislation
|
Tax Cuts and Jobs Act
|
2018 Incentive Award Plan
|
Spirit MTA REIT and Spirit MTA REIT, L.P. 2018 Incentive Award Plan
|
ACM
|
Asbestos-containing materials
|
ADA
|
Americans with Disabilities Act
|
Adjusted Debt
|
Adjusted Debt is a non-GAAP financial measure. See definition in Item 6. Selected Financial Data.
|
Adjusted EBITDA
re
|
Adjusted EBITDA
re
is a non-GAAP financial measure. See definition in Item 6. Selected Financial Data.
|
AFFO
|
Adjusted Funds From Operations is a non-GAAP financial measure. See definition in Item 6. Selected Financial Data.
|
ASC
|
Accounting Standards Codification
|
Asset Management Agreement
|
Asset Management Agreement between Spirit Realty, L.P. and Spirit MTA REIT dated May 31, 2018
|
ASU
|
Accounting Standards Update
|
CMBS
|
Commercial mortgage-backed securities
|
Code
|
Internal Revenue Code of 1986, as amended
|
Collateral Pool
|
Pool of collateral assets that are pledged to the indenture trustee for the benefit of the noteholders and secure obligations of issuers under Master Trust 2014
|
Contractual Rent
|
Monthly contractual cash rent, excluding percentage rents, from properties owned fee-simple or ground leased, recognized during the final month of the reporting period, adjusted to exclude amounts received from properties sold during that period and adjusted to include a full month of contractual rent for properties acquired during that period. We use Contractual Rent when calculating certain metrics that are useful to evaluate portfolio credit, asset type, industry, and geographic diversity and to manage risk.
|
CPI
|
Consumer Price Index
|
EBITDA
|
Earnings Before Interest, Taxes, Depreciation and Amortization
|
EBITDAR
|
EBITDAR is a non-GAAP financial measure defined as Earnings Before Interest, Taxes, Depreciation, Amortization and Rent
|
EBITDA
re
|
EBITDA
re
is a non-GAAP financial measure and is computed in accordance with standards established by NAREIT. See definition in Item 6. Selected Financial Data.
|
EDF
|
Expected Default Frequency
|
Exchange Act
|
Securities Exchange Act of 1934, as amended
|
FASB
|
Financial Accounting Standards Board
|
FFO
|
Funds From Operations. See definition in Item 6. Selected Financial Data.
|
GAAP
|
Generally Accepted Accounting Principles in the United States
|
LIBOR
|
London Interbank Offered Rate
|
Liquidity Reserve
|
Cash held on deposit until there is a cashflow shortfall as defined in the Master Trust 2014 agreements or a liquidation of Master Trust 2014 occurs
|
Manager
|
Spirit Realty, L.P., a wholly-owned subsidiary of Spirit
|
Master Trust 2014
|
The asset-backed securitization trust established in 2005, and amended and restated in 2014, which issues non-recourse net-lease mortgage notes collateralized by commercial real estate, net-leases and mortgage loans from time to time. Indirect special purpose entity subsidiaries of the Company are the borrowers.
|
MGCL
|
Maryland General Corporation Law
|
NAREIT
|
National Association of Real Estate Investment Trusts
|
NYSE
|
New York Stock Exchange
|
Occupancy
|
The number of economically yielding owned properties divided by total owned properties
|
Other Properties
|
One of two reportable segments consisting of all properties not included in the Master Trust 2014 Collateral Pool
|
Properties
|
Owned properties and mortgage loans receivable secured by properties
|
Property Management and Servicing Agreement
|
Second amended and restated agreement governing the management services and special services provided to Master Trust 2014 by Spirit Realty, L.P., dated as of May 20, 2014, as amended, supplemented, amended and restated or otherwise modified
|
Real Estate Investment Value
|
The gross acquisition cost, including capitalized transaction costs, plus improvements and less impairments, if any
|
REIT
|
Real Estate Investment Trust
|
Release Account
|
Proceeds from the sale of assets securing Master Trust 2014 held in a restricted account until a qualifying substitution is made or the funds are applied as prepayment of principal
|
Separation and Distribution Agreement
|
Separation and Distribution Agreement between Spirit Realty Capital, Inc. and Spirit MTA REIT dated May 21, 2018
|
SEC
|
Securities and Exchange Commission
|
Shopko
|
Shopko Stores Inc. and its affiliates and subsidiaries, including Specialty Retail Shops Holding Corp.
|
Shopko B-1 Term Loan
|
The secured loan made to Shopko in the initial principal amount of $35.0 million
|
Shopko CMBS Loan Agreements
|
The combination of the non-recourse mortgage loan agreement, establishing an aggregate loan amount of $125.0 million, and the mezzanine loan agreement, establishing an aggregate loan amount of $40.0 million
|
Shopko Lenders
|
An institutional lender and certain other lenders from time to time party to the Shopko CMBS Loan Agreements
|
SMTA
|
Spirit MTA REIT
|
Spin-Off
|
Creation of an independent, publicly traded REIT, SMTA, through the a pro rata distribution of one SMTA common share for every ten shares of Spirit common stock held by each of Spirit's stockholders as of May 18, 2018, the record date
|
Spirit
|
Spirit Realty Capital, Inc.
|
SubREIT
|
Spirit MTA SubREIT, Inc., a wholly-owned subsidiary of SMTA
|
TRS
|
Taxable REIT Subsidiary, a corporation, other than a REIT, in which a REIT directly or indirectly holds stock or shares, and that has made a joint election with such REIT to be treated as a taxable REIT subsidiary
|
U.S.
|
United States of America
|
Vacant
|
Owned properties that are not economically yielding
|
VFN
|
Variable funding notes
|
PART I
|
|
|
Item 1.
|
Business
|
|
Item 1A.
|
Risk Factors
|
|
Item 1B.
|
Unresolved Staff Comments
|
|
Item 2.
|
Properties
|
|
Item 3.
|
Legal Proceedings
|
|
Item 4.
|
Mine Safety Disclosure
|
|
PART II
|
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
Item 6.
|
Selected Financial Data
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
PART III
|
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
Item 10.
|
Trustees, Executive Officers and Corporate Governance
|
|
Item 11.
|
Executive Compensation
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
Item 13.
|
Certain Relationships and Related Transactions, and Trustee Independence
|
|
Item 14.
|
Principal Accountant Fees and Services
|
|
PART IV
|
|
|
Item 15.
|
Exhibits, Financial Statement Schedules
|
|
SIGNATURES
|
|
•
|
our success in pursuing and executing on strategic alternatives to maximize shareholder value;
|
•
|
industry and economic conditions;
|
•
|
the financial performance of our retail tenants and the demand for retail space, particularly with respect to challenges being experienced by general merchandise retailers;
|
•
|
the impact of any financial, accounting, legal or regulatory issues, bankruptcy or litigation that may affect us or our major tenants, in particular the bankruptcy petition of Shopko;
|
•
|
the nature and extent of future competition;
|
•
|
increases in our costs of borrowing as a result of changes in interest rates and other factors;
|
•
|
our ability to pay down, refinance, restructure and/or extend our indebtedness as it becomes due;
|
•
|
our ability and willingness to renew our leases upon expiration and to reposition our properties on the same or better terms upon expiration in the event such properties are not renewed by tenants or we exercise our rights to replace existing tenants upon default;
|
•
|
our ability to manage our operations;
|
•
|
our ability and willingness to maintain our qualification as a REIT;
|
•
|
our relationship with our Manager and its ability to retain qualified personnel;
|
•
|
potential conflicts of interest with our Manager or Spirit;
|
•
|
our ability to achieve the intended benefits from our Spin-Off from Spirit; and
|
•
|
other risks inherent in the real estate business, including tenant defaults, potential liability relating to environmental matters, illiquidity of real estate investments and potential damages from natural disasters.
|
•
|
inability to collect rent from tenants due to financial hardship, including bankruptcy;
|
•
|
changes in local real estate markets resulting in the lack of availability or demand for single-tenant retail space;
|
•
|
changes in consumer trends and preferences that reduce the demand for products/services of our tenants;
|
•
|
inability to lease or sell properties upon expiration or termination of existing leases;
|
•
|
environmental risks related to the presence of hazardous or toxic substances or materials on our properties;
|
•
|
subjectivity of real estate valuations and changes in such valuations over time;
|
•
|
illiquid nature of real estate compared to most other financial assets;
|
•
|
changes in laws and regulations, including those governing real estate usage and zoning;
|
•
|
changes in interest rates and the availability of financing; and
|
•
|
changes in the general economic and business climate.
|
•
|
general market conditions;
|
•
|
our current debt levels;
|
•
|
our current and expected future earnings;
|
•
|
our cash flow and cash distributions; and
|
•
|
the market price of our common shares.
|
•
|
our knowledge of the contamination;
|
•
|
the timing of the contamination;
|
•
|
the cause of the contamination; or
|
•
|
the existence of other parties responsible for the contamination of the property.
|
•
|
our cash flow may be insufficient to meet our required principal and interest payments;
|
•
|
cash interest expense and financial covenants relating to our indebtedness may limit or eliminate our ability to make distributions to our common shareholders and the holders of our Series A preferred shares and may adversely affect our ability to pay the asset management fee due under the Asset Management Agreement;
|
•
|
the inability to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to meet operational needs;
|
•
|
the inability to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;
|
•
|
the inability to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be exposed to then-existing market rates of interest and future interest rate volatility;
|
•
|
the need to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;
|
•
|
the default on our obligations and foreclosure of the lenders or mortgagees on our properties or our interests in the entities that own the properties that secure their loans;
|
•
|
the restriction from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;
|
•
|
the violation of restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and
|
•
|
our default under any loan with cross-default provisions could result in a default on other indebtedness.
|
•
|
sell or substitute assets;
|
•
|
modify certain terms of our leases;
|
•
|
prepay debt with higher interest rates;
|
•
|
manage our cash flows; and
|
•
|
make distributions to equity holders.
|
•
|
actual or anticipated variations in our or our competitors' quarterly operating results or distributions;
|
•
|
publication of research reports about us, our competitors or the real estate industry;
|
•
|
adverse market reaction to any additional indebtedness we incur or debt or equity securities we or the Operating Partnership issue in the future;
|
•
|
additions or departures of key management personnel;
|
•
|
changes in our credit ratings;
|
•
|
the financial condition, performance and prospects of our tenants; and
|
•
|
the realization of any of the other risk factors presented in this Annual Report on Form 10-K.
|
•
|
discourage a tender offer or other transactions or a change in management or of control that might involve a premium price for our common shares or that our shareholders otherwise believe to be in their best interests; or
|
•
|
result in the transfer of shares acquired in excess of the restrictions to a trust for the benefit of a charitable beneficiary and, as a result, the forfeiture by the acquirer of the benefits of owning the additional shares.
|
•
|
“business combination” provisions that, subject to certain limitations, prohibit certain business combinations between us and an “interested shareholder” (defined generally as any person who beneficially owns 10% or more of the voting power of our shares or of an affiliate of ours or an affiliate or associate of ours who was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding voting shares at any time within a two-year period immediately prior to the date in question) or any affiliate of an interested shareholder for five years after the most recent date on which the shareholder becomes an interested shareholder, and thereafter impose fair price and/or supermajority and shareholder voting requirements on these combinations; and
|
•
|
“control share” provisions that provide that a holder of “control shares” of our Company (defined as shares that, when aggregated with other shares controlled by the shareholder, entitle the shareholder to exercise one of three increasing ranges of voting power in electing trustees) acquired in a “control share acquisition” (defined as the direct or indirect acquisition of ownership or control of outstanding “control shares”) has no voting rights with respect to those shares except to the extent approved by our shareholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
•
|
active and deliberate dishonesty by the trustee or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
•
|
we would not be allowed a deduction for distributions to shareholders in computing our taxable income and would be subject to regular U.S. federal corporate income tax;
|
•
|
we could be subject to increased state and local taxes; and
|
•
|
unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for four taxable years following the year during which we were disqualified.
|
•
|
temporarily reducing individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate has been reduced from 39.6% to 37% for taxable years beginning after December 31, 2017 and before January 1, 2026;
|
•
|
permanently eliminating the progressive corporate tax rate structure, which previously imposed a maximum corporate tax rate of 35%, and replacing it with a flat corporate tax rate of 21%;
|
•
|
permitting a deduction for certain pass-through business income, including dividends received by our shareholders from us that are not designated by us as capital gain dividends or qualified dividend income, which will allow individuals, trusts, and estates to deduct up to 20% of such amounts for taxable years beginning after December 31, 2017 and before January 1, 2026;
|
•
|
reducing the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;
|
•
|
limiting our deduction for net operating losses arising in taxable years beginning after December 31, 2017 to 80% of our REIT taxable income (determined without regard to the dividends paid deduction);
|
•
|
generally limiting the deduction for net business interest expense in excess of 30% of a business’s “adjusted taxable income,” except for taxpayers that engage in certain real estate businesses (including most equity REITs) and elect out of this rule (provided that such electing taxpayers must use an alternative depreciation system with longer depreciation periods); and
|
•
|
eliminating the corporate alternative minimum tax.
|
876
|
$235.6M
|
45
|
203
|
23
|
Owned Properties
|
Annualized Contractual Rent
|
States
|
Tenants
|
Industries
|
◦
|
an Occupancy of
97.1%
;
|
◦
|
57.5%
of Contractual Rent from master leases;
|
◦
|
94.3%
of leases containing contractual rent escalators (based on Contractual Rent); and
|
◦
|
a weighted average remaining lease term of
9.7
years.
|
Tenant
(1)
|
|
Number of
Properties |
|
Total Square
Feet |
|
Percent of
Contractual Rent |
|||
|
|
|
|
|
|
|
|||
Shopko
(2)
|
|
88
|
|
|
6,022
|
|
|
17.9
|
%
|
AMC Entertainment, Inc.
|
|
14
|
|
|
696
|
|
|
4.6
|
|
Academy, LTD.
|
|
2
|
|
|
1,564
|
|
|
4.2
|
|
Universal Pool Co., Inc.
|
|
14
|
|
|
543
|
|
|
3.0
|
|
Crème De La Crème, Inc.
|
|
9
|
|
|
190
|
|
|
2.3
|
|
Goodrich Quality Theaters, Inc.
|
|
4
|
|
|
245
|
|
|
2.3
|
|
Life Time Fitness, Inc.
|
|
3
|
|
|
420
|
|
|
2.2
|
|
Destination XL Group, Inc.
|
|
1
|
|
|
756
|
|
|
2.2
|
|
Buehler Food Markets Inc.
|
|
5
|
|
|
503
|
|
|
2.2
|
|
Carmax, Inc.
|
|
4
|
|
|
201
|
|
|
2.1
|
|
Other
|
|
707
|
|
|
8,301
|
|
|
57.0
|
|
Vacant
|
|
25
|
|
|
356
|
|
|
—
|
|
Total
|
|
876
|
|
|
19,797
|
|
|
100.0
|
%
|
(1)
|
Tenants represent legal entities ultimately responsible for obligations under the lease agreements or affiliated entities. Other tenants may operate the same or similar business concepts or brands as those set forth above.
|
(2)
|
SMTA had 88 owned properties leased to Shopko as of
December 31, 2018
, 83 were encumbered by the Shopko CMBS Loan Agreements and were within the Other Properties segment and the remaining five constituted collateral within Master Trust 2014.
|
Asset Type
|
|
Number of
Properties |
|
Total Square
Feet |
|
Percent of
Contractual Rent |
|||
|
|
|
|
|
|
|
|||
Retail
|
|
755
|
|
|
15,338
|
|
|
83.0
|
%
|
Industrial
|
|
40
|
|
|
3,616
|
|
|
9.2
|
|
Office
|
|
81
|
|
|
843
|
|
|
7.8
|
|
Total
|
|
876
|
|
|
19,797
|
|
|
100.0
|
%
|
Industry
|
|
Number of
Properties |
|
Total Square
Feet |
|
Percent of
Contractual Rent |
|||
|
|
|
|
|
|
|
|||
General Merchandise
|
|
91
|
|
|
6,121
|
|
|
18.1
|
%
|
Restaurants - Quick Service
|
|
305
|
|
|
792
|
|
|
10.9
|
|
Movie Theaters
|
|
29
|
|
|
1,519
|
|
|
10.2
|
|
Restaurants - Casual Dining
|
|
89
|
|
|
640
|
|
|
8.7
|
|
Health and Fitness
|
|
19
|
|
|
1,049
|
|
|
5.9
|
|
Medical / Other Office
|
|
79
|
|
|
517
|
|
|
5.5
|
|
Sporting Goods
|
|
4
|
|
|
1,832
|
|
|
5.4
|
|
Specialty Retail
|
|
22
|
|
|
857
|
|
|
4.5
|
|
Education
|
|
18
|
|
|
429
|
|
|
4.5
|
|
Home Furnishings
|
|
17
|
|
|
907
|
|
|
3.8
|
|
Automotive Parts and Service
|
|
79
|
|
|
362
|
|
|
3.7
|
|
Grocery
|
|
19
|
|
|
1,020
|
|
|
3.6
|
|
Automotive Dealers
|
|
12
|
|
|
323
|
|
|
3.4
|
|
Apparel
|
|
3
|
|
|
1,019
|
|
|
2.6
|
|
Other
|
|
3
|
|
|
183
|
|
|
2.1
|
|
Entertainment
|
|
4
|
|
|
200
|
|
|
1.7
|
|
Multi-Tenant
|
|
3
|
|
|
169
|
|
|
1.1
|
|
Manufacturing
|
|
7
|
|
|
763
|
|
|
1.0
|
|
Car Washes
|
|
6
|
|
|
49
|
|
|
1.0
|
|
Building Materials
|
|
28
|
|
|
458
|
|
|
0.9
|
|
Drug Stores / Pharmacies
|
|
8
|
|
|
83
|
|
|
0.7
|
|
Distribution
|
|
1
|
|
|
94
|
|
|
0.5
|
|
Dollar Stores
|
|
5
|
|
|
55
|
|
|
0.2
|
|
Vacant
|
|
25
|
|
|
356
|
|
|
—
|
|
Total
|
|
876
|
|
|
19,797
|
|
|
100.0
|
%
|
Location
|
|
Number of Properties
|
|
Total Square Feet (in thousands)
|
|
Percent of Contractual Rent
|
|
Location
|
|
Number of Properties
|
|
Total Square Feet (in thousands)
|
|
Percent of Contractual Rent
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Texas
|
|
64
|
|
|
2,696
|
|
|
11.7
|
%
|
|
New Mexico
|
|
10
|
|
|
76
|
|
|
1.3
|
%
|
Wisconsin
|
|
32
|
|
|
2,481
|
|
|
8.5
|
%
|
|
Arkansas
|
|
19
|
|
|
318
|
|
|
1.2
|
%
|
Illinois
|
|
69
|
|
|
1,363
|
|
|
7.8
|
%
|
|
Washington
|
|
5
|
|
|
348
|
|
|
1.2
|
%
|
Minnesota
|
|
26
|
|
|
1,574
|
|
|
6.3
|
%
|
|
New York
|
|
10
|
|
|
104
|
|
|
1.2
|
%
|
Georgia
|
|
73
|
|
|
459
|
|
|
5.3
|
%
|
|
Kansas
|
|
17
|
|
|
236
|
|
|
1.1
|
%
|
Ohio
|
|
40
|
|
|
1,162
|
|
|
5.1
|
%
|
|
Virginia
|
|
15
|
|
|
202
|
|
|
1.0
|
%
|
Indiana
|
|
41
|
|
|
637
|
|
|
4.3
|
%
|
|
South Dakota
|
|
3
|
|
|
205
|
|
|
0.9
|
%
|
Michigan
|
|
63
|
|
|
1,148
|
|
|
4.3
|
%
|
|
Montana
|
|
3
|
|
|
254
|
|
|
0.8
|
%
|
Arizona
|
|
22
|
|
|
346
|
|
|
3.0
|
%
|
|
West Virginia
|
|
8
|
|
|
233
|
|
|
0.7
|
%
|
Missouri
|
|
37
|
|
|
520
|
|
|
2.9
|
%
|
|
Nebraska
|
|
7
|
|
|
227
|
|
|
0.7
|
%
|
South Carolina
|
|
16
|
|
|
415
|
|
|
2.7
|
%
|
|
Kentucky
|
|
15
|
|
|
95
|
|
|
0.6
|
%
|
Florida
|
|
46
|
|
|
380
|
|
|
2.6
|
%
|
|
Idaho
|
|
4
|
|
|
233
|
|
|
0.6
|
%
|
Pennsylvania
|
|
23
|
|
|
405
|
|
|
2.5
|
%
|
|
Mississippi
|
|
11
|
|
|
60
|
|
|
0.6
|
%
|
North Carolina
|
|
20
|
|
|
387
|
|
|
2.3
|
%
|
|
Wyoming
|
|
6
|
|
|
113
|
|
|
0.5
|
%
|
Massachusetts
|
|
1
|
|
|
756
|
|
|
2.2
|
%
|
|
Maryland
|
|
10
|
|
|
34
|
|
|
0.3
|
%
|
Colorado
|
|
8
|
|
|
328
|
|
|
2.1
|
%
|
|
New Jersey
|
|
2
|
|
|
195
|
|
|
0.3
|
%
|
Oklahoma
|
|
16
|
|
|
303
|
|
|
2.0
|
%
|
|
Louisiana
|
|
7
|
|
|
19
|
|
|
0.3
|
%
|
Oregon
|
|
6
|
|
|
300
|
|
|
1.9
|
%
|
|
Utah
|
|
2
|
|
|
97
|
|
|
0.2
|
%
|
Nevada
|
|
3
|
|
|
166
|
|
|
1.9
|
%
|
|
Rhode Island
|
|
1
|
|
|
22
|
|
|
0.1
|
%
|
Tennessee
|
|
48
|
|
|
233
|
|
|
1.8
|
%
|
|
Alaska
|
|
1
|
|
|
50
|
|
|
0.1
|
%
|
California
|
|
13
|
|
|
122
|
|
|
1.8
|
%
|
|
North Dakota
|
|
1
|
|
|
8
|
|
|
0.1
|
%
|
Alabama
|
|
31
|
|
|
110
|
|
|
1.8
|
%
|
|
Maine
|
|
1
|
|
|
6
|
|
|
—
|
%
|
Iowa
|
|
20
|
|
|
371
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
Leases Expiring In:
|
|
Number of
Properties |
|
Annualized Contractual Rent
(1)
|
|
Total Square
Feet |
|
Percent of Expiring
Contractual Rent |
||||
|
|
|
|
|
|
|
|
|
||||
2019
|
|
62
|
|
$
|
11,109
|
|
|
921
|
|
|
4.7
|
%
|
2020
|
|
39
|
|
6,726
|
|
|
465
|
|
|
2.9
|
|
|
2021
|
|
64
|
|
12,260
|
|
|
1,225
|
|
|
5.2
|
|
|
2022
|
|
77
|
|
13,514
|
|
|
1,054
|
|
|
5.7
|
|
|
2023
|
|
24
|
|
4,103
|
|
|
369
|
|
|
1.7
|
|
|
2024
|
|
41
|
|
8,159
|
|
|
423
|
|
|
3.5
|
|
|
2025
|
|
38
|
|
16,061
|
|
|
783
|
|
|
6.8
|
|
|
2026
|
|
106
|
|
19,708
|
|
|
1,918
|
|
|
8.4
|
|
|
2027
|
|
57
|
|
36,847
|
|
|
3,374
|
|
|
15.6
|
|
|
2028
|
|
27
|
|
10,372
|
|
|
655
|
|
|
4.5
|
|
|
Thereafter
|
|
316
|
|
96,678
|
|
|
8,254
|
|
|
41.0
|
|
|
Vacant
|
|
25
|
|
—
|
|
|
356
|
|
|
—
|
|
|
Total owned properties
|
|
876
|
|
$
|
235,537
|
|
|
19,797
|
|
|
100.0
|
%
|
(1)
|
Contractual Rent for the month ended
December 31, 2018
for properties owned at
December 31, 2018
, multiplied by twelve.
|
Index
|
Spirit MTA REIT
|
S&P 500
|
FTSE NAREIT US Equity REIT Index
|
||||||
|
|
|
|
||||||
May 31, 2018
|
|
$100.00
|
|
|
$100.00
|
|
|
$100.00
|
|
December 31, 2018
|
|
$95.49
|
|
|
$92.67
|
|
|
$98.54
|
|
Operating Data:
|
Years Ended December 31,
|
||||||||||||||
(In Thousands)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
||||||||
Rental income
|
$
|
240,410
|
|
|
$
|
226,586
|
|
|
$
|
236,801
|
|
|
$
|
251,084
|
|
Interest income on loans receivable
|
3,080
|
|
|
768
|
|
|
2,207
|
|
|
3,685
|
|
||||
Other income
|
2,817
|
|
|
4,448
|
|
|
6,295
|
|
|
6,394
|
|
||||
Total revenues
|
246,307
|
|
|
231,802
|
|
|
245,303
|
|
|
261,163
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
||||||||
General and administrative
|
13,425
|
|
|
20,491
|
|
|
18,956
|
|
|
20,790
|
|
||||
Related party fees
|
19,533
|
|
|
5,500
|
|
|
5,427
|
|
|
5,506
|
|
||||
Restructuring charges
|
—
|
|
|
—
|
|
|
2,465
|
|
|
3,036
|
|
||||
Transaction costs
|
8,676
|
|
|
4,354
|
|
|
—
|
|
|
—
|
|
||||
Property costs (including reimbursable)
|
12,758
|
|
|
12,496
|
|
|
5,258
|
|
|
5,043
|
|
||||
Interest
|
114,997
|
|
|
76,733
|
|
|
77,895
|
|
|
83,719
|
|
||||
Depreciation and amortization
|
84,678
|
|
|
80,386
|
|
|
85,761
|
|
|
93,692
|
|
||||
Impairment and allowance for loan losses
|
221,349
|
|
|
33,548
|
|
|
26,565
|
|
|
19,935
|
|
||||
Total expenses
|
475,416
|
|
|
233,508
|
|
|
222,327
|
|
|
231,721
|
|
||||
Other income:
|
|
|
|
|
|
|
|
||||||||
Loss on debt extinguishment
|
(366
|
)
|
|
(2,223
|
)
|
|
(1,372
|
)
|
|
(787
|
)
|
||||
Gain on disposition of assets
|
9,458
|
|
|
22,393
|
|
|
26,499
|
|
|
84,111
|
|
||||
Total other income
|
9,092
|
|
|
20,170
|
|
|
25,127
|
|
|
83,324
|
|
||||
(Loss) income before income tax expense
|
(220,017
|
)
|
|
18,464
|
|
|
48,103
|
|
|
112,766
|
|
||||
Income tax (expense) benefit
|
(221
|
)
|
|
(179
|
)
|
|
(181
|
)
|
|
33
|
|
||||
(Loss) income from continuing operations
|
(220,238
|
)
|
|
18,285
|
|
|
47,922
|
|
|
112,799
|
|
||||
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
98
|
|
||||
Gain on disposition of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
590
|
|
||||
Income from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
688
|
|
||||
Net (loss) income and total comprehensive (loss) income
|
(220,238
|
)
|
|
18,285
|
|
|
47,922
|
|
|
113,487
|
|
||||
Preferred dividends
|
(9,275
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net (loss) income attributable to common shareholders
|
$
|
(229,513
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
|
$
|
113,487
|
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per share attributable to common shareholders
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
$
|
2.65
|
|
Diluted
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
$
|
2.65
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
||||
Diluted
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Dividends declared per common share issued
|
$
|
1.66
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
Balance Sheet Data (end of period):
|
Years Ended December 31,
|
||||||||||
(Dollars In Thousands)
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
Gross investments, including related lease intangibles
|
$
|
2,560,745
|
|
|
$
|
2,870,592
|
|
|
$
|
2,817,732
|
|
Net investments
|
2,036,861
|
|
|
2,212,488
|
|
|
2,226,235
|
|
|||
Cash and cash equivalents
|
161,013
|
|
|
6
|
|
|
1,268
|
|
|||
Total assets
|
2,305,649
|
|
|
2,357,660
|
|
|
2,325,538
|
|
|||
Mortgages and notes payable, net
|
2,138,804
|
|
|
1,926,835
|
|
|
1,339,614
|
|
|||
Total liabilities
|
2,240,109
|
|
|
1,966,742
|
|
|
1,380,681
|
|
|||
Total shareholders' and parent company (deficit) equity
|
(89,585
|
)
|
|
390,918
|
|
|
944,857
|
|
|||
|
|
|
|
|
|
||||||
Other Data:
|
|
|
|
|
|
||||||
FFO
|
$
|
25,048
|
|
|
$
|
109,826
|
|
|
$
|
133,749
|
|
AFFO
|
$
|
89,798
|
|
|
$
|
126,765
|
|
|
$
|
143,560
|
|
Number of properties in investment portfolio
|
876
|
|
|
918
|
|
|
982
|
|
|||
Owned properties occupancy at period end (based on number of properties)
|
97.1
|
%
|
|
99.2
|
%
|
|
98.2
|
%
|
|
|
Year Ended December 31,
|
||||||||||||||
(Unaudited, In Thousands)
|
|
2018
(1)
|
|
2017
(2)
|
|
2016
(2)
|
|
2015
(2)
|
||||||||
|
|
|
|
|
|
|
||||||||||
Net (loss) income attributable to common shareholders
|
|
$
|
(229,513
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
|
$
|
113,487
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
||||||
Portfolio depreciation and amortization
|
|
84,678
|
|
|
80,386
|
|
|
85,761
|
|
|
93,692
|
|
||||
Portfolio impairments
|
|
179,341
|
|
|
33,548
|
|
|
26,565
|
|
|
19,969
|
|
||||
Gain on disposition of real estate assets
|
|
(9,458
|
)
|
|
(22,393
|
)
|
|
(26,499
|
)
|
|
(84,701
|
)
|
||||
FFO
|
|
$
|
25,048
|
|
|
$
|
109,826
|
|
|
$
|
133,749
|
|
|
$
|
142,447
|
|
Add/(less):
|
|
|
|
|
|
|
|
|
|
|
||||||
Loss on debt extinguishment
|
|
366
|
|
|
2,223
|
|
|
1,372
|
|
|
787
|
|
||||
Restructuring charges
|
|
—
|
|
|
—
|
|
|
2,465
|
|
|
3,036
|
|
||||
Other cost included in general and administrative associated with headquarters relocation
|
|
—
|
|
|
—
|
|
|
1,411
|
|
|
—
|
|
||||
Transaction costs
|
|
8,676
|
|
|
4,354
|
|
|
—
|
|
|
—
|
|
||||
Real Estate Acquisition Costs
|
|
411
|
|
|
—
|
|
|
6
|
|
|
201
|
|
||||
Non-cash interest expense
|
|
11,623
|
|
|
6,069
|
|
|
4,839
|
|
|
4,257
|
|
||||
Straight-line rent, net of related bad debt expense
|
|
(3,000
|
)
|
|
(2,406
|
)
|
|
(4,266
|
)
|
|
(4,439
|
)
|
||||
Other amortization and non-cash charges
|
|
507
|
|
|
568
|
|
|
264
|
|
|
206
|
|
||||
Non-cash compensation expense
|
|
3,326
|
|
|
6,131
|
|
|
3,720
|
|
|
5,731
|
|
||||
(Recovery) amortization of the promote fee
|
|
833
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other impairment and allowance for loan losses
|
|
42,008
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
AFFO
|
|
$
|
89,798
|
|
|
$
|
126,765
|
|
|
$
|
143,560
|
|
|
$
|
152,226
|
|
|
|
|
|
|
|
|
|
|
||||||||
Dividends declared to common shareholders
|
|
$
|
71,381
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||
|
|
|
|
|
|
|
|
|
||||||||
Net (loss) income per common share
|
|
|
|
|
|
|
|
|
||||||||
Diluted
(3)
|
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
$
|
2.65
|
|
FFO per common share
|
|
|
|
|
|
|
|
|
||||||||
Diluted
(3)
|
|
$
|
0.58
|
|
|
$
|
2.56
|
|
|
$
|
3.12
|
|
|
$
|
3.32
|
|
AFFO per share of common share
|
|
|
|
|
|
|
|
|
||||||||
Diluted
(3)
|
|
$
|
2.09
|
|
|
$
|
2.96
|
|
|
$
|
3.35
|
|
|
$
|
3.55
|
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
||||
Diluted
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
(2)
|
Amounts for the years ended 2017, 2016 and 2015 are based entirely on results of SMTA's legal predecessor entities.
|
(3)
|
For the
year ended
December 31, 2018
, there were dividends declared to unvested restricted shareholders of $249 thousand.
|
|
|
December 31,
|
||||||
(Unaudited, In Thousands)
|
|
2018
|
|
2017
|
||||
|
|
|
||||||
Master Trust 2014, net
|
|
$
|
1,905,321
|
|
|
$
|
1,926,835
|
|
CMBS, net
|
|
233,483
|
|
|
—
|
|
||
Total debt, net
|
|
$
|
2,138,804
|
|
|
$
|
1,926,835
|
|
Add/(less):
|
|
|
|
|
|
|
||
Unamortized debt discount
|
|
21,155
|
|
|
36,342
|
|
||
Unamortized deferred financing costs
|
|
21,885
|
|
|
17,989
|
|
||
Cash and cash equivalents
|
|
(161,013
|
)
|
|
(6
|
)
|
||
Cash reserves on deposit with lenders as additional security classified as other assets
|
|
(44,087
|
)
|
|
(66,504
|
)
|
||
Adjusted Debt
|
|
1,976,744
|
|
|
1,914,656
|
|
||
Preferred Stock at liquidation value
|
|
155,125
|
|
|
—
|
|
||
Adjusted Debt + Preferred Stock
|
|
2,131,869
|
|
|
1,914,656
|
|
||
|
|
|
||||||
|
|
Three Months Ended December 31,
|
||||||
(Unaudited, In Thousands)
|
|
2018
|
|
2017
(1)
|
||||
|
|
|
||||||
Net (loss) income
|
|
$
|
(210,064
|
)
|
|
$
|
1,472
|
|
Add/(less):
|
|
|
|
|
|
|||
Interest
|
|
31,570
|
|
|
20,409
|
|
||
Depreciation and amortization
|
|
21,607
|
|
|
19,610
|
|
||
Income tax expense
|
|
82
|
|
|
44
|
|
||
Gain on disposition of real estate assets
|
|
(1,994
|
)
|
|
(4,197
|
)
|
||
Portfolio impairments
|
|
163,926
|
|
|
6,200
|
|
||
EBITDA
re
|
|
$
|
5,127
|
|
|
$
|
43,538
|
|
Add/(less):
|
|
|
|
|
|
|||
Adjustments to revenue producing acquisitions and dispositions
(2)
|
|
(294
|
)
|
|
—
|
|
||
Transaction costs
|
|
56
|
|
|
2,254
|
|
||
Real estate acquisition costs
|
|
138
|
|
|
—
|
|
||
Loss on debt extinguishment
|
|
3
|
|
|
2,224
|
|
||
(Recovery) amortization of the promote fee
|
|
(786
|
)
|
|
—
|
|
||
Other impairment and allowance for loan losses
|
|
42,008
|
|
|
—
|
|
||
Adjusted EBITDA
re
|
|
$
|
46,252
|
|
|
$
|
48,016
|
|
Other adjustments for Annualized Adjusted EBITDA
re
|
|
—
|
|
|
—
|
|
||
Impact of Shopko bankruptcy
(3)
|
|
(6,991
|
)
|
|
|
|||
Annualized Adjusted EBITDA
re
|
|
$
|
157,044
|
|
|
$
|
192,064
|
|
|
|
|
|
|
||||
Interest Expense
|
|
31,570
|
|
|
20,409
|
|
||
Less: Non-cash interest
|
|
(3,751
|
)
|
|
(1,878
|
)
|
||
Preferred Share Dividends
|
|
3,975
|
|
|
—
|
|
||
Fixed Charges
|
|
$
|
31,794
|
|
|
$
|
18,531
|
|
|
|
|
|
|
||||
Adjusted Debt / Annualized Adjusted EBITDA
re
(3)
|
|
12.6x
|
|
|
10.0x
|
|
||
Adjusted Debt + Preferred / Adjusted EBITDAre
(3)
|
|
13.6x
|
|
|
N/A
|
|
||
Fixed Charge Coverage Ratio (Adjusted EBITDA
re
/ Fixed Charges)
(4)
|
|
1.4x
|
|
|
2.6x
|
|
(1)
|
Amounts for
2017
are based on SMTA's allocated portion of Spirit’s expense. For further detail on the allocation, see related party transactions as described in Note 11 to the consolidated financial statements herein.
|
(2)
|
Revenue producing acquisitions and dispositions were adjusted as if such acquisitions and dispositions had occurred at the beginning of the quarter.
|
(3)
|
Adjustments to exclude contractual rent and interest income received from Shopko, as SMTA does not expect to receive any additional cash flow going forward from Shopko, and property operating costs on assets leased to Shopko, as SMTA does not expect to pay due to the foreclosure on the loans secured by such properties. Excluding the Shopko CMBS Loan Agreements and related unamortized deferred costs of
$157.4
|
(4)
|
For the Fixed Charge Coverage Ratio, Adjusted EBITDA
re
was adjusted to
exclude the $7.0 million impact of Shopko bankruptcy described above and Fixed Charges were adjusted to exclude the $2.7 million of cash interest expense on the Shopko CMBS Loan Agreements.
|
|
Year Ended December 31,
|
|||||||||||||
(In Thousands)
|
2018
|
|
2017
|
|
Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rental income
|
$
|
240,410
|
|
|
$
|
226,586
|
|
|
$
|
13,824
|
|
|
6.1
|
%
|
Interest income on loans receivable
|
3,080
|
|
|
768
|
|
|
2,312
|
|
|
NM
|
|
|||
Other income
|
2,817
|
|
|
4,448
|
|
|
(1,631
|
)
|
|
(36.7
|
)%
|
|||
Total revenues
|
246,307
|
|
|
231,802
|
|
|
14,505
|
|
|
6.3
|
%
|
|||
Expenses:
|
|
|
|
|
|
|
|
|
|
|||||
General and administrative
|
13,425
|
|
|
20,491
|
|
|
(7,066
|
)
|
|
(34.5
|
)%
|
|||
Related party fees
|
19,533
|
|
|
5,500
|
|
|
14,033
|
|
|
NM
|
|
|||
Transaction costs
|
8,676
|
|
|
4,354
|
|
|
4,322
|
|
|
99.3
|
%
|
|||
Property costs (including reimbursable)
|
12,758
|
|
|
12,496
|
|
|
262
|
|
|
2.1
|
%
|
|||
Interest
|
114,997
|
|
|
76,733
|
|
|
38,264
|
|
|
49.9
|
%
|
|||
Depreciation and amortization
|
84,678
|
|
|
80,386
|
|
|
4,292
|
|
|
5.3
|
%
|
|||
Impairment and allowance for loan losses
|
221,349
|
|
|
33,548
|
|
|
187,801
|
|
|
NM
|
|
|||
Total expenses
|
475,416
|
|
|
233,508
|
|
|
241,908
|
|
|
NM
|
|
|||
Other income:
|
|
|
|
|
|
|
|
|
|
|||||
Loss on debt extinguishment
|
(366
|
)
|
|
(2,223
|
)
|
|
1,857
|
|
|
(83.5
|
)%
|
|||
Gain on disposition of real estate assets
|
9,458
|
|
|
22,393
|
|
|
(12,935
|
)
|
|
(57.8
|
)%
|
|||
Total other income
|
9,092
|
|
|
20,170
|
|
|
(11,078
|
)
|
|
(54.9
|
)%
|
|||
(Loss) income before income tax expense
|
(220,017
|
)
|
|
18,464
|
|
|
(238,481
|
)
|
|
NM
|
|
|||
Income tax expense
|
(221
|
)
|
|
(179
|
)
|
|
(42
|
)
|
|
(23.5
|
)%
|
|||
Net (loss) income
|
$
|
(220,238
|
)
|
|
$
|
18,285
|
|
|
$
|
(238,523
|
)
|
|
NM
|
|
•
|
Acquisitions/Contributions:
|
◦
|
Nine
properties acquired into the Master Trust 2014 segment, with a Real Estate Investment Value of
$112.6 million
|
◦
|
Ten properties contributed from Spirit in conjunction with the Spin-Off into the Other Properties segment, with a Real Estate Investment Value of $54.2 million
|
•
|
Dispositions/Distributions:
|
◦
|
35
properties disposed from the Master Trust 2014 segment, with a Real Estate Investment Value of
$45.0 million
, of which ten properties were Vacant
|
◦
|
12
properties disposed from the Other Properties segment, with a Real Estate Investment Value of
$59.9 million
, of which two properties were Vacant
|
◦
|
Three properties distributed to Spirit in conjunction with the Spin-Off from the Other Properties segment, with a Real Estate Investment Value of $3.2 million
|
|
Year Ended December 31,
|
||||||
(In Thousands)
|
2018
|
|
2017
|
||||
|
|
||||||
Interest expense-Master Trust 2014
|
$
|
96,532
|
|
|
$
|
70,664
|
|
Interest expense-CMBS
|
6,842
|
|
|
—
|
|
||
Non-cash interest expense:
|
|
|
|
|
|
||
Amortization of deferred financing costs
|
4,653
|
|
|
1,480
|
|
||
Amortization of debt discount, net
|
6,970
|
|
|
4,589
|
|
||
Total interest expense
|
$
|
114,997
|
|
|
$
|
76,733
|
|
|
Year Ended December 31,
|
||||||
(In Thousands)
|
2018
|
|
2017
|
||||
|
|
||||||
Depreciation of real estate assets
|
$
|
73,791
|
|
|
$
|
69,909
|
|
Amortization of lease intangibles
|
10,883
|
|
|
10,477
|
|
||
Other depreciation
|
4
|
|
|
—
|
|
||
Total depreciation and amortization
|
$
|
84,678
|
|
|
$
|
80,386
|
|
|
Year Ended December 31,
|
|||||||||||||
(In Thousands)
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
|||||||
|
|
|
|
|
|
|
|
|||||||
Revenues:
|
|
|
|
|
|
|
|
|||||||
Rentals
|
$
|
226,586
|
|
|
$
|
236,801
|
|
|
$
|
(10,215
|
)
|
|
(4.3
|
)%
|
Interest income on loans receivable
|
768
|
|
|
2,207
|
|
|
(1,439
|
)
|
|
(65.2
|
)%
|
|||
Other income
|
4,448
|
|
|
6,295
|
|
|
(1,847
|
)
|
|
(29.3
|
)%
|
|||
Total revenues
|
231,802
|
|
|
245,303
|
|
|
(13,501
|
)
|
|
(5.5
|
)%
|
|||
Expenses:
|
|
|
|
|
|
|
|
|||||||
General and administrative
|
20,491
|
|
|
18,956
|
|
|
1,535
|
|
|
8.1
|
%
|
|||
Related party fees
|
5,500
|
|
|
5,427
|
|
|
73
|
|
|
1.3
|
%
|
|||
Restructuring charges
|
—
|
|
|
2,465
|
|
|
(2,465
|
)
|
|
(100.0
|
)%
|
|||
Transaction costs
|
4,354
|
|
|
—
|
|
|
4,354
|
|
|
100.0
|
%
|
|||
Property costs (including reimbursable)
|
12,496
|
|
|
5,258
|
|
|
7,238
|
|
|
NM
|
|
|||
Interest
|
76,733
|
|
|
77,895
|
|
|
(1,162
|
)
|
|
(1.5
|
)%
|
|||
Depreciation and amortization
|
80,386
|
|
|
85,761
|
|
|
(5,375
|
)
|
|
(6.3
|
)%
|
|||
Impairment and allowance for loan losses
|
33,548
|
|
|
26,565
|
|
|
6,983
|
|
|
26.3
|
%
|
|||
Total expenses
|
233,508
|
|
|
222,327
|
|
|
11,181
|
|
|
5.0
|
%
|
|||
Other income:
|
|
|
|
|
|
|
|
|
|
|
||||
Loss on debt extinguishment
|
(2,223
|
)
|
|
(1,372
|
)
|
|
(851
|
)
|
|
62.0
|
%
|
|||
Gain on disposition of real estate assets
|
22,393
|
|
|
26,499
|
|
|
(4,106
|
)
|
|
(15.5
|
)%
|
|||
Total other income
|
20,170
|
|
|
25,127
|
|
|
(4,957
|
)
|
|
(19.7
|
)%
|
|||
Income before income tax expense
|
18,464
|
|
|
48,103
|
|
|
(29,639
|
)
|
|
(61.6
|
)%
|
|||
Income tax expense
|
(179
|
)
|
|
(181
|
)
|
|
2
|
|
|
(1.1
|
)%
|
|||
Net income
|
$
|
18,285
|
|
|
$
|
47,922
|
|
|
$
|
(29,637
|
)
|
|
(61.8
|
)%
|
|
Year Ended December 31,
|
||||||
(In Thousands)
|
2017
|
|
2016
|
||||
|
|
||||||
Interest expense-Master Trust 2014
|
$
|
70,664
|
|
|
$
|
70,223
|
|
Interest expense-CMBS
|
—
|
|
|
2,833
|
|
||
Non-cash interest expense:
|
|
|
|
|
|
||
Amortization of deferred financing costs
|
1,480
|
|
|
1,285
|
|
||
Amortization of debt discount, net
|
4,589
|
|
|
3,554
|
|
||
Total interest expense
|
$
|
76,733
|
|
|
$
|
77,895
|
|
|
Year Ended December 31,
|
||||||
(In Thousands)
|
2017
|
|
2016
|
||||
|
|
||||||
Depreciation of real estate assets
|
$
|
69,909
|
|
|
$
|
73,866
|
|
Amortization of lease intangibles
|
10,477
|
|
|
11,895
|
|
||
Total depreciation and amortization
|
$
|
80,386
|
|
|
$
|
85,761
|
|
|
Stated
Rates (1) |
|
Maturity
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
|
|
||||
|
|
|
(in Years)
|
(in Thousands)
|
|||||||
Series 2014-1 Class A2
|
5.4%
|
|
1.6
|
|
$
|
240,908
|
|
|
$
|
252,437
|
|
Series 2014-2
|
5.8%
|
|
2.2
|
|
229,516
|
|
|
234,329
|
|
||
Series 2014-3
|
5.7%
|
|
3.2
|
|
309,753
|
|
|
311,336
|
|
||
Series 2014-4 Class A1
|
3.5%
|
|
1.1
|
|
149,484
|
|
|
150,000
|
|
||
Series 2014-4 Class A2
|
4.6%
|
|
11.1
|
|
341,022
|
|
|
358,664
|
|
||
Series 2017-1 Class A
|
4.4%
|
|
4.0
|
|
538,705
|
|
|
542,400
|
|
||
Series 2017-1 Class B
|
5.5%
|
|
4.0
|
|
132,000
|
|
|
132,000
|
|
||
Series 2018-1 Class A VFN
|
4.6%
|
|
2.8
|
|
—
|
|
|
—
|
|
||
Total Master Trust 2014 notes
|
5.0%
|
|
4.4
|
|
1,941,388
|
|
|
1,981,166
|
|
||
Debt discount, net
|
|
|
|
|
(21,155
|
)
|
|
(36,342
|
)
|
||
Deferred financing costs, net
|
|
|
|
|
(14,912
|
)
|
|
(17,989
|
)
|
||
Total Master Trust 2014, net
|
|
|
|
|
$
|
1,905,321
|
|
|
$
|
1,926,835
|
|
(in thousands)
|
Total
|
|
2019
(1)
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Master Trust 2014
|
$
|
1,941,388
|
|
|
$
|
35,199
|
|
|
$
|
404,132
|
|
|
$
|
242,248
|
|
|
$
|
993,273
|
|
|
$
|
21,063
|
|
|
$
|
245,473
|
|
CMBS
|
240,456
|
|
|
158,620
|
|
|
1,251
|
|
|
1,330
|
|
|
1,401
|
|
|
1,475
|
|
|
76,379
|
|
|||||||
Total
|
$
|
2,181,844
|
|
|
$
|
193,819
|
|
|
$
|
405,383
|
|
|
$
|
243,578
|
|
|
$
|
994,674
|
|
|
$
|
22,538
|
|
|
$
|
321,852
|
|
(in thousands)
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than 5 years
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt - Principal
(1)
|
$
|
2,181,844
|
|
|
$
|
193,819
|
|
|
$
|
648,961
|
|
|
$
|
1,017,212
|
|
|
$
|
321,852
|
|
Debt - Interest
(2)
|
401,854
|
|
|
120,741
|
|
|
154,169
|
|
|
63,552
|
|
|
63,392
|
|
|||||
Capital Improvements
|
5,066
|
|
|
5,026
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|||||
Operating Lease Obligations
|
21,581
|
|
|
1,149
|
|
|
2,305
|
|
|
2,408
|
|
|
15,719
|
|
|||||
Total
|
$
|
2,610,345
|
|
|
$
|
320,735
|
|
|
$
|
805,475
|
|
|
$
|
1,083,172
|
|
|
$
|
400,963
|
|
|
|
Year Ended December 31,
|
||||||||||
(In Thousands)
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
|
|
||||||||||
Net cash provided by operating activities
|
|
$
|
96,678
|
|
|
$
|
130,900
|
|
|
$
|
(34,222
|
)
|
Net cash (used in) provided by investing activities
|
|
(33,752
|
)
|
|
128,071
|
|
|
(161,823
|
)
|
|||
Net cash provided by (used in) financing activities
|
|
75,664
|
|
|
(205,150
|
)
|
|
280,814
|
|
|||
Net increase in cash, cash equivalents and restricted cash
|
|
$
|
138,590
|
|
|
$
|
53,821
|
|
|
$
|
84,769
|
|
|
|
Year Ended December 31,
|
||||||||||
(In Thousands)
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
|
|
||||||||||
Net cash provided by operating activities
|
|
$
|
130,900
|
|
|
$
|
138,175
|
|
|
$
|
(7,275
|
)
|
Net cash provided by investing activities
|
|
128,071
|
|
|
82,861
|
|
|
45,210
|
|
|||
Net cash used in financing activities
|
|
(205,150
|
)
|
|
(218,672
|
)
|
|
13,522
|
|
|||
Net increase in cash, cash equivalents and restricted cash
|
|
$
|
53,821
|
|
|
$
|
2,364
|
|
|
$
|
51,457
|
|
|
Carrying
Value |
|
Estimated
Fair Value |
||||
|
|
|
|
||||
Loans receivable, net
|
$
|
30,093
|
|
|
$
|
26,852
|
|
Mortgages and notes payable, net
(1)
|
$
|
2,138,804
|
|
|
$
|
2,219,119
|
|
Financial Statements and Supplemental Data
|
|
Report of Independent Registered Public Accounting Firm
|
|
Consolidated Balance Sheets of Spirit MTA REIT as of December 31, 2018 and 2017
|
|
Consolidated Statements of Operations and Comprehensive Income (Loss) of Spirit MTA REIT for the Years Ended December 31, 2018, 2017 and 2016
|
|
Consolidated Statements of Changes in (Deficit) Equity of Spirit MTA REIT for the Years Ended December 31, 2018, 2017 and 2016
|
|
Consolidated Statements of Cash Flows of Spirit MTA REIT for the Years Ended December 31, 2018, 2017 and 2016
|
|
Notes to Consolidated Financial Statements
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
||||
Investments:
|
|
|
|
||||
Real estate investments:
|
|
|
|
||||
Land and improvements
|
$
|
870,549
|
|
|
$
|
973,231
|
|
Buildings and improvements
|
1,526,933
|
|
|
1,658,023
|
|
||
Total real estate investments
|
2,397,482
|
|
|
2,631,254
|
|
||
Less: accumulated depreciation
|
(459,615
|
)
|
|
(557,948
|
)
|
||
|
1,937,867
|
|
|
2,073,306
|
|
||
Loans receivable, net
|
30,093
|
|
|
32,307
|
|
||
Intangible lease assets, net
|
79,314
|
|
|
102,262
|
|
||
Real estate assets held for sale, net
|
7,263
|
|
|
28,460
|
|
||
Net investments
|
2,054,537
|
|
|
2,236,335
|
|
||
Cash and cash equivalents
|
161,013
|
|
|
6
|
|
||
Deferred costs and other assets, net
|
83,087
|
|
|
107,770
|
|
||
Goodwill
|
7,012
|
|
|
13,549
|
|
||
Total assets
|
$
|
2,305,649
|
|
|
$
|
2,357,660
|
|
Liabilities and (deficit) equity
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Mortgages and notes payable, net
|
$
|
2,138,804
|
|
|
$
|
1,926,835
|
|
Intangible lease liabilities, net
|
17,676
|
|
|
23,847
|
|
||
Accounts payable, accrued expenses and other liabilities
|
83,629
|
|
|
16,060
|
|
||
Total liabilities
|
2,240,109
|
|
|
1,966,742
|
|
||
Commitments and contingencies (see Note 6)
|
|
|
|
|
|
||
Redeemable preferred equity:
|
|
|
|
|
|
||
SMTA Preferred Shares, $0.01 par value, $25 per share liquidation preference, 20,000,000 shares authorized: 6,000,000 and 0 shares issued and outstanding at December 31, 2018 and 2017, respectively
|
150,000
|
|
|
—
|
|
||
SubREIT Preferred Shares, $0.01 par value, $1,000 per share liquidation preference, 50,000,000 shares authorized: 5,125 and 0 shares issued and outstanding at December 31, 2018 and 2017, respectively
|
5,125
|
|
|
—
|
|
||
Total redeemable preferred equity
|
155,125
|
|
|
—
|
|
||
Shareholders' and parent company (deficit) equity:
|
|
|
|
||||
Net parent investment
|
—
|
|
|
390,918
|
|
||
Common shares, $0.01 par value, 750,000,000 shares authorized; 43,000,862 and 10,000 shares issued and outstanding at December 31, 2018 and December 31, 2017, respectively
|
430
|
|
|
—
|
|
||
Capital in excess of common share par value
|
201,056
|
|
|
—
|
|
||
Accumulated deficit
|
(291,071
|
)
|
|
—
|
|
||
Total shareholders' and parent company (deficit) equity
|
(89,585
|
)
|
|
390,918
|
|
||
Total liabilities and (deficit) equity
|
$
|
2,305,649
|
|
|
$
|
2,357,660
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
||||||
Rental income
|
$
|
240,410
|
|
|
$
|
226,586
|
|
|
$
|
236,801
|
|
Interest income on loans receivable
|
3,080
|
|
|
768
|
|
|
2,207
|
|
|||
Other income
|
2,817
|
|
|
4,448
|
|
|
6,295
|
|
|||
Total revenues
|
246,307
|
|
|
231,802
|
|
|
245,303
|
|
|||
Expenses:
|
|
|
|
|
|
||||||
General and administrative
|
13,425
|
|
|
20,491
|
|
|
18,956
|
|
|||
Related party fees
|
19,533
|
|
|
5,500
|
|
|
5,427
|
|
|||
Restructuring charges
|
—
|
|
|
—
|
|
|
2,465
|
|
|||
Transaction costs
|
8,676
|
|
|
4,354
|
|
|
—
|
|
|||
Property costs (including reimbursable)
|
12,758
|
|
|
12,496
|
|
|
5,258
|
|
|||
Interest
|
114,997
|
|
|
76,733
|
|
|
77,895
|
|
|||
Depreciation and amortization
|
84,678
|
|
|
80,386
|
|
|
85,761
|
|
|||
Impairment and allowance for loan losses
|
221,349
|
|
|
33,548
|
|
|
26,565
|
|
|||
Total expenses
|
475,416
|
|
|
233,508
|
|
|
222,327
|
|
|||
Other income:
|
|
|
|
|
|
||||||
Loss on debt extinguishment
|
(366
|
)
|
|
(2,223
|
)
|
|
(1,372
|
)
|
|||
Gain on disposition of assets
|
9,458
|
|
|
22,393
|
|
|
26,499
|
|
|||
Total other income
|
9,092
|
|
|
20,170
|
|
|
25,127
|
|
|||
(Loss) income before income tax expense
|
(220,017
|
)
|
|
18,464
|
|
|
48,103
|
|
|||
Income tax expense
|
(221
|
)
|
|
(179
|
)
|
|
(181
|
)
|
|||
Net (loss) income and total comprehensive (loss) income
|
(220,238
|
)
|
|
18,285
|
|
|
47,922
|
|
|||
Preferred dividends
|
(9,275
|
)
|
|
—
|
|
|
—
|
|
|||
Net (loss) income attributable to common shareholders
|
$
|
(229,513
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
|
|
|
|
|
|
||||||
Net (loss) income per share attributable to common shareholders
|
|
|
|
|
|
||||||
Basic
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
Diluted
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Basic
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|||
Diluted
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|
Redeemable Preferred Equity
|
|
Shareholders' (Deficit) Equity and Parent Company Equity
|
|||||||||||||||||||||||||||||||||||||
|
SMTA Preferred Shares
|
|
SubREIT Preferred Shares
|
|
|
|
Common Shares
|
|
|
|
|
|||||||||||||||||||||||||||||
|
Shares
|
|
Par Value and Capital in Excess of Par Value
|
|
Shares
|
|
Par Value and Capital in Excess of Par Value
|
|
Total Redeemable Preferred Equity
|
|
Shares
|
|
Par
Value |
|
Capital in
Excess of Par Value |
|
Accumulated
Deficit |
|
Net Parent Investment
|
|
Total Shareholders' and Parent Company (Deficit) Equity
|
|||||||||||||||||||
Balances,
December 31, 2015
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
974,824
|
|
|
$
|
974,824
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
47,922
|
|
|
47,922
|
|
||||||||
Contributions from parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
266,298
|
|
|
266,298
|
|
||||||||
Distributions to parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(344,187
|
)
|
|
(344,187
|
)
|
||||||||
Balances,
December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
944,857
|
|
|
$
|
944,857
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,285
|
|
|
18,285
|
|
||||||||
Contributions from parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
405,695
|
|
|
405,695
|
|
||||||||
Distributions to parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(977,919
|
)
|
|
(977,919
|
)
|
||||||||
Balances,
December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
390,918
|
|
|
$
|
390,918
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(210,415
|
)
|
|
(9,823
|
)
|
|
(220,238
|
)
|
||||||||
Contributions from parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
174,515
|
|
|
174,515
|
|
||||||||
Distributions to parent company
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(199,902
|
)
|
|
(199,902
|
)
|
||||||||
Issuance of common shares, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
42,851,010
|
|
|
429
|
|
|
200,279
|
|
|
—
|
|
|
(200,708
|
)
|
|
—
|
|
||||||||
Issuance of preferred shares, net
|
6,000,000
|
|
|
150,000
|
|
|
5,125
|
|
|
5,125
|
|
|
155,125
|
|
|
—
|
|
|
—
|
|
|
(124
|
)
|
|
—
|
|
|
(155,000
|
)
|
|
(155,124
|
)
|
||||||||
Dividends declared on preferred shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,275
|
)
|
|
—
|
|
|
(9,275
|
)
|
||||||||
Dividends declared on common shares
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71,381
|
)
|
|
—
|
|
|
(71,381
|
)
|
||||||||
Share-based compensation, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
149,852
|
|
|
1
|
|
|
901
|
|
|
—
|
|
|
—
|
|
|
902
|
|
||||||||
Balances,
December 31, 2018
|
6,000,000
|
|
|
$
|
150,000
|
|
|
5,125
|
|
|
$
|
5,125
|
|
|
$
|
155,125
|
|
|
43,000,862
|
|
|
$
|
430
|
|
|
$
|
201,056
|
|
|
$
|
(291,071
|
)
|
|
$
|
—
|
|
|
$
|
(89,585
|
)
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Operating activities
|
|
|
|
|
|
|
|
||||
Net (loss) income
|
$
|
(220,238
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Depreciation and amortization
|
84,678
|
|
|
80,386
|
|
|
85,761
|
|
|||
Impairments and allowance for loan losses
|
221,349
|
|
|
33,548
|
|
|
26,565
|
|
|||
Amortization of deferred financing costs
|
4,653
|
|
|
1,480
|
|
|
1,285
|
|
|||
Amortization of debt discounts
|
6,970
|
|
|
4,589
|
|
|
3,554
|
|
|||
Share based compensation expense
|
3,326
|
|
|
6,131
|
|
|
3,720
|
|
|||
Loss on debt extinguishment, net
|
366
|
|
|
2,223
|
|
|
1,372
|
|
|||
Gain on disposition of real estate assets
|
(9,458
|
)
|
|
(22,393
|
)
|
|
(26,499
|
)
|
|||
Non-cash revenue
|
(2,978
|
)
|
|
(5,204
|
)
|
|
(4,002
|
)
|
|||
Non-cash promote fee expense
|
833
|
|
|
—
|
|
|
—
|
|
|||
Bad debt expense and other
|
784
|
|
|
3,002
|
|
|
17
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|||
Deferred costs and other assets, net
|
(3,142
|
)
|
|
5,264
|
|
|
(1,252
|
)
|
|||
Accounts payable, accrued expenses and other liabilities
|
9,535
|
|
|
3,589
|
|
|
(268
|
)
|
|||
Net cash provided by operating activities
|
96,678
|
|
|
130,900
|
|
|
138,175
|
|
|||
Investing activities
|
|
|
|
|
|
|
|
||||
Acquisitions of real estate
|
(112,554
|
)
|
|
(26,004
|
)
|
|
(62,663
|
)
|
|||
Capitalized real estate expenditures
|
(3,120
|
)
|
|
(1,369
|
)
|
|
(2,689
|
)
|
|||
Collections of principal on loans receivable
|
5,065
|
|
|
8,811
|
|
|
6,866
|
|
|||
Proceeds from dispositions of real estate and other assets
|
76,857
|
|
|
146,633
|
|
|
141,347
|
|
|||
Net cash (used in) provided by investing activities
|
(33,752
|
)
|
|
128,071
|
|
|
82,861
|
|
|||
Financing activities
|
|
|
|
|
|
|
|
||||
Borrowings under mortgages and notes payable
|
257,716
|
|
|
618,117
|
|
|
—
|
|
|||
Repayments under mortgages and notes payable
|
(42,244
|
)
|
|
(61,110
|
)
|
|
(134,662
|
)
|
|||
Debt extinguishment costs
|
(363
|
)
|
|
(1,604
|
)
|
|
(2,353
|
)
|
|||
Deferred financing costs
|
(9,605
|
)
|
|
(11,214
|
)
|
|
(47
|
)
|
|||
Proceeds from issuance of preferred shares, net of offering costs
|
1
|
|
|
—
|
|
|
—
|
|
|||
Dividends paid on preferred shares
|
(9,275
|
)
|
|
—
|
|
|
—
|
|
|||
Dividends paid on common shares
|
(14,190
|
)
|
|
—
|
|
|
—
|
|
|||
Contributions from parent company
|
91,662
|
|
|
194,860
|
|
|
235,960
|
|
|||
Distributions to parent company
|
(198,038
|
)
|
|
(944,199
|
)
|
|
(317,570
|
)
|
|||
Net cash provided by (used in) financing activities
|
75,664
|
|
|
(205,150
|
)
|
|
(218,672
|
)
|
|||
Net increase in cash, cash equivalents and restricted cash
|
138,590
|
|
|
53,821
|
|
|
2,364
|
|
|||
Cash, cash equivalents and restricted cash, beginning of period
|
66,510
|
|
|
12,689
|
|
|
10,325
|
|
|||
Cash, cash equivalents and restricted cash, end of period
|
$
|
205,100
|
|
|
$
|
66,510
|
|
|
$
|
12,689
|
|
Supplemental Disclosures of Non-Cash Activities:
|
|
|
|
|
|
||||||
Investment contribution from parent
|
$
|
80,429
|
|
|
$
|
204,704
|
|
|
$
|
26,618
|
|
Investment distribution to parent
|
1,864
|
|
|
33,720
|
|
|
26,618
|
|
|||
Financing provided in connection with the disposition of assets
|
2,888
|
|
|
—
|
|
|
—
|
|
|||
Issuance of common shares
|
200,708
|
|
|
—
|
|
|
—
|
|
|||
Issuance of preferred shares
|
155,000
|
|
|
—
|
|
|
—
|
|
|||
Distributions declared and unpaid
|
57,191
|
|
|
—
|
|
|
—
|
|
|||
Relief of debt through sale of real estate properties
|
6,579
|
|
|
—
|
|
|
—
|
|
|||
Accrued capitalized costs
|
311
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Supplemental Cash Flow Disclosures:
|
|
|
|
|
|
|
|
||||
Interest paid
|
$
|
101,367
|
|
|
$
|
69,408
|
|
|
$
|
73,653
|
|
Taxes paid
|
337
|
|
|
269
|
|
|
308
|
|
•
|
tenant reimbursement income of
$2.3 million
and
$2.1 million
for the years ended December 31, 2017 and 2016, respectively, has been combined into "rental income" and
|
•
|
bad debt expense of
$3.4 million
for year ended December 31, 2017 has been reclassified from "general and administrative" to "property costs (including reimbursable)."
No
bad debt expense was recorded for the year ended December 31, 2016.
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Cash and cash equivalents
|
$
|
161,013
|
|
|
$
|
6
|
|
|
$
|
1,268
|
|
Restricted cash:
|
|
|
|
|
|
||||||
Release Account
(1)
|
16,141
|
|
|
61,001
|
|
|
11,421
|
|
|||
Liquidity Reserve
(2)
|
5,599
|
|
|
5,503
|
|
|
—
|
|
|||
Lender controlled accounts
(3)
|
22,347
|
|
|
—
|
|
|
—
|
|
|||
Total cash, cash equivalents and restricted cash
|
$
|
205,100
|
|
|
$
|
66,510
|
|
|
$
|
12,689
|
|
(2)
|
Liquidity Reserve cash was placed on deposit in conjunction with the issuance of additional series of notes under Master Trust 2014 and is held until there is a cashflow shortfall, as defined in the Master Trust 2014 agreements, or a liquidation of Master Trust 2014 occurs.
|
(3)
|
Funds held in lender controlled accounts released after scheduled debt service requirements are met. As of
December 31, 2018
,
$3.9 million
of this balance was rent-related receipts associated with Master Trust 2014.
$17.6 million
of the balance as of
December 31, 2018
was associated with the Shopko CMBS Loan Agreements and was included in the equity of the entity that was foreclosed on by the Shopko Lenders on March 1, 2019.
|
|
Number of Properties
|
|
Dollar Amount of Investments
|
|||||||||||||||||
|
Owned
|
|
Financed
|
|
Total
|
|
Owned
|
|
Financed
|
|
Total
|
|||||||||
|
|
|
|
|
|
|
(In Thousands)
|
|||||||||||||
Gross balance, December 31, 2016
|
971
|
|
|
11
|
|
|
982
|
|
|
$
|
2,778,092
|
|
|
$
|
39,640
|
|
|
$
|
2,817,732
|
|
Acquisitions/improvements
|
12
|
|
|
—
|
|
|
12
|
|
|
265,549
|
|
|
—
|
|
|
265,549
|
|
|||
Dispositions of real estate
|
(76
|
)
|
|
—
|
|
|
(76
|
)
|
|
(145,651
|
)
|
|
(4,020
|
)
|
|
(149,671
|
)
|
|||
Principal payments and payoffs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,921
|
)
|
|
(2,921
|
)
|
|||
Impairment and allowance for loan losses
|
—
|
|
|
—
|
|
|
—
|
|
|
(33,159
|
)
|
|
(389
|
)
|
|
(33,548
|
)
|
|||
Write-off of gross lease intangibles
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,244
|
)
|
|
—
|
|
|
(29,244
|
)
|
|||
Loan premium amortization and other
|
—
|
|
|
—
|
|
|
—
|
|
|
2,698
|
|
|
(3
|
)
|
|
2,695
|
|
|||
Gross balance, December 31, 2017
|
907
|
|
|
11
|
|
|
918
|
|
|
$
|
2,838,285
|
|
|
$
|
32,307
|
|
|
$
|
2,870,592
|
|
Acquisitions/improvements
(1)
|
19
|
|
|
2
|
|
|
21
|
|
|
170,554
|
|
|
2,888
|
|
|
173,442
|
|
|||
Dispositions of real estate
(2)(3)
|
(50
|
)
|
|
—
|
|
|
(50
|
)
|
|
(108,128
|
)
|
|
—
|
|
|
(108,128
|
)
|
|||
Principal payments and payoffs
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|
—
|
|
|
(4,417
|
)
|
|
(4,417
|
)
|
|||
Impairment and allowance for loan losses
|
—
|
|
|
—
|
|
|
—
|
|
|
(152,670
|
)
|
|
(1,299
|
)
|
|
(153,969
|
)
|
|||
Write-off of gross lease intangibles
|
—
|
|
|
—
|
|
|
—
|
|
|
(216,507
|
)
|
|
—
|
|
|
(216,507
|
)
|
|||
Loan premium amortization and other
|
—
|
|
|
—
|
|
|
—
|
|
|
(268
|
)
|
|
—
|
|
|
(268
|
)
|
|||
Gross balance, December 31, 2018
|
876
|
|
|
8
|
|
|
884
|
|
|
$
|
2,531,266
|
|
|
$
|
29,479
|
|
|
$
|
2,560,745
|
|
Accumulated depreciation and amortization
|
|
|
|
|
|
|
|
|
|
(524,542
|
)
|
|
—
|
|
|
(524,542
|
)
|
|||
Other non-real estate assets
|
|
|
|
|
|
|
|
|
|
44
|
|
|
614
|
|
|
658
|
|
|||
Net balance, December 31, 2018
|
|
|
|
|
|
|
|
|
|
$
|
2,006,768
|
|
|
$
|
30,093
|
|
|
$
|
2,036,861
|
|
|
December 31, 2018
|
||||||||
|
Shopko
|
Remaining
|
Total
|
||||||
2019
|
$
|
42,889
|
|
$
|
190,181
|
|
$
|
233,070
|
|
2020
|
42,791
|
|
180,876
|
|
223,667
|
|
|||
2021
|
41,706
|
|
174,747
|
|
216,453
|
|
|||
2022
|
40,932
|
|
161,734
|
|
202,666
|
|
|||
2023
|
40,932
|
|
155,054
|
|
195,986
|
|
|||
Thereafter
|
410,072
|
|
904,226
|
|
1,314,298
|
|
|||
Total future minimum rentals
|
$
|
619,322
|
|
$
|
1,766,818
|
|
$
|
2,386,140
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Mortgage loans-principal
|
$
|
30,778
|
|
|
$
|
32,665
|
|
Mortgage loans-premium, net of amortization
|
—
|
|
|
31
|
|
||
Allowance for loan losses on mortgage loans
|
(1,299
|
)
|
|
(389
|
)
|
||
Mortgage loans, net
|
29,479
|
|
|
32,307
|
|
||
Other note receivables - principal
|
34,416
|
|
|
—
|
|
||
Allowance for loan losses on other notes receivable
|
(33,802
|
)
|
|
—
|
|
||
Total loans receivable, net
|
$
|
30,093
|
|
|
$
|
32,307
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
In-place leases
|
$
|
130,477
|
|
|
$
|
191,557
|
|
Above-market leases
|
23,661
|
|
|
24,691
|
|
||
Less: accumulated amortization
|
(74,824
|
)
|
|
(113,986
|
)
|
||
Intangible lease assets, net
|
$
|
79,314
|
|
|
$
|
102,262
|
|
|
|
|
|
||||
Below-market leases
|
$
|
28,193
|
|
|
$
|
39,274
|
|
Less: accumulated amortization
|
(10,517
|
)
|
|
(15,427
|
)
|
||
Intangible lease liabilities, net
|
$
|
17,676
|
|
|
$
|
23,847
|
|
2019
|
$
|
8,298
|
|
2020
|
7,352
|
|
|
2021
|
6,516
|
|
|
2022
|
5,909
|
|
|
2023
|
6,031
|
|
|
Thereafter
|
27,532
|
|
|
Total future minimum amortization
|
$
|
61,638
|
|
|
Number of
Properties |
|
Carrying
Value |
|||
|
|
|
(In Thousands)
|
|||
Balances, December 31, 2016
|
21
|
|
|
$
|
59,720
|
|
Transfers from real estate investments
|
37
|
|
|
86,252
|
|
|
Sales
|
(47
|
)
|
|
(89,607
|
)
|
|
Transfers to real estate investments held and used
|
(4
|
)
|
|
(15,703
|
)
|
|
Impairments
|
—
|
|
|
(12,202
|
)
|
|
Balances, December 31, 2017
|
7
|
|
|
$
|
28,460
|
|
Transfers from real estate investments
|
20
|
|
|
45,606
|
|
|
Sales
|
(11
|
)
|
|
(23,043
|
)
|
|
Transfers to real estate investments held and used
|
(9
|
)
|
|
(42,859
|
)
|
|
Impairments
|
—
|
|
|
(901
|
)
|
|
Balances, December 31, 2018
|
7
|
|
|
$
|
7,263
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Portfolio asset impairment
|
$
|
152,251
|
|
|
$
|
29,419
|
|
|
$
|
25,041
|
|
Intangibles impairment
|
27,475
|
|
|
3,740
|
|
|
1,502
|
|
|||
Provision for loan losses
|
35,101
|
|
|
389
|
|
|
—
|
|
|||
Recovery of loans receivable, previously reserved
|
(16
|
)
|
|
—
|
|
|
—
|
|
|||
Goodwill impairment and other
|
6,538
|
|
|
—
|
|
|
22
|
|
|||
Total impairment and allowance for loan loss
|
$
|
221,349
|
|
|
$
|
33,548
|
|
|
$
|
26,565
|
|
|
Stated
Rates (1) |
|
Maturity
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
(in Years)
|
(in Thousands)
|
|||||||
Series 2014-1 Class A2
|
5.4%
|
|
1.6
|
|
$
|
240,908
|
|
|
$
|
252,437
|
|
Series 2014-2
|
5.8%
|
|
2.2
|
|
229,516
|
|
|
234,329
|
|
||
Series 2014-3
|
5.7%
|
|
3.2
|
|
309,753
|
|
|
311,336
|
|
||
Series 2014-4 Class A1
|
3.5%
|
|
1.1
|
|
149,484
|
|
|
150,000
|
|
||
Series 2014-4 Class A2
|
4.6%
|
|
11.1
|
|
341,022
|
|
|
358,664
|
|
||
Series 2017-1 Class A
|
4.4%
|
|
4.0
|
|
538,705
|
|
|
542,400
|
|
||
Series 2017-1 Class B
|
5.5%
|
|
4.0
|
|
132,000
|
|
|
132,000
|
|
||
Series 2018-1 Class A VFN
|
4.6%
|
|
2.8
|
|
—
|
|
|
—
|
|
||
Total Master Trust 2014 notes
|
5.0%
|
|
4.4
|
|
1,941,388
|
|
|
1,981,166
|
|
||
Debt discount, net
|
|
|
|
(21,155
|
)
|
(36,342
|
)
|
||||
Deferred financing costs, net
|
|
|
|
(14,912
|
)
|
(17,989
|
)
|
||||
Total Master Trust 2014, net
|
|
|
|
|
$
|
1,905,321
|
|
|
$
|
1,926,835
|
|
|
Scheduled
Principal |
|
Balloon
Payment |
|
Total
|
||||||
2019
(1)
|
$
|
46,398
|
|
|
$
|
147,421
|
|
|
$
|
193,819
|
|
2020
|
40,738
|
|
|
364,645
|
|
|
405,383
|
|
|||
2021
|
23,614
|
|
|
219,964
|
|
|
243,578
|
|
|||
2022
|
23,221
|
|
|
971,453
|
|
|
994,674
|
|
|||
2023
|
22,538
|
|
|
—
|
|
|
22,538
|
|
|||
Thereafter
|
160,187
|
|
|
161,665
|
|
|
321,852
|
|
|||
Total
|
$
|
316,696
|
|
|
$
|
1,865,148
|
|
|
$
|
2,181,844
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense
|
$
|
103,374
|
|
|
$
|
70,664
|
|
|
$
|
73,056
|
|
Non-cash interest expense:
|
|
|
|
|
|
||||||
Amortization of deferred financing costs
|
4,653
|
|
|
1,480
|
|
|
1,285
|
|
|||
Amortization of debt discount
|
6,970
|
|
|
4,589
|
|
|
3,554
|
|
|||
Total interest expense
|
$
|
114,997
|
|
|
$
|
76,733
|
|
|
$
|
77,895
|
|
|
Declaration Date
|
|
Dividend Per Share
|
|
Record Date
|
|
Total Amount
(in thousands) |
|
Payment Date
|
||||
Preferred Shares
|
|
|
|
|
|
|
|
|
|
||||
SMTA Preferred Shares
(1)
|
Jun 19, 2018
|
|
$
|
0.2083
|
|
|
Jun 19, 2018
|
|
$
|
1,250
|
|
|
Jun 29, 2018
|
SubREIT Preferred Shares
(1)
|
Jun 14, 2018
|
|
$
|
15.0000
|
|
|
Jun 19, 2018
|
|
$
|
75
|
|
|
Jun 29, 2018
|
SMTA Preferred Shares
|
Aug 9, 2018
|
|
$
|
0.6250
|
|
|
Sep 14, 2018
|
|
$
|
3,750
|
|
|
Sep 28, 2018
|
SubREIT Preferred Shares
|
Aug 9, 2018
|
|
$
|
45.0000
|
|
|
Sep 14, 2018
|
|
$
|
225
|
|
|
Sep 28, 2018
|
SMTA Preferred Shares
|
Dec 5, 2018
|
|
$
|
0.6250
|
|
|
Dec 17, 2018
|
|
$
|
3,750
|
|
|
Dec 31, 2018
|
SubREIT Preferred Shares
|
Dec 4, 2018
|
|
$
|
45.0000
|
|
|
Dec 17, 2018
|
|
$
|
225
|
|
|
Dec 31, 2018
|
Common Shares
|
|
|
|
|
|
|
|
|
|
||||
SMTA Common Shares
|
Aug 9, 2018
|
|
$
|
0.3300
|
|
|
Sep 28, 2018
|
|
$
|
14,190
|
|
|
Oct 15, 2018
|
SMTA Common Shares
(2)
|
Dec 5, 2018
|
|
$
|
1.3300
|
|
|
Dec 31, 2018
|
|
$
|
57,191
|
|
|
Jan 15, 2019
|
(1)
|
Dividend was prorated for the period from
June 1, 2018
to
June 30, 2018
.
|
(2)
|
Dividend includes quarterly dividend of
$0.33
per share and special dividend of
$1.00
per share.
|
|
Non-reimbursable Ground Leases
|
|
Reimbursable Ground Leases
|
|
Total Ground Leases
|
||||||
2019
|
$
|
26
|
|
|
$
|
1,123
|
|
|
$
|
1,149
|
|
2020
|
26
|
|
|
1,125
|
|
|
1,151
|
|
|||
2021
|
26
|
|
|
1,128
|
|
|
1,154
|
|
|||
2022
|
26
|
|
|
1,151
|
|
|
1,177
|
|
|||
2023
|
26
|
|
|
1,205
|
|
|
1,231
|
|
|||
Thereafter
|
35
|
|
|
15,684
|
|
|
15,719
|
|
|||
Total
|
$
|
165
|
|
|
$
|
21,416
|
|
|
$
|
21,581
|
|
|
|
Year Ended December 31, 2018
|
||||||||||
Segment Results:
|
|
Master Trust 2014
|
|
Other Properties
|
|
Total
|
||||||
Rental income
|
|
$
|
180,317
|
|
|
$
|
60,093
|
|
|
$
|
240,410
|
|
Interest income on loans receivable
|
|
294
|
|
|
2,786
|
|
|
3,080
|
|
|||
Other income
|
|
1,908
|
|
|
909
|
|
|
2,817
|
|
|||
Property Management and Servicing Fees
(1)
|
|
(7,033
|
)
|
|
—
|
|
|
(7,033
|
)
|
|||
Property costs (including reimbursable)
|
|
(3,869
|
)
|
|
(8,889
|
)
|
|
(12,758
|
)
|
|||
Depreciation and amortization
|
|
(62,942
|
)
|
|
(21,736
|
)
|
|
(84,678
|
)
|
|||
Impairment and allowance for loan losses
|
|
(19,838
|
)
|
|
(201,511
|
)
|
|
(221,349
|
)
|
|||
Interest expense
|
|
(106,915
|
)
|
|
(8,082
|
)
|
|
(114,997
|
)
|
|||
Loss on debt extinguishment
|
|
(363
|
)
|
|
(3
|
)
|
|
(366
|
)
|
|||
Gain on disposition of assets
|
|
1,314
|
|
|
8,144
|
|
|
9,458
|
|
|||
Segment loss
|
|
$
|
(17,127
|
)
|
|
$
|
(168,289
|
)
|
|
$
|
(185,416
|
)
|
Non-allocated expenses
|
|
|
|
|
|
(34,601
|
)
|
|||||
Loss before income tax expense
|
|
|
|
|
|
$
|
(220,017
|
)
|
|
|
Year Ended December 31, 2017
|
||||||||||
Rental income
|
|
$
|
164,683
|
|
|
$
|
61,903
|
|
|
$
|
226,586
|
|
Interest income on loans receivable
|
|
748
|
|
|
20
|
|
|
768
|
|
|||
Other income
|
|
4,186
|
|
|
262
|
|
|
4,448
|
|
|||
Property Management and Servicing Fees
(1)
|
|
(5,500
|
)
|
|
—
|
|
|
(5,500
|
)
|
|||
Property costs (including reimbursable)
|
|
(9,528
|
)
|
|
(2,968
|
)
|
|
(12,496
|
)
|
|||
Depreciation and amortization
|
|
(57,819
|
)
|
|
(22,567
|
)
|
|
(80,386
|
)
|
|||
Impairment and allowance for loan losses
|
|
(20,928
|
)
|
|
(12,620
|
)
|
|
(33,548
|
)
|
|||
Interest expense
|
|
(76,733
|
)
|
|
—
|
|
|
(76,733
|
)
|
|||
(Loss) gain on debt extinguishment
|
|
(2,224
|
)
|
|
1
|
|
|
(2,223
|
)
|
|||
Gain on disposition of assets
|
|
7,422
|
|
|
14,971
|
|
|
22,393
|
|
|||
Segment income
|
|
$
|
4,307
|
|
|
$
|
39,002
|
|
|
$
|
43,309
|
|
Non-allocated expenses
|
|
|
|
|
|
(24,845
|
)
|
|||||
Income before income tax expense
|
|
|
|
|
|
$
|
18,464
|
|
|
|
Year Ended December 31, 2016
|
||||||||||
Rental income
|
|
$
|
166,047
|
|
|
$
|
70,754
|
|
|
$
|
236,801
|
|
Interest income on loans receivable
|
|
2,207
|
|
|
—
|
|
|
2,207
|
|
|||
Other income
|
|
6,113
|
|
|
182
|
|
|
6,295
|
|
|||
Property Management and Servicing Fees
(1)
|
|
(5,427
|
)
|
|
—
|
|
|
(5,427
|
)
|
|||
Property costs (including reimbursable)
|
|
(3,638
|
)
|
|
(1,620
|
)
|
|
(5,258
|
)
|
|||
Depreciation and amortization
|
|
(58,913
|
)
|
|
(26,848
|
)
|
|
(85,761
|
)
|
|||
Impairment and allowance for loan losses
|
|
(17,176
|
)
|
|
(9,389
|
)
|
|
(26,565
|
)
|
|||
Interest expense
|
|
(75,671
|
)
|
|
(2,224
|
)
|
|
(77,895
|
)
|
|||
Loss on debt extinguishment
|
|
—
|
|
|
(1,372
|
)
|
|
(1,372
|
)
|
|||
Gain on disposition of assets
|
|
12,208
|
|
|
14,291
|
|
|
26,499
|
|
|||
Segment income
|
|
$
|
25,750
|
|
|
$
|
43,774
|
|
|
$
|
69,524
|
|
Non-allocated expenses
|
|
|
|
|
|
(21,421
|
)
|
|||||
Income before income tax expense
|
|
|
|
|
|
$
|
48,103
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Master Trust 2014
|
|
Other Properties
|
|
Total
|
|
Master Trust 2014
|
|
Other Properties
|
|
Total
|
||||||||||||
Net investments
|
|
$
|
1,719,268
|
|
|
$
|
335,269
|
|
|
$
|
2,054,537
|
|
|
$
|
1,721,583
|
|
|
$
|
514,752
|
|
|
$
|
2,236,335
|
|
Restricted cash
|
|
25,683
|
|
|
18,404
|
|
|
44,087
|
|
|
66,504
|
|
|
—
|
|
|
66,504
|
|
||||||
Segment assets
|
|
$
|
1,744,951
|
|
|
$
|
353,673
|
|
|
$
|
2,098,624
|
|
|
$
|
1,788,087
|
|
|
$
|
514,752
|
|
|
$
|
2,302,839
|
|
Other assets
|
|
|
|
|
|
207,025
|
|
|
|
|
|
|
54,821
|
|
||||||||||
Total assets
|
|
|
|
|
|
$
|
2,305,649
|
|
|
|
|
|
|
$
|
2,357,660
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgages and notes payable, net
|
|
$
|
1,905,322
|
|
|
$
|
233,482
|
|
|
$
|
2,138,804
|
|
|
$
|
1,926,835
|
|
|
$
|
—
|
|
|
$
|
1,926,835
|
|
Intangible lease liabilities, net
|
|
17,053
|
|
|
623
|
|
|
17,676
|
|
|
19,725
|
|
|
4,122
|
|
|
23,847
|
|
||||||
Segment liabilities
|
|
$
|
1,922,375
|
|
|
$
|
234,105
|
|
|
$
|
2,156,480
|
|
|
$
|
1,946,560
|
|
|
$
|
4,122
|
|
|
$
|
1,950,682
|
|
Other liabilities
|
|
|
|
|
|
83,629
|
|
|
|
|
|
|
16,060
|
|
||||||||||
Total liabilities
|
|
|
|
|
|
$
|
2,240,109
|
|
|
|
|
|
|
$
|
1,966,742
|
|
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Properties
(1)
|
|
Gross Proceeds
(1)
|
|
Properties
|
|
Gross Proceeds
|
||||||
Master Trust 2014
|
|
35
|
|
|
$
|
38,911
|
|
|
52
|
|
|
$
|
74,134
|
|
Other Properties
|
|
12
|
|
|
52,074
|
|
|
24
|
|
|
80,066
|
|
||
Total
|
|
47
|
|
|
$
|
90,985
|
|
|
76
|
|
|
$
|
154,200
|
|
|
|
|
Fair Value Hierarchy Level
|
||||||||||||
Description
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
December 31, 2018
|
|
|
|
|
|
|
|
||||||||
Long-lived assets held and used
|
$
|
183,502
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
183,502
|
|
Long-lived assets held for sale
|
$
|
723
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
723
|
|
|
|
|
|
|
|
|
|
||||||||
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-lived assets held and used
|
$
|
11,077
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
11,077
|
|
Long-lived assets held for sale
|
$
|
30,956
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
30,956
|
|
Vacancy Period
|
|
Vacancy Costs
|
|
Leasing Commission
|
|
Tenant Improvement Allowance
|
|
Market Rent
|
|
Expected Collection Losses
|
|
Capitalization Rates
|
18 - 24 months
|
|
$1.68 - $5.52 psf
|
|
6% of Contractual Rent
|
|
$25 - $30 psf
|
|
$5.00 - $9.75 psf
|
|
1% of Contractual Rent
|
|
8% - 9.25%
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
|
Range
|
|
Weighted
Average |
|
Square
Footage |
|
Range
|
|
Weighted
Average |
|
Square
Footage |
Long-lived assets held and used by asset type
|
|||||||||||
Retail
|
$57.50 - $125.03
|
|
$90.17
|
|
242,165
|
|
$88.89
|
|
$88.89
|
|
22,500
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Range
|
|
Weighted
Average |
|
Square
Footage |
|
Range
|
|
Weighted
Average |
|
Square
Footage |
||||
Long-lived assets held for sale by asset type
|
|||||||||||||||
Retail
|
$99.36
|
|
$99.36
|
|
7,800
|
|
$55.30 - $346.23
|
|
$299.89
|
|
87,248
|
||||
Industrial
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
|
$54.21
|
|
$54.21
|
|
96,845
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Value |
|
Estimated
Fair Value |
|
Carrying
Value |
|
Estimated
Fair Value |
||||||||
Loans receivable, net
|
$
|
30,093
|
|
|
$
|
26,852
|
|
|
$
|
32,307
|
|
|
$
|
29,076
|
|
Mortgages and notes payable, net
(1)
|
$
|
2,138,804
|
|
|
$
|
2,219,119
|
|
|
$
|
1,926,835
|
|
|
$
|
2,030,191
|
|
|
2018
|
|||||
|
Number of Shares
|
|
Weighted Average Price
(1)
(per share) |
|||
Outstanding non-vested shares, beginning of year
|
—
|
|
|
$
|
—
|
|
Shares granted
|
149,852
|
|
|
11.04
|
|
|
Shares vested
|
—
|
|
|
—
|
|
|
Shares forfeited
|
—
|
|
|
—
|
|
|
Outstanding non-vested shares, end of year
|
149,852
|
|
|
$
|
11.04
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Basic and diluted (loss) income:
|
|
|
|
|
|
||||||
Net (loss) income and total comprehensive (loss) income
|
$
|
(220,238
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
Less: dividends paid to preferred shareholders
|
(9,275
|
)
|
|
—
|
|
|
—
|
|
|||
Less: income attributable to unvested restricted shares
|
(249
|
)
|
|
—
|
|
|
—
|
|
|||
Net (loss) income attributable to common shareholders used in basic and diluted (loss) income per share
|
$
|
(229,762
|
)
|
|
$
|
18,285
|
|
|
$
|
47,922
|
|
|
|
|
|
|
|
||||||
Basic weighted average common shares outstanding:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding
|
42,919,983
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|||
Less: Unvested weighted average shares of restricted shares
|
(68,973
|
)
|
|
—
|
|
|
—
|
|
|||
Weighted average common shares outstanding used in basic (loss) income per share
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|||
Net (loss) income per share attributable to common shareholders
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
||||||
Dilutive weighted average common shares
(1)
:
|
|
|
|
|
|
||||||
Weighted average common shares outstanding used in diluted (loss) income per share
|
42,851,010
|
|
|
42,851,010
|
|
|
42,851,010
|
|
|||
Net (loss) income per share attributable to common shareholders - diluted
|
$
|
(5.36
|
)
|
|
$
|
0.43
|
|
|
$
|
1.12
|
|
|
|
|
|
|
|
||||||
Total potentially dilutive shares of common shares
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
(1)
|
|
2017
|
|
2016
|
||||||
Allocated corporate expenses:
|
|
|
|
|
|
||||||
Cash compensation and benefits
|
$
|
3,965
|
|
|
$
|
8,078
|
|
|
$
|
7,647
|
|
Share compensation
|
2,424
|
|
|
6,131
|
|
|
3,720
|
|
|||
Professional fees
|
1,013
|
|
|
3,350
|
|
|
3,625
|
|
|||
Other corporate expenses
|
1,068
|
|
|
2,255
|
|
|
2,541
|
|
|||
Total corporate expenses
|
8,470
|
|
|
19,814
|
|
|
17,533
|
|
|||
Restructuring charges
|
—
|
|
|
—
|
|
|
2,465
|
|
|||
Transaction Costs
|
3,957
|
|
|
1,180
|
|
|
—
|
|
|||
Total allocated costs
|
$
|
12,427
|
|
|
$
|
20,994
|
|
|
$
|
19,998
|
|
2018
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
|
||||||||||
(Unaudited)
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Year
|
||||||||||
Total revenues
|
$
|
60,068
|
|
|
$
|
60,958
|
|
|
$
|
62,411
|
|
|
$
|
62,870
|
|
|
$
|
246,307
|
|
Depreciation and amortization
|
(20,993
|
)
|
|
(21,109
|
)
|
|
(20,969
|
)
|
|
(21,607
|
)
|
|
(84,678
|
)
|
|||||
Interest
|
(28,012
|
)
|
|
(27,743
|
)
|
|
(27,672
|
)
|
|
(31,570
|
)
|
|
(114,997
|
)
|
|||||
Related party fees
|
(1,730
|
)
|
|
(3,351
|
)
|
|
(8,369
|
)
|
|
(6,083
|
)
|
|
(19,533
|
)
|
|||||
Impairment and allowance for loan losses
|
(4,825
|
)
|
|
(1,247
|
)
|
|
(9,343
|
)
|
|
(205,934
|
)
|
|
(221,349
|
)
|
|||||
Other expenses
|
(10,138
|
)
|
|
(11,369
|
)
|
|
(3,842
|
)
|
|
(9,731
|
)
|
|
(35,080
|
)
|
|||||
Loss on debt extinguishment
|
(255
|
)
|
|
(108
|
)
|
|
—
|
|
|
(3
|
)
|
|
(366
|
)
|
|||||
(Loss) gain on disposition of assets
|
(1,694
|
)
|
|
4,948
|
|
|
4,210
|
|
|
1,994
|
|
|
9,458
|
|
|||||
Net (loss) income
|
(7,579
|
)
|
|
979
|
|
|
(3,574
|
)
|
|
(210,064
|
)
|
|
(220,238
|
)
|
|||||
Preferred dividends
|
—
|
|
|
(1,325
|
)
|
|
(3,975
|
)
|
|
(3,975
|
)
|
|
(9,275
|
)
|
|||||
Net loss attributable to common shareholders
|
$
|
(7,579
|
)
|
|
$
|
(346
|
)
|
|
$
|
(7,549
|
)
|
|
$
|
(214,039
|
)
|
|
$
|
(229,513
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net loss per share attributable to common shareholders
|
$
|
(0.18
|
)
|
|
$
|
(0.01
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(5.00
|
)
|
|
$
|
(5.36
|
)
|
Dividends declared per common share
|
N/A
|
|
|
$
|
—
|
|
|
$
|
0.33
|
|
|
$
|
1.33
|
|
|
$
|
1.66
|
|
2017
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
|
||||||||||
(Unaudited)
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Year
|
||||||||||
Total revenues
|
$
|
57,848
|
|
|
$
|
57,245
|
|
|
$
|
59,159
|
|
|
$
|
57,550
|
|
|
$
|
231,802
|
|
Depreciation and amortization
|
(20,610
|
)
|
|
(20,275
|
)
|
|
(19,891
|
)
|
|
(19,610
|
)
|
|
(80,386
|
)
|
|||||
Interest
|
(18,816
|
)
|
|
(18,775
|
)
|
|
(18,733
|
)
|
|
(20,409
|
)
|
|
(76,733
|
)
|
|||||
Related party fees
|
(1,354
|
)
|
|
(1,385
|
)
|
|
(1,411
|
)
|
|
(1,350
|
)
|
|
(5,500
|
)
|
|||||
Impairment and allowance for loan losses
|
(6,493
|
)
|
|
(5,419
|
)
|
|
(15,436
|
)
|
|
(6,200
|
)
|
|
(33,548
|
)
|
|||||
Other expenses
|
(7,770
|
)
|
|
(10,439
|
)
|
|
(8,829
|
)
|
|
(10,482
|
)
|
|
(37,520
|
)
|
|||||
Gain (loss) on debt extinguishment
|
—
|
|
|
1
|
|
|
—
|
|
|
(2,224
|
)
|
|
(2,223
|
)
|
|||||
Gain (loss) on disposition of assets
|
11,189
|
|
|
8,389
|
|
|
(1,382
|
)
|
|
4,197
|
|
|
22,393
|
|
|||||
Net (loss) income
|
13,994
|
|
|
9,342
|
|
|
(6,523
|
)
|
|
1,472
|
|
|
18,285
|
|
|||||
Preferred dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss) attributable to common shareholders
|
$
|
13,994
|
|
|
$
|
9,342
|
|
|
$
|
(6,523
|
)
|
|
$
|
1,472
|
|
|
$
|
18,285
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) per share attributable to common shareholders
|
$
|
0.33
|
|
|
$
|
0.22
|
|
|
$
|
(0.15
|
)
|
|
$
|
0.03
|
|
|
$
|
0.43
|
|
Dividends declared per common share
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
Exhibit No.
|
Description
|
|
|
2.1
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
4.4
|
|
|
|
4.5
|
|
|
|
4.6
|
|
|
|
4.7
|
|
|
|
4.8
|
|
|
|
4.9
|
|
|
|
4.10
|
|
|
|
4.11
|
|
|
|
10.1
|
|
|
|
10.2
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
10.5
|
|
|
|
10.6
+
|
|
|
|
10.7
+
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.10
|
|
|
|
10.11
|
|
|
|
10.12*
|
|
|
|
10.13*
|
|
|
|
10.14*
|
|
|
|
10.15
|
|
|
|
10.16
|
|
|
|
21.1*
|
|
|
|
23.1*
|
|
|
|
31.1*
|
|
|
|
32.1*
|
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
10 Box
|
Fort Smith, AR
|
|
(a)
|
|
837
|
|
|
1,831
|
|
|
—
|
|
|
—
|
|
|
837
|
|
|
1,831
|
|
|
2,668
|
|
|
(500
|
)
|
|
1994
|
|
04/30/14
|
|
3 to 20 Years
|
10 Box
|
Rogers, AR
|
|
(a)
|
|
1,028
|
|
|
1,685
|
|
|
—
|
|
|
—
|
|
|
1,028
|
|
|
1,685
|
|
|
2,713
|
|
|
(445
|
)
|
|
1994
|
|
03/31/14
|
|
6 to 20 Years
|
ABRA
|
Suwanee, GA
|
|
(a)
|
|
480
|
|
|
1,350
|
|
|
—
|
|
|
—
|
|
|
480
|
|
|
1,350
|
|
|
1,830
|
|
|
(296
|
)
|
|
1986
|
|
10/21/13
|
|
13 to 30 Years
|
Academy Sports + Outdoors
|
Greenville, TX
|
|
(a)
|
|
2,229
|
|
|
5,182
|
|
|
7
|
|
|
114
|
|
|
2,236
|
|
|
5,296
|
|
|
7,532
|
|
|
(450
|
)
|
|
2016
|
|
12/07/16
|
|
14 to 40 Years
|
Academy Sports + Outdoors
|
Katy, TX
|
|
(b)
|
|
13,144
|
|
|
96,194
|
|
|
—
|
|
|
—
|
|
|
13,144
|
|
|
96,194
|
|
|
109,338
|
|
|
(17,438
|
)
|
|
1976
|
|
07/17/13
|
|
8 to 34 Years
|
Adult & Pediatric Orthopedics
|
Vernon Hills, IL
|
|
(a)
|
|
992
|
|
|
5,020
|
|
|
—
|
|
|
—
|
|
|
992
|
|
|
5,020
|
|
|
6,012
|
|
|
(889
|
)
|
|
1991
|
|
03/31/14
|
|
15 to 30 Years
|
Advance Auto Parts
|
Greenfield, IN
|
|
(a)
|
|
458
|
|
|
996
|
|
|
—
|
|
|
—
|
|
|
458
|
|
|
996
|
|
|
1,454
|
|
|
(179
|
)
|
|
2003
|
|
07/17/13
|
|
7 to 47 Years
|
Advance Auto Parts
|
Trenton, OH
|
|
(a)
|
|
324
|
|
|
842
|
|
|
—
|
|
|
—
|
|
|
324
|
|
|
842
|
|
|
1,166
|
|
|
(165
|
)
|
|
2003
|
|
07/17/13
|
|
7 to 47 Years
|
Affordable Care, Inc.
|
Lincoln, NE
|
|
(a)
|
|
711
|
|
|
825
|
|
|
14
|
|
|
17
|
|
|
725
|
|
|
842
|
|
|
1,567
|
|
|
(128
|
)
|
|
2010
|
|
08/07/15
|
|
8 to 40 Years
|
Affordable Care, Inc.
|
Bellevue, NE
|
|
(a)
|
|
560
|
|
|
446
|
|
|
5
|
|
|
4
|
|
|
565
|
|
|
450
|
|
|
1,015
|
|
|
(85
|
)
|
|
2008
|
|
08/07/15
|
|
5 to 40 Years
|
Aggregate Industries
|
Annapolis Junction, MD
|
|
(a)
|
|
2,245
|
|
|
1,105
|
|
|
(1,535
|
)
|
|
(547
|
)
|
|
710
|
|
|
558
|
|
|
1,268
|
|
|
(277
|
)
|
|
1930
|
|
09/29/06
|
|
15 to 30 Years
|
AMC Theatres
|
South Bend, IN
|
|
(a)
|
|
4,352
|
|
|
9,411
|
|
|
—
|
|
|
21
|
|
|
4,352
|
|
|
9,432
|
|
|
13,784
|
|
|
(1,649
|
)
|
|
1997
|
|
01/04/16
|
|
28 to 28 Years
|
AMC Theatres
|
Phoenix, AZ
|
|
(a)
|
|
2,652
|
|
|
11,495
|
|
|
—
|
|
|
205
|
|
|
2,652
|
|
|
11,700
|
|
|
14,352
|
|
|
(3,514
|
)
|
|
1997
|
|
07/01/05
|
|
12 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
AMC Theatres
|
Raleigh, NC
|
|
(a)
|
|
3,636
|
|
|
8,833
|
|
|
—
|
|
|
—
|
|
|
3,636
|
|
|
8,833
|
|
|
12,469
|
|
|
(4,156
|
)
|
|
1988
|
|
06/10/10
|
|
9 to 27 Years
|
AMC Theatres
|
Chubbuck, ID
|
|
(a)
|
|
1,845
|
|
|
2,691
|
|
|
—
|
|
|
—
|
|
|
1,845
|
|
|
2,691
|
|
|
4,536
|
|
|
(466
|
)
|
|
2004
|
|
12/23/14
|
|
10 to 30 Years
|
AMC Theatres
|
Colorado Springs, CO
|
|
(a)
|
|
1,892
|
|
|
1,732
|
|
|
—
|
|
|
—
|
|
|
1,892
|
|
|
1,732
|
|
|
3,624
|
|
|
(1,135
|
)
|
|
1995
|
|
09/30/05
|
|
14 to 30 Years
|
AMC Theatres
|
Longview, TX
|
|
(a)
|
|
1,432
|
|
|
2,946
|
|
|
—
|
|
|
—
|
|
|
1,432
|
|
|
2,946
|
|
|
4,378
|
|
|
(1,513
|
)
|
|
1995
|
|
09/30/05
|
|
15 to 30 Years
|
AMC Theatres
|
Surprise, AZ
|
|
(a)
|
|
2,918
|
|
|
7,122
|
|
|
5
|
|
|
11
|
|
|
2,923
|
|
|
7,133
|
|
|
10,056
|
|
|
(829
|
)
|
|
2008
|
|
11/10/15
|
|
12 to 40 Years
|
AMC Theatres
|
Fort Wayne, IN
|
|
(a)
|
|
2,696
|
|
|
9,849
|
|
|
682
|
|
|
—
|
|
|
3,378
|
|
|
9,849
|
|
|
13,227
|
|
|
(3,876
|
)
|
|
2005
|
|
11/30/05
|
|
15 to 40 Years
|
AMC Theatres
|
Wilmington, NC
|
|
(a)
|
|
1,552
|
|
|
2,934
|
|
|
—
|
|
|
—
|
|
|
1,552
|
|
|
2,934
|
|
|
4,486
|
|
|
(1,453
|
)
|
|
1997
|
|
09/30/05
|
|
15 to 30 Years
|
AMC Theatres
|
Winston-Salem, NC
|
|
(a)
|
|
1,567
|
|
|
2,140
|
|
|
—
|
|
|
—
|
|
|
1,567
|
|
|
2,140
|
|
|
3,707
|
|
|
(1,297
|
)
|
|
1993
|
|
10/28/05
|
|
13 to 30 Years
|
AMC Theatres
|
Durham, NC
|
|
(a)
|
|
1,630
|
|
|
2,685
|
|
|
—
|
|
|
—
|
|
|
1,630
|
|
|
2,685
|
|
|
4,315
|
|
|
(1,618
|
)
|
|
1994
|
|
09/30/05
|
|
13 to 30 Years
|
AMC Theatres
|
Columbia, SC
|
|
(a)
|
|
2,115
|
|
|
2,091
|
|
|
—
|
|
|
—
|
|
|
2,115
|
|
|
2,091
|
|
|
4,206
|
|
|
(1,045
|
)
|
|
1996
|
|
09/30/05
|
|
15 to 30 Years
|
AMC Theatres
|
Greensboro, NC
|
|
(a)
|
|
2,359
|
|
|
2,431
|
|
|
—
|
|
|
—
|
|
|
2,359
|
|
|
2,431
|
|
|
4,790
|
|
|
(1,260
|
)
|
|
1996
|
|
09/30/05
|
|
15 to 30 Years
|
AMC Theatres
|
Cedar Rapids, IA
|
|
(a)
|
|
2,521
|
|
|
5,461
|
|
|
—
|
|
|
—
|
|
|
2,521
|
|
|
5,461
|
|
|
7,982
|
|
|
(2,178
|
)
|
|
1998
|
|
07/01/05
|
|
15 to 40 Years
|
American Lubefast
|
Waycross, GA
|
|
(a)
|
|
380
|
|
|
142
|
|
|
—
|
|
|
—
|
|
|
380
|
|
|
142
|
|
|
522
|
|
|
(67
|
)
|
|
1998
|
|
12/10/13
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Applebee's
|
Chicago, IL
|
|
(a)
|
|
1,675
|
|
|
1,112
|
|
|
—
|
|
|
—
|
|
|
1,675
|
|
|
1,112
|
|
|
2,787
|
|
|
(570
|
)
|
|
1999
|
|
12/29/06
|
|
15 to 30 Years
|
Arby's
|
Sun City, AZ
|
|
(a)
|
|
771
|
|
|
372
|
|
|
—
|
|
|
250
|
|
|
771
|
|
|
622
|
|
|
1,393
|
|
|
(333
|
)
|
|
1986
|
|
12/29/06
|
|
10 to 20 Years
|
Arby's
|
Madisonville, KY
|
|
(a)
|
|
1,198
|
|
|
819
|
|
|
(95
|
)
|
|
—
|
|
|
1,103
|
|
|
819
|
|
|
1,922
|
|
|
(453
|
)
|
|
1990
|
|
09/24/04
|
|
15 to 30 Years
|
Arby's
|
Brunswick, GA
|
|
(a)
|
|
774
|
|
|
614
|
|
|
—
|
|
|
—
|
|
|
774
|
|
|
614
|
|
|
1,388
|
|
|
(449
|
)
|
|
1999
|
|
09/24/04
|
|
15 to 20 Years
|
Arby's
|
Tooele, UT
|
|
(a)
|
|
552
|
|
|
624
|
|
|
—
|
|
|
—
|
|
|
552
|
|
|
624
|
|
|
1,176
|
|
|
(521
|
)
|
|
1988
|
|
09/24/04
|
|
15 to 20 Years
|
Arby's
|
Jacksonville, FL
|
|
(a)
|
|
480
|
|
|
631
|
|
|
—
|
|
|
—
|
|
|
480
|
|
|
631
|
|
|
1,111
|
|
|
(357
|
)
|
|
1998
|
|
09/24/04
|
|
15 to 30 Years
|
Arby's
|
McDonough, GA
|
|
(a)
|
|
938
|
|
|
697
|
|
|
—
|
|
|
—
|
|
|
938
|
|
|
697
|
|
|
1,635
|
|
|
(430
|
)
|
|
1985
|
|
09/24/04
|
|
15 to 30 Years
|
Arby's
|
Cumming, GA
|
|
(a)
|
|
967
|
|
|
844
|
|
|
—
|
|
|
—
|
|
|
967
|
|
|
844
|
|
|
1,811
|
|
|
(495
|
)
|
|
1986
|
|
09/24/04
|
|
15 to 30 Years
|
Arby's
|
Indianapolis, IN
|
|
(a)
|
|
460
|
|
|
587
|
|
|
—
|
|
|
—
|
|
|
460
|
|
|
587
|
|
|
1,047
|
|
|
(305
|
)
|
|
1998
|
|
09/24/04
|
|
15 to 30 Years
|
Arby's
|
Crawfordsville, IN
|
|
(a)
|
|
557
|
|
|
624
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|
624
|
|
|
1,181
|
|
|
(355
|
)
|
|
1998
|
|
09/23/05
|
|
15 to 30 Years
|
Arby's
|
Mooresville, IN
|
|
(a)
|
|
560
|
|
|
549
|
|
|
—
|
|
|
—
|
|
|
560
|
|
|
549
|
|
|
1,109
|
|
|
(450
|
)
|
|
1998
|
|
09/23/05
|
|
15 to 20 Years
|
Arby's
|
Nappanee, IN
|
|
(a)
|
|
301
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
413
|
|
|
714
|
|
|
(342
|
)
|
|
2005
|
|
12/21/07
|
|
15 to 20 Years
|
Arby's
|
North Canton, OH
|
|
(a)
|
|
484
|
|
|
497
|
|
|
(14
|
)
|
|
—
|
|
|
470
|
|
|
497
|
|
|
967
|
|
|
(371
|
)
|
|
1989
|
|
12/29/06
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Arby's
|
Jacksonville, FL
|
|
(a)
|
|
872
|
|
|
509
|
|
|
—
|
|
|
—
|
|
|
872
|
|
|
509
|
|
|
1,381
|
|
|
(402
|
)
|
|
1984
|
|
09/24/04
|
|
15 to 20 Years
|
Arby's
|
Lexington, KY
|
|
(a)
|
|
713
|
|
|
451
|
|
|
—
|
|
|
—
|
|
|
713
|
|
|
451
|
|
|
1,164
|
|
|
(536
|
)
|
|
1976
|
|
01/26/05
|
|
10 to 15 Years
|
Arby's
|
Jacksonville, FL
|
|
(a)
|
|
487
|
|
|
871
|
|
|
—
|
|
|
—
|
|
|
487
|
|
|
871
|
|
|
1,358
|
|
|
(557
|
)
|
|
1985
|
|
12/30/04
|
|
15 to 20 Years
|
Arby's
|
Orlando, FL
|
|
(a)
|
|
642
|
|
|
178
|
|
|
—
|
|
|
—
|
|
|
642
|
|
|
178
|
|
|
820
|
|
|
(262
|
)
|
|
1967
|
|
12/30/04
|
|
10 to 15 Years
|
Arby's
|
Winter Springs, FL
|
|
(a)
|
|
523
|
|
|
446
|
|
|
—
|
|
|
—
|
|
|
523
|
|
|
446
|
|
|
969
|
|
|
(378
|
)
|
|
1988
|
|
12/30/04
|
|
15 to 20 Years
|
Arby's
|
Lexington, KY
|
|
(a)
|
|
636
|
|
|
362
|
|
|
—
|
|
|
—
|
|
|
636
|
|
|
362
|
|
|
998
|
|
|
(428
|
)
|
|
1978
|
|
12/30/04
|
|
10 to 15 Years
|
Arby's
|
Eustis, FL
|
|
(a)
|
|
451
|
|
|
377
|
|
|
—
|
|
|
—
|
|
|
451
|
|
|
377
|
|
|
828
|
|
|
(446
|
)
|
|
1969
|
|
12/30/04
|
|
10 to 15 Years
|
Arby's
|
Statesboro, GA
|
|
(a)
|
|
779
|
|
|
777
|
|
|
—
|
|
|
—
|
|
|
779
|
|
|
777
|
|
|
1,556
|
|
|
(497
|
)
|
|
1985
|
|
09/24/04
|
|
15 to 20 Years
|
Arby's
|
Moncks Corner, SC
|
|
(a)
|
|
573
|
|
|
466
|
|
|
—
|
|
|
—
|
|
|
573
|
|
|
466
|
|
|
1,039
|
|
|
(403
|
)
|
|
1998
|
|
09/24/04
|
|
15 to 20 Years
|
Arby's
|
Martinsburg, WV
|
|
(a)
|
|
887
|
|
|
992
|
|
|
—
|
|
|
—
|
|
|
887
|
|
|
992
|
|
|
1,879
|
|
|
(536
|
)
|
|
1999
|
|
12/29/05
|
|
15 to 30 Years
|
Arby's
|
Mount Pleasant, MI
|
|
(a)
|
|
485
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
485
|
|
|
642
|
|
|
1,127
|
|
|
(339
|
)
|
|
1997
|
|
12/29/05
|
|
15 to 30 Years
|
Arby's
|
Sterling Heights, MI
|
|
(a)
|
|
866
|
|
|
960
|
|
|
—
|
|
|
—
|
|
|
866
|
|
|
960
|
|
|
1,826
|
|
|
(492
|
)
|
|
2000
|
|
12/29/05
|
|
15 to 30 Years
|
Arby's
|
Rock Hill, SC
|
|
(a)
|
|
373
|
|
|
722
|
|
|
—
|
|
|
—
|
|
|
373
|
|
|
722
|
|
|
1,095
|
|
|
(502
|
)
|
|
1978
|
|
12/29/05
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Arby's
|
Amarillo, TX
|
|
(a)
|
|
538
|
|
|
615
|
|
|
1
|
|
|
1
|
|
|
539
|
|
|
616
|
|
|
1,155
|
|
|
(98
|
)
|
|
1985
|
|
12/29/15
|
|
14 to 30 Years
|
Ashley Furniture
|
Abilene, TX
|
|
(a)
|
|
1,316
|
|
|
2,649
|
|
|
—
|
|
|
—
|
|
|
1,316
|
|
|
2,649
|
|
|
3,965
|
|
|
(1,117
|
)
|
|
2000
|
|
05/19/05
|
|
15 to 40 Years
|
Ashley Furniture
|
El Paso, TX
|
|
(a)
|
|
1,536
|
|
|
3,852
|
|
|
—
|
|
|
—
|
|
|
1,536
|
|
|
3,852
|
|
|
5,388
|
|
|
(1,882
|
)
|
|
1973
|
|
07/01/05
|
|
14 to 30 Years
|
At Home
|
Lubbock, TX
|
|
(a)
|
|
4,585
|
|
|
4,550
|
|
|
11
|
|
|
93
|
|
|
4,596
|
|
|
4,643
|
|
|
9,239
|
|
|
(792
|
)
|
|
1985
|
|
11/15/16
|
|
6 to 20 Years
|
Austin's Park n' Pizza
|
Pflugerville, TX
|
|
(a)
|
|
6,182
|
|
|
1,349
|
|
|
—
|
|
|
—
|
|
|
6,182
|
|
|
1,349
|
|
|
7,531
|
|
|
(475
|
)
|
|
2003
|
|
08/29/14
|
|
15 to 30 Years
|
Axels
|
Chanhassen, MN
|
|
(a)
|
|
1,439
|
|
|
784
|
|
|
—
|
|
|
—
|
|
|
1,439
|
|
|
784
|
|
|
2,223
|
|
|
(244
|
)
|
|
1953
|
|
05/22/14
|
|
15 to 30 Years
|
Axels
|
Mendota, MN
|
|
(a)
|
|
536
|
|
|
963
|
|
|
—
|
|
|
—
|
|
|
536
|
|
|
963
|
|
|
1,499
|
|
|
(186
|
)
|
|
1995
|
|
05/22/14
|
|
15 to 30 Years
|
B&B Theatres
|
Kansas City, MO
|
|
(a)
|
|
2,543
|
|
|
7,943
|
|
|
—
|
|
|
—
|
|
|
2,543
|
|
|
7,943
|
|
|
10,486
|
|
|
(2,632
|
)
|
|
2003
|
|
07/01/05
|
|
14 to 50 Years
|
B&B Theatres
|
Lees Summit, MO
|
|
(a)
|
|
3,517
|
|
|
9,735
|
|
|
—
|
|
|
—
|
|
|
3,517
|
|
|
9,735
|
|
|
13,252
|
|
|
(3,865
|
)
|
|
1999
|
|
07/01/05
|
|
14 to 40 Years
|
B&B Theatres
|
Bixby, OK
|
|
(a)
|
|
5,585
|
|
|
10,101
|
|
|
—
|
|
|
—
|
|
|
5,585
|
|
|
10,101
|
|
|
15,686
|
|
|
(5,310
|
)
|
|
1998
|
|
07/01/05
|
|
14 to 30 Years
|
B&B Theatres
|
Overland Park, KS
|
|
(a)
|
|
4,935
|
|
|
12,281
|
|
|
—
|
|
|
—
|
|
|
4,935
|
|
|
12,281
|
|
|
17,216
|
|
|
(3,545
|
)
|
|
2004
|
|
08/01/09
|
|
10 to 57 Years
|
Bagger Dave's Burger Tavern
|
Berkley, MI
|
|
(a)
|
|
390
|
|
|
540
|
|
|
—
|
|
|
—
|
|
|
390
|
|
|
540
|
|
|
930
|
|
|
(111
|
)
|
|
1927
|
|
10/31/14
|
|
14 to 30 Years
|
Bagger Dave's Burger Tavern
|
Grand Rapids, MI
|
|
(a)
|
|
986
|
|
|
524
|
|
|
—
|
|
|
—
|
|
|
986
|
|
|
524
|
|
|
1,510
|
|
|
(141
|
)
|
|
1985
|
|
10/31/14
|
|
14 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Baptist Emergency Hospital
|
Schertz, TX
|
|
(a)
|
|
2,596
|
|
|
9,944
|
|
|
—
|
|
|
—
|
|
|
2,596
|
|
|
9,944
|
|
|
12,540
|
|
|
(1,364
|
)
|
|
2013
|
|
05/16/14
|
|
13 to 40 Years
|
Big Al's
|
Vancouver, WA
|
|
(a)
|
|
2,077
|
|
|
9,395
|
|
|
—
|
|
|
—
|
|
|
2,077
|
|
|
9,395
|
|
|
11,472
|
|
|
(1,193
|
)
|
|
2006
|
|
06/30/14
|
|
15 to 40 Years
|
Big Al's
|
Beaverton, OR
|
|
(a)
|
|
5,608
|
|
|
8,733
|
|
|
—
|
|
|
—
|
|
|
5,608
|
|
|
8,733
|
|
|
14,341
|
|
|
(1,267
|
)
|
|
2010
|
|
06/30/14
|
|
15 to 40 Years
|
Big Sandy Furniture
|
South Point, OH
|
|
(a)
|
|
848
|
|
|
2,948
|
|
|
—
|
|
|
—
|
|
|
848
|
|
|
2,948
|
|
|
3,796
|
|
|
(1,323
|
)
|
|
1990
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Parkersburg, WV
|
|
(a)
|
|
1,800
|
|
|
3,183
|
|
|
—
|
|
|
—
|
|
|
1,800
|
|
|
3,183
|
|
|
4,983
|
|
|
(1,622
|
)
|
|
1976
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Ashland, KY
|
|
(a)
|
|
775
|
|
|
2,037
|
|
|
—
|
|
|
—
|
|
|
775
|
|
|
2,037
|
|
|
2,812
|
|
|
(933
|
)
|
|
1990
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Hurricane, WV
|
|
(a)
|
|
727
|
|
|
3,005
|
|
|
—
|
|
|
—
|
|
|
727
|
|
|
3,005
|
|
|
3,732
|
|
|
(1,318
|
)
|
|
1998
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Chillicothe, OH
|
|
(a)
|
|
499
|
|
|
2,296
|
|
|
—
|
|
|
—
|
|
|
499
|
|
|
2,296
|
|
|
2,795
|
|
|
(1,044
|
)
|
|
1995
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Ashland, KY
|
|
(a)
|
|
629
|
|
|
754
|
|
|
—
|
|
|
—
|
|
|
629
|
|
|
754
|
|
|
1,383
|
|
|
(399
|
)
|
|
1993
|
|
08/27/09
|
|
12 to 27 Years
|
Big Sandy Furniture
|
Portsmouth, OH
|
|
(a)
|
|
561
|
|
|
1,563
|
|
|
—
|
|
|
—
|
|
|
561
|
|
|
1,563
|
|
|
2,124
|
|
|
(746
|
)
|
|
1988
|
|
08/27/09
|
|
12 to 27 Years
|
Black Angus Steakhouse
|
Glendale, AZ
|
|
(a)
|
|
1,480
|
|
|
1,329
|
|
|
—
|
|
|
—
|
|
|
1,480
|
|
|
1,329
|
|
|
2,809
|
|
|
(641
|
)
|
|
1996
|
|
06/25/04
|
|
15 to 30 Years
|
Blue Rhino
|
Tavares, FL
|
|
(a)
|
|
1,075
|
|
|
5,098
|
|
|
—
|
|
|
—
|
|
|
1,075
|
|
|
5,098
|
|
|
6,173
|
|
|
(1,982
|
)
|
|
2004
|
|
07/01/05
|
|
14 to 40 Years
|
Blue Rhino
|
Riverside, CA
|
|
(a)
|
|
1,203
|
|
|
6,254
|
|
|
—
|
|
|
—
|
|
|
1,203
|
|
|
6,254
|
|
|
7,457
|
|
|
(2,065
|
)
|
|
2004
|
|
07/01/05
|
|
14 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Bojangles'
|
Hickory, NC
|
|
(a)
|
|
1,105
|
|
|
851
|
|
|
—
|
|
|
—
|
|
|
1,105
|
|
|
851
|
|
|
1,956
|
|
|
(787
|
)
|
|
1995
|
|
12/29/06
|
|
13 to 28 Years
|
Bondcote
|
Dublin, VA
|
|
(a)
|
|
491
|
|
|
1,401
|
|
|
—
|
|
|
—
|
|
|
491
|
|
|
1,401
|
|
|
1,892
|
|
|
(1,018
|
)
|
|
1985
|
|
12/11/06
|
|
15 to 20 Years
|
Bondcote
|
Pulaski, VA
|
|
(a)
|
|
333
|
|
|
1,536
|
|
|
—
|
|
|
—
|
|
|
333
|
|
|
1,536
|
|
|
1,869
|
|
|
(1,053
|
)
|
|
1967
|
|
12/11/06
|
|
15 to 20 Years
|
Bonfire
|
Woodbury, MN
|
|
(a)
|
|
3,165
|
|
|
1,707
|
|
|
—
|
|
|
—
|
|
|
3,165
|
|
|
1,707
|
|
|
4,872
|
|
|
(428
|
)
|
|
1995
|
|
05/22/14
|
|
15 to 30 Years
|
Bonfire
|
Eagen, MN
|
|
(a)
|
|
724
|
|
|
1,230
|
|
|
—
|
|
|
—
|
|
|
724
|
|
|
1,230
|
|
|
1,954
|
|
|
(240
|
)
|
|
1996
|
|
05/22/14
|
|
15 to 30 Years
|
Boozman-Hof
|
Rogers, AR
|
|
(a)
|
|
2,014
|
|
|
2,313
|
|
|
—
|
|
|
—
|
|
|
2,014
|
|
|
2,313
|
|
|
4,327
|
|
|
(578
|
)
|
|
1988
|
|
11/14/13
|
|
13 to 30 Years
|
Boscovs
|
Voorhees, NJ
|
|
(a)
|
|
2,027
|
|
|
6,776
|
|
|
—
|
|
|
—
|
|
|
2,027
|
|
|
6,776
|
|
|
8,803
|
|
|
(2,834
|
)
|
|
1970
|
|
07/17/13
|
|
5 to 20 Years
|
Bricktown Brewery
|
Oklahoma City, OK
|
|
(a)
|
|
479
|
|
|
1,877
|
|
|
—
|
|
|
177
|
|
|
479
|
|
|
2,054
|
|
|
2,533
|
|
|
(492
|
)
|
|
1904
|
|
12/02/13
|
|
16 to 20 Years
|
Bricktown Brewery
|
Shawnee, OK
|
|
(a)
|
|
621
|
|
|
1,399
|
|
|
—
|
|
|
—
|
|
|
621
|
|
|
1,399
|
|
|
2,020
|
|
|
(282
|
)
|
|
1984
|
|
07/29/05
|
|
15 to 30 Years
|
Bridgestone Tire
|
Atlanta, GA
|
|
(a)
|
|
1,830
|
|
|
363
|
|
|
—
|
|
|
—
|
|
|
1,830
|
|
|
363
|
|
|
2,193
|
|
|
(177
|
)
|
|
1998
|
|
07/17/13
|
|
5 to 24 Years
|
Brookshire Brothers
|
Alto, TX
|
|
(a)
|
|
204
|
|
|
464
|
|
|
—
|
|
|
—
|
|
|
204
|
|
|
464
|
|
|
668
|
|
|
(150
|
)
|
|
1996
|
|
03/31/14
|
|
7 to 20 Years
|
Brookshire Brothers
|
Buffalo, TX
|
|
(a)
|
|
522
|
|
|
987
|
|
|
—
|
|
|
—
|
|
|
522
|
|
|
987
|
|
|
1,509
|
|
|
(224
|
)
|
|
1990
|
|
03/31/14
|
|
7 to 30 Years
|
Brookshire Brothers
|
Groveton, TX
|
|
(a)
|
|
264
|
|
|
540
|
|
|
—
|
|
|
—
|
|
|
264
|
|
|
540
|
|
|
804
|
|
|
(136
|
)
|
|
1996
|
|
03/31/14
|
|
7 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Brookshire Brothers
|
Lorena, TX
|
|
(a)
|
|
657
|
|
|
751
|
|
|
—
|
|
|
—
|
|
|
657
|
|
|
751
|
|
|
1,408
|
|
|
(227
|
)
|
|
1999
|
|
03/31/14
|
|
7 to 20 Years
|
Brookshire Brothers
|
McGregor, TX
|
|
(a)
|
|
748
|
|
|
795
|
|
|
—
|
|
|
—
|
|
|
748
|
|
|
795
|
|
|
1,543
|
|
|
(262
|
)
|
|
1999
|
|
03/31/14
|
|
7 to 20 Years
|
Bru Burger Bar
|
Lexington, KY
|
|
(a)
|
|
1,267
|
|
|
944
|
|
|
—
|
|
|
—
|
|
|
1,267
|
|
|
944
|
|
|
2,211
|
|
|
(719
|
)
|
|
1996
|
|
02/26/07
|
|
14 to 30 Years
|
Buck's Sports Grill
|
Rawlins, WY
|
|
(a)
|
|
25
|
|
|
406
|
|
|
—
|
|
|
—
|
|
|
25
|
|
|
406
|
|
|
431
|
|
|
(263
|
)
|
|
1958
|
|
12/29/06
|
|
15 to 20 Years
|
Buehler's Fresh Foods
|
Ashland, OH
|
|
(a)
|
|
2,596
|
|
|
8,200
|
|
|
—
|
|
|
—
|
|
|
2,596
|
|
|
8,200
|
|
|
10,796
|
|
|
(947
|
)
|
|
2000
|
|
10/14/15
|
|
15 to 40 Years
|
Buehler's Fresh Foods
|
Wooster, OH
|
|
(a)
|
|
3,694
|
|
|
8,087
|
|
|
—
|
|
|
—
|
|
|
3,694
|
|
|
8,087
|
|
|
11,781
|
|
|
(1,136
|
)
|
|
1980
|
|
10/14/15
|
|
15 to 30 Years
|
Buehler's Fresh Foods
|
Dover, OH
|
|
(a)
|
|
2,596
|
|
|
8,087
|
|
|
—
|
|
|
—
|
|
|
2,596
|
|
|
8,087
|
|
|
10,683
|
|
|
(1,114
|
)
|
|
1990
|
|
10/14/15
|
|
15 to 30 Years
|
Buehler's Fresh Foods
|
Medina, OH
|
|
(a)
|
|
4,892
|
|
|
10,983
|
|
|
—
|
|
|
—
|
|
|
4,892
|
|
|
10,983
|
|
|
15,875
|
|
|
(1,601
|
)
|
|
1990
|
|
10/14/15
|
|
15 to 30 Years
|
Buehler's Fresh Foods
|
Wadsworth, OH
|
|
(a)
|
|
2,197
|
|
|
9,285
|
|
|
—
|
|
|
—
|
|
|
2,197
|
|
|
9,285
|
|
|
11,482
|
|
|
(1,179
|
)
|
|
1985
|
|
10/14/15
|
|
15 to 30 Years
|
Buffalo Wild Wings
|
Gaylord, MI
|
|
(a)
|
|
1,003
|
|
|
1,478
|
|
|
—
|
|
|
—
|
|
|
1,003
|
|
|
1,478
|
|
|
2,481
|
|
|
(355
|
)
|
|
2014
|
|
11/05/14
|
|
14 to 30 Years
|
Buffalo Wild Wings
|
Hammond, IN
|
|
(a)
|
|
976
|
|
|
1,080
|
|
|
—
|
|
|
—
|
|
|
976
|
|
|
1,080
|
|
|
2,056
|
|
|
(298
|
)
|
|
2014
|
|
12/24/14
|
|
14 to 30 Years
|
Burger King
|
Saint Ann, MO
|
|
(a)
|
|
588
|
|
|
613
|
|
|
—
|
|
|
—
|
|
|
588
|
|
|
613
|
|
|
1,201
|
|
|
(516
|
)
|
|
1985
|
|
09/23/05
|
|
15 to 20 Years
|
Burger King
|
Hickory, NC
|
|
(a)
|
|
292
|
|
|
818
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|
818
|
|
|
1,110
|
|
|
(348
|
)
|
|
2000
|
|
09/29/06
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Burger King
|
Hudson, NC
|
|
(a)
|
|
794
|
|
|
616
|
|
|
—
|
|
|
—
|
|
|
794
|
|
|
616
|
|
|
1,410
|
|
|
(338
|
)
|
|
1998
|
|
09/29/06
|
|
15 to 40 Years
|
Burger King
|
Fayetteville, NC
|
|
(a)
|
|
470
|
|
|
629
|
|
|
—
|
|
|
—
|
|
|
470
|
|
|
629
|
|
|
1,099
|
|
|
(342
|
)
|
|
1999
|
|
09/29/06
|
|
15 to 30 Years
|
Burger King
|
Detroit, MI
|
|
(a)
|
|
613
|
|
|
688
|
|
|
1
|
|
|
—
|
|
|
614
|
|
|
688
|
|
|
1,302
|
|
|
(515
|
)
|
|
1987
|
|
02/13/09
|
|
13 to 18 Years
|
Burger King
|
Apopka, FL
|
|
(a)
|
|
1,038
|
|
|
482
|
|
|
—
|
|
|
—
|
|
|
1,038
|
|
|
482
|
|
|
1,520
|
|
|
(637
|
)
|
|
1977
|
|
06/25/04
|
|
10 to 15 Years
|
Burger King
|
Saint Cloud, FL
|
|
(a)
|
|
1,193
|
|
|
557
|
|
|
—
|
|
|
—
|
|
|
1,193
|
|
|
557
|
|
|
1,750
|
|
|
(433
|
)
|
|
1983
|
|
06/25/04
|
|
15 to 20 Years
|
Burger King
|
Orlando, FL
|
|
(a)
|
|
1,249
|
|
|
729
|
|
|
—
|
|
|
—
|
|
|
1,249
|
|
|
729
|
|
|
1,978
|
|
|
(603
|
)
|
|
1985
|
|
06/25/04
|
|
15 to 20 Years
|
Burger King
|
Springfield, IL
|
|
(a)
|
|
1,072
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
1,072
|
|
|
642
|
|
|
1,714
|
|
|
(589
|
)
|
|
1988
|
|
09/23/05
|
|
15 to 20 Years
|
Burger King
|
Effingham, IL
|
|
(a)
|
|
539
|
|
|
575
|
|
|
—
|
|
|
—
|
|
|
539
|
|
|
575
|
|
|
1,114
|
|
|
(340
|
)
|
|
1985
|
|
09/23/05
|
|
15 to 30 Years
|
Burger King
|
Decatur, IL
|
|
(a)
|
|
940
|
|
|
126
|
|
|
—
|
|
|
—
|
|
|
940
|
|
|
126
|
|
|
1,066
|
|
|
(417
|
)
|
|
1992
|
|
09/23/05
|
|
15 to 20 Years
|
Burger King
|
Springfield, IL
|
|
(a)
|
|
571
|
|
|
630
|
|
|
—
|
|
|
—
|
|
|
571
|
|
|
630
|
|
|
1,201
|
|
|
(387
|
)
|
|
1997
|
|
09/23/05
|
|
15 to 30 Years
|
Burger King
|
Buffalo, NY
|
|
(a)
|
|
737
|
|
|
629
|
|
|
—
|
|
|
—
|
|
|
737
|
|
|
629
|
|
|
1,366
|
|
|
(296
|
)
|
|
1993
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Buffalo, NY
|
|
(a)
|
|
821
|
|
|
694
|
|
|
—
|
|
|
—
|
|
|
821
|
|
|
694
|
|
|
1,515
|
|
|
(331
|
)
|
|
1976
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Cheektowaga, NY
|
|
(a)
|
|
561
|
|
|
549
|
|
|
—
|
|
|
—
|
|
|
561
|
|
|
549
|
|
|
1,110
|
|
|
(280
|
)
|
|
1985
|
|
11/10/05
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Burger King
|
Jamestown, NY
|
|
(a)
|
|
508
|
|
|
573
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
573
|
|
|
1,081
|
|
|
(411
|
)
|
|
1988
|
|
11/10/05
|
|
15 to 20 Years
|
Burger King
|
Louisville, KY
|
|
(a)
|
|
1,010
|
|
|
577
|
|
|
—
|
|
|
—
|
|
|
1,010
|
|
|
577
|
|
|
1,587
|
|
|
(335
|
)
|
|
1994
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Louisville, KY
|
|
(a)
|
|
854
|
|
|
514
|
|
|
—
|
|
|
—
|
|
|
854
|
|
|
514
|
|
|
1,368
|
|
|
(302
|
)
|
|
1994
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Niagara Falls, NY
|
|
(a)
|
|
1,359
|
|
|
551
|
|
|
—
|
|
|
—
|
|
|
1,359
|
|
|
551
|
|
|
1,910
|
|
|
(335
|
)
|
|
1979
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Springville, NY
|
|
(a)
|
|
678
|
|
|
586
|
|
|
—
|
|
|
—
|
|
|
678
|
|
|
586
|
|
|
1,264
|
|
|
(317
|
)
|
|
1988
|
|
11/10/05
|
|
15 to 30 Years
|
Burger King
|
Hope Mills, NC
|
|
(a)
|
|
408
|
|
|
930
|
|
|
—
|
|
|
—
|
|
|
408
|
|
|
930
|
|
|
1,338
|
|
|
(448
|
)
|
|
1990
|
|
09/29/06
|
|
15 to 30 Years
|
Burger King
|
Fayetteville, NC
|
|
(a)
|
|
489
|
|
|
612
|
|
|
—
|
|
|
—
|
|
|
489
|
|
|
612
|
|
|
1,101
|
|
|
(314
|
)
|
|
1987
|
|
09/29/06
|
|
15 to 30 Years
|
Burger King
|
Lillington, NC
|
|
(a)
|
|
419
|
|
|
687
|
|
|
—
|
|
|
—
|
|
|
419
|
|
|
687
|
|
|
1,106
|
|
|
(302
|
)
|
|
1992
|
|
09/29/06
|
|
15 to 40 Years
|
Burger King
|
Escanaba, MI
|
|
(a)
|
|
772
|
|
|
767
|
|
|
—
|
|
|
300
|
|
|
772
|
|
|
1,067
|
|
|
1,839
|
|
|
(854
|
)
|
|
1984
|
|
12/29/05
|
|
3 to 20 Years
|
Burger King
|
Oshkosh, WI
|
|
(a)
|
|
765
|
|
|
829
|
|
|
(40
|
)
|
|
300
|
|
|
725
|
|
|
1,129
|
|
|
1,854
|
|
|
(717
|
)
|
|
1984
|
|
12/29/05
|
|
15 to 20 Years
|
Burger King
|
Quincy, FL
|
|
(a)
|
|
1,015
|
|
|
416
|
|
|
—
|
|
|
—
|
|
|
1,015
|
|
|
416
|
|
|
1,431
|
|
|
(518
|
)
|
|
1989
|
|
09/24/04
|
|
15 to 20 Years
|
Burger King
|
Sweetwater, TN
|
|
(a)
|
|
602
|
|
|
550
|
|
|
—
|
|
|
250
|
|
|
602
|
|
|
800
|
|
|
1,402
|
|
|
(312
|
)
|
|
1999
|
|
12/29/06
|
|
15 to 40 Years
|
Burger King
|
Winchester, TN
|
|
(a)
|
|
400
|
|
|
291
|
|
|
—
|
|
|
250
|
|
|
400
|
|
|
541
|
|
|
941
|
|
|
(268
|
)
|
|
1993
|
|
12/29/06
|
|
10 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Burger King
|
Artesia, NM
|
|
(a)
|
|
435
|
|
|
1,106
|
|
|
—
|
|
|
—
|
|
|
435
|
|
|
1,106
|
|
|
1,541
|
|
|
(243
|
)
|
|
1984
|
|
04/16/14
|
|
15 to 30 Years
|
Burger King
|
Garner, NC
|
|
(a)
|
|
600
|
|
|
765
|
|
|
(600
|
)
|
|
(765
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1995
|
|
09/26/06
|
|
(e)
|
Burger King
|
Mebane, NC
|
|
(a)
|
|
846
|
|
|
682
|
|
|
(846
|
)
|
|
(682
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1993
|
|
09/26/06
|
|
(e)
|
Burger King
|
Fayetteville, NC
|
|
(a)
|
|
470
|
|
|
629
|
|
|
(470
|
)
|
|
(629
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1996
|
|
09/26/06
|
|
(e)
|
Burger King
|
Parma Heights, OH
|
|
(a)
|
|
598
|
|
|
535
|
|
|
—
|
|
|
—
|
|
|
598
|
|
|
535
|
|
|
1,133
|
|
|
(259
|
)
|
|
2004
|
|
08/27/09
|
|
13 to 38 Years
|
Burger King
|
Sandusky, OH
|
|
(a)
|
|
923
|
|
|
406
|
|
|
(315
|
)
|
|
(89
|
)
|
|
608
|
|
|
317
|
|
|
925
|
|
|
(164
|
)
|
|
1987
|
|
08/27/09
|
|
14 to 29 Years
|
Burger King
|
Seven Hills, OH
|
|
(a)
|
|
496
|
|
|
489
|
|
|
—
|
|
|
(1
|
)
|
|
496
|
|
|
488
|
|
|
984
|
|
|
(258
|
)
|
|
1977
|
|
08/27/09
|
|
13 to 28 Years
|
Burger King
|
Aurora, IL
|
|
(a)
|
|
286
|
|
|
726
|
|
|
—
|
|
|
—
|
|
|
286
|
|
|
726
|
|
|
1,012
|
|
|
(417
|
)
|
|
1998
|
|
12/29/06
|
|
15 to 30 Years
|
Burger King
|
Romeoville, IL
|
|
(a)
|
|
789
|
|
|
713
|
|
|
(62
|
)
|
|
—
|
|
|
727
|
|
|
713
|
|
|
1,440
|
|
|
(491
|
)
|
|
1999
|
|
09/23/05
|
|
15 to 20 Years
|
Burger King
|
Gilman, IL
|
|
(a)
|
|
219
|
|
|
414
|
|
|
—
|
|
|
—
|
|
|
219
|
|
|
414
|
|
|
633
|
|
|
(343
|
)
|
|
1998
|
|
09/23/05
|
|
15 to 20 Years
|
Caldwell Country Chevrolet
|
Caldwell, TX
|
|
(a)
|
|
1,775
|
|
|
1,725
|
|
|
—
|
|
|
—
|
|
|
1,775
|
|
|
1,725
|
|
|
3,500
|
|
|
(1,167
|
)
|
|
2000
|
|
04/29/11
|
|
11 to 36 Years
|
Camping World
|
Kenosha, WI
|
|
(a)
|
|
3,421
|
|
|
7,407
|
|
|
—
|
|
|
1,260
|
|
|
3,421
|
|
|
8,667
|
|
|
12,088
|
|
|
(2,969
|
)
|
|
2004
|
|
07/01/05
|
|
14 to 40 Years
|
Camping World
|
Saukville, WI
|
|
(a)
|
|
2,061
|
|
|
4,794
|
|
|
—
|
|
|
—
|
|
|
2,061
|
|
|
4,794
|
|
|
6,855
|
|
|
(899
|
)
|
|
2014
|
|
09/30/14
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
CarMax
|
Kennesaw, GA
|
|
(a)
|
|
3,931
|
|
|
5,334
|
|
|
—
|
|
|
—
|
|
|
3,931
|
|
|
5,334
|
|
|
9,265
|
|
|
(1,889
|
)
|
|
1995
|
|
02/16/12
|
|
15 to 30 Years
|
CarMax
|
Greenville, SC
|
|
(a)
|
|
9,731
|
|
|
11,625
|
|
|
—
|
|
|
—
|
|
|
9,731
|
|
|
11,625
|
|
|
21,356
|
|
|
(2,797
|
)
|
|
1999
|
|
07/17/13
|
|
3 to 40 Years
|
CarMax
|
Jacksonville, FL
|
|
(a)
|
|
6,155
|
|
|
10,957
|
|
|
—
|
|
|
—
|
|
|
6,155
|
|
|
10,957
|
|
|
17,112
|
|
|
(3,266
|
)
|
|
2005
|
|
06/30/05
|
|
15 to 40 Years
|
CarMax
|
Raleigh, NC
|
|
(a)
|
|
4,163
|
|
|
4,017
|
|
|
—
|
|
|
—
|
|
|
4,163
|
|
|
4,017
|
|
|
8,180
|
|
|
(1,890
|
)
|
|
1994
|
|
07/17/13
|
|
4 to 25 Years
|
Carrington College
|
Phoenix, AZ
|
|
(a)
|
|
1,840
|
|
|
3,582
|
|
|
(528
|
)
|
|
(1,436
|
)
|
|
1,312
|
|
|
2,146
|
|
|
3,458
|
|
|
—
|
|
|
1975
|
|
07/01/05
|
|
3 to 28 Years
|
Casual Male
|
Canton, MA
|
|
(a)
|
|
28,721
|
|
|
27,798
|
|
|
(28
|
)
|
|
15
|
|
|
28,693
|
|
|
27,813
|
|
|
56,506
|
|
|
(11,377
|
)
|
|
1962
|
|
02/01/06
|
|
15 to 30 Years
|
Cermak Fresh Market
|
Aurora, IL
|
|
(a)
|
|
2,450
|
|
|
7,566
|
|
|
—
|
|
|
343
|
|
|
2,450
|
|
|
7,909
|
|
|
10,359
|
|
|
(643
|
)
|
|
1989
|
|
01/09/17
|
|
10 to 30 Years
|
Chapala
|
Boise, ID
|
|
(a)
|
|
809
|
|
|
601
|
|
|
(400
|
)
|
|
(259
|
)
|
|
409
|
|
|
342
|
|
|
751
|
|
|
(260
|
)
|
|
1998
|
|
06/25/04
|
|
15 to 30 Years
|
Charleston's Restaurant
|
Tulsa, OK
|
|
(a)
|
|
1,540
|
|
|
1,997
|
|
|
—
|
|
|
—
|
|
|
1,540
|
|
|
1,997
|
|
|
3,537
|
|
|
(880
|
)
|
|
2002
|
|
07/02/07
|
|
14 to 40 Years
|
Charleston's Restaurant
|
Norman, OK
|
|
(a)
|
|
1,466
|
|
|
2,294
|
|
|
—
|
|
|
—
|
|
|
1,466
|
|
|
2,294
|
|
|
3,760
|
|
|
(1,275
|
)
|
|
1992
|
|
07/02/07
|
|
14 to 30 Years
|
Children's Learning Adventure
|
The Woodlands, TX
|
|
(c)
|
|
2,039
|
|
|
7,154
|
|
|
(453
|
)
|
|
(1,317
|
)
|
|
1,586
|
|
|
5,837
|
|
|
7,423
|
|
|
(292
|
)
|
|
2011
|
|
09/25/13
|
|
10 to 35 Years
|
Children's Learning Adventure
|
East Humble, TX
|
|
(c)
|
|
2,108
|
|
|
7,208
|
|
|
(497
|
)
|
|
(1,298
|
)
|
|
1,611
|
|
|
5,910
|
|
|
7,521
|
|
|
(309
|
)
|
|
2012
|
|
12/10/13
|
|
10 to 35 Years
|
Children's Learning Adventure
|
Henderson, NV
|
|
(c)
|
|
2,757
|
|
|
6,113
|
|
|
(456
|
)
|
|
(1,043
|
)
|
|
2,301
|
|
|
5,070
|
|
|
7,371
|
|
|
(246
|
)
|
|
2010
|
|
05/16/14
|
|
12 to 37 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Church's Chicken
|
Overland, MO
|
|
(a)
|
|
278
|
|
|
494
|
|
|
—
|
|
|
—
|
|
|
278
|
|
|
494
|
|
|
772
|
|
|
(335
|
)
|
|
1972
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Normandy, MO
|
|
(a)
|
|
265
|
|
|
329
|
|
|
(6
|
)
|
|
—
|
|
|
259
|
|
|
329
|
|
|
588
|
|
|
(246
|
)
|
|
1978
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
St. Louis, MO
|
|
(a)
|
|
464
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
464
|
|
|
218
|
|
|
682
|
|
|
(210
|
)
|
|
1978
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Ferguson, MO
|
|
(a)
|
|
293
|
|
|
212
|
|
|
—
|
|
|
—
|
|
|
293
|
|
|
212
|
|
|
505
|
|
|
(180
|
)
|
|
1974
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
St. Louis, MO
|
|
(a)
|
|
231
|
|
|
337
|
|
|
—
|
|
|
—
|
|
|
231
|
|
|
337
|
|
|
568
|
|
|
(237
|
)
|
|
1972
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
St. Louis, MO
|
|
(a)
|
|
290
|
|
|
211
|
|
|
—
|
|
|
—
|
|
|
290
|
|
|
211
|
|
|
501
|
|
|
(184
|
)
|
|
1973
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Maplewood, MO
|
|
(a)
|
|
180
|
|
|
225
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|
225
|
|
|
405
|
|
|
(168
|
)
|
|
1980
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Washington Park, IL
|
|
(a)
|
|
119
|
|
|
324
|
|
|
—
|
|
|
—
|
|
|
119
|
|
|
324
|
|
|
443
|
|
|
(228
|
)
|
|
1980
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
East St. Louis, IL
|
|
(a)
|
|
117
|
|
|
334
|
|
|
—
|
|
|
—
|
|
|
117
|
|
|
334
|
|
|
451
|
|
|
(173
|
)
|
|
1990
|
|
05/25/05
|
|
15 to 30 Years
|
Church's Chicken
|
St. Louis, MO
|
|
(a)
|
|
189
|
|
|
227
|
|
|
—
|
|
|
—
|
|
|
189
|
|
|
227
|
|
|
416
|
|
|
(176
|
)
|
|
1972
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Canton, OH
|
|
(a)
|
|
215
|
|
|
483
|
|
|
—
|
|
|
—
|
|
|
215
|
|
|
483
|
|
|
698
|
|
|
(304
|
)
|
|
1974
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
313
|
|
|
275
|
|
|
—
|
|
|
—
|
|
|
313
|
|
|
275
|
|
|
588
|
|
|
(187
|
)
|
|
1982
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Flint, MI
|
|
(a)
|
|
340
|
|
|
258
|
|
|
—
|
|
|
—
|
|
|
340
|
|
|
258
|
|
|
598
|
|
|
(211
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
340
|
|
|
220
|
|
|
—
|
|
|
—
|
|
|
340
|
|
|
220
|
|
|
560
|
|
|
(174
|
)
|
|
1975
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Indianapolis, IN
|
|
(a)
|
|
449
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
449
|
|
|
153
|
|
|
602
|
|
|
(170
|
)
|
|
1968
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Gary, IN
|
|
(a)
|
|
161
|
|
|
493
|
|
|
—
|
|
|
—
|
|
|
161
|
|
|
493
|
|
|
654
|
|
|
(347
|
)
|
|
1973
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
426
|
|
|
223
|
|
|
—
|
|
|
—
|
|
|
426
|
|
|
223
|
|
|
649
|
|
|
(187
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Indianapolis, IN
|
|
(a)
|
|
170
|
|
|
749
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|
749
|
|
|
919
|
|
|
(468
|
)
|
|
1983
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
242
|
|
|
256
|
|
|
—
|
|
|
—
|
|
|
242
|
|
|
256
|
|
|
498
|
|
|
(183
|
)
|
|
1974
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
270
|
|
|
305
|
|
|
—
|
|
|
—
|
|
|
270
|
|
|
305
|
|
|
575
|
|
|
(207
|
)
|
|
1976
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Akron, OH
|
|
(a)
|
|
310
|
|
|
394
|
|
|
—
|
|
|
—
|
|
|
310
|
|
|
394
|
|
|
704
|
|
|
(282
|
)
|
|
1982
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Gary, IN
|
|
(a)
|
|
109
|
|
|
410
|
|
|
—
|
|
|
—
|
|
|
109
|
|
|
410
|
|
|
519
|
|
|
(274
|
)
|
|
1980
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
532
|
|
|
279
|
|
|
—
|
|
|
—
|
|
|
532
|
|
|
279
|
|
|
811
|
|
|
(202
|
)
|
|
1982
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
413
|
|
|
235
|
|
|
—
|
|
|
—
|
|
|
413
|
|
|
235
|
|
|
648
|
|
|
(190
|
)
|
|
1977
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
425
|
|
|
200
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
200
|
|
|
625
|
|
|
(168
|
)
|
|
1977
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Columbus, OH
|
|
(a)
|
|
268
|
|
|
354
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|
354
|
|
|
622
|
|
|
(263
|
)
|
|
1975
|
|
05/25/05
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
428
|
|
|
189
|
|
|
—
|
|
|
—
|
|
|
428
|
|
|
189
|
|
|
617
|
|
|
(158
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
301
|
|
|
219
|
|
|
—
|
|
|
—
|
|
|
301
|
|
|
219
|
|
|
520
|
|
|
(171
|
)
|
|
1972
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Akron, OH
|
|
(a)
|
|
247
|
|
|
198
|
|
|
—
|
|
|
—
|
|
|
247
|
|
|
198
|
|
|
445
|
|
|
(166
|
)
|
|
1971
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
385
|
|
|
258
|
|
|
—
|
|
|
—
|
|
|
385
|
|
|
258
|
|
|
643
|
|
|
(213
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Indianapolis, IN
|
|
(a)
|
|
258
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
258
|
|
|
262
|
|
|
520
|
|
|
(223
|
)
|
|
1970
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Warren, MI
|
|
(a)
|
|
488
|
|
|
215
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
215
|
|
|
703
|
|
|
(178
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
289
|
|
|
260
|
|
|
—
|
|
|
—
|
|
|
289
|
|
|
260
|
|
|
549
|
|
|
(182
|
)
|
|
1982
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Columbus, OH
|
|
(a)
|
|
294
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
294
|
|
|
262
|
|
|
556
|
|
|
(214
|
)
|
|
1976
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Indianapolis, IN
|
|
(a)
|
|
370
|
|
|
150
|
|
|
—
|
|
|
—
|
|
|
370
|
|
|
150
|
|
|
520
|
|
|
(151
|
)
|
|
1970
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Chicago, IL
|
|
(a)
|
|
242
|
|
|
244
|
|
|
—
|
|
|
—
|
|
|
242
|
|
|
244
|
|
|
486
|
|
|
(191
|
)
|
|
1970
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
271
|
|
|
157
|
|
|
—
|
|
|
—
|
|
|
271
|
|
|
157
|
|
|
428
|
|
|
(131
|
)
|
|
1978
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Gary, IN
|
|
(a)
|
|
210
|
|
|
318
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
318
|
|
|
528
|
|
|
(263
|
)
|
|
1979
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Joliet, IL
|
|
(a)
|
|
245
|
|
|
193
|
|
|
—
|
|
|
—
|
|
|
245
|
|
|
193
|
|
|
438
|
|
|
(170
|
)
|
|
1985
|
|
05/25/05
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Church's Chicken
|
Peoria, IL
|
|
(a)
|
|
154
|
|
|
320
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
320
|
|
|
474
|
|
|
(238
|
)
|
|
1976
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Harvey, IL
|
|
(a)
|
|
361
|
|
|
269
|
|
|
(80
|
)
|
|
—
|
|
|
281
|
|
|
269
|
|
|
550
|
|
|
(382
|
)
|
|
1978
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Akron, OH
|
|
(a)
|
|
218
|
|
|
273
|
|
|
—
|
|
|
—
|
|
|
218
|
|
|
273
|
|
|
491
|
|
|
(200
|
)
|
|
1976
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Indianapolis, IN
|
|
(a)
|
|
266
|
|
|
310
|
|
|
—
|
|
|
—
|
|
|
266
|
|
|
310
|
|
|
576
|
|
|
(239
|
)
|
|
1971
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Mansfield, OH
|
|
(a)
|
|
225
|
|
|
327
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|
327
|
|
|
552
|
|
|
(223
|
)
|
|
1972
|
|
05/25/05
|
|
15 to 20 Years
|
Church's Chicken
|
Detroit, MI
|
|
(a)
|
|
351
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
351
|
|
|
209
|
|
|
560
|
|
|
(170
|
)
|
|
1977
|
|
05/25/05
|
|
15 to 20 Years
|
Columbus Arts & Tech Academy
|
Columbus, OH
|
|
(a)
|
|
417
|
|
|
5,100
|
|
|
—
|
|
|
849
|
|
|
417
|
|
|
5,949
|
|
|
6,366
|
|
|
(2,731
|
)
|
|
1980
|
|
03/17/06
|
|
13 to 30 Years
|
Columbus Preparatory Academy
|
Columbus, OH
|
|
(a)
|
|
1,069
|
|
|
3,363
|
|
|
330
|
|
|
1,340
|
|
|
1,399
|
|
|
4,703
|
|
|
6,102
|
|
|
(3,159
|
)
|
|
2004
|
|
03/17/06
|
|
13 to 20 Years
|
ConForm Automotive
|
Sidney, OH
|
|
(a)
|
|
921
|
|
|
4,177
|
|
|
—
|
|
|
415
|
|
|
921
|
|
|
4,592
|
|
|
5,513
|
|
|
(2,777
|
)
|
|
1987
|
|
12/22/05
|
|
8 to 20 Years
|
Core & Main
|
Riviera Beach, FL
|
|
(a)
|
|
500
|
|
|
170
|
|
|
—
|
|
|
—
|
|
|
500
|
|
|
170
|
|
|
670
|
|
|
(171
|
)
|
|
1987
|
|
07/01/05
|
|
15 to 20 Years
|
Core & Main
|
Jacksonville, FL
|
|
(a)
|
|
339
|
|
|
226
|
|
|
—
|
|
|
—
|
|
|
339
|
|
|
226
|
|
|
565
|
|
|
(226
|
)
|
|
1987
|
|
07/01/05
|
|
15 to 20 Years
|
Core & Main
|
West Columbia, SC
|
|
(a)
|
|
324
|
|
|
108
|
|
|
—
|
|
|
—
|
|
|
324
|
|
|
108
|
|
|
432
|
|
|
(97
|
)
|
|
1989
|
|
05/01/05
|
|
15 to 20 Years
|
Core & Main
|
Tontitown, AR
|
|
(a)
|
|
230
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
230
|
|
|
92
|
|
|
322
|
|
|
(100
|
)
|
|
1987
|
|
05/01/05
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Core & Main
|
Indianapolis, IN
|
|
(a)
|
|
607
|
|
|
520
|
|
|
—
|
|
|
—
|
|
|
607
|
|
|
520
|
|
|
1,127
|
|
|
(416
|
)
|
|
1990
|
|
05/01/05
|
|
15 to 20 Years
|
Core & Main
|
Knoxville, TN
|
|
(a)
|
|
259
|
|
|
111
|
|
|
—
|
|
|
—
|
|
|
259
|
|
|
111
|
|
|
370
|
|
|
(192
|
)
|
|
1981
|
|
05/01/05
|
|
10 to 15 Years
|
Core & Main
|
Wilmington, NC
|
|
(a)
|
|
370
|
|
|
122
|
|
|
—
|
|
|
—
|
|
|
370
|
|
|
122
|
|
|
492
|
|
|
(121
|
)
|
|
1987
|
|
05/01/05
|
|
15 to 20 Years
|
Core & Main
|
Greer, SC
|
|
(a)
|
|
268
|
|
|
236
|
|
|
—
|
|
|
—
|
|
|
268
|
|
|
236
|
|
|
504
|
|
|
(193
|
)
|
|
1993
|
|
05/01/05
|
|
15 to 30 Years
|
Core & Main
|
Florence, SC
|
|
(a)
|
|
221
|
|
|
174
|
|
|
—
|
|
|
—
|
|
|
221
|
|
|
174
|
|
|
395
|
|
|
(231
|
)
|
|
1974
|
|
05/01/05
|
|
10 to 15 Years
|
Core & Main
|
Martinsburg, WV
|
|
(a)
|
|
173
|
|
|
20
|
|
|
—
|
|
|
—
|
|
|
173
|
|
|
20
|
|
|
193
|
|
|
(53
|
)
|
|
1972
|
|
05/01/05
|
|
10 to 15 Years
|
Core & Main
|
Spokane, WA
|
|
(a)
|
|
518
|
|
|
193
|
|
|
—
|
|
|
—
|
|
|
518
|
|
|
193
|
|
|
711
|
|
|
(204
|
)
|
|
1998
|
|
05/01/05
|
|
15 to 30 Years
|
Core & Main
|
Lawrenceville, GA
|
|
(a)
|
|
500
|
|
|
237
|
|
|
—
|
|
|
—
|
|
|
500
|
|
|
237
|
|
|
737
|
|
|
(231
|
)
|
|
1996
|
|
05/01/05
|
|
15 to 30 Years
|
Core & Main
|
Roanoke, VA
|
|
(a)
|
|
333
|
|
|
124
|
|
|
—
|
|
|
—
|
|
|
333
|
|
|
124
|
|
|
457
|
|
|
(189
|
)
|
|
1975
|
|
05/01/05
|
|
10 to 15 Years
|
Core & Main
|
Hickory, NC
|
|
(a)
|
|
199
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|
262
|
|
|
461
|
|
|
(230
|
)
|
|
1989
|
|
05/01/05
|
|
15 to 20 Years
|
Core & Main
|
Jacksonville, FL
|
|
(a)
|
|
963
|
|
|
1,007
|
|
|
—
|
|
|
—
|
|
|
963
|
|
|
1,007
|
|
|
1,970
|
|
|
(1,098
|
)
|
|
2001
|
|
07/01/05
|
|
9 to 20 Years
|
Core & Main
|
Pompano Beach, FL
|
|
(a)
|
|
1,144
|
|
|
337
|
|
|
—
|
|
|
—
|
|
|
1,144
|
|
|
337
|
|
|
1,481
|
|
|
(277
|
)
|
|
1990
|
|
07/01/05
|
|
15 to 30 Years
|
Courthouse Athletic Club
|
Salem, OR
|
|
(a)
|
|
1,214
|
|
|
4,911
|
|
|
—
|
|
|
—
|
|
|
1,214
|
|
|
4,911
|
|
|
6,125
|
|
|
(1,810
|
)
|
|
1980
|
|
12/01/05
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Courthouse Athletic Club
|
Salem, OR
|
|
(a)
|
|
941
|
|
|
2,620
|
|
|
1,018
|
|
|
5,042
|
|
|
1,959
|
|
|
7,662
|
|
|
9,621
|
|
|
(2,733
|
)
|
|
1996
|
|
12/01/05
|
|
15 to 40 Years
|
Courthouse Athletic Club
|
Keizer, OR
|
|
(a)
|
|
1,208
|
|
|
4,089
|
|
|
—
|
|
|
—
|
|
|
1,208
|
|
|
4,089
|
|
|
5,297
|
|
|
(1,492
|
)
|
|
1988
|
|
12/01/05
|
|
15 to 40 Years
|
Courthouse Athletic Club
|
Salem, OR
|
|
(a)
|
|
1,589
|
|
|
3,834
|
|
|
—
|
|
|
—
|
|
|
1,589
|
|
|
3,834
|
|
|
5,423
|
|
|
(1,886
|
)
|
|
1977
|
|
12/01/05
|
|
15 to 30 Years
|
Courthouse Athletic Club
|
Salem, OR
|
|
(a)
|
|
1,509
|
|
|
5,635
|
|
|
—
|
|
|
—
|
|
|
1,509
|
|
|
5,635
|
|
|
7,144
|
|
|
(2,043
|
)
|
|
2001
|
|
12/01/05
|
|
15 to 40 Years
|
Crème de la Crème
|
Leawood, KS
|
|
(a)
|
|
1,854
|
|
|
3,914
|
|
|
—
|
|
|
—
|
|
|
1,854
|
|
|
3,914
|
|
|
5,768
|
|
|
(2,023
|
)
|
|
1999
|
|
09/29/05
|
|
15 to 30 Years
|
Crème de la Crème
|
Westmont, IL
|
|
(a)
|
|
1,375
|
|
|
5,087
|
|
|
—
|
|
|
—
|
|
|
1,375
|
|
|
5,087
|
|
|
6,462
|
|
|
(1,736
|
)
|
|
2003
|
|
12/28/05
|
|
15 to 40 Years
|
Crème de la Crème
|
Warrenville, IL
|
|
(a)
|
|
2,542
|
|
|
3,813
|
|
|
—
|
|
|
—
|
|
|
2,542
|
|
|
3,813
|
|
|
6,355
|
|
|
(2,062
|
)
|
|
1999
|
|
09/29/05
|
|
15 to 30 Years
|
Crème de la Crème
|
Lone Tree, CO
|
|
(a)
|
|
2,020
|
|
|
3,748
|
|
|
—
|
|
|
—
|
|
|
2,020
|
|
|
3,748
|
|
|
5,768
|
|
|
(1,860
|
)
|
|
1999
|
|
09/29/05
|
|
15 to 30 Years
|
Crème de la Crème
|
Duluth, GA
|
|
(a)
|
|
2,289
|
|
|
4,274
|
|
|
—
|
|
|
—
|
|
|
2,289
|
|
|
4,274
|
|
|
6,563
|
|
|
(2,073
|
)
|
|
2007
|
|
12/23/08
|
|
13 to 48 Years
|
Crème de la Crème
|
Chicago, IL
|
|
(a)
|
|
5,057
|
|
|
5,939
|
|
|
—
|
|
|
—
|
|
|
5,057
|
|
|
5,939
|
|
|
10,996
|
|
|
(738
|
)
|
|
2009
|
|
05/30/14
|
|
15 to 40 Years
|
Crème de la Crème
|
Barrington, IL
|
|
(a)
|
|
1,180
|
|
|
5,939
|
|
|
—
|
|
|
—
|
|
|
1,180
|
|
|
5,939
|
|
|
7,119
|
|
|
(793
|
)
|
|
2008
|
|
05/30/14
|
|
15 to 40 Years
|
Crème de la Crème
|
Romeoville, IL
|
|
(a)
|
|
1,684
|
|
|
5,676
|
|
|
—
|
|
|
—
|
|
|
1,684
|
|
|
5,676
|
|
|
7,360
|
|
|
(1,602
|
)
|
|
2008
|
|
11/07/08
|
|
14 to 49 Years
|
Crème de la Crème
|
Mount Laurel, NJ
|
|
(a)
|
|
1,404
|
|
|
5,655
|
|
|
—
|
|
|
—
|
|
|
1,404
|
|
|
5,655
|
|
|
7,059
|
|
|
(1,722
|
)
|
|
2007
|
|
05/01/09
|
|
13 to 48 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Crown Distributing
|
Arlington, WA
|
|
(c)
|
|
1,860
|
|
|
10,402
|
|
|
—
|
|
|
—
|
|
|
1,860
|
|
|
10,402
|
|
|
12,262
|
|
|
(1,280
|
)
|
|
2002
|
|
11/21/14
|
|
7 to 40 Years
|
Crunch Fitness
|
Lawrenceville, GA
|
|
(a)
|
|
2,095
|
|
|
2,463
|
|
|
—
|
|
|
22
|
|
|
2,095
|
|
|
2,485
|
|
|
4,580
|
|
|
(36
|
)
|
|
2017
|
|
08/21/18
|
|
12 to 39 Years
|
Dave & Buster's
|
Marietta, GA
|
|
(a)
|
|
3,908
|
|
|
8,630
|
|
|
(74
|
)
|
|
—
|
|
|
3,834
|
|
|
8,630
|
|
|
12,464
|
|
|
(4,090
|
)
|
|
1992
|
|
07/01/05
|
|
15 to 30 Years
|
Denny's
|
Fountain Hills, AZ
|
|
(a)
|
|
825
|
|
|
561
|
|
|
—
|
|
|
—
|
|
|
825
|
|
|
561
|
|
|
1,386
|
|
|
(395
|
)
|
|
1995
|
|
09/24/04
|
|
15 to 30 Years
|
Diagnostic Health
|
Port Arthur, TX
|
|
(a)
|
|
468
|
|
|
2,057
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|
2,057
|
|
|
2,525
|
|
|
(397
|
)
|
|
1997
|
|
03/31/14
|
|
15 to 30 Years
|
Diagnostic Health
|
Beaumont, TX
|
|
(a)
|
|
438
|
|
|
1,976
|
|
|
—
|
|
|
—
|
|
|
438
|
|
|
1,976
|
|
|
2,414
|
|
|
(384
|
)
|
|
1985
|
|
03/31/14
|
|
15 to 30 Years
|
Dillon Tire
|
Lincoln, NE
|
|
(a)
|
|
1,319
|
|
|
1,604
|
|
|
(1
|
)
|
|
—
|
|
|
1,318
|
|
|
1,604
|
|
|
2,922
|
|
|
(947
|
)
|
|
1972
|
|
04/29/11
|
|
11 to 26 Years
|
Dollar General
|
Laurel, MS
|
|
(a)
|
|
431
|
|
|
705
|
|
|
2
|
|
|
2
|
|
|
433
|
|
|
707
|
|
|
1,140
|
|
|
(112
|
)
|
|
2012
|
|
06/22/15
|
|
11 to 40 Years
|
Dollar General
|
Oppelo, AR
|
|
(a)
|
|
354
|
|
|
553
|
|
|
13
|
|
|
20
|
|
|
367
|
|
|
573
|
|
|
940
|
|
|
(100
|
)
|
|
2015
|
|
07/14/15
|
|
14 to 40 Years
|
Dollar General
|
Red Oak, OK
|
|
(a)
|
|
245
|
|
|
675
|
|
|
3
|
|
|
8
|
|
|
248
|
|
|
683
|
|
|
931
|
|
|
(88
|
)
|
|
2015
|
|
07/14/15
|
|
13 to 40 Years
|
Eddie Merlot's
|
Fort Wayne, IN
|
|
(a)
|
|
989
|
|
|
2,057
|
|
|
—
|
|
|
—
|
|
|
989
|
|
|
2,057
|
|
|
3,046
|
|
|
(899
|
)
|
|
2001
|
|
11/10/05
|
|
15 to 30 Years
|
Eddie Merlot's
|
Indianapolis, IN
|
|
(a)
|
|
1,971
|
|
|
2,295
|
|
|
—
|
|
|
—
|
|
|
1,971
|
|
|
2,295
|
|
|
4,266
|
|
|
(782
|
)
|
|
2003
|
|
11/10/05
|
|
15 to 40 Years
|
Eddie Merlot's
|
Burr Ridge, IL
|
|
(a)
|
|
759
|
|
|
977
|
|
|
16
|
|
|
1,584
|
|
|
775
|
|
|
2,561
|
|
|
3,336
|
|
|
(1,344
|
)
|
|
1997
|
|
06/25/04
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
El Chico
|
Tulsa, OK
|
|
(a)
|
|
983
|
|
|
1,232
|
|
|
(716
|
)
|
|
(924
|
)
|
|
267
|
|
|
308
|
|
|
575
|
|
|
(114
|
)
|
|
1976
|
|
02/26/07
|
|
3 to 19 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
300
|
|
|
839
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
839
|
|
|
1,139
|
|
|
(192
|
)
|
|
1998
|
|
12/22/06
|
|
50 to 50 Years
|
Express Oil Change
|
Bessemer, AL
|
|
(a)
|
|
358
|
|
|
1,197
|
|
|
—
|
|
|
—
|
|
|
358
|
|
|
1,197
|
|
|
1,555
|
|
|
(342
|
)
|
|
1988
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
334
|
|
|
1,119
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
1,119
|
|
|
1,453
|
|
|
(319
|
)
|
|
1989
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Huntsville, AL
|
|
(a)
|
|
252
|
|
|
917
|
|
|
—
|
|
|
—
|
|
|
252
|
|
|
917
|
|
|
1,169
|
|
|
(349
|
)
|
|
1965
|
|
12/22/06
|
|
30 to 30 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
343
|
|
|
901
|
|
|
—
|
|
|
—
|
|
|
343
|
|
|
901
|
|
|
1,244
|
|
|
(257
|
)
|
|
1989
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Oxford, AL
|
|
(a)
|
|
120
|
|
|
1,224
|
|
|
—
|
|
|
—
|
|
|
120
|
|
|
1,224
|
|
|
1,344
|
|
|
(349
|
)
|
|
1990
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Huntsville, AL
|
|
(a)
|
|
184
|
|
|
1,037
|
|
|
—
|
|
|
—
|
|
|
184
|
|
|
1,037
|
|
|
1,221
|
|
|
(237
|
)
|
|
2001
|
|
12/22/06
|
|
50 to 50 Years
|
Express Oil Change
|
Auburn, AL
|
|
(a)
|
|
354
|
|
|
1,182
|
|
|
30
|
|
|
78
|
|
|
384
|
|
|
1,260
|
|
|
1,644
|
|
|
(500
|
)
|
|
1987
|
|
12/22/06
|
|
15 to 30 Years
|
Express Oil Change
|
Alabaster, AL
|
|
(a)
|
|
631
|
|
|
1,010
|
|
|
—
|
|
|
—
|
|
|
631
|
|
|
1,010
|
|
|
1,641
|
|
|
(288
|
)
|
|
1995
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Florence, AL
|
|
(a)
|
|
130
|
|
|
1,128
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
1,128
|
|
|
1,258
|
|
|
(258
|
)
|
|
1999
|
|
12/22/06
|
|
50 to 50 Years
|
Express Oil Change
|
Madison, AL
|
|
(a)
|
|
211
|
|
|
1,401
|
|
|
—
|
|
|
—
|
|
|
211
|
|
|
1,401
|
|
|
1,612
|
|
|
(400
|
)
|
|
1997
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Gardendale, AL
|
|
(a)
|
|
586
|
|
|
1,274
|
|
|
—
|
|
|
—
|
|
|
586
|
|
|
1,274
|
|
|
1,860
|
|
|
(364
|
)
|
|
1989
|
|
12/22/06
|
|
40 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Express Oil Change
|
Decatur, AL
|
|
(a)
|
|
187
|
|
|
1,174
|
|
|
141
|
|
|
742
|
|
|
328
|
|
|
1,916
|
|
|
2,244
|
|
|
(317
|
)
|
|
2000
|
|
12/22/06
|
|
19 to 50 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
607
|
|
|
1,379
|
|
|
—
|
|
|
—
|
|
|
607
|
|
|
1,379
|
|
|
1,986
|
|
|
(394
|
)
|
|
1988
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
339
|
|
|
858
|
|
|
—
|
|
|
—
|
|
|
339
|
|
|
858
|
|
|
1,197
|
|
|
(245
|
)
|
|
1990
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Madison, AL
|
|
(a)
|
|
359
|
|
|
1,505
|
|
|
40
|
|
|
456
|
|
|
399
|
|
|
1,961
|
|
|
2,360
|
|
|
(473
|
)
|
|
1995
|
|
12/22/06
|
|
15 to 40 Years
|
Express Oil Change
|
Huntsville, AL
|
|
(a)
|
|
295
|
|
|
893
|
|
|
—
|
|
|
—
|
|
|
295
|
|
|
893
|
|
|
1,188
|
|
|
(255
|
)
|
|
1994
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Pinson, AL
|
|
(a)
|
|
320
|
|
|
916
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
916
|
|
|
1,236
|
|
|
(209
|
)
|
|
2001
|
|
12/22/06
|
|
50 to 50 Years
|
Express Oil Change
|
Huntsville, AL
|
|
(a)
|
|
374
|
|
|
1,295
|
|
|
—
|
|
|
109
|
|
|
374
|
|
|
1,404
|
|
|
1,778
|
|
|
(424
|
)
|
|
1997
|
|
12/22/06
|
|
19 to 40 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
372
|
|
|
1,073
|
|
|
—
|
|
|
—
|
|
|
372
|
|
|
1,073
|
|
|
1,445
|
|
|
(408
|
)
|
|
1965
|
|
12/22/06
|
|
30 to 30 Years
|
Express Oil Change
|
Birmingham, AL
|
|
(a)
|
|
417
|
|
|
1,237
|
|
|
—
|
|
|
—
|
|
|
417
|
|
|
1,237
|
|
|
1,654
|
|
|
(353
|
)
|
|
1970
|
|
12/22/06
|
|
40 to 40 Years
|
Express Oil Change
|
Decatur, AL
|
|
(a)
|
|
84
|
|
|
803
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
803
|
|
|
887
|
|
|
(183
|
)
|
|
2001
|
|
12/22/06
|
|
50 to 50 Years
|
Express Oil Change
|
Huntsville, AL
|
|
(a)
|
|
195
|
|
|
1,649
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
1,649
|
|
|
1,844
|
|
|
(471
|
)
|
|
1993
|
|
12/22/06
|
|
40 to 40 Years
|
Family Dollar Stores
|
Texarkana, AR
|
|
(a)
|
|
303
|
|
|
201
|
|
|
—
|
|
|
—
|
|
|
303
|
|
|
201
|
|
|
504
|
|
|
(75
|
)
|
|
1988
|
|
03/31/14
|
|
4 to 20 Years
|
Famous Dave's
|
Maple Grove, MN
|
|
(a)
|
|
1,852
|
|
|
1,096
|
|
|
—
|
|
|
—
|
|
|
1,852
|
|
|
1,096
|
|
|
2,948
|
|
|
(680
|
)
|
|
1997
|
|
09/24/04
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Famous Dave's
|
Apple Valley, MN
|
|
(a)
|
|
1,119
|
|
|
1,055
|
|
|
—
|
|
|
—
|
|
|
1,119
|
|
|
1,055
|
|
|
2,174
|
|
|
(568
|
)
|
|
1999
|
|
09/24/04
|
|
15 to 30 Years
|
Fazoli's
|
Lees Summit, MO
|
|
(a)
|
|
590
|
|
|
69
|
|
|
55
|
|
|
(69
|
)
|
|
645
|
|
|
—
|
|
|
645
|
|
|
—
|
|
|
(f)
|
|
09/23/05
|
|
(f)
|
Fazoli's
|
Rochester, MN
|
|
(a)
|
|
561
|
|
|
83
|
|
|
66
|
|
|
(83
|
)
|
|
627
|
|
|
—
|
|
|
627
|
|
|
—
|
|
|
(f)
|
|
09/23/05
|
|
(f)
|
Fazoli's
|
Fort Wayne, IN
|
|
(a)
|
|
660
|
|
|
204
|
|
|
—
|
|
|
—
|
|
|
660
|
|
|
204
|
|
|
864
|
|
|
(315
|
)
|
|
1982
|
|
09/23/05
|
|
10 to 15 Years
|
Fitness Evolution
|
Sacramento, CA
|
|
(c)
|
|
1,236
|
|
|
2,883
|
|
|
—
|
|
|
—
|
|
|
1,236
|
|
|
2,883
|
|
|
4,119
|
|
|
(537
|
)
|
|
1990
|
|
09/29/15
|
|
15 to 20 Years
|
Flying Star Café
|
Albuquerque, NM
|
|
(a)
|
|
1,036
|
|
|
1,655
|
|
|
—
|
|
|
—
|
|
|
1,036
|
|
|
1,655
|
|
|
2,691
|
|
|
(890
|
)
|
|
1994
|
|
07/01/05
|
|
15 to 30 Years
|
Flying Star Café
|
Albuquerque, NM
|
|
(a)
|
|
120
|
|
|
1,336
|
|
|
—
|
|
|
—
|
|
|
120
|
|
|
1,336
|
|
|
1,456
|
|
|
(508
|
)
|
|
1999
|
|
07/01/05
|
|
30 to 30 Years
|
Focus Child Development Center
|
Riverdale, GA
|
|
(a)
|
|
436
|
|
|
525
|
|
|
(185
|
)
|
|
(229
|
)
|
|
251
|
|
|
296
|
|
|
547
|
|
|
(4
|
)
|
|
1965
|
|
06/29/16
|
|
7 to 27 Years
|
Focus Child Development Center
|
Riverdale, GA
|
|
(a)
|
|
663
|
|
|
1,336
|
|
|
(198
|
)
|
|
(369
|
)
|
|
465
|
|
|
967
|
|
|
1,432
|
|
|
(10
|
)
|
|
1998
|
|
06/29/16
|
|
7 to 40 Years
|
Focus Child Development Center
|
Dalton, GA
|
|
(a)
|
|
396
|
|
|
1,396
|
|
|
—
|
|
|
—
|
|
|
396
|
|
|
1,396
|
|
|
1,792
|
|
|
(117
|
)
|
|
1996
|
|
06/29/16
|
|
10 to 40 Years
|
Fred's Super Dollar
|
Cabot, AR
|
|
(a)
|
|
132
|
|
|
404
|
|
|
—
|
|
|
—
|
|
|
132
|
|
|
404
|
|
|
536
|
|
|
(198
|
)
|
|
1970
|
|
03/31/14
|
|
1 to 15 Years
|
Fuddruckers
|
Glendale, AZ
|
|
(a)
|
|
1,236
|
|
|
272
|
|
|
—
|
|
|
—
|
|
|
1,236
|
|
|
272
|
|
|
1,508
|
|
|
(296
|
)
|
|
1995
|
|
06/25/04
|
|
15 to 20 Years
|
Fuddruckers
|
Mesa, AZ
|
|
(a)
|
|
1,318
|
|
|
234
|
|
|
—
|
|
|
—
|
|
|
1,318
|
|
|
234
|
|
|
1,552
|
|
|
(287
|
)
|
|
1995
|
|
06/25/04
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Fuddruckers
|
Kingwood, TX
|
|
(a)
|
|
936
|
|
|
387
|
|
|
—
|
|
|
(131
|
)
|
|
936
|
|
|
256
|
|
|
1,192
|
|
|
(225
|
)
|
|
1994
|
|
06/25/04
|
|
15 to 30 Years
|
Fuddruckers
|
Houston, TX
|
|
(a)
|
|
1,098
|
|
|
439
|
|
|
—
|
|
|
—
|
|
|
1,098
|
|
|
439
|
|
|
1,537
|
|
|
(418
|
)
|
|
1995
|
|
06/25/04
|
|
15 to 40 Years
|
Fuddruckers
|
Houston, TX
|
|
(a)
|
|
1,156
|
|
|
352
|
|
|
(22
|
)
|
|
—
|
|
|
1,134
|
|
|
352
|
|
|
1,486
|
|
|
(347
|
)
|
|
1995
|
|
06/25/04
|
|
15 to 30 Years
|
Gerber Collision & Glass
|
Clayton, NC
|
|
(a)
|
|
684
|
|
|
1,254
|
|
|
—
|
|
|
—
|
|
|
684
|
|
|
1,254
|
|
|
1,938
|
|
|
(254
|
)
|
|
2001
|
|
03/31/14
|
|
7 to 30 Years
|
Gerber Collision & Glass
|
Greensboro, NC
|
|
(a)
|
|
721
|
|
|
1,179
|
|
|
—
|
|
|
—
|
|
|
721
|
|
|
1,179
|
|
|
1,900
|
|
|
(263
|
)
|
|
2002
|
|
03/31/14
|
|
7 to 30 Years
|
Golden Corral
|
Fort Smith, AR
|
|
(a)
|
|
1,503
|
|
|
1,323
|
|
|
—
|
|
|
—
|
|
|
1,503
|
|
|
1,323
|
|
|
2,826
|
|
|
(1,060
|
)
|
|
1993
|
|
09/23/05
|
|
15 to 20 Years
|
Golden Corral
|
Branson, MO
|
|
(a)
|
|
1,497
|
|
|
1,684
|
|
|
—
|
|
|
—
|
|
|
1,497
|
|
|
1,684
|
|
|
3,181
|
|
|
(973
|
)
|
|
1994
|
|
09/23/05
|
|
15 to 30 Years
|
Golden Corral
|
Springfield, MO
|
|
(a)
|
|
1,655
|
|
|
1,467
|
|
|
—
|
|
|
—
|
|
|
1,655
|
|
|
1,467
|
|
|
3,122
|
|
|
(937
|
)
|
|
1993
|
|
09/23/05
|
|
15 to 30 Years
|
Golden Corral
|
North Little Rock, AR
|
|
(a)
|
|
1,398
|
|
|
1,289
|
|
|
—
|
|
|
—
|
|
|
1,398
|
|
|
1,289
|
|
|
2,687
|
|
|
(968
|
)
|
|
1993
|
|
09/23/05
|
|
15 to 20 Years
|
Golden Corral
|
Lynchburg, VA
|
|
(a)
|
|
2,033
|
|
|
2,013
|
|
|
11
|
|
|
12
|
|
|
2,044
|
|
|
2,025
|
|
|
4,069
|
|
|
(496
|
)
|
|
2000
|
|
08/21/13
|
|
12 to 30 Years
|
Golden Corral
|
Lexington, NC
|
|
(a)
|
|
910
|
|
|
1,059
|
|
|
—
|
|
|
—
|
|
|
910
|
|
|
1,059
|
|
|
1,969
|
|
|
(278
|
)
|
|
1998
|
|
10/25/13
|
|
15 to 30 Years
|
Golden Corral
|
Gallipolis, OH
|
|
(a)
|
|
375
|
|
|
1,295
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|
1,295
|
|
|
1,670
|
|
|
(289
|
)
|
|
1996
|
|
10/25/13
|
|
15 to 30 Years
|
Golden Corral
|
Danville, VA
|
|
(a)
|
|
957
|
|
|
2,813
|
|
|
6
|
|
|
16
|
|
|
963
|
|
|
2,829
|
|
|
3,792
|
|
|
(482
|
)
|
|
2009
|
|
08/21/13
|
|
12 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Golden Corral
|
Colonial Heights, VA
|
|
(a)
|
|
1,947
|
|
|
500
|
|
|
37
|
|
|
1,463
|
|
|
1,984
|
|
|
1,963
|
|
|
3,947
|
|
|
(232
|
)
|
|
1989
|
|
10/25/13
|
|
15 to 40 Years
|
Golden Corral
|
Roanoke, VA
|
|
(a)
|
|
1,362
|
|
|
1,836
|
|
|
8
|
|
|
10
|
|
|
1,370
|
|
|
1,846
|
|
|
3,216
|
|
|
(384
|
)
|
|
2000
|
|
08/21/13
|
|
11 to 30 Years
|
Golden Corral
|
New Boston, OH
|
|
(a)
|
|
599
|
|
|
1,498
|
|
|
(450
|
)
|
|
(1,147
|
)
|
|
149
|
|
|
351
|
|
|
500
|
|
|
(17
|
)
|
|
1996
|
|
10/25/13
|
|
10 to 25 Years
|
Gold's Gym
|
Grand Junction, CO
|
|
(a)
|
|
1,825
|
|
|
10,478
|
|
|
—
|
|
|
—
|
|
|
1,825
|
|
|
10,478
|
|
|
12,303
|
|
|
(954
|
)
|
|
2007
|
|
11/05/15
|
|
15 to 40 Years
|
Gold's Gym
|
Clifton, CO
|
|
(a)
|
|
1,280
|
|
|
6,975
|
|
|
—
|
|
|
—
|
|
|
1,280
|
|
|
6,975
|
|
|
8,255
|
|
|
(898
|
)
|
|
1983
|
|
06/30/15
|
|
15 to 30 Years
|
Goodrich Quality Theaters
|
Batavia, IL
|
|
(a)
|
|
4,705
|
|
|
7,561
|
|
|
—
|
|
|
—
|
|
|
4,705
|
|
|
7,561
|
|
|
12,266
|
|
|
(3,196
|
)
|
|
1995
|
|
06/30/09
|
|
11 to 38 Years
|
Goodrich Quality Theaters
|
Noblesville, IN
|
|
(a)
|
|
1,760
|
|
|
—
|
|
|
2,338
|
|
|
10,172
|
|
|
4,098
|
|
|
10,172
|
|
|
14,270
|
|
|
(4,241
|
)
|
|
2008
|
|
06/30/09
|
|
14 to 39 Years
|
Goodrich Quality Theaters
|
Saginaw, MI
|
|
(a)
|
|
2,538
|
|
|
8,359
|
|
|
—
|
|
|
—
|
|
|
2,538
|
|
|
8,359
|
|
|
10,897
|
|
|
(1,306
|
)
|
|
2013
|
|
12/02/13
|
|
15 to 50 Years
|
Goodrich Quality Theaters
|
Portage, IN
|
|
(a)
|
|
4,621
|
|
|
8,300
|
|
|
—
|
|
|
—
|
|
|
4,621
|
|
|
8,300
|
|
|
12,921
|
|
|
(3,909
|
)
|
|
2007
|
|
06/30/09
|
|
13 to 38 Years
|
Greater Texas Emergency Centers
|
Midland, TX
|
|
(c)
|
|
3,074
|
|
|
2,033
|
|
|
—
|
|
|
—
|
|
|
3,074
|
|
|
2,033
|
|
|
5,107
|
|
|
(198
|
)
|
|
2015
|
|
06/20/16
|
|
11 to 50 Years
|
GYM-550
|
Pawtucket, RI
|
|
(a)
|
|
946
|
|
|
3,093
|
|
|
(598
|
)
|
|
(1,889
|
)
|
|
348
|
|
|
1,204
|
|
|
1,552
|
|
|
(16
|
)
|
|
1980
|
|
06/28/16
|
|
2 to 30 Years
|
Hajoca Corporation
|
Sebring, FL
|
|
(a)
|
|
318
|
|
|
291
|
|
|
—
|
|
|
—
|
|
|
318
|
|
|
291
|
|
|
609
|
|
|
(237
|
)
|
|
1982
|
|
07/01/05
|
|
15 to 20 Years
|
Hajoca Corporation
|
West Columbia, SC
|
|
(a)
|
|
262
|
|
|
598
|
|
|
—
|
|
|
—
|
|
|
262
|
|
|
598
|
|
|
860
|
|
|
(407
|
)
|
|
1984
|
|
05/01/05
|
|
9 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Hajoca Corporation
|
D'Iberville, MS
|
|
(a)
|
|
250
|
|
|
339
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
339
|
|
|
589
|
|
|
(238
|
)
|
|
1984
|
|
05/01/05
|
|
15 to 20 Years
|
Hajoca Corporation
|
Aiken, SC
|
|
(a)
|
|
108
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|
265
|
|
|
373
|
|
|
(169
|
)
|
|
1985
|
|
05/01/05
|
|
15 to 20 Years
|
Hajoca Corporation
|
Statesville, NC
|
|
(a)
|
|
614
|
|
|
355
|
|
|
—
|
|
|
—
|
|
|
614
|
|
|
355
|
|
|
969
|
|
|
(439
|
)
|
|
1976
|
|
05/01/05
|
|
9 to 15 Years
|
Hajoca Corporation
|
Greenville, SC
|
|
(a)
|
|
344
|
|
|
210
|
|
|
—
|
|
|
—
|
|
|
344
|
|
|
210
|
|
|
554
|
|
|
(278
|
)
|
|
1981
|
|
05/01/05
|
|
9 to 15 Years
|
Hardee's
|
Watertown, WI
|
|
(a)
|
|
267
|
|
|
338
|
|
|
—
|
|
|
—
|
|
|
267
|
|
|
338
|
|
|
605
|
|
|
(228
|
)
|
|
1986
|
|
06/30/09
|
|
13 to 18 Years
|
Hardee's
|
Adairsville, GA
|
|
(a)
|
|
557
|
|
|
318
|
|
|
—
|
|
|
—
|
|
|
557
|
|
|
318
|
|
|
875
|
|
|
(214
|
)
|
|
1986
|
|
09/29/06
|
|
15 to 20 Years
|
Hardee's
|
Mayfield, KY
|
|
(a)
|
|
316
|
|
|
603
|
|
|
—
|
|
|
—
|
|
|
316
|
|
|
603
|
|
|
919
|
|
|
(367
|
)
|
|
1986
|
|
12/08/09
|
|
12 to 27 Years
|
Hardee's
|
East Ellijay, GA
|
|
(a)
|
|
562
|
|
|
354
|
|
|
—
|
|
|
—
|
|
|
562
|
|
|
354
|
|
|
916
|
|
|
(296
|
)
|
|
1984
|
|
12/29/05
|
|
15 to 20 Years
|
Hardee's
|
Paxton, IL
|
|
(a)
|
|
324
|
|
|
658
|
|
|
—
|
|
|
—
|
|
|
324
|
|
|
658
|
|
|
982
|
|
|
(553
|
)
|
|
1986
|
|
12/29/05
|
|
15 to 20 Years
|
Hardee's
|
Hawkinsville, GA
|
|
(a)
|
|
169
|
|
|
946
|
|
|
—
|
|
|
—
|
|
|
169
|
|
|
946
|
|
|
1,115
|
|
|
(198
|
)
|
|
1986
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Griffin, GA
|
|
(a)
|
|
249
|
|
|
877
|
|
|
—
|
|
|
—
|
|
|
249
|
|
|
877
|
|
|
1,126
|
|
|
(183
|
)
|
|
1979
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Warner Robins, GA
|
|
(a)
|
|
229
|
|
|
887
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|
887
|
|
|
1,116
|
|
|
(201
|
)
|
|
1978
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
McDonough, GA
|
|
(a)
|
|
418
|
|
|
847
|
|
|
—
|
|
|
—
|
|
|
418
|
|
|
847
|
|
|
1,265
|
|
|
(198
|
)
|
|
1995
|
|
12/24/13
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Hardee's
|
Atlanta, GA
|
|
(a)
|
|
309
|
|
|
867
|
|
|
—
|
|
|
—
|
|
|
309
|
|
|
867
|
|
|
1,176
|
|
|
(184
|
)
|
|
1994
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Thomasville, GA
|
|
(a)
|
|
408
|
|
|
837
|
|
|
—
|
|
|
—
|
|
|
408
|
|
|
837
|
|
|
1,245
|
|
|
(179
|
)
|
|
1985
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Graceville, FL
|
|
(a)
|
|
279
|
|
|
1,036
|
|
|
—
|
|
|
—
|
|
|
279
|
|
|
1,036
|
|
|
1,315
|
|
|
(232
|
)
|
|
1985
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
McDonough, GA
|
|
(a)
|
|
179
|
|
|
806
|
|
|
—
|
|
|
1
|
|
|
179
|
|
|
807
|
|
|
986
|
|
|
(168
|
)
|
|
1989
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Commerce, GA
|
|
(a)
|
|
219
|
|
|
797
|
|
|
—
|
|
|
—
|
|
|
219
|
|
|
797
|
|
|
1,016
|
|
|
(173
|
)
|
|
1990
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Quitman, GA
|
|
(a)
|
|
259
|
|
|
936
|
|
|
—
|
|
|
—
|
|
|
259
|
|
|
936
|
|
|
1,195
|
|
|
(196
|
)
|
|
1985
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Monroe, GA
|
|
(a)
|
|
618
|
|
|
787
|
|
|
—
|
|
|
—
|
|
|
618
|
|
|
787
|
|
|
1,405
|
|
|
(188
|
)
|
|
1977
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Pearson, GA
|
|
(a)
|
|
159
|
|
|
817
|
|
|
—
|
|
|
—
|
|
|
159
|
|
|
817
|
|
|
976
|
|
|
(176
|
)
|
|
1994
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Forsyth, GA
|
|
(a)
|
|
249
|
|
|
936
|
|
|
—
|
|
|
—
|
|
|
249
|
|
|
936
|
|
|
1,185
|
|
|
(203
|
)
|
|
1983
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Cumming, GA
|
|
(a)
|
|
408
|
|
|
827
|
|
|
—
|
|
|
—
|
|
|
408
|
|
|
827
|
|
|
1,235
|
|
|
(188
|
)
|
|
1988
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Moultrie, GA
|
|
(a)
|
|
359
|
|
|
827
|
|
|
—
|
|
|
—
|
|
|
359
|
|
|
827
|
|
|
1,186
|
|
|
(174
|
)
|
|
1997
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Kansas City, MO
|
|
(a)
|
|
538
|
|
|
936
|
|
|
—
|
|
|
—
|
|
|
538
|
|
|
936
|
|
|
1,474
|
|
|
(209
|
)
|
|
1979
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Independence, MO
|
|
(a)
|
|
279
|
|
|
936
|
|
|
—
|
|
|
—
|
|
|
279
|
|
|
936
|
|
|
1,215
|
|
|
(196
|
)
|
|
1979
|
|
12/24/13
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Hardee's
|
Trenton, MO
|
|
(a)
|
|
309
|
|
|
1,175
|
|
|
—
|
|
|
—
|
|
|
309
|
|
|
1,175
|
|
|
1,484
|
|
|
(246
|
)
|
|
1976
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Emporia, KS
|
|
(a)
|
|
508
|
|
|
1,175
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
1,175
|
|
|
1,683
|
|
|
(256
|
)
|
|
1969
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Rolla, MO
|
|
(a)
|
|
229
|
|
|
857
|
|
|
—
|
|
|
—
|
|
|
229
|
|
|
857
|
|
|
1,086
|
|
|
(183
|
)
|
|
1978
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Columbia, MO
|
|
(a)
|
|
339
|
|
|
1,126
|
|
|
—
|
|
|
—
|
|
|
339
|
|
|
1,126
|
|
|
1,465
|
|
|
(227
|
)
|
|
1985
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Harrisonville, MO
|
|
(a)
|
|
369
|
|
|
1,195
|
|
|
—
|
|
|
—
|
|
|
369
|
|
|
1,195
|
|
|
1,564
|
|
|
(252
|
)
|
|
1981
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Lees Summit, MO
|
|
(a)
|
|
319
|
|
|
906
|
|
|
—
|
|
|
—
|
|
|
319
|
|
|
906
|
|
|
1,225
|
|
|
(198
|
)
|
|
1985
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Kansas City, KS
|
|
(a)
|
|
289
|
|
|
1,066
|
|
|
—
|
|
|
—
|
|
|
289
|
|
|
1,066
|
|
|
1,355
|
|
|
(224
|
)
|
|
1980
|
|
12/24/13
|
|
15 to 30 Years
|
Hardee's
|
Parkersburg, WV
|
|
(a)
|
|
416
|
|
|
658
|
|
|
—
|
|
|
75
|
|
|
416
|
|
|
733
|
|
|
1,149
|
|
|
(526
|
)
|
|
1986
|
|
03/07/07
|
|
4 to 20 Years
|
Heartland Dental
|
East Alton, IL
|
|
(a)
|
|
170
|
|
|
80
|
|
|
—
|
|
|
—
|
|
|
170
|
|
|
80
|
|
|
250
|
|
|
(35
|
)
|
|
1960
|
|
03/31/14
|
|
15 to 20 Years
|
Heartland Dental
|
Debary, FL
|
|
(a)
|
|
100
|
|
|
641
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
641
|
|
|
741
|
|
|
(114
|
)
|
|
1989
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Orlando, FL
|
|
(a)
|
|
291
|
|
|
230
|
|
|
—
|
|
|
—
|
|
|
291
|
|
|
230
|
|
|
521
|
|
|
(46
|
)
|
|
1979
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Mechanicsburg, PA
|
|
(a)
|
|
231
|
|
|
1,032
|
|
|
152
|
|
|
114
|
|
|
383
|
|
|
1,146
|
|
|
1,529
|
|
|
(189
|
)
|
|
1990
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Litchfield, IL
|
|
(a)
|
|
210
|
|
|
311
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
311
|
|
|
521
|
|
|
(93
|
)
|
|
1962
|
|
03/31/14
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Heartland Dental
|
Monroe, GA
|
|
(a)
|
|
110
|
|
|
631
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
631
|
|
|
741
|
|
|
(119
|
)
|
|
2001
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Raytown, MO
|
|
(a)
|
|
80
|
|
|
631
|
|
|
—
|
|
|
—
|
|
|
80
|
|
|
631
|
|
|
711
|
|
|
(116
|
)
|
|
1989
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Wylie, TX
|
|
(a)
|
|
210
|
|
|
912
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
912
|
|
|
1,122
|
|
|
(167
|
)
|
|
1986
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Anderson, IN
|
|
(a)
|
|
411
|
|
|
1,673
|
|
|
—
|
|
|
—
|
|
|
411
|
|
|
1,673
|
|
|
2,084
|
|
|
(230
|
)
|
|
1981
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Camp Hill, PA
|
|
(a)
|
|
140
|
|
|
641
|
|
|
—
|
|
|
—
|
|
|
140
|
|
|
641
|
|
|
781
|
|
|
(114
|
)
|
|
1990
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
South Bend, IN
|
|
(a)
|
|
341
|
|
|
321
|
|
|
—
|
|
|
—
|
|
|
341
|
|
|
321
|
|
|
662
|
|
|
(98
|
)
|
|
1955
|
|
03/31/14
|
|
15 to 20 Years
|
Heartland Dental
|
Gainesville, FL
|
|
(a)
|
|
180
|
|
|
711
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|
711
|
|
|
891
|
|
|
(119
|
)
|
|
1941
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Eastman, GA
|
|
(a)
|
|
130
|
|
|
551
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
551
|
|
|
681
|
|
|
(113
|
)
|
|
1988
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Columbia, MO
|
|
(a)
|
|
1,012
|
|
|
7,054
|
|
|
—
|
|
|
—
|
|
|
1,012
|
|
|
7,054
|
|
|
8,066
|
|
|
(917
|
)
|
|
2004
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Longview, TX
|
|
(a)
|
|
200
|
|
|
601
|
|
|
—
|
|
|
—
|
|
|
200
|
|
|
601
|
|
|
801
|
|
|
(124
|
)
|
|
2003
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Defiance, OH
|
|
(a)
|
|
130
|
|
|
491
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
491
|
|
|
621
|
|
|
(97
|
)
|
|
1959
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Marion, IN
|
|
(a)
|
|
130
|
|
|
421
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
421
|
|
|
551
|
|
|
(89
|
)
|
|
1974
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Melbourne, FL
|
|
(a)
|
|
321
|
|
|
651
|
|
|
—
|
|
|
—
|
|
|
321
|
|
|
651
|
|
|
972
|
|
|
(113
|
)
|
|
1987
|
|
03/31/14
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Heartland Dental
|
Columbus, GA
|
|
(a)
|
|
190
|
|
|
531
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
531
|
|
|
721
|
|
|
(113
|
)
|
|
1993
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
York, PA
|
|
(a)
|
|
100
|
|
|
481
|
|
|
—
|
|
|
—
|
|
|
100
|
|
|
481
|
|
|
581
|
|
|
(86
|
)
|
|
1984
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Osceola, IN
|
|
(a)
|
|
291
|
|
|
671
|
|
|
—
|
|
|
—
|
|
|
291
|
|
|
671
|
|
|
962
|
|
|
(137
|
)
|
|
1996
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Springfield, MO
|
|
(a)
|
|
561
|
|
|
631
|
|
|
—
|
|
|
—
|
|
|
561
|
|
|
631
|
|
|
1,192
|
|
|
(132
|
)
|
|
1996
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Pataskala, OH
|
|
(a)
|
|
261
|
|
|
782
|
|
|
—
|
|
|
—
|
|
|
261
|
|
|
782
|
|
|
1,043
|
|
|
(118
|
)
|
|
1995
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Glendale, AZ
|
|
(a)
|
|
371
|
|
|
491
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
491
|
|
|
862
|
|
|
(90
|
)
|
|
1988
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
New Port Richey, FL
|
|
(a)
|
|
456
|
|
|
1,151
|
|
|
—
|
|
|
—
|
|
|
456
|
|
|
1,151
|
|
|
1,607
|
|
|
(226
|
)
|
|
2004
|
|
04/08/14
|
|
15 to 30 Years
|
Heartland Dental
|
Litchfield, IL
|
|
(a)
|
|
110
|
|
|
120
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
120
|
|
|
230
|
|
|
(32
|
)
|
|
1962
|
|
03/31/14
|
|
15 to 20 Years
|
Heartland Dental
|
Camp Hill, PA
|
|
(a)
|
|
180
|
|
|
581
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|
581
|
|
|
761
|
|
|
(108
|
)
|
|
1991
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Fort Wayne, IN
|
|
(a)
|
|
150
|
|
|
1,022
|
|
|
—
|
|
|
—
|
|
|
150
|
|
|
1,022
|
|
|
1,172
|
|
|
(140
|
)
|
|
1965
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Brandon, MS
|
|
(a)
|
|
200
|
|
|
281
|
|
|
—
|
|
|
—
|
|
|
200
|
|
|
281
|
|
|
481
|
|
|
(73
|
)
|
|
1986
|
|
03/31/14
|
|
15 to 30 Years
|
Heartland Dental
|
Westfield, IN
|
|
(a)
|
|
361
|
|
|
751
|
|
|
—
|
|
|
—
|
|
|
361
|
|
|
751
|
|
|
1,112
|
|
|
(134
|
)
|
|
1992
|
|
03/31/14
|
|
15 to 40 Years
|
Heartland Dental
|
Gahanna, OH
|
|
(a)
|
|
411
|
|
|
982
|
|
|
—
|
|
|
—
|
|
|
411
|
|
|
982
|
|
|
1,393
|
|
|
(193
|
)
|
|
1998
|
|
03/31/14
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Heartland Dental
|
Germantown, TN
|
|
(a)
|
|
91
|
|
|
171
|
|
|
—
|
|
|
—
|
|
|
91
|
|
|
171
|
|
|
262
|
|
|
(24
|
)
|
|
1984
|
|
04/08/14
|
|
15 to 40 Years
|
Heartland Dental
|
Evansville, IN
|
|
(a)
|
|
130
|
|
|
391
|
|
|
—
|
|
|
—
|
|
|
130
|
|
|
391
|
|
|
521
|
|
|
(78
|
)
|
|
1986
|
|
03/31/14
|
|
15 to 30 Years
|
HHI-Formtech
|
Troy, MI
|
|
(a)
|
|
1,128
|
|
|
947
|
|
|
—
|
|
|
—
|
|
|
1,128
|
|
|
947
|
|
|
2,075
|
|
|
(425
|
)
|
|
1952
|
|
03/10/06
|
|
15 to 30 Years
|
HHI-Formtech
|
Royal Oak, MI
|
|
(a)
|
|
3,426
|
|
|
7,071
|
|
|
—
|
|
|
—
|
|
|
3,426
|
|
|
7,071
|
|
|
10,497
|
|
|
(3,124
|
)
|
|
1952
|
|
03/10/06
|
|
15 to 30 Years
|
HOM Furniture
|
Hermantown, MN
|
|
(a)
|
|
1,881
|
|
|
7,761
|
|
|
—
|
|
|
—
|
|
|
1,881
|
|
|
7,761
|
|
|
9,642
|
|
|
(2,783
|
)
|
|
2003
|
|
04/08/05
|
|
15 to 40 Years
|
HOM Furniture
|
Eau Claire, WI
|
|
(a)
|
|
1,597
|
|
|
6,964
|
|
|
—
|
|
|
—
|
|
|
1,597
|
|
|
6,964
|
|
|
8,561
|
|
|
(3,353
|
)
|
|
2004
|
|
04/08/05
|
|
15 to 30 Years
|
Hooters
|
Richmond, VA
|
|
(a)
|
|
1,253
|
|
|
1,410
|
|
|
—
|
|
|
29
|
|
|
1,253
|
|
|
1,439
|
|
|
2,692
|
|
|
(645
|
)
|
|
1977
|
|
11/28/06
|
|
15 to 30 Years
|
Hooters
|
Midlothian, VA
|
|
(a)
|
|
823
|
|
|
1,151
|
|
|
—
|
|
|
246
|
|
|
823
|
|
|
1,397
|
|
|
2,220
|
|
|
(641
|
)
|
|
1994
|
|
11/28/06
|
|
15 to 30 Years
|
Hughes
|
Bowling Green, KY
|
|
(a)
|
|
136
|
|
|
228
|
|
|
—
|
|
|
262
|
|
|
136
|
|
|
490
|
|
|
626
|
|
|
(129
|
)
|
|
1993
|
|
05/01/05
|
|
15 to 30 Years
|
Humperdinks
|
Arlington, TX
|
|
(a)
|
|
2,064
|
|
|
2,043
|
|
|
—
|
|
|
—
|
|
|
2,064
|
|
|
2,043
|
|
|
4,107
|
|
|
(974
|
)
|
|
1995
|
|
07/01/05
|
|
15 to 30 Years
|
Jack in the Box
|
Auburn, CA
|
|
(a)
|
|
579
|
|
|
299
|
|
|
—
|
|
|
—
|
|
|
579
|
|
|
299
|
|
|
878
|
|
|
(170
|
)
|
|
1992
|
|
12/29/06
|
|
15 to 30 Years
|
Jack Stack Barbeque
|
Overland Park, KS
|
|
(a)
|
|
2,549
|
|
|
3,219
|
|
|
—
|
|
|
—
|
|
|
2,549
|
|
|
3,219
|
|
|
5,768
|
|
|
(611
|
)
|
|
1983
|
|
05/15/14
|
|
15 to 30 Years
|
Jack's Family Restaurant
|
Attalla, AL
|
|
(a)
|
|
814
|
|
|
1,187
|
|
|
—
|
|
|
23
|
|
|
814
|
|
|
1,210
|
|
|
2,024
|
|
|
(48
|
)
|
|
2008
|
|
04/04/18
|
|
10 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Jack's Family Restaurant
|
Gadsden, AL
|
|
(a)
|
|
804
|
|
|
1,285
|
|
|
—
|
|
|
23
|
|
|
804
|
|
|
1,308
|
|
|
2,112
|
|
|
(44
|
)
|
|
2012
|
|
04/04/18
|
|
15 to 30 Years
|
Jack's Family Restaurant
|
Leeds, AL
|
|
(a)
|
|
1,020
|
|
|
1,412
|
|
|
—
|
|
|
24
|
|
|
1,020
|
|
|
1,436
|
|
|
2,456
|
|
|
(56
|
)
|
|
2016
|
|
04/04/18
|
|
15 to 30 Years
|
Joe's Crab Shack
|
Beaumont, TX
|
|
(a)
|
|
1,435
|
|
|
1,541
|
|
|
—
|
|
|
—
|
|
|
1,435
|
|
|
1,541
|
|
|
2,976
|
|
|
(830
|
)
|
|
1997
|
|
06/29/07
|
|
15 to 40 Years
|
Joe's Crab Shack
|
Colorado Springs, CO
|
|
(a)
|
|
674
|
|
|
519
|
|
|
—
|
|
|
—
|
|
|
674
|
|
|
519
|
|
|
1,193
|
|
|
(170
|
)
|
|
1989
|
|
11/19/12
|
|
5 to 30 Years
|
Kerry's Car Care
|
Phoenix, AZ
|
|
(a)
|
|
956
|
|
|
1,485
|
|
|
—
|
|
|
—
|
|
|
956
|
|
|
1,485
|
|
|
2,441
|
|
|
(208
|
)
|
|
2015
|
|
06/24/16
|
|
4 to 40 Years
|
KFC
|
Kansas City, KS
|
|
(a)
|
|
349
|
|
|
425
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|
425
|
|
|
774
|
|
|
(133
|
)
|
|
1977
|
|
10/03/11
|
|
14 to 29 Years
|
KFC
|
Roswell, GA
|
|
(a)
|
|
513
|
|
|
559
|
|
|
—
|
|
|
—
|
|
|
513
|
|
|
559
|
|
|
1,072
|
|
|
(130
|
)
|
|
2006
|
|
02/02/12
|
|
15 to 40 Years
|
KFC
|
Atlanta, GA
|
|
(a)
|
|
513
|
|
|
483
|
|
|
—
|
|
|
—
|
|
|
513
|
|
|
483
|
|
|
996
|
|
|
(142
|
)
|
|
2002
|
|
02/02/12
|
|
15 to 30 Years
|
Kohl's
|
Manchester, MO
|
|
(a)
|
|
4,119
|
|
|
4,547
|
|
|
(630
|
)
|
|
(518
|
)
|
|
3,489
|
|
|
4,029
|
|
|
7,518
|
|
|
(166
|
)
|
|
1986
|
|
05/14/18
|
|
10 to 30 Years
|
Krispy Kreme
|
Lubbock, TX
|
|
(a)
|
|
687
|
|
|
856
|
|
|
—
|
|
|
—
|
|
|
687
|
|
|
856
|
|
|
1,543
|
|
|
(473
|
)
|
|
2003
|
|
07/07/05
|
|
15 to 30 Years
|
Krispy Kreme
|
Bentonville, AR
|
|
(a)
|
|
635
|
|
|
900
|
|
|
—
|
|
|
—
|
|
|
635
|
|
|
900
|
|
|
1,535
|
|
|
(480
|
)
|
|
2004
|
|
07/07/05
|
|
15 to 30 Years
|
Krispy Kreme
|
Little Rock, AR
|
|
(a)
|
|
917
|
|
|
847
|
|
|
—
|
|
|
—
|
|
|
917
|
|
|
847
|
|
|
1,764
|
|
|
(472
|
)
|
|
2004
|
|
07/07/05
|
|
15 to 30 Years
|
Krispy Kreme
|
Lone Tree, CO
|
|
(a)
|
|
1,717
|
|
|
1,117
|
|
|
—
|
|
|
—
|
|
|
1,717
|
|
|
1,117
|
|
|
2,834
|
|
|
(722
|
)
|
|
2000
|
|
12/23/08
|
|
13 to 38 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
LA Fitness
|
Tucson, AZ
|
|
(a)
|
|
2,114
|
|
|
5,870
|
|
|
—
|
|
|
35
|
|
|
2,114
|
|
|
5,905
|
|
|
8,019
|
|
|
(86
|
)
|
|
2012
|
|
08/21/18
|
|
9 to 37 Years
|
LA Fitness
|
Clinton Township, MI
|
|
(a)
|
|
5,430
|
|
|
7,254
|
|
|
(2,799
|
)
|
|
(1,160
|
)
|
|
2,631
|
|
|
6,094
|
|
|
8,725
|
|
|
(1,253
|
)
|
|
1999
|
|
01/09/07
|
|
15 to 30 Years
|
Lerner and Rowe
|
Mesa, AZ
|
|
(a)
|
|
372
|
|
|
1,398
|
|
|
—
|
|
|
—
|
|
|
372
|
|
|
1,398
|
|
|
1,770
|
|
|
(178
|
)
|
|
2003
|
|
09/30/13
|
|
15 to 50 Years
|
Lerner and Rowe
|
Chicago, IL
|
|
(a)
|
|
186
|
|
|
1,780
|
|
|
—
|
|
|
—
|
|
|
186
|
|
|
1,780
|
|
|
1,966
|
|
|
(187
|
)
|
|
2007
|
|
09/30/13
|
|
50 to 50 Years
|
Lerner and Rowe
|
Bullhead City, AZ
|
|
(a)
|
|
147
|
|
|
489
|
|
|
—
|
|
|
—
|
|
|
147
|
|
|
489
|
|
|
636
|
|
|
(79
|
)
|
|
1970
|
|
09/30/13
|
|
15 to 50 Years
|
Lerner and Rowe
|
Phoenix, AZ
|
|
(a)
|
|
352
|
|
|
2,435
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
2,435
|
|
|
2,787
|
|
|
(276
|
)
|
|
1973
|
|
09/30/13
|
|
15 to 50 Years
|
Lerner and Rowe
|
Las Vegas, NV
|
|
(a)
|
|
430
|
|
|
3,589
|
|
|
—
|
|
|
—
|
|
|
430
|
|
|
3,589
|
|
|
4,019
|
|
|
(428
|
)
|
|
2002
|
|
09/30/13
|
|
15 to 50 Years
|
Life Time Fitness
|
Bixby, OK
|
|
(a)
|
|
5,319
|
|
|
16,929
|
|
|
—
|
|
|
11
|
|
|
5,319
|
|
|
16,940
|
|
|
22,259
|
|
|
(250
|
)
|
|
2012
|
|
08/30/18
|
|
8 to 39 Years
|
Life Time Fitness
|
Eden Prairie, MN
|
|
(a)
|
|
5,826
|
|
|
14,079
|
|
|
—
|
|
|
12
|
|
|
5,826
|
|
|
14,091
|
|
|
19,917
|
|
|
(277
|
)
|
|
1987
|
|
08/30/18
|
|
6 to 25 Years
|
Life Time Fitness
|
Centennial, CO
|
|
(a)
|
|
11,205
|
|
|
17,633
|
|
|
—
|
|
|
12
|
|
|
11,205
|
|
|
17,645
|
|
|
28,850
|
|
|
(366
|
)
|
|
2010
|
|
08/30/18
|
|
6 to 37 Years
|
Long John Silver's
|
Knoxville, TN
|
|
(a)
|
|
332
|
|
|
185
|
|
|
—
|
|
|
—
|
|
|
332
|
|
|
185
|
|
|
517
|
|
|
(145
|
)
|
|
1977
|
|
09/01/05
|
|
15 to 20 Years
|
Long John Silver's
|
Harriman, TN
|
|
(a)
|
|
387
|
|
|
502
|
|
|
—
|
|
|
—
|
|
|
387
|
|
|
502
|
|
|
889
|
|
|
(319
|
)
|
|
1976
|
|
09/01/05
|
|
15 to 20 Years
|
Long John Silver's
|
Morristown, TN
|
|
(a)
|
|
588
|
|
|
781
|
|
|
—
|
|
|
—
|
|
|
588
|
|
|
781
|
|
|
1,369
|
|
|
(368
|
)
|
|
1987
|
|
09/01/05
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Long John Silver's
|
Oak Ridge, TN
|
|
(a)
|
|
669
|
|
|
548
|
|
|
—
|
|
|
—
|
|
|
669
|
|
|
548
|
|
|
1,217
|
|
|
(250
|
)
|
|
1976
|
|
09/01/05
|
|
15 to 30 Years
|
Long John Silver's
|
Greenville, TN
|
|
(a)
|
|
289
|
|
|
311
|
|
|
—
|
|
|
—
|
|
|
289
|
|
|
311
|
|
|
600
|
|
|
(344
|
)
|
|
1972
|
|
09/01/05
|
|
10 to 15 Years
|
Long John Silver's
|
Crossville, TN
|
|
(a)
|
|
353
|
|
|
382
|
|
|
—
|
|
|
—
|
|
|
353
|
|
|
382
|
|
|
735
|
|
|
(142
|
)
|
|
1977
|
|
09/01/05
|
|
15 to 40 Years
|
Marcus Theaters
|
Arnold, MO
|
|
(a)
|
|
3,275
|
|
|
3,014
|
|
|
—
|
|
|
—
|
|
|
3,275
|
|
|
3,014
|
|
|
6,289
|
|
|
(1,498
|
)
|
|
1999
|
|
07/17/13
|
|
5 to 21 Years
|
Martin's
|
Marietta, GA
|
|
(a)
|
|
797
|
|
|
428
|
|
|
—
|
|
|
—
|
|
|
797
|
|
|
428
|
|
|
1,225
|
|
|
(299
|
)
|
|
1990
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Kennesaw, GA
|
|
(a)
|
|
907
|
|
|
499
|
|
|
—
|
|
|
—
|
|
|
907
|
|
|
499
|
|
|
1,406
|
|
|
(292
|
)
|
|
2001
|
|
02/28/06
|
|
15 to 40 Years
|
Martin's
|
Floyd, GA
|
|
(a)
|
|
973
|
|
|
415
|
|
|
—
|
|
|
—
|
|
|
973
|
|
|
415
|
|
|
1,388
|
|
|
(217
|
)
|
|
1993
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Morrow, GA
|
|
(a)
|
|
652
|
|
|
450
|
|
|
—
|
|
|
—
|
|
|
652
|
|
|
450
|
|
|
1,102
|
|
|
(257
|
)
|
|
1995
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Carrollton, GA
|
|
(a)
|
|
508
|
|
|
603
|
|
|
—
|
|
|
—
|
|
|
508
|
|
|
603
|
|
|
1,111
|
|
|
(282
|
)
|
|
2000
|
|
02/28/06
|
|
15 to 40 Years
|
Martin's
|
Mableton, GA
|
|
(a)
|
|
454
|
|
|
826
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
826
|
|
|
1,280
|
|
|
(374
|
)
|
|
1987
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Hiram, GA
|
|
(a)
|
|
1,006
|
|
|
1,142
|
|
|
—
|
|
|
—
|
|
|
1,006
|
|
|
1,142
|
|
|
2,148
|
|
|
(642
|
)
|
|
1987
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Cartersville, GA
|
|
(a)
|
|
581
|
|
|
730
|
|
|
—
|
|
|
—
|
|
|
581
|
|
|
730
|
|
|
1,311
|
|
|
(416
|
)
|
|
1997
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Douglasville, GA
|
|
(a)
|
|
712
|
|
|
669
|
|
|
—
|
|
|
—
|
|
|
712
|
|
|
669
|
|
|
1,381
|
|
|
(301
|
)
|
|
2003
|
|
02/28/06
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Martin's
|
Mableton, GA
|
|
(a)
|
|
634
|
|
|
578
|
|
|
—
|
|
|
—
|
|
|
634
|
|
|
578
|
|
|
1,212
|
|
|
(289
|
)
|
|
1981
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Villa Rica, GA
|
|
(a)
|
|
807
|
|
|
629
|
|
|
—
|
|
|
—
|
|
|
807
|
|
|
629
|
|
|
1,436
|
|
|
(385
|
)
|
|
1999
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Austell, GA
|
|
(a)
|
|
838
|
|
|
216
|
|
|
—
|
|
|
—
|
|
|
838
|
|
|
216
|
|
|
1,054
|
|
|
(264
|
)
|
|
1962
|
|
02/28/06
|
|
15 to 20 Years
|
Martin's
|
Douglasville, GA
|
|
(a)
|
|
764
|
|
|
941
|
|
|
—
|
|
|
—
|
|
|
764
|
|
|
941
|
|
|
1,705
|
|
|
(469
|
)
|
|
1990
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Douglasville, GA
|
|
(a)
|
|
127
|
|
|
—
|
|
|
—
|
|
|
210
|
|
|
127
|
|
|
210
|
|
|
337
|
|
|
—
|
|
|
(f)
|
|
11/14/14
|
|
(f)
|
Martin's
|
Cartersville, GA
|
|
(a)
|
|
439
|
|
|
451
|
|
|
—
|
|
|
—
|
|
|
439
|
|
|
451
|
|
|
890
|
|
|
(306
|
)
|
|
1990
|
|
02/28/06
|
|
15 to 30 Years
|
Martin's
|
Norcross, GA
|
|
(a)
|
|
678
|
|
|
402
|
|
|
—
|
|
|
—
|
|
|
678
|
|
|
402
|
|
|
1,080
|
|
|
(291
|
)
|
|
1982
|
|
02/28/06
|
|
15 to 20 Years
|
Max & Erma's
|
Canton, MI
|
|
(a)
|
|
2,071
|
|
|
1,224
|
|
|
—
|
|
|
—
|
|
|
2,071
|
|
|
1,224
|
|
|
3,295
|
|
|
(819
|
)
|
|
1996
|
|
06/25/04
|
|
15 to 30 Years
|
Max & Erma's
|
Hilliard, OH
|
|
(a)
|
|
1,149
|
|
|
1,291
|
|
|
—
|
|
|
—
|
|
|
1,149
|
|
|
1,291
|
|
|
2,440
|
|
|
(733
|
)
|
|
1997
|
|
09/24/04
|
|
15 to 30 Years
|
Max & Erma's
|
Mars, PA
|
|
(a)
|
|
946
|
|
|
2,221
|
|
|
—
|
|
|
—
|
|
|
946
|
|
|
2,221
|
|
|
3,167
|
|
|
(1,102
|
)
|
|
1990
|
|
06/25/04
|
|
15 to 30 Years
|
Max & Erma's
|
Pittsburgh, PA
|
|
(a)
|
|
1,289
|
|
|
1,871
|
|
|
—
|
|
|
—
|
|
|
1,289
|
|
|
1,871
|
|
|
3,160
|
|
|
(911
|
)
|
|
1992
|
|
06/25/04
|
|
15 to 30 Years
|
Mealey's Furniture
|
Morrisville, PA
|
|
(a)
|
|
1,345
|
|
|
8,288
|
|
|
—
|
|
|
—
|
|
|
1,345
|
|
|
8,288
|
|
|
9,633
|
|
|
(3,342
|
)
|
|
2004
|
|
01/03/07
|
|
15 to 40 Years
|
Mealey's Furniture
|
Bensalem, PA
|
|
(a)
|
|
1,653
|
|
|
3,085
|
|
|
—
|
|
|
—
|
|
|
1,653
|
|
|
3,085
|
|
|
4,738
|
|
|
(1,503
|
)
|
|
1987
|
|
01/03/07
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Mealey's Furniture
|
Fairless Hills, PA
|
|
(a)
|
|
3,655
|
|
|
5,271
|
|
|
—
|
|
|
—
|
|
|
3,655
|
|
|
5,271
|
|
|
8,926
|
|
|
(2,712
|
)
|
|
1994
|
|
01/03/07
|
|
15 to 30 Years
|
Meineke Car Care Center
|
Acworth, GA
|
|
(a)
|
|
823
|
|
|
976
|
|
|
—
|
|
|
—
|
|
|
823
|
|
|
976
|
|
|
1,799
|
|
|
(161
|
)
|
|
1999
|
|
03/28/14
|
|
15 to 40 Years
|
Meineke Car Care Center
|
Kennesaw, GA
|
|
(a)
|
|
874
|
|
|
1,270
|
|
|
—
|
|
|
—
|
|
|
874
|
|
|
1,270
|
|
|
2,144
|
|
|
(209
|
)
|
|
1999
|
|
03/28/14
|
|
15 to 40 Years
|
Meineke Car Care Center
|
Woodstock, GA
|
|
(a)
|
|
1,108
|
|
|
1,281
|
|
|
—
|
|
|
—
|
|
|
1,108
|
|
|
1,281
|
|
|
2,389
|
|
|
(226
|
)
|
|
1999
|
|
03/28/14
|
|
15 to 40 Years
|
Meineke Car Care Center
|
Lawrenceville, GA
|
|
(a)
|
|
722
|
|
|
976
|
|
|
—
|
|
|
—
|
|
|
722
|
|
|
976
|
|
|
1,698
|
|
|
(164
|
)
|
|
2000
|
|
03/28/14
|
|
15 to 40 Years
|
Metaldyne BSM
|
Fremont, IN
|
|
(a)
|
|
427
|
|
|
2,176
|
|
|
—
|
|
|
—
|
|
|
427
|
|
|
2,176
|
|
|
2,603
|
|
|
(999
|
)
|
|
1960
|
|
02/21/07
|
|
14 to 30 Years
|
Mills Fleet Farm
|
Waite Park, MN
|
|
(a)
|
|
4,919
|
|
|
25,384
|
|
|
—
|
|
|
54
|
|
|
4,919
|
|
|
25,438
|
|
|
30,357
|
|
|
(3,064
|
)
|
|
1979
|
|
06/09/16
|
|
4 to 40 Years
|
Milo's
|
Homewood, AL
|
|
(a)
|
|
583
|
|
|
839
|
|
|
—
|
|
|
—
|
|
|
583
|
|
|
839
|
|
|
1,422
|
|
|
(196
|
)
|
|
2002
|
|
12/05/13
|
|
15 to 30 Years
|
Mister Car Wash
|
Houston, TX
|
|
(a)
|
|
1,703
|
|
|
1,221
|
|
|
—
|
|
|
—
|
|
|
1,703
|
|
|
1,221
|
|
|
2,924
|
|
|
(389
|
)
|
|
1996
|
|
06/18/14
|
|
15 to 30 Years
|
Mister Car Wash
|
Albuquerque, NM
|
|
(a)
|
|
2,472
|
|
|
2,117
|
|
|
—
|
|
|
—
|
|
|
2,472
|
|
|
2,117
|
|
|
4,589
|
|
|
(603
|
)
|
|
2005
|
|
05/13/14
|
|
15 to 30 Years
|
Mister Car Wash
|
Albuquerque, NM
|
|
(a)
|
|
1,151
|
|
|
1,677
|
|
|
—
|
|
|
—
|
|
|
1,151
|
|
|
1,677
|
|
|
2,828
|
|
|
(416
|
)
|
|
1976
|
|
05/13/14
|
|
15 to 30 Years
|
Mister Car Wash
|
Albuquerque, NM
|
|
(a)
|
|
2,657
|
|
|
3,225
|
|
|
—
|
|
|
—
|
|
|
2,657
|
|
|
3,225
|
|
|
5,882
|
|
|
(939
|
)
|
|
1960
|
|
05/13/14
|
|
15 to 30 Years
|
Mister Car Wash
|
Albuquerque, NM
|
|
(a)
|
|
2,586
|
|
|
2,742
|
|
|
—
|
|
|
—
|
|
|
2,586
|
|
|
2,742
|
|
|
5,328
|
|
|
(656
|
)
|
|
2002
|
|
05/13/14
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Mister Car Wash
|
Albuquerque, NM
|
|
(a)
|
|
1,563
|
|
|
2,700
|
|
|
—
|
|
|
—
|
|
|
1,563
|
|
|
2,700
|
|
|
4,263
|
|
|
(548
|
)
|
|
1994
|
|
05/13/14
|
|
15 to 30 Years
|
Monterey's Tex Mex
|
Bryan, TX
|
|
(a)
|
|
739
|
|
|
700
|
|
|
—
|
|
|
—
|
|
|
739
|
|
|
700
|
|
|
1,439
|
|
|
(532
|
)
|
|
1988
|
|
12/30/04
|
|
15 to 20 Years
|
Monterey's Tex Mex
|
Alvin, TX
|
|
(a)
|
|
256
|
|
|
585
|
|
|
—
|
|
|
—
|
|
|
256
|
|
|
585
|
|
|
841
|
|
|
(632
|
)
|
|
1997
|
|
12/30/04
|
|
10 to 15 Years
|
Monterey's Tex Mex
|
Houston, TX
|
|
(a)
|
|
585
|
|
|
561
|
|
|
—
|
|
|
—
|
|
|
585
|
|
|
561
|
|
|
1,146
|
|
|
(634
|
)
|
|
1979
|
|
12/30/04
|
|
10 to 15 Years
|
Mountainside Fitness
|
Chandler, AZ
|
|
(a)
|
|
1,028
|
|
|
5,318
|
|
|
—
|
|
|
—
|
|
|
1,028
|
|
|
5,318
|
|
|
6,346
|
|
|
(890
|
)
|
|
2002
|
|
07/17/13
|
|
8 to 40 Years
|
NAPA Auto Parts
|
North Little Rock, AR
|
|
(a)
|
|
244
|
|
|
311
|
|
|
—
|
|
|
—
|
|
|
244
|
|
|
311
|
|
|
555
|
|
|
(71
|
)
|
|
2001
|
|
03/31/14
|
|
2 to 30 Years
|
Norms
|
Torrance, CA
|
|
(a)
|
|
3,509
|
|
|
2,754
|
|
|
—
|
|
|
—
|
|
|
3,509
|
|
|
2,754
|
|
|
6,263
|
|
|
(411
|
)
|
|
1998
|
|
12/19/14
|
|
15 to 40 Years
|
Norms
|
Huntington Park, CA
|
|
(a)
|
|
1,822
|
|
|
1,211
|
|
|
—
|
|
|
—
|
|
|
1,822
|
|
|
1,211
|
|
|
3,033
|
|
|
(239
|
)
|
|
1957
|
|
12/19/14
|
|
15 to 30 Years
|
Norms
|
Riverside, CA
|
|
(a)
|
|
1,988
|
|
|
1,211
|
|
|
—
|
|
|
—
|
|
|
1,988
|
|
|
1,211
|
|
|
3,199
|
|
|
(272
|
)
|
|
2002
|
|
12/19/14
|
|
15 to 30 Years
|
Norms
|
Bellflower, CA
|
|
(a)
|
|
1,284
|
|
|
1,636
|
|
|
—
|
|
|
—
|
|
|
1,284
|
|
|
1,636
|
|
|
2,920
|
|
|
(279
|
)
|
|
1970
|
|
12/19/14
|
|
15 to 30 Years
|
Norms
|
Bellflower, CA
|
|
(a)
|
|
1,273
|
|
|
1,501
|
|
|
—
|
|
|
—
|
|
|
1,273
|
|
|
1,501
|
|
|
2,774
|
|
|
(184
|
)
|
|
1981
|
|
12/19/14
|
|
15 to 50 Years
|
Norms
|
Pico Rivera, CA
|
|
(a)
|
|
2,785
|
|
|
3,126
|
|
|
—
|
|
|
—
|
|
|
2,785
|
|
|
3,126
|
|
|
5,911
|
|
|
(462
|
)
|
|
2014
|
|
12/19/14
|
|
15 to 40 Years
|
Norms
|
Whittier, CA
|
|
(a)
|
|
1,439
|
|
|
1,874
|
|
|
—
|
|
|
—
|
|
|
1,439
|
|
|
1,874
|
|
|
3,313
|
|
|
(265
|
)
|
|
1991
|
|
12/19/14
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Norms
|
Claremont, CA
|
|
(a)
|
|
2,764
|
|
|
2,919
|
|
|
—
|
|
|
—
|
|
|
2,764
|
|
|
2,919
|
|
|
5,683
|
|
|
(480
|
)
|
|
2011
|
|
12/19/14
|
|
15 to 40 Years
|
Norms
|
Santa Ana, CA
|
|
(a)
|
|
2,112
|
|
|
1,501
|
|
|
—
|
|
|
—
|
|
|
2,112
|
|
|
1,501
|
|
|
3,613
|
|
|
(275
|
)
|
|
1976
|
|
12/19/14
|
|
15 to 30 Years
|
Norms
|
Downey, CA
|
|
(a)
|
|
2,329
|
|
|
2,526
|
|
|
—
|
|
|
—
|
|
|
2,329
|
|
|
2,526
|
|
|
4,855
|
|
|
(371
|
)
|
|
1993
|
|
12/19/14
|
|
15 to 40 Years
|
Off the Hook Seafood & More
|
Oklahoma City, OK
|
|
(a)
|
|
541
|
|
|
842
|
|
|
(398
|
)
|
|
(614
|
)
|
|
143
|
|
|
228
|
|
|
371
|
|
|
(82
|
)
|
|
2007
|
|
07/17/13
|
|
4 to 33 Years
|
Ojos Locos Sports Cantina
|
San Antonio, TX
|
|
(a)
|
|
1,204
|
|
|
519
|
|
|
—
|
|
|
—
|
|
|
1,204
|
|
|
519
|
|
|
1,723
|
|
|
(82
|
)
|
|
1993
|
|
09/26/13
|
|
30 to 30 Years
|
Old Mexico Cantina
|
Gadsden, AL
|
|
(a)
|
|
626
|
|
|
1,439
|
|
|
(229
|
)
|
|
(506
|
)
|
|
397
|
|
|
933
|
|
|
1,330
|
|
|
(354
|
)
|
|
2007
|
|
12/21/07
|
|
10 to 50 Years
|
Oregano's Pizza Bistro
|
Phoenix, AZ
|
|
(a)
|
|
787
|
|
|
663
|
|
|
—
|
|
|
—
|
|
|
787
|
|
|
663
|
|
|
1,450
|
|
|
(275
|
)
|
|
1964
|
|
10/28/11
|
|
14 to 29 Years
|
Oregano's Pizza Bistro
|
Mesa, AZ
|
|
(a)
|
|
675
|
|
|
911
|
|
|
1
|
|
|
—
|
|
|
676
|
|
|
911
|
|
|
1,587
|
|
|
(280
|
)
|
|
1978
|
|
10/28/11
|
|
14 to 39 Years
|
Oregano's Pizza Bistro
|
Gilbert, AZ
|
|
(a)
|
|
643
|
|
|
1,669
|
|
|
—
|
|
|
—
|
|
|
643
|
|
|
1,669
|
|
|
2,312
|
|
|
(422
|
)
|
|
2006
|
|
10/28/11
|
|
14 to 39 Years
|
O'Reilly Auto Parts
|
Warren, AR
|
|
(a)
|
|
217
|
|
|
375
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|
375
|
|
|
592
|
|
|
(96
|
)
|
|
2006
|
|
03/31/14
|
|
13 to 30 Years
|
O'Reilly Auto Parts
|
Pea Ridge, AR
|
|
(a)
|
|
217
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
217
|
|
|
—
|
|
|
(f)
|
|
03/31/14
|
|
(f)
|
Orscheln Farm and Home
|
Mountain Home, AR
|
|
(a)
|
|
944
|
|
|
690
|
|
|
—
|
|
|
—
|
|
|
944
|
|
|
690
|
|
|
1,634
|
|
|
(392
|
)
|
|
1977
|
|
03/31/14
|
|
6 to 15 Years
|
Orscheln Farm and Home
|
Pocahontas, AR
|
|
(a)
|
|
361
|
|
|
471
|
|
|
—
|
|
|
—
|
|
|
361
|
|
|
471
|
|
|
832
|
|
|
(189
|
)
|
|
1986
|
|
03/31/14
|
|
7 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Oxford Orthopaedics & Sports
|
Oxford, MS
|
|
(a)
|
|
1,416
|
|
|
4,451
|
|
|
—
|
|
|
—
|
|
|
1,416
|
|
|
4,451
|
|
|
5,867
|
|
|
(636
|
)
|
|
2001
|
|
05/15/14
|
|
15 to 40 Years
|
Pier1 Imports
|
St. Louis, MO
|
|
(a)
|
|
785
|
|
|
1,023
|
|
|
—
|
|
|
—
|
|
|
785
|
|
|
1,023
|
|
|
1,808
|
|
|
(182
|
)
|
|
1996
|
|
08/30/13
|
|
15 to 40 Years
|
Pike Nursery
|
Alpharetta, GA
|
|
(a)
|
|
4,079
|
|
|
1,948
|
|
|
—
|
|
|
—
|
|
|
4,079
|
|
|
1,948
|
|
|
6,027
|
|
|
(1,735
|
)
|
|
1983
|
|
07/01/05
|
|
15 to 20 Years
|
Pike Nursery
|
Marietta, GA
|
|
(a)
|
|
2,610
|
|
|
865
|
|
|
—
|
|
|
—
|
|
|
2,610
|
|
|
865
|
|
|
3,475
|
|
|
(860
|
)
|
|
1977
|
|
07/01/05
|
|
15 to 20 Years
|
Pike Nursery
|
Atlanta, GA
|
|
(a)
|
|
4,863
|
|
|
815
|
|
|
—
|
|
|
—
|
|
|
4,863
|
|
|
815
|
|
|
5,678
|
|
|
(860
|
)
|
|
1970
|
|
07/01/05
|
|
15 to 20 Years
|
Pike Nursery
|
Alpharetta, GA
|
|
(a)
|
|
2,497
|
|
|
2,160
|
|
|
—
|
|
|
—
|
|
|
2,497
|
|
|
2,160
|
|
|
4,657
|
|
|
(1,376
|
)
|
|
1994
|
|
07/01/05
|
|
15 to 30 Years
|
Pike Nursery
|
Marietta, GA
|
|
(a)
|
|
4,675
|
|
|
854
|
|
|
—
|
|
|
—
|
|
|
4,675
|
|
|
854
|
|
|
5,529
|
|
|
(894
|
)
|
|
1996
|
|
07/01/05
|
|
15 to 30 Years
|
Pine Creek Medical Center
|
Dallas, TX
|
|
(a)
|
|
1,915
|
|
|
9,150
|
|
|
—
|
|
|
—
|
|
|
1,915
|
|
|
9,150
|
|
|
11,065
|
|
|
(2,222
|
)
|
|
2006
|
|
03/28/13
|
|
11 to 50 Years
|
Pine Creek Medical Center
|
Dallas, TX
|
|
(a)
|
|
1,633
|
|
|
21,835
|
|
|
—
|
|
|
2,019
|
|
|
1,633
|
|
|
23,854
|
|
|
25,487
|
|
|
(6,175
|
)
|
|
2005
|
|
08/29/05
|
|
15 to 50 Years
|
Pizza Hut
|
Burlington, IA
|
|
(a)
|
|
318
|
|
|
484
|
|
|
—
|
|
|
—
|
|
|
318
|
|
|
484
|
|
|
802
|
|
|
(291
|
)
|
|
2006
|
|
12/04/06
|
|
15 to 30 Years
|
Pizza Hut
|
De Witt, IA
|
|
(a)
|
|
248
|
|
|
333
|
|
|
—
|
|
|
—
|
|
|
248
|
|
|
333
|
|
|
581
|
|
|
(289
|
)
|
|
1984
|
|
09/23/05
|
|
15 to 20 Years
|
Pizza Hut
|
Rock Falls, IL
|
|
(a)
|
|
314
|
|
|
631
|
|
|
—
|
|
|
—
|
|
|
314
|
|
|
631
|
|
|
945
|
|
|
(355
|
)
|
|
1995
|
|
09/23/05
|
|
15 to 30 Years
|
Pizza Hut
|
Burlington, IA
|
|
(a)
|
|
304
|
|
|
588
|
|
|
—
|
|
|
—
|
|
|
304
|
|
|
588
|
|
|
892
|
|
|
(344
|
)
|
|
1996
|
|
09/23/05
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Pizza Hut
|
Silver Spring, MD
|
|
(a)
|
|
1,008
|
|
|
251
|
|
|
—
|
|
|
—
|
|
|
1,008
|
|
|
251
|
|
|
1,259
|
|
|
(222
|
)
|
|
1983
|
|
11/27/06
|
|
15 to 20 Years
|
Pizza Hut
|
Clinton, MD
|
|
(a)
|
|
300
|
|
|
193
|
|
|
—
|
|
|
200
|
|
|
300
|
|
|
393
|
|
|
693
|
|
|
(237
|
)
|
|
1980
|
|
11/27/06
|
|
13 to 20 Years
|
Pizza Hut
|
Hyattsville, MD
|
|
(a)
|
|
702
|
|
|
245
|
|
|
—
|
|
|
—
|
|
|
702
|
|
|
245
|
|
|
947
|
|
|
(201
|
)
|
|
1985
|
|
11/27/06
|
|
15 to 20 Years
|
Pizza Hut
|
Hagerstown, MD
|
|
(a)
|
|
546
|
|
|
342
|
|
|
—
|
|
|
68
|
|
|
546
|
|
|
410
|
|
|
956
|
|
|
(274
|
)
|
|
1975
|
|
11/27/06
|
|
11 to 20 Years
|
Pizza Hut
|
Lanham, MD
|
|
(a)
|
|
302
|
|
|
193
|
|
|
—
|
|
|
200
|
|
|
302
|
|
|
393
|
|
|
695
|
|
|
(240
|
)
|
|
1980
|
|
11/27/06
|
|
13 to 20 Years
|
Pizza Hut
|
Bowie, MD
|
|
(a)
|
|
333
|
|
|
173
|
|
|
—
|
|
|
200
|
|
|
333
|
|
|
373
|
|
|
706
|
|
|
(293
|
)
|
|
1983
|
|
11/27/06
|
|
15 to 20 Years
|
Pizza Hut
|
Alexandria, VA
|
|
(a)
|
|
1,024
|
|
|
202
|
|
|
—
|
|
|
12
|
|
|
1,024
|
|
|
214
|
|
|
1,238
|
|
|
(180
|
)
|
|
1979
|
|
12/19/06
|
|
11 to 20 Years
|
Pizza Hut
|
Culpeper, VA
|
|
(a)
|
|
367
|
|
|
169
|
|
|
—
|
|
|
—
|
|
|
367
|
|
|
169
|
|
|
536
|
|
|
(140
|
)
|
|
1977
|
|
12/19/06
|
|
15 to 20 Years
|
Pizza Hut
|
Walkersville, MD
|
|
(a)
|
|
381
|
|
|
238
|
|
|
—
|
|
|
68
|
|
|
381
|
|
|
306
|
|
|
687
|
|
|
(204
|
)
|
|
1985
|
|
11/27/06
|
|
11 to 20 Years
|
Pizza Hut
|
Emmitsburg, MD
|
|
(a)
|
|
141
|
|
|
182
|
|
|
—
|
|
|
—
|
|
|
141
|
|
|
182
|
|
|
323
|
|
|
(126
|
)
|
|
1981
|
|
11/27/06
|
|
15 to 20 Years
|
Pizza Hut
|
Frederick, MD
|
|
(a)
|
|
440
|
|
|
236
|
|
|
—
|
|
|
5
|
|
|
440
|
|
|
241
|
|
|
681
|
|
|
(168
|
)
|
|
1977
|
|
11/27/06
|
|
11 to 20 Years
|
Pizza Hut
|
Mechanicsburg, PA
|
|
(a)
|
|
801
|
|
|
481
|
|
|
—
|
|
|
—
|
|
|
801
|
|
|
481
|
|
|
1,282
|
|
|
(398
|
)
|
|
1995
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
New Cumberland, PA
|
|
(a)
|
|
634
|
|
|
278
|
|
|
—
|
|
|
176
|
|
|
634
|
|
|
454
|
|
|
1,088
|
|
|
(377
|
)
|
|
1990
|
|
01/30/06
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Pizza Hut
|
Ephrata, PA
|
|
(a)
|
|
685
|
|
|
231
|
|
|
—
|
|
|
—
|
|
|
685
|
|
|
231
|
|
|
916
|
|
|
(230
|
)
|
|
1978
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
Harrisburg, PA
|
|
(a)
|
|
611
|
|
|
239
|
|
|
—
|
|
|
—
|
|
|
611
|
|
|
239
|
|
|
850
|
|
|
(310
|
)
|
|
1978
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
Harrisburg, PA
|
|
(a)
|
|
423
|
|
|
307
|
|
|
—
|
|
|
—
|
|
|
423
|
|
|
307
|
|
|
730
|
|
|
(207
|
)
|
|
1973
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
Lebanon, PA
|
|
(a)
|
|
616
|
|
|
316
|
|
|
—
|
|
|
176
|
|
|
616
|
|
|
492
|
|
|
1,108
|
|
|
(390
|
)
|
|
1980
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
Harrisburg, PA
|
|
(a)
|
|
762
|
|
|
241
|
|
|
—
|
|
|
176
|
|
|
762
|
|
|
417
|
|
|
1,179
|
|
|
(377
|
)
|
|
1977
|
|
01/30/06
|
|
15 to 20 Years
|
Pizza Hut
|
Sweetwater, TN
|
|
(a)
|
|
231
|
|
|
307
|
|
|
—
|
|
|
—
|
|
|
231
|
|
|
307
|
|
|
538
|
|
|
(188
|
)
|
|
1979
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Crossville, TN
|
|
(a)
|
|
220
|
|
|
288
|
|
|
—
|
|
|
176
|
|
|
220
|
|
|
464
|
|
|
684
|
|
|
(275
|
)
|
|
1978
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Clinton, TN
|
|
(a)
|
|
417
|
|
|
293
|
|
|
—
|
|
|
—
|
|
|
417
|
|
|
293
|
|
|
710
|
|
|
(208
|
)
|
|
1994
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Harriman, TN
|
|
(a)
|
|
314
|
|
|
143
|
|
|
—
|
|
|
176
|
|
|
314
|
|
|
319
|
|
|
633
|
|
|
(218
|
)
|
|
1979
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Knoxville, TN
|
|
(a)
|
|
296
|
|
|
343
|
|
|
—
|
|
|
176
|
|
|
296
|
|
|
519
|
|
|
815
|
|
|
(284
|
)
|
|
1978
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Soddy Daisy, TN
|
|
(a)
|
|
316
|
|
|
405
|
|
|
—
|
|
|
—
|
|
|
316
|
|
|
405
|
|
|
721
|
|
|
(235
|
)
|
|
1989
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Chatsworth, GA
|
|
(a)
|
|
213
|
|
|
558
|
|
|
—
|
|
|
—
|
|
|
213
|
|
|
558
|
|
|
771
|
|
|
(283
|
)
|
|
1979
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Knoxville, TN
|
|
(a)
|
|
172
|
|
|
700
|
|
|
—
|
|
|
—
|
|
|
172
|
|
|
700
|
|
|
872
|
|
|
(306
|
)
|
|
1991
|
|
11/02/07
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Pizza Hut
|
Powell, TN
|
|
(a)
|
|
252
|
|
|
377
|
|
|
—
|
|
|
176
|
|
|
252
|
|
|
553
|
|
|
805
|
|
|
(311
|
)
|
|
1982
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Trenton, GA
|
|
(a)
|
|
300
|
|
|
227
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
227
|
|
|
527
|
|
|
(172
|
)
|
|
1991
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Alcoa, TN
|
|
(a)
|
|
483
|
|
|
318
|
|
|
—
|
|
|
—
|
|
|
483
|
|
|
318
|
|
|
801
|
|
|
(206
|
)
|
|
1978
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Ringgold, GA
|
|
(a)
|
|
387
|
|
|
374
|
|
|
—
|
|
|
—
|
|
|
387
|
|
|
374
|
|
|
761
|
|
|
(216
|
)
|
|
1990
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Chattanooga, TN
|
|
(a)
|
|
352
|
|
|
246
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
246
|
|
|
598
|
|
|
(218
|
)
|
|
1984
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Athens, TN
|
|
(a)
|
|
197
|
|
|
341
|
|
|
—
|
|
|
176
|
|
|
197
|
|
|
517
|
|
|
714
|
|
|
(294
|
)
|
|
1977
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Kimball, TN
|
|
(a)
|
|
367
|
|
|
283
|
|
|
—
|
|
|
176
|
|
|
367
|
|
|
459
|
|
|
826
|
|
|
(277
|
)
|
|
1987
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
LaFayette, GA
|
|
(a)
|
|
246
|
|
|
434
|
|
|
—
|
|
|
176
|
|
|
246
|
|
|
610
|
|
|
856
|
|
|
(326
|
)
|
|
1991
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Alcoa, TN
|
|
(a)
|
|
228
|
|
|
219
|
|
|
—
|
|
|
—
|
|
|
228
|
|
|
219
|
|
|
447
|
|
|
(138
|
)
|
|
1982
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Dayton, TN
|
|
(a)
|
|
308
|
|
|
291
|
|
|
—
|
|
|
176
|
|
|
308
|
|
|
467
|
|
|
775
|
|
|
(274
|
)
|
|
1979
|
|
11/02/07
|
|
15 to 30 Years
|
Pizza Hut
|
Creston, IA
|
|
(a)
|
|
103
|
|
|
180
|
|
|
—
|
|
|
—
|
|
|
103
|
|
|
180
|
|
|
283
|
|
|
(217
|
)
|
|
1974
|
|
12/15/05
|
|
10 to 15 Years
|
Pizza Hut
|
Lakeville, MN
|
|
(a)
|
|
342
|
|
|
439
|
|
|
—
|
|
|
80
|
|
|
342
|
|
|
519
|
|
|
861
|
|
|
(219
|
)
|
|
1988
|
|
05/24/05
|
|
15 to 30 Years
|
Pizza Hut
|
Woodbury, MN
|
|
(a)
|
|
555
|
|
|
411
|
|
|
(180
|
)
|
|
(121
|
)
|
|
375
|
|
|
290
|
|
|
665
|
|
|
(41
|
)
|
|
1987
|
|
05/24/05
|
|
4 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Pizza Hut
|
Duluth, MN
|
|
(a)
|
|
74
|
|
|
423
|
|
|
—
|
|
|
—
|
|
|
74
|
|
|
423
|
|
|
497
|
|
|
(162
|
)
|
|
1915
|
|
05/24/05
|
|
15 to 30 Years
|
Pizza Hut
|
Salem, IL
|
|
(a)
|
|
271
|
|
|
218
|
|
|
—
|
|
|
—
|
|
|
271
|
|
|
218
|
|
|
489
|
|
|
(137
|
)
|
|
2000
|
|
07/28/04
|
|
15 to 30 Years
|
Pizza Hut
|
Geneva, AL
|
|
(a)
|
|
522
|
|
|
570
|
|
|
—
|
|
|
—
|
|
|
522
|
|
|
570
|
|
|
1,092
|
|
|
(673
|
)
|
|
1990
|
|
06/25/04
|
|
10 to 15 Years
|
Pizza Hut
|
Mayfield, KY
|
|
(a)
|
|
307
|
|
|
596
|
|
|
—
|
|
|
—
|
|
|
307
|
|
|
596
|
|
|
903
|
|
|
(407
|
)
|
|
1997
|
|
06/25/04
|
|
15 to 30 Years
|
Pizza Hut
|
Blakely, GA
|
|
(a)
|
|
288
|
|
|
744
|
|
|
—
|
|
|
—
|
|
|
288
|
|
|
744
|
|
|
1,032
|
|
|
(570
|
)
|
|
1987
|
|
06/25/04
|
|
15 to 20 Years
|
Pizza Hut
|
Madill, OK
|
|
(a)
|
|
352
|
|
|
648
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
648
|
|
|
1,000
|
|
|
(798
|
)
|
|
1972
|
|
06/25/04
|
|
10 to 15 Years
|
Pizza Hut
|
Vandalia, IL
|
|
(a)
|
|
409
|
|
|
202
|
|
|
—
|
|
|
—
|
|
|
409
|
|
|
202
|
|
|
611
|
|
|
(372
|
)
|
|
1977
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Decorah, IA
|
|
(a)
|
|
207
|
|
|
91
|
|
|
—
|
|
|
—
|
|
|
207
|
|
|
91
|
|
|
298
|
|
|
(123
|
)
|
|
1985
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Maquoketa, IA
|
|
(a)
|
|
184
|
|
|
90
|
|
|
—
|
|
|
—
|
|
|
184
|
|
|
90
|
|
|
274
|
|
|
(155
|
)
|
|
1973
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Charleston, IL
|
|
(a)
|
|
272
|
|
|
220
|
|
|
—
|
|
|
—
|
|
|
272
|
|
|
220
|
|
|
492
|
|
|
(251
|
)
|
|
1986
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Effingham, IL
|
|
(a)
|
|
357
|
|
|
228
|
|
|
—
|
|
|
—
|
|
|
357
|
|
|
228
|
|
|
585
|
|
|
(306
|
)
|
|
1973
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Vinton, IA
|
|
(a)
|
|
121
|
|
|
114
|
|
|
—
|
|
|
—
|
|
|
121
|
|
|
114
|
|
|
235
|
|
|
(187
|
)
|
|
1978
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Taylorville, IL
|
|
(a)
|
|
154
|
|
|
352
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
352
|
|
|
506
|
|
|
(382
|
)
|
|
1980
|
|
09/23/05
|
|
10 to 15 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Pizza Hut
|
Manchester, IA
|
|
(a)
|
|
351
|
|
|
495
|
|
|
—
|
|
|
—
|
|
|
351
|
|
|
495
|
|
|
846
|
|
|
(586
|
)
|
|
1977
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Independence, IA
|
|
(a)
|
|
223
|
|
|
473
|
|
|
—
|
|
|
—
|
|
|
223
|
|
|
473
|
|
|
696
|
|
|
(561
|
)
|
|
1976
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Tipton, IA
|
|
(a)
|
|
240
|
|
|
408
|
|
|
—
|
|
|
—
|
|
|
240
|
|
|
408
|
|
|
648
|
|
|
(531
|
)
|
|
1991
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Dyersville, IA
|
|
(a)
|
|
267
|
|
|
513
|
|
|
—
|
|
|
—
|
|
|
267
|
|
|
513
|
|
|
780
|
|
|
(432
|
)
|
|
1983
|
|
09/23/05
|
|
14 to 20 Years
|
Pizza Hut
|
Dubuque, IA
|
|
(a)
|
|
479
|
|
|
298
|
|
|
—
|
|
|
—
|
|
|
479
|
|
|
298
|
|
|
777
|
|
|
(402
|
)
|
|
1970
|
|
09/23/05
|
|
10 to 15 Years
|
Pizza Hut
|
Evansville, IN
|
|
(a)
|
|
270
|
|
|
231
|
|
|
—
|
|
|
—
|
|
|
270
|
|
|
231
|
|
|
501
|
|
|
(88
|
)
|
|
2000
|
|
06/25/04
|
|
30 to 30 Years
|
Pizza Hut
|
Owensboro, KY
|
|
(a)
|
|
250
|
|
|
502
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
502
|
|
|
752
|
|
|
(191
|
)
|
|
1991
|
|
06/25/04
|
|
30 to 30 Years
|
Planet Fitness
|
Chicago, IL
|
|
(a)
|
|
1,009
|
|
|
2,965
|
|
|
—
|
|
|
—
|
|
|
1,009
|
|
|
2,965
|
|
|
3,974
|
|
|
(495
|
)
|
|
2007
|
|
12/09/13
|
|
14 to 40 Years
|
Popeye's Chicken & Biscuits
|
Bartlett, TN
|
|
(a)
|
|
411
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
411
|
|
|
—
|
|
|
411
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Memphis, TN
|
|
(a)
|
|
320
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
320
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Holly Springs, MS
|
|
(a)
|
|
116
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
116
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Collierville, TN
|
|
(a)
|
|
539
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
539
|
|
|
—
|
|
|
539
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Nashville, TN
|
|
(a)
|
|
264
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
264
|
|
|
—
|
|
|
264
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Popeye's Chicken & Biscuits
|
Horn Lake, MS
|
|
(a)
|
|
231
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
231
|
|
|
—
|
|
|
231
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Nashville, TN
|
|
(a)
|
|
538
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
538
|
|
|
—
|
|
|
538
|
|
|
—
|
|
|
(f)
|
|
10/30/13
|
|
(f)
|
Popeye's Chicken & Biscuits
|
Lauderdale Lakes, FL
|
|
(a)
|
|
411
|
|
|
346
|
|
|
—
|
|
|
—
|
|
|
411
|
|
|
346
|
|
|
757
|
|
|
(181
|
)
|
|
1998
|
|
12/29/06
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Miami, FL
|
|
(a)
|
|
602
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
602
|
|
|
14
|
|
|
616
|
|
|
(220
|
)
|
|
1978
|
|
09/24/04
|
|
10 to 15 Years
|
Popeye's Chicken & Biscuits
|
St. Louis, MO
|
|
(a)
|
|
503
|
|
|
651
|
|
|
—
|
|
|
—
|
|
|
503
|
|
|
651
|
|
|
1,154
|
|
|
(468
|
)
|
|
1976
|
|
09/24/04
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
Pensacola, FL
|
|
(a)
|
|
860
|
|
|
291
|
|
|
—
|
|
|
—
|
|
|
860
|
|
|
291
|
|
|
1,151
|
|
|
(435
|
)
|
|
1977
|
|
07/28/04
|
|
10 to 15 Years
|
Popeye's Chicken & Biscuits
|
Deerfield Beach, FL
|
|
(a)
|
|
668
|
|
|
295
|
|
|
—
|
|
|
—
|
|
|
668
|
|
|
295
|
|
|
963
|
|
|
(195
|
)
|
|
1970
|
|
09/24/04
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Fort Lauderdale, FL
|
|
(a)
|
|
601
|
|
|
121
|
|
|
—
|
|
|
—
|
|
|
601
|
|
|
121
|
|
|
722
|
|
|
(227
|
)
|
|
1984
|
|
09/24/04
|
|
10 to 15 Years
|
Popeye's Chicken & Biscuits
|
North Miami, FL
|
|
(a)
|
|
596
|
|
|
105
|
|
|
—
|
|
|
—
|
|
|
596
|
|
|
105
|
|
|
701
|
|
|
(171
|
)
|
|
1978
|
|
09/24/04
|
|
10 to 15 Years
|
Popeye's Chicken & Biscuits
|
St. Louis, MO
|
|
(a)
|
|
828
|
|
|
351
|
|
|
—
|
|
|
—
|
|
|
828
|
|
|
351
|
|
|
1,179
|
|
|
(364
|
)
|
|
1986
|
|
09/24/04
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
Fort Pierce, FL
|
|
(a)
|
|
667
|
|
|
184
|
|
|
—
|
|
|
—
|
|
|
667
|
|
|
184
|
|
|
851
|
|
|
(167
|
)
|
|
1999
|
|
09/24/04
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Port Allen, LA
|
|
(a)
|
|
521
|
|
|
575
|
|
|
—
|
|
|
—
|
|
|
521
|
|
|
575
|
|
|
1,096
|
|
|
(377
|
)
|
|
1997
|
|
09/24/04
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Baton Rouge, LA
|
|
(a)
|
|
472
|
|
|
642
|
|
|
—
|
|
|
—
|
|
|
472
|
|
|
642
|
|
|
1,114
|
|
|
(350
|
)
|
|
1987
|
|
09/24/04
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Popeye's Chicken & Biscuits
|
Opelousas, LA
|
|
(a)
|
|
419
|
|
|
659
|
|
|
—
|
|
|
—
|
|
|
419
|
|
|
659
|
|
|
1,078
|
|
|
(148
|
)
|
|
1968
|
|
10/30/13
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Lafayette, LA
|
|
(a)
|
|
300
|
|
|
779
|
|
|
—
|
|
|
—
|
|
|
300
|
|
|
779
|
|
|
1,079
|
|
|
(158
|
)
|
|
1972
|
|
10/30/13
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Baton Rouge, LA
|
|
(a)
|
|
594
|
|
|
417
|
|
|
—
|
|
|
—
|
|
|
594
|
|
|
417
|
|
|
1,011
|
|
|
(363
|
)
|
|
1979
|
|
06/25/04
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
Baton Rouge, LA
|
|
(a)
|
|
565
|
|
|
286
|
|
|
—
|
|
|
—
|
|
|
565
|
|
|
286
|
|
|
851
|
|
|
(275
|
)
|
|
1991
|
|
06/25/04
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
San Antonio, TX
|
|
(a)
|
|
517
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
517
|
|
|
373
|
|
|
890
|
|
|
(242
|
)
|
|
2002
|
|
09/25/06
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
San Antonio, TX
|
|
(a)
|
|
428
|
|
|
339
|
|
|
—
|
|
|
—
|
|
|
428
|
|
|
339
|
|
|
767
|
|
|
(224
|
)
|
|
2001
|
|
09/25/06
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Tempe, AZ
|
|
(a)
|
|
480
|
|
|
361
|
|
|
—
|
|
|
—
|
|
|
480
|
|
|
361
|
|
|
841
|
|
|
(231
|
)
|
|
2003
|
|
09/25/06
|
|
15 to 30 Years
|
Popeye's Chicken & Biscuits
|
Houston, TX
|
|
(a)
|
|
592
|
|
|
302
|
|
|
—
|
|
|
—
|
|
|
592
|
|
|
302
|
|
|
894
|
|
|
(216
|
)
|
|
1979
|
|
09/28/06
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
San Antonio, TX
|
|
(a)
|
|
349
|
|
|
429
|
|
|
—
|
|
|
—
|
|
|
349
|
|
|
429
|
|
|
778
|
|
|
(316
|
)
|
|
1983
|
|
09/25/06
|
|
15 to 20 Years
|
Popeye's Chicken & Biscuits
|
San Antonio, TX
|
|
(a)
|
|
539
|
|
|
300
|
|
|
—
|
|
|
—
|
|
|
539
|
|
|
300
|
|
|
839
|
|
|
(242
|
)
|
|
2001
|
|
09/25/06
|
|
15 to 30 Years
|
Primanti Bros.
|
Avon, IN
|
|
(a)
|
|
899
|
|
|
614
|
|
|
—
|
|
|
188
|
|
|
899
|
|
|
802
|
|
|
1,701
|
|
|
(167
|
)
|
|
2014
|
|
10/31/14
|
|
14 to 30 Years
|
Primanti Bros.
|
Indianapolis, IN
|
|
(a)
|
|
590
|
|
|
633
|
|
|
—
|
|
|
—
|
|
|
590
|
|
|
633
|
|
|
1,223
|
|
|
(164
|
)
|
|
2014
|
|
10/31/14
|
|
14 to 30 Years
|
PwC
|
Columbia, SC
|
|
(c)
|
|
2,095
|
|
|
16,191
|
|
|
(627
|
)
|
|
(1,136
|
)
|
|
1,468
|
|
|
15,055
|
|
|
16,523
|
|
|
(7,883
|
)
|
|
1988
|
|
09/09/05
|
|
5 to 29 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Rainbow Kids Clinic
|
Clarksville, TN
|
|
(a)
|
|
978
|
|
|
2,718
|
|
|
—
|
|
|
—
|
|
|
978
|
|
|
2,718
|
|
|
3,696
|
|
|
(347
|
)
|
|
2011
|
|
12/04/14
|
|
15 to 40 Years
|
Rally's
|
New Albany, IN
|
|
(a)
|
|
497
|
|
|
278
|
|
|
—
|
|
|
—
|
|
|
497
|
|
|
278
|
|
|
775
|
|
|
(209
|
)
|
|
1992
|
|
09/24/04
|
|
15 to 30 Years
|
Rally's
|
Louisville, KY
|
|
(a)
|
|
334
|
|
|
251
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
251
|
|
|
585
|
|
|
(174
|
)
|
|
1991
|
|
09/24/04
|
|
15 to 20 Years
|
Rally's
|
Florence, KY
|
|
(a)
|
|
524
|
|
|
209
|
|
|
—
|
|
|
—
|
|
|
524
|
|
|
209
|
|
|
733
|
|
|
(202
|
)
|
|
1992
|
|
09/24/04
|
|
15 to 30 Years
|
Rally's
|
Marion, IN
|
|
(a)
|
|
503
|
|
|
153
|
|
|
—
|
|
|
—
|
|
|
503
|
|
|
153
|
|
|
656
|
|
|
(161
|
)
|
|
1990
|
|
09/24/04
|
|
15 to 20 Years
|
Raymour & Flanigan Furniture
|
Horseheads, NY
|
|
(a)
|
|
1,376
|
|
|
12,506
|
|
|
13
|
|
|
125
|
|
|
1,389
|
|
|
12,631
|
|
|
14,020
|
|
|
(889
|
)
|
|
2005
|
|
10/06/15
|
|
14 to 50 Years
|
Raymour & Flanigan Furniture
|
Johnson City, NY
|
|
(a)
|
|
1,459
|
|
|
10,433
|
|
|
18
|
|
|
131
|
|
|
1,477
|
|
|
10,564
|
|
|
12,041
|
|
|
(952
|
)
|
|
1978
|
|
10/06/15
|
|
14 to 40 Years
|
Red Robin Gourmet Burgers
|
Gurnee, IL
|
|
(a)
|
|
586
|
|
|
619
|
|
|
—
|
|
|
—
|
|
|
586
|
|
|
619
|
|
|
1,205
|
|
|
(464
|
)
|
|
1995
|
|
06/25/04
|
|
15 to 20 Years
|
Regal Cinemas
|
Fenton, MO
|
|
(a)
|
|
2,792
|
|
|
5,982
|
|
|
—
|
|
|
—
|
|
|
2,792
|
|
|
5,982
|
|
|
8,774
|
|
|
(1,088
|
)
|
|
2008
|
|
09/29/14
|
|
13 to 40 Years
|
Regal Cinemas
|
Lebanon, PA
|
|
(a)
|
|
747
|
|
|
4,295
|
|
|
—
|
|
|
—
|
|
|
747
|
|
|
4,295
|
|
|
5,042
|
|
|
(689
|
)
|
|
2006
|
|
09/29/14
|
|
13 to 30 Years
|
Regal Cinemas
|
Massillon, OH
|
|
(a)
|
|
1,767
|
|
|
2,667
|
|
|
—
|
|
|
1,600
|
|
|
1,767
|
|
|
4,267
|
|
|
6,034
|
|
|
(792
|
)
|
|
2005
|
|
09/29/14
|
|
13 to 30 Years
|
Regal Cinemas
|
Nitro, WV
|
|
(a)
|
|
1,816
|
|
|
3,068
|
|
|
—
|
|
|
—
|
|
|
1,816
|
|
|
3,068
|
|
|
4,884
|
|
|
(748
|
)
|
|
2005
|
|
09/29/14
|
|
13 to 30 Years
|
Regal Cinemas
|
Dickson City, PA
|
|
(a)
|
|
4,198
|
|
|
5,269
|
|
|
—
|
|
|
—
|
|
|
4,198
|
|
|
5,269
|
|
|
9,467
|
|
|
(1,451
|
)
|
|
2010
|
|
09/29/14
|
|
13 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Regal Cinemas
|
Simpsonville, SC
|
|
(a)
|
|
1,862
|
|
|
5,453
|
|
|
—
|
|
|
—
|
|
|
1,862
|
|
|
5,453
|
|
|
7,315
|
|
|
(1,012
|
)
|
|
2010
|
|
09/29/14
|
|
13 to 40 Years
|
Renn Kirby Chevrolet Buick
|
Gettysburg, PA
|
|
(a)
|
|
1,385
|
|
|
3,259
|
|
|
—
|
|
|
—
|
|
|
1,385
|
|
|
3,259
|
|
|
4,644
|
|
|
(1,712
|
)
|
|
2005
|
|
02/16/07
|
|
5 to 30 Years
|
Repair One
|
Port Orange, FL
|
|
(a)
|
|
599
|
|
|
967
|
|
|
—
|
|
|
35
|
|
|
599
|
|
|
1,002
|
|
|
1,601
|
|
|
(112
|
)
|
|
1997
|
|
06/24/16
|
|
13 to 30 Years
|
RGB Eye Associates
|
Sherman, TX
|
|
(a)
|
|
1,249
|
|
|
4,713
|
|
|
—
|
|
|
—
|
|
|
1,249
|
|
|
4,713
|
|
|
5,962
|
|
|
(506
|
)
|
|
2013
|
|
06/30/15
|
|
15 to 40 Years
|
Rick Johnson Auto & Tire
|
Naples, FL
|
|
(a)
|
|
249
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|
249
|
|
|
265
|
|
|
514
|
|
|
(80
|
)
|
|
1966
|
|
10/28/13
|
|
9 to 20 Years
|
Rick Johnson Auto & Tire
|
Naples, FL
|
|
(a)
|
|
425
|
|
|
424
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
424
|
|
|
849
|
|
|
(118
|
)
|
|
2006
|
|
10/28/13
|
|
9 to 30 Years
|
Rick Johnson Auto & Tire
|
Estero, FL
|
|
(a)
|
|
334
|
|
|
571
|
|
|
—
|
|
|
—
|
|
|
334
|
|
|
571
|
|
|
905
|
|
|
(143
|
)
|
|
2009
|
|
10/28/13
|
|
9 to 30 Years
|
Rick Johnson Auto & Tire
|
Estero, FL
|
|
(a)
|
|
394
|
|
|
399
|
|
|
—
|
|
|
—
|
|
|
394
|
|
|
399
|
|
|
793
|
|
|
(117
|
)
|
|
2004
|
|
10/28/13
|
|
9 to 30 Years
|
Rite Aid
|
St. Clair Shores, MI
|
|
(a)
|
|
1,169
|
|
|
761
|
|
|
—
|
|
|
—
|
|
|
1,169
|
|
|
761
|
|
|
1,930
|
|
|
(350
|
)
|
|
1991
|
|
05/02/05
|
|
15 to 30 Years
|
Rite Aid
|
Buffalo, NY
|
|
(a)
|
|
681
|
|
|
925
|
|
|
—
|
|
|
—
|
|
|
681
|
|
|
925
|
|
|
1,606
|
|
|
(315
|
)
|
|
1993
|
|
07/01/05
|
|
19 to 40 Years
|
Rite Aid
|
Uhrichsville, OH
|
|
(a)
|
|
617
|
|
|
2,345
|
|
|
—
|
|
|
—
|
|
|
617
|
|
|
2,345
|
|
|
2,962
|
|
|
(749
|
)
|
|
2000
|
|
07/01/05
|
|
19 to 40 Years
|
Rite Aid
|
Philadelphia, PA
|
|
(a)
|
|
733
|
|
|
1,087
|
|
|
—
|
|
|
—
|
|
|
733
|
|
|
1,087
|
|
|
1,820
|
|
|
(370
|
)
|
|
1993
|
|
07/01/05
|
|
19 to 40 Years
|
Rite Aid
|
Philadelphia, PA
|
|
(a)
|
|
1,613
|
|
|
1,880
|
|
|
—
|
|
|
—
|
|
|
1,613
|
|
|
1,880
|
|
|
3,493
|
|
|
(629
|
)
|
|
1999
|
|
07/01/05
|
|
19 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Rite Aid
|
Moundsville, WV
|
|
(a)
|
|
706
|
|
|
1,002
|
|
|
—
|
|
|
—
|
|
|
706
|
|
|
1,002
|
|
|
1,708
|
|
|
(346
|
)
|
|
1993
|
|
07/01/05
|
|
19 to 40 Years
|
Saltgrass
|
Plano, TX
|
|
(a)
|
|
2,418
|
|
|
1,529
|
|
|
—
|
|
|
—
|
|
|
2,418
|
|
|
1,529
|
|
|
3,947
|
|
|
(736
|
)
|
|
1998
|
|
06/29/07
|
|
15 to 40 Years
|
Sanford's Grub & Pub
|
Dickinson, ND
|
|
(a)
|
|
616
|
|
|
1,301
|
|
|
—
|
|
|
—
|
|
|
616
|
|
|
1,301
|
|
|
1,917
|
|
|
(508
|
)
|
|
2003
|
|
12/29/06
|
|
15 to 40 Years
|
Sanford's Grub & Pub
|
Cheyenne, WY
|
|
(a)
|
|
277
|
|
|
2,041
|
|
|
—
|
|
|
—
|
|
|
277
|
|
|
2,041
|
|
|
2,318
|
|
|
(1,230
|
)
|
|
1928
|
|
12/29/06
|
|
15 to 20 Years
|
Service King
|
Madison, TN
|
|
(a)
|
|
662
|
|
|
1,567
|
|
|
—
|
|
|
—
|
|
|
662
|
|
|
1,567
|
|
|
2,229
|
|
|
(250
|
)
|
|
2000
|
|
03/31/14
|
|
14 to 40 Years
|
Service King
|
Nashville, TN
|
|
(a)
|
|
828
|
|
|
1,405
|
|
|
—
|
|
|
—
|
|
|
828
|
|
|
1,405
|
|
|
2,233
|
|
|
(303
|
)
|
|
2000
|
|
03/31/14
|
|
14 to 30 Years
|
Service King
|
Clarksville, TN
|
|
(a)
|
|
658
|
|
|
1,243
|
|
|
—
|
|
|
—
|
|
|
658
|
|
|
1,243
|
|
|
1,901
|
|
|
(247
|
)
|
|
2000
|
|
03/31/14
|
|
14 to 30 Years
|
Sexton Town & Country Foods
|
Bald Knob, AR
|
|
(a)
|
|
328
|
|
|
327
|
|
|
—
|
|
|
—
|
|
|
328
|
|
|
327
|
|
|
655
|
|
|
(174
|
)
|
|
1971
|
|
03/31/14
|
|
1 to 15 Years
|
ShopKo
|
Ainsworth, NE
|
|
(a)
|
|
361
|
|
|
1,829
|
|
|
(237
|
)
|
|
(1,023
|
)
|
|
124
|
|
|
806
|
|
|
930
|
|
|
—
|
|
|
2007
|
|
12/08/09
|
|
12 to 47 Years
|
ShopKo
|
Gothenburg, NE
|
|
(a)
|
|
391
|
|
|
1,798
|
|
|
(277
|
)
|
|
(1,162
|
)
|
|
114
|
|
|
636
|
|
|
750
|
|
|
—
|
|
|
2007
|
|
12/08/09
|
|
12 to 47 Years
|
ShopKo
|
O'Neill, NE
|
|
(a)
|
|
400
|
|
|
1,752
|
|
|
(263
|
)
|
|
(889
|
)
|
|
137
|
|
|
863
|
|
|
1,000
|
|
|
—
|
|
|
1972
|
|
12/08/09
|
|
12 to 47 Years
|
ShopKo
|
Thermopolis, WY
|
|
(a)
|
|
589
|
|
|
1,601
|
|
|
(258
|
)
|
|
(692
|
)
|
|
331
|
|
|
909
|
|
|
1,240
|
|
|
—
|
|
|
2007
|
|
12/08/09
|
|
12 to 47 Years
|
ShopKo
|
Glenwood, MN
|
|
(b)
|
|
775
|
|
|
1,404
|
|
|
(487
|
)
|
|
(972
|
)
|
|
288
|
|
|
432
|
|
|
720
|
|
|
—
|
|
|
1996
|
|
05/31/06
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Dyersville, IA
|
|
(b)
|
|
381
|
|
|
1,082
|
|
|
(163
|
)
|
|
(600
|
)
|
|
218
|
|
|
482
|
|
|
700
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Waukon, IA
|
|
(b)
|
|
604
|
|
|
971
|
|
|
(290
|
)
|
|
(585
|
)
|
|
314
|
|
|
386
|
|
|
700
|
|
|
—
|
|
|
1998
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Memphis, MO
|
|
(b)
|
|
448
|
|
|
313
|
|
|
(120
|
)
|
|
(211
|
)
|
|
328
|
|
|
102
|
|
|
430
|
|
|
—
|
|
|
1983
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Lancaster, WI
|
|
(b)
|
|
581
|
|
|
1,018
|
|
|
—
|
|
|
—
|
|
|
581
|
|
|
1,018
|
|
|
1,599
|
|
|
(582
|
)
|
|
1999
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Clarion, IA
|
|
(b)
|
|
365
|
|
|
812
|
|
|
(174
|
)
|
|
(473
|
)
|
|
191
|
|
|
339
|
|
|
530
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Newaygo, MI
|
|
(b)
|
|
633
|
|
|
1,155
|
|
|
(409
|
)
|
|
(859
|
)
|
|
224
|
|
|
296
|
|
|
520
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Manistique, MI
|
|
(b)
|
|
659
|
|
|
1,223
|
|
|
(381
|
)
|
|
(821
|
)
|
|
278
|
|
|
402
|
|
|
680
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Perry, IA
|
|
(b)
|
|
651
|
|
|
1,015
|
|
|
(421
|
)
|
|
(725
|
)
|
|
230
|
|
|
290
|
|
|
520
|
|
|
—
|
|
|
1998
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Glasgow, MT
|
|
(b)
|
|
772
|
|
|
1,623
|
|
|
—
|
|
|
—
|
|
|
772
|
|
|
1,623
|
|
|
2,395
|
|
|
(887
|
)
|
|
1998
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Hart, MI
|
|
(b)
|
|
565
|
|
|
1,377
|
|
|
(310
|
)
|
|
(922
|
)
|
|
255
|
|
|
455
|
|
|
710
|
|
|
—
|
|
|
1999
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Lander, WY
|
|
(b)
|
|
289
|
|
|
589
|
|
|
—
|
|
|
—
|
|
|
289
|
|
|
589
|
|
|
878
|
|
|
(432
|
)
|
|
1974
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Powell, WY
|
|
(b)
|
|
1,264
|
|
|
859
|
|
|
(393
|
)
|
|
(580
|
)
|
|
871
|
|
|
279
|
|
|
1,150
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Arcadia, WI
|
|
(b)
|
|
673
|
|
|
983
|
|
|
—
|
|
|
—
|
|
|
673
|
|
|
983
|
|
|
1,656
|
|
|
(670
|
)
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Clintonville, WI
|
|
(b)
|
|
495
|
|
|
1,089
|
|
|
—
|
|
|
—
|
|
|
495
|
|
|
1,089
|
|
|
1,584
|
|
|
(749
|
)
|
|
1978
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Albany, MO
|
|
(b)
|
|
66
|
|
|
410
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|
410
|
|
|
476
|
|
|
(188
|
)
|
|
1990
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Carrollton, MO
|
|
(b)
|
|
352
|
|
|
345
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
345
|
|
|
697
|
|
|
(309
|
)
|
|
1994
|
|
07/21/11
|
|
9 to 20 Years
|
ShopKo
|
Woodsfield, OH
|
|
(b)
|
|
691
|
|
|
1,009
|
|
|
(316
|
)
|
|
(594
|
)
|
|
375
|
|
|
415
|
|
|
790
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Mount Carmel, IL
|
|
(b)
|
|
972
|
|
|
1,602
|
|
|
(640
|
)
|
|
(1,334
|
)
|
|
332
|
|
|
268
|
|
|
600
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Mount Ayr, IA
|
|
(b)
|
|
228
|
|
|
666
|
|
|
—
|
|
|
—
|
|
|
228
|
|
|
666
|
|
|
894
|
|
|
(340
|
)
|
|
1995
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Clare, MI
|
|
(b)
|
|
1,219
|
|
|
760
|
|
|
(831
|
)
|
|
(588
|
)
|
|
388
|
|
|
172
|
|
|
560
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Tuscola, IL
|
|
(b)
|
|
724
|
|
|
897
|
|
|
(455
|
)
|
|
(646
|
)
|
|
269
|
|
|
251
|
|
|
520
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Dowagiac, MI
|
|
(b)
|
|
762
|
|
|
984
|
|
|
(535
|
)
|
|
(781
|
)
|
|
227
|
|
|
203
|
|
|
430
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Gallatin, MO
|
|
(b)
|
|
57
|
|
|
405
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
405
|
|
|
462
|
|
|
(192
|
)
|
|
1990
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Burlington, KS
|
|
(b)
|
|
371
|
|
|
565
|
|
|
—
|
|
|
—
|
|
|
371
|
|
|
565
|
|
|
936
|
|
|
(440
|
)
|
|
1990
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Monticello, IL
|
|
(b)
|
|
641
|
|
|
1,172
|
|
|
(412
|
)
|
|
(861
|
)
|
|
229
|
|
|
311
|
|
|
540
|
|
|
—
|
|
|
1999
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Fergus Falls, MN
|
|
(b)
|
|
738
|
|
|
1,175
|
|
|
(302
|
)
|
|
(861
|
)
|
|
436
|
|
|
314
|
|
|
750
|
|
|
—
|
|
|
1986
|
|
05/31/06
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Minerva, OH
|
|
(b)
|
|
1,103
|
|
|
902
|
|
|
(573
|
)
|
|
(572
|
)
|
|
530
|
|
|
330
|
|
|
860
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Attica, IN
|
|
(b)
|
|
550
|
|
|
1,116
|
|
|
(284
|
)
|
|
(692
|
)
|
|
266
|
|
|
424
|
|
|
690
|
|
|
—
|
|
|
1999
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Rockville, IN
|
|
(b)
|
|
628
|
|
|
939
|
|
|
(355
|
)
|
|
(632
|
)
|
|
273
|
|
|
307
|
|
|
580
|
|
|
—
|
|
|
1999
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Rochester, MN
|
|
(a)
|
|
6,466
|
|
|
4,232
|
|
|
(4,239
|
)
|
|
(3,539
|
)
|
|
2,227
|
|
|
693
|
|
|
2,920
|
|
|
—
|
|
|
1981
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Mitchell, SD
|
|
(b)
|
|
3,918
|
|
|
3,126
|
|
|
(1,477
|
)
|
|
(2,187
|
)
|
|
2,441
|
|
|
939
|
|
|
3,380
|
|
|
—
|
|
|
1973
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Aberdeen, SD
|
|
(b)
|
|
3,857
|
|
|
3,348
|
|
|
(1,888
|
)
|
|
(2,167
|
)
|
|
1,969
|
|
|
1,181
|
|
|
3,150
|
|
|
—
|
|
|
1984
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
De Pere, WI
|
|
(b)
|
|
264
|
|
|
1,681
|
|
|
(96
|
)
|
|
(779
|
)
|
|
168
|
|
|
902
|
|
|
1,070
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
River Falls, WI
|
|
(b)
|
|
1,787
|
|
|
4,283
|
|
|
(736
|
)
|
|
(2,304
|
)
|
|
1,051
|
|
|
1,979
|
|
|
3,030
|
|
|
—
|
|
|
1994
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Helena, MT
|
|
(b)
|
|
3,176
|
|
|
5,583
|
|
|
(1,549
|
)
|
|
(2,930
|
)
|
|
1,627
|
|
|
2,653
|
|
|
4,280
|
|
|
—
|
|
|
1992
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Watertown, SD
|
|
(b)
|
|
3,064
|
|
|
3,519
|
|
|
(1,320
|
)
|
|
(2,143
|
)
|
|
1,744
|
|
|
1,376
|
|
|
3,120
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Escanaba, MI
|
|
(b)
|
|
3,030
|
|
|
3,321
|
|
|
(1,968
|
)
|
|
(2,753
|
)
|
|
1,062
|
|
|
568
|
|
|
1,630
|
|
|
—
|
|
|
1971
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Kingsford, MI
|
|
(b)
|
|
3,736
|
|
|
3,570
|
|
|
(2,361
|
)
|
|
(2,925
|
)
|
|
1,375
|
|
|
645
|
|
|
2,020
|
|
|
—
|
|
|
1970
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Wisconsin Rapids, WI
|
|
(b)
|
|
3,689
|
|
|
4,806
|
|
|
(1,076
|
)
|
|
(3,149
|
)
|
|
2,613
|
|
|
1,657
|
|
|
4,270
|
|
|
—
|
|
|
1969
|
|
05/31/06
|
|
15 to 28 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Marshfield, WI
|
|
(b)
|
|
3,272
|
|
|
4,406
|
|
|
(796
|
)
|
|
(2,802
|
)
|
|
2,476
|
|
|
1,604
|
|
|
4,080
|
|
|
—
|
|
|
1968
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Belvidere, IL
|
|
(b)
|
|
3,061
|
|
|
3,609
|
|
|
(2,008
|
)
|
|
(2,732
|
)
|
|
1,053
|
|
|
877
|
|
|
1,930
|
|
|
—
|
|
|
1995
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Norfolk, NE
|
|
(b)
|
|
2,701
|
|
|
2,912
|
|
|
(1,263
|
)
|
|
(1,720
|
)
|
|
1,438
|
|
|
1,192
|
|
|
2,630
|
|
|
—
|
|
|
1984
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Stevens Point, WI
|
|
(b)
|
|
1,383
|
|
|
5,401
|
|
|
(529
|
)
|
|
(3,805
|
)
|
|
854
|
|
|
1,596
|
|
|
2,450
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Albert Lea, MN
|
|
(b)
|
|
2,526
|
|
|
3,141
|
|
|
(1,492
|
)
|
|
(2,435
|
)
|
|
1,034
|
|
|
706
|
|
|
1,740
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 27 Years
|
ShopKo
|
Marquette, MI
|
|
(b)
|
|
4,423
|
|
|
5,774
|
|
|
(3,094
|
)
|
|
(4,933
|
)
|
|
1,329
|
|
|
841
|
|
|
2,170
|
|
|
—
|
|
|
1969
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Monmouth, IL
|
|
(b)
|
|
2,037
|
|
|
1,166
|
|
|
(1,367
|
)
|
|
(956
|
)
|
|
670
|
|
|
210
|
|
|
880
|
|
|
—
|
|
|
1971
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Fort Atkinson, WI
|
|
(b)
|
|
1,005
|
|
|
2,873
|
|
|
—
|
|
|
—
|
|
|
1,005
|
|
|
2,873
|
|
|
3,878
|
|
|
(1,338
|
)
|
|
1984
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Houghton, MI
|
|
(b)
|
|
1,963
|
|
|
4,025
|
|
|
(1,348
|
)
|
|
(3,070
|
)
|
|
615
|
|
|
955
|
|
|
1,570
|
|
|
—
|
|
|
1994
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Kenosha, WI
|
|
(b)
|
|
3,079
|
|
|
4,259
|
|
|
(1,086
|
)
|
|
(2,842
|
)
|
|
1,993
|
|
|
1,417
|
|
|
3,410
|
|
|
—
|
|
|
1980
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Watertown, WI
|
|
(b)
|
|
3,124
|
|
|
4,436
|
|
|
(1,316
|
)
|
|
(3,184
|
)
|
|
1,808
|
|
|
1,252
|
|
|
3,060
|
|
|
—
|
|
|
1972
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Fond du Lac, WI
|
|
(b)
|
|
4,110
|
|
|
5,210
|
|
|
(1,959
|
)
|
|
(3,371
|
)
|
|
2,151
|
|
|
1,839
|
|
|
3,990
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Marshall, MN
|
|
(b)
|
|
4,152
|
|
|
2,872
|
|
|
(2,388
|
)
|
|
(2,266
|
)
|
|
1,764
|
|
|
606
|
|
|
2,370
|
|
|
—
|
|
|
1972
|
|
05/31/06
|
|
15 to 28 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Green Bay, WI
|
|
(b)
|
|
6,155
|
|
|
6,298
|
|
|
(2,687
|
)
|
|
(3,996
|
)
|
|
3,468
|
|
|
2,302
|
|
|
5,770
|
|
|
—
|
|
|
1979
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Janesville, WI
|
|
(b)
|
|
3,166
|
|
|
4,808
|
|
|
(1,080
|
)
|
|
(3,224
|
)
|
|
2,086
|
|
|
1,584
|
|
|
3,670
|
|
|
—
|
|
|
1980
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Oshkosh, WI
|
|
(b)
|
|
3,594
|
|
|
4,384
|
|
|
(1,431
|
)
|
|
(2,597
|
)
|
|
2,163
|
|
|
1,787
|
|
|
3,950
|
|
|
—
|
|
|
1984
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Mason City, IA
|
|
(b)
|
|
2,186
|
|
|
3,888
|
|
|
(1,335
|
)
|
|
(3,099
|
)
|
|
851
|
|
|
789
|
|
|
1,640
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Green Bay, WI
|
|
(b)
|
|
8,698
|
|
|
12,160
|
|
|
(3,676
|
)
|
|
(8,912
|
)
|
|
5,022
|
|
|
3,248
|
|
|
8,270
|
|
|
—
|
|
|
2000
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Freeport, IL
|
|
(b)
|
|
1,941
|
|
|
2,431
|
|
|
(1,411
|
)
|
|
(1,911
|
)
|
|
530
|
|
|
520
|
|
|
1,050
|
|
|
—
|
|
|
1994
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Duluth, MN
|
|
(b)
|
|
4,722
|
|
|
6,955
|
|
|
(3,568
|
)
|
|
(5,809
|
)
|
|
1,154
|
|
|
1,146
|
|
|
2,300
|
|
|
—
|
|
|
1993
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Hutchinson, MN
|
|
(b)
|
|
2,793
|
|
|
4,108
|
|
|
(1,852
|
)
|
|
(3,169
|
)
|
|
941
|
|
|
939
|
|
|
1,880
|
|
|
—
|
|
|
1991
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Logan, UT
|
|
(b)
|
|
454
|
|
|
3,453
|
|
|
(454
|
)
|
|
(3,453
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1989
|
|
05/31/06
|
|
(e)
|
ShopKo
|
Kimberly, WI
|
|
(b)
|
|
3,550
|
|
|
4,749
|
|
|
(1,515
|
)
|
|
(3,444
|
)
|
|
2,035
|
|
|
1,305
|
|
|
3,340
|
|
|
—
|
|
|
1979
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Appleton, WI
|
|
(b)
|
|
4,898
|
|
|
5,804
|
|
|
(2,458
|
)
|
|
(3,914
|
)
|
|
2,440
|
|
|
1,890
|
|
|
4,330
|
|
|
—
|
|
|
1971
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Dixon, IL
|
|
(b)
|
|
1,502
|
|
|
2,810
|
|
|
(1,110
|
)
|
|
(2,252
|
)
|
|
392
|
|
|
558
|
|
|
950
|
|
|
—
|
|
|
1993
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Beloit, WI
|
|
(b)
|
|
3,191
|
|
|
4,414
|
|
|
(1,277
|
)
|
|
(3,048
|
)
|
|
1,914
|
|
|
1,366
|
|
|
3,280
|
|
|
—
|
|
|
1978
|
|
05/31/06
|
|
15 to 25 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Racine, WI
|
|
(b)
|
|
3,076
|
|
|
5,305
|
|
|
(1,226
|
)
|
|
(3,805
|
)
|
|
1,850
|
|
|
1,500
|
|
|
3,350
|
|
|
—
|
|
|
1979
|
|
05/31/06
|
|
15 to 25 Years
|
ShopKo
|
Grafton, WI
|
|
(b)
|
|
2,952
|
|
|
4,206
|
|
|
(1,391
|
)
|
|
(2,607
|
)
|
|
1,561
|
|
|
1,599
|
|
|
3,160
|
|
|
—
|
|
|
1989
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Twin Falls, ID
|
|
(b)
|
|
2,037
|
|
|
3,696
|
|
|
(517
|
)
|
|
(2,296
|
)
|
|
1,520
|
|
|
1,400
|
|
|
2,920
|
|
|
—
|
|
|
1986
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Union Gap, WA
|
|
(b)
|
|
481
|
|
|
4,079
|
|
|
(481
|
)
|
|
(4,079
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1991
|
|
05/31/06
|
|
(e)
|
ShopKo
|
Spokane, WA
|
|
(b)
|
|
1,014
|
|
|
3,005
|
|
|
(1,014
|
)
|
|
(3,005
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1987
|
|
05/31/06
|
|
(e)
|
ShopKo
|
Austin, MN
|
|
(b)
|
|
4,246
|
|
|
4,444
|
|
|
(3,029
|
)
|
|
(3,581
|
)
|
|
1,217
|
|
|
863
|
|
|
2,080
|
|
|
—
|
|
|
1983
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Lewiston, ID
|
|
(b)
|
|
409
|
|
|
2,999
|
|
|
(409
|
)
|
|
(2,999
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1987
|
|
05/31/06
|
|
(e)
|
ShopKo
|
Worthington, MN
|
|
(b)
|
|
2,861
|
|
|
3,767
|
|
|
(1,873
|
)
|
|
(2,865
|
)
|
|
988
|
|
|
902
|
|
|
1,890
|
|
|
—
|
|
|
1984
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Rochester, MN
|
|
(b)
|
|
6,189
|
|
|
4,511
|
|
|
(4,739
|
)
|
|
(4,031
|
)
|
|
1,450
|
|
|
480
|
|
|
1,930
|
|
|
—
|
|
|
1981
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
St. Cloud, MN
|
|
(b)
|
|
3,749
|
|
|
4,884
|
|
|
(2,693
|
)
|
|
(4,220
|
)
|
|
1,056
|
|
|
664
|
|
|
1,720
|
|
|
—
|
|
|
1985
|
|
05/31/06
|
|
15 to 20 Years
|
ShopKo
|
Mankato, MN
|
|
(b)
|
|
6,167
|
|
|
4,861
|
|
|
(4,039
|
)
|
|
(4,079
|
)
|
|
2,128
|
|
|
782
|
|
|
2,910
|
|
|
—
|
|
|
1971
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Missoula, MT
|
|
(b)
|
|
4,123
|
|
|
5,253
|
|
|
(1,333
|
)
|
|
(3,563
|
)
|
|
2,790
|
|
|
1,690
|
|
|
4,480
|
|
|
—
|
|
|
1987
|
|
05/31/06
|
|
15 to 28 Years
|
ShopKo
|
Lake Hallie, WI
|
|
(b)
|
|
2,627
|
|
|
3,965
|
|
|
(1,329
|
)
|
|
(2,313
|
)
|
|
1,298
|
|
|
1,652
|
|
|
2,950
|
|
|
—
|
|
|
1982
|
|
05/31/06
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
ShopKo
|
Rothschild, WI
|
|
(b)
|
|
2,685
|
|
|
4,231
|
|
|
(507
|
)
|
|
(2,439
|
)
|
|
2,178
|
|
|
1,792
|
|
|
3,970
|
|
|
—
|
|
|
1977
|
|
05/31/06
|
|
15 to 29 Years
|
ShopKo
|
Sheboygan, WI
|
|
(b)
|
|
2,973
|
|
|
4,340
|
|
|
(1,447
|
)
|
|
(2,626
|
)
|
|
1,526
|
|
|
1,714
|
|
|
3,240
|
|
|
—
|
|
|
1993
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Jacksonville, IL
|
|
(b)
|
|
3,603
|
|
|
3,569
|
|
|
(2,430
|
)
|
|
(2,632
|
)
|
|
1,173
|
|
|
937
|
|
|
2,110
|
|
|
—
|
|
|
1996
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
Monroe, WI
|
|
(b)
|
|
1,526
|
|
|
4,027
|
|
|
(561
|
)
|
|
(2,002
|
)
|
|
965
|
|
|
2,025
|
|
|
2,990
|
|
|
—
|
|
|
1994
|
|
05/31/06
|
|
15 to 30 Years
|
ShopKo
|
St. Cloud, MN
|
|
(b)
|
|
5,033
|
|
|
6,589
|
|
|
(3,396
|
)
|
|
(5,126
|
)
|
|
1,637
|
|
|
1,463
|
|
|
3,100
|
|
|
—
|
|
|
1991
|
|
05/31/06
|
|
15 to 30 Years
|
Skyline Chili
|
Fairborn, OH
|
|
(a)
|
|
923
|
|
|
468
|
|
|
—
|
|
|
—
|
|
|
923
|
|
|
468
|
|
|
1,391
|
|
|
(326
|
)
|
|
1998
|
|
06/25/04
|
|
15 to 30 Years
|
Skyline Chili
|
Lewis Center, OH
|
|
(a)
|
|
626
|
|
|
560
|
|
|
—
|
|
|
—
|
|
|
626
|
|
|
560
|
|
|
1,186
|
|
|
(332
|
)
|
|
1998
|
|
06/25/04
|
|
15 to 30 Years
|
Slim Chickens
|
Texarkana, TX
|
|
(a)
|
|
265
|
|
|
747
|
|
|
—
|
|
|
—
|
|
|
265
|
|
|
747
|
|
|
1,012
|
|
|
(167
|
)
|
|
2013
|
|
11/04/13
|
|
14 to 30 Years
|
Slim Chickens
|
Fayetteville, AR
|
|
(a)
|
|
1,019
|
|
|
1,150
|
|
|
—
|
|
|
—
|
|
|
1,019
|
|
|
1,150
|
|
|
2,169
|
|
|
(214
|
)
|
|
2014
|
|
06/23/14
|
|
15 to 40 Years
|
Solea Mexican Grill
|
Appleton, WI
|
|
(a)
|
|
727
|
|
|
1,329
|
|
|
—
|
|
|
9
|
|
|
727
|
|
|
1,338
|
|
|
2,065
|
|
|
(736
|
)
|
|
1993
|
|
12/29/06
|
|
7 to 30 Years
|
Sonic Drive-In
|
D'Iberville, MS
|
|
(a)
|
|
597
|
|
|
995
|
|
|
—
|
|
|
—
|
|
|
597
|
|
|
995
|
|
|
1,592
|
|
|
(193
|
)
|
|
2005
|
|
07/14/14
|
|
15 to 30 Years
|
Sonic Drive-In
|
Hattiesburg, MS
|
|
(a)
|
|
845
|
|
|
995
|
|
|
—
|
|
|
—
|
|
|
845
|
|
|
995
|
|
|
1,840
|
|
|
(195
|
)
|
|
2010
|
|
07/14/14
|
|
15 to 40 Years
|
Sonic Drive-In
|
Flowood, MS
|
|
(a)
|
|
338
|
|
|
848
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|
848
|
|
|
1,186
|
|
|
(154
|
)
|
|
1994
|
|
07/31/14
|
|
15 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Sportsman's Warehouse
|
Soldotna, AK
|
|
(a)
|
|
1,177
|
|
|
2,245
|
|
|
—
|
|
|
—
|
|
|
1,177
|
|
|
2,245
|
|
|
3,422
|
|
|
(321
|
)
|
|
1983
|
|
05/22/14
|
|
15 to 40 Years
|
SRS Distribution
|
Port Richey, FL
|
|
(a)
|
|
741
|
|
|
660
|
|
|
40
|
|
|
105
|
|
|
781
|
|
|
765
|
|
|
1,546
|
|
|
(788
|
)
|
|
1975
|
|
07/01/05
|
|
5 to 15 Years
|
Station Casinos
|
Las Vegas, NV
|
|
(a)
|
|
3,225
|
|
|
30,483
|
|
|
—
|
|
|
—
|
|
|
3,225
|
|
|
30,483
|
|
|
33,708
|
|
|
(3,971
|
)
|
|
2007
|
|
07/17/13
|
|
13 to 55 Years
|
Taco Bell
|
Mount Pleasant, MI
|
|
(a)
|
|
657
|
|
|
854
|
|
|
—
|
|
|
—
|
|
|
657
|
|
|
854
|
|
|
1,511
|
|
|
(414
|
)
|
|
2010
|
|
02/13/09
|
|
13 to 38 Years
|
Taco Bell
|
Sedalia, MO
|
|
(a)
|
|
751
|
|
|
662
|
|
|
—
|
|
|
—
|
|
|
751
|
|
|
662
|
|
|
1,413
|
|
|
(426
|
)
|
|
1983
|
|
12/29/06
|
|
15 to 30 Years
|
Taco Bell
|
Springfield, MO
|
|
(a)
|
|
439
|
|
|
719
|
|
|
—
|
|
|
—
|
|
|
439
|
|
|
719
|
|
|
1,158
|
|
|
(407
|
)
|
|
2004
|
|
12/29/06
|
|
15 to 40 Years
|
Taco Bell
|
Red Bank, TN
|
|
(a)
|
|
610
|
|
|
557
|
|
|
—
|
|
|
—
|
|
|
610
|
|
|
557
|
|
|
1,167
|
|
|
(424
|
)
|
|
1997
|
|
06/25/04
|
|
15 to 30 Years
|
Taco Bell
|
Chattanooga, TN
|
|
(a)
|
|
482
|
|
|
682
|
|
|
—
|
|
|
—
|
|
|
482
|
|
|
682
|
|
|
1,164
|
|
|
(397
|
)
|
|
1997
|
|
06/25/04
|
|
15 to 30 Years
|
Taco Bell
|
Boone, NC
|
|
(a)
|
|
750
|
|
|
379
|
|
|
—
|
|
|
—
|
|
|
750
|
|
|
379
|
|
|
1,129
|
|
|
(258
|
)
|
|
2006
|
|
12/29/06
|
|
15 to 30 Years
|
Taco Bell
|
Cleveland, TN
|
|
(a)
|
|
501
|
|
|
459
|
|
|
—
|
|
|
—
|
|
|
501
|
|
|
459
|
|
|
960
|
|
|
(224
|
)
|
|
2004
|
|
12/29/06
|
|
15 to 40 Years
|
Taco Bell
|
Chattanooga, TN
|
|
(a)
|
|
600
|
|
|
389
|
|
|
—
|
|
|
—
|
|
|
600
|
|
|
389
|
|
|
989
|
|
|
(213
|
)
|
|
1995
|
|
09/29/06
|
|
15 to 30 Years
|
Taco Bell
|
Danville, IL
|
|
(a)
|
|
619
|
|
|
672
|
|
|
—
|
|
|
—
|
|
|
619
|
|
|
672
|
|
|
1,291
|
|
|
(423
|
)
|
|
1995
|
|
12/29/06
|
|
15 to 30 Years
|
Taco Bell
|
Dayton, OH
|
|
(a)
|
|
526
|
|
|
598
|
|
|
—
|
|
|
—
|
|
|
526
|
|
|
598
|
|
|
1,124
|
|
|
(436
|
)
|
|
1982
|
|
12/08/09
|
|
12 to 17 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Taco Bueno
|
Cedar Hill, TX
|
|
(a)
|
|
620
|
|
|
501
|
|
|
—
|
|
|
—
|
|
|
620
|
|
|
501
|
|
|
1,121
|
|
|
(332
|
)
|
|
2005
|
|
12/29/06
|
|
15 to 30 Years
|
Taco Bueno
|
Mansfield, TX
|
|
(a)
|
|
472
|
|
|
760
|
|
|
—
|
|
|
—
|
|
|
472
|
|
|
760
|
|
|
1,232
|
|
|
(470
|
)
|
|
1991
|
|
12/29/06
|
|
15 to 30 Years
|
Taco Bueno
|
Yukon, OK
|
|
(a)
|
|
555
|
|
|
373
|
|
|
—
|
|
|
—
|
|
|
555
|
|
|
373
|
|
|
928
|
|
|
(286
|
)
|
|
2003
|
|
07/01/05
|
|
15 to 30 Years
|
Ted's Cafe Escondido
|
Broken Arrow, OK
|
|
(a)
|
|
1,636
|
|
|
1,620
|
|
|
—
|
|
|
—
|
|
|
1,636
|
|
|
1,620
|
|
|
3,256
|
|
|
(361
|
)
|
|
2006
|
|
07/21/14
|
|
14 to 30 Years
|
Ted's Cafe Escondido
|
Tulsa, OK
|
|
(a)
|
|
1,465
|
|
|
1,728
|
|
|
120
|
|
|
—
|
|
|
1,585
|
|
|
1,728
|
|
|
3,313
|
|
|
(366
|
)
|
|
2013
|
|
07/21/14
|
|
10 to 30 Years
|
Texas Roadhouse
|
Memphis, TN
|
|
(a)
|
|
817
|
|
|
1,637
|
|
|
—
|
|
|
—
|
|
|
817
|
|
|
1,637
|
|
|
2,454
|
|
|
(711
|
)
|
|
2005
|
|
01/16/15
|
|
9 to 15 Years
|
Texas Roadhouse
|
Hiram, GA
|
|
(a)
|
|
1,255
|
|
|
1,766
|
|
|
—
|
|
|
—
|
|
|
1,255
|
|
|
1,766
|
|
|
3,021
|
|
|
(768
|
)
|
|
2003
|
|
01/16/15
|
|
9 to 15 Years
|
Texas Roadhouse
|
Marietta, GA
|
|
(a)
|
|
1,221
|
|
|
1,533
|
|
|
—
|
|
|
—
|
|
|
1,221
|
|
|
1,533
|
|
|
2,754
|
|
|
(659
|
)
|
|
2003
|
|
01/16/15
|
|
9 to 15 Years
|
The Atlanta Center for Foot & Ankle Surgery
|
Sandy Springs, GA
|
|
(a)
|
|
455
|
|
|
1,147
|
|
|
—
|
|
|
—
|
|
|
455
|
|
|
1,147
|
|
|
1,602
|
|
|
(289
|
)
|
|
1963
|
|
04/17/14
|
|
14 to 20 Years
|
The Forge Bar and Grill
|
Lander, WY
|
|
(a)
|
|
57
|
|
|
1,010
|
|
|
—
|
|
|
—
|
|
|
57
|
|
|
1,010
|
|
|
1,067
|
|
|
(618
|
)
|
|
1883
|
|
12/29/06
|
|
15 to 20 Years
|
The Great Escape
|
Merrillville, IN
|
|
(a)
|
|
1,323
|
|
|
3,975
|
|
|
1
|
|
|
—
|
|
|
1,324
|
|
|
3,975
|
|
|
5,299
|
|
|
(1,905
|
)
|
|
1986
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Loves Park, IL
|
|
(a)
|
|
1,550
|
|
|
6,447
|
|
|
1
|
|
|
—
|
|
|
1,551
|
|
|
6,447
|
|
|
7,998
|
|
|
(2,182
|
)
|
|
2004
|
|
04/30/09
|
|
13 to 38 Years
|
The Great Escape
|
Algonquin, IL
|
|
(a)
|
|
4,171
|
|
|
5,613
|
|
|
—
|
|
|
—
|
|
|
4,171
|
|
|
5,613
|
|
|
9,784
|
|
|
(2,132
|
)
|
|
2007
|
|
04/30/09
|
|
13 to 38 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
The Great Escape
|
Gurnee, IL
|
|
(a)
|
|
767
|
|
|
1,633
|
|
|
—
|
|
|
(1
|
)
|
|
767
|
|
|
1,632
|
|
|
2,399
|
|
|
(849
|
)
|
|
1999
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Aurora, IL
|
|
(a)
|
|
1,979
|
|
|
4,111
|
|
|
—
|
|
|
—
|
|
|
1,979
|
|
|
4,111
|
|
|
6,090
|
|
|
(1,834
|
)
|
|
1989
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Batavia, IL
|
|
(a)
|
|
1,858
|
|
|
3,441
|
|
|
(1
|
)
|
|
—
|
|
|
1,857
|
|
|
3,441
|
|
|
5,298
|
|
|
(1,631
|
)
|
|
2001
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Joliet, IL
|
|
(a)
|
|
1,700
|
|
|
5,698
|
|
|
—
|
|
|
—
|
|
|
1,700
|
|
|
5,698
|
|
|
7,398
|
|
|
(2,007
|
)
|
|
2004
|
|
04/30/09
|
|
13 to 38 Years
|
The Great Escape
|
Downers Grove, IL
|
|
(a)
|
|
1,772
|
|
|
2,227
|
|
|
—
|
|
|
—
|
|
|
1,772
|
|
|
2,227
|
|
|
3,999
|
|
|
(1,145
|
)
|
|
1994
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Tinley Park, IL
|
|
(a)
|
|
1,108
|
|
|
2,091
|
|
|
—
|
|
|
—
|
|
|
1,108
|
|
|
2,091
|
|
|
3,199
|
|
|
(947
|
)
|
|
1990
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Avon, OH
|
|
(a)
|
|
1,550
|
|
|
2,750
|
|
|
—
|
|
|
(1
|
)
|
|
1,550
|
|
|
2,749
|
|
|
4,299
|
|
|
(1,089
|
)
|
|
2007
|
|
04/30/09
|
|
13 to 38 Years
|
The Great Escape
|
Mundelein, IL
|
|
(a)
|
|
1,991
|
|
|
4,307
|
|
|
—
|
|
|
1
|
|
|
1,991
|
|
|
4,308
|
|
|
6,299
|
|
|
(1,998
|
)
|
|
2002
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Peoria, IL
|
|
(a)
|
|
2,497
|
|
|
4,401
|
|
|
—
|
|
|
—
|
|
|
2,497
|
|
|
4,401
|
|
|
6,898
|
|
|
(1,789
|
)
|
|
2004
|
|
04/30/09
|
|
13 to 38 Years
|
The Great Escape
|
Schaumburg, IL
|
|
(a)
|
|
2,067
|
|
|
2,632
|
|
|
—
|
|
|
—
|
|
|
2,067
|
|
|
2,632
|
|
|
4,699
|
|
|
(1,272
|
)
|
|
2002
|
|
04/30/09
|
|
13 to 28 Years
|
The Great Escape
|
Davenport, IA
|
|
(a)
|
|
2,823
|
|
|
4,475
|
|
|
—
|
|
|
—
|
|
|
2,823
|
|
|
4,475
|
|
|
7,298
|
|
|
(1,883
|
)
|
|
2007
|
|
04/30/09
|
|
13 to 38 Years
|
Tire Warehouse
|
Portland, ME
|
|
(a)
|
|
650
|
|
|
566
|
|
|
—
|
|
|
—
|
|
|
650
|
|
|
566
|
|
|
1,216
|
|
|
(342
|
)
|
|
1993
|
|
06/30/09
|
|
13 to 28 Years
|
Touchstone Imaging
|
Waco, TX
|
|
(a)
|
|
232
|
|
|
1,510
|
|
|
—
|
|
|
—
|
|
|
232
|
|
|
1,510
|
|
|
1,742
|
|
|
(191
|
)
|
|
1992
|
|
06/20/14
|
|
15 to 40 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Tractor Supply
|
Clovis, NM
|
|
(a)
|
|
1,704
|
|
|
1,342
|
|
|
—
|
|
|
—
|
|
|
1,704
|
|
|
1,342
|
|
|
3,046
|
|
|
(572
|
)
|
|
2007
|
|
07/17/13
|
|
9 to 33 Years
|
Twin Peaks
|
Little Rock, AR
|
|
(a)
|
|
886
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
886
|
|
|
—
|
|
|
886
|
|
|
—
|
|
|
(f)
|
|
06/26/14
|
|
(f)
|
Uncle Ed's Oil Shoppe
|
Ypsilanti, MI
|
|
(a)
|
|
1,107
|
|
|
745
|
|
|
—
|
|
|
—
|
|
|
1,107
|
|
|
745
|
|
|
1,852
|
|
|
(196
|
)
|
|
1999
|
|
06/23/14
|
|
15 to 30 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
247
|
|
|
333
|
|
|
—
|
|
|
—
|
|
|
247
|
|
|
333
|
|
|
580
|
|
|
(89
|
)
|
|
1982
|
|
07/30/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
201
|
|
|
362
|
|
|
—
|
|
|
—
|
|
|
201
|
|
|
362
|
|
|
563
|
|
|
(100
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Troy, MI
|
|
(a)
|
|
322
|
|
|
392
|
|
|
—
|
|
|
—
|
|
|
322
|
|
|
392
|
|
|
714
|
|
|
(109
|
)
|
|
1984
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Livonia, MI
|
|
(a)
|
|
252
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
252
|
|
|
262
|
|
|
514
|
|
|
(80
|
)
|
|
1986
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
171
|
|
|
332
|
|
|
—
|
|
|
—
|
|
|
171
|
|
|
332
|
|
|
503
|
|
|
(105
|
)
|
|
1979
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
503
|
|
|
342
|
|
|
—
|
|
|
—
|
|
|
503
|
|
|
342
|
|
|
845
|
|
|
(168
|
)
|
|
1989
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
312
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
312
|
|
|
262
|
|
|
574
|
|
|
(80
|
)
|
|
1984
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Troy, MI
|
|
(a)
|
|
281
|
|
|
267
|
|
|
—
|
|
|
—
|
|
|
281
|
|
|
267
|
|
|
548
|
|
|
(51
|
)
|
|
1989
|
|
12/03/14
|
|
15 to 30 Years
|
Uncle Ed's Oil Shoppe
|
Madison Heights, MI
|
|
(a)
|
|
352
|
|
|
493
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
493
|
|
|
845
|
|
|
(141
|
)
|
|
1984
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Bloomfield, MI
|
|
(a)
|
|
554
|
|
|
332
|
|
|
—
|
|
|
—
|
|
|
554
|
|
|
332
|
|
|
886
|
|
|
(105
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Uncle Ed's Oil Shoppe
|
Battle Creek, MI
|
|
(a)
|
|
594
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
594
|
|
|
262
|
|
|
856
|
|
|
(137
|
)
|
|
1998
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Warren, MI
|
|
(a)
|
|
409
|
|
|
344
|
|
|
—
|
|
|
—
|
|
|
409
|
|
|
344
|
|
|
753
|
|
|
(98
|
)
|
|
1986
|
|
07/30/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Battle Creek, MI
|
|
(a)
|
|
302
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
302
|
|
|
262
|
|
|
564
|
|
|
(80
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Clinton Township, MI
|
|
(a)
|
|
141
|
|
|
282
|
|
|
—
|
|
|
—
|
|
|
141
|
|
|
282
|
|
|
423
|
|
|
(82
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Portage, MI
|
|
(a)
|
|
423
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
423
|
|
|
262
|
|
|
685
|
|
|
(83
|
)
|
|
1985
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Shelby Township, MI
|
|
(a)
|
|
387
|
|
|
355
|
|
|
—
|
|
|
—
|
|
|
387
|
|
|
355
|
|
|
742
|
|
|
(110
|
)
|
|
1989
|
|
07/30/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
141
|
|
|
141
|
|
|
—
|
|
|
—
|
|
|
141
|
|
|
141
|
|
|
282
|
|
|
(50
|
)
|
|
1959
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Macomb Township, MI
|
|
(a)
|
|
181
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
181
|
|
|
262
|
|
|
443
|
|
|
(77
|
)
|
|
1986
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
St Clair Shores, MI
|
|
(a)
|
|
242
|
|
|
272
|
|
|
—
|
|
|
—
|
|
|
242
|
|
|
272
|
|
|
514
|
|
|
(82
|
)
|
|
1985
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Battle Creek, MI
|
|
(a)
|
|
211
|
|
|
419
|
|
|
—
|
|
|
—
|
|
|
211
|
|
|
419
|
|
|
630
|
|
|
(115
|
)
|
|
1981
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Chesterfield Township, MI
|
|
(a)
|
|
181
|
|
|
302
|
|
|
—
|
|
|
—
|
|
|
181
|
|
|
302
|
|
|
483
|
|
|
(92
|
)
|
|
1990
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
60
|
|
|
211
|
|
|
—
|
|
|
—
|
|
|
60
|
|
|
211
|
|
|
271
|
|
|
(57
|
)
|
|
1986
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Ann Arbor, MI
|
|
(a)
|
|
684
|
|
|
413
|
|
|
—
|
|
|
—
|
|
|
684
|
|
|
413
|
|
|
1,097
|
|
|
(120
|
)
|
|
1989
|
|
06/23/14
|
|
15 to 20 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Uncle Ed's Oil Shoppe
|
Clawson, MI
|
|
(a)
|
|
262
|
|
|
242
|
|
|
—
|
|
|
—
|
|
|
262
|
|
|
242
|
|
|
504
|
|
|
(72
|
)
|
|
1984
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Kalamazoo, MI
|
|
(a)
|
|
352
|
|
|
262
|
|
|
—
|
|
|
—
|
|
|
352
|
|
|
262
|
|
|
614
|
|
|
(95
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Farmington Hills, MI
|
|
(a)
|
|
382
|
|
|
282
|
|
|
—
|
|
|
—
|
|
|
382
|
|
|
282
|
|
|
664
|
|
|
(94
|
)
|
|
1987
|
|
06/23/14
|
|
15 to 20 Years
|
Uncle Ed's Oil Shoppe
|
Waterford, MI
|
|
(a)
|
|
292
|
|
|
362
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|
362
|
|
|
654
|
|
|
(112
|
)
|
|
1989
|
|
06/23/14
|
|
15 to 20 Years
|
United Supermarkets
|
Abilene, TX
|
|
(a)
|
|
1,586
|
|
|
2,230
|
|
|
—
|
|
|
—
|
|
|
1,586
|
|
|
2,230
|
|
|
3,816
|
|
|
(841
|
)
|
|
1979
|
|
03/27/13
|
|
6 to 20 Years
|
United Supermarkets
|
Amarillo, TX
|
|
(a)
|
|
1,574
|
|
|
1,389
|
|
|
—
|
|
|
—
|
|
|
1,574
|
|
|
1,389
|
|
|
2,963
|
|
|
(601
|
)
|
|
1989
|
|
05/23/05
|
|
9 to 30 Years
|
United Supermarkets
|
Burkburnett, TX
|
|
(a)
|
|
2,030
|
|
|
2,706
|
|
|
—
|
|
|
—
|
|
|
2,030
|
|
|
2,706
|
|
|
4,736
|
|
|
(909
|
)
|
|
1997
|
|
05/23/05
|
|
11 to 40 Years
|
United Supermarkets
|
Lubbock, TX
|
|
(a)
|
|
1,782
|
|
|
2,055
|
|
|
—
|
|
|
—
|
|
|
1,782
|
|
|
2,055
|
|
|
3,837
|
|
|
(690
|
)
|
|
1997
|
|
05/23/05
|
|
11 to 40 Years
|
United Supermarkets
|
Perryton, TX
|
|
(a)
|
|
1,029
|
|
|
597
|
|
|
—
|
|
|
—
|
|
|
1,029
|
|
|
597
|
|
|
1,626
|
|
|
(238
|
)
|
|
1997
|
|
05/23/05
|
|
7 to 40 Years
|
United Supermarkets
|
Vernon, TX
|
|
(a)
|
|
1,791
|
|
|
2,550
|
|
|
—
|
|
|
—
|
|
|
1,791
|
|
|
2,550
|
|
|
4,341
|
|
|
(856
|
)
|
|
1997
|
|
05/23/05
|
|
11 to 40 Years
|
Vacant
|
Denver, CO
|
|
(c)
|
|
4,124
|
|
|
4,229
|
|
|
(2,258
|
)
|
|
(2,395
|
)
|
|
1,866
|
|
|
1,834
|
|
|
3,700
|
|
|
(50
|
)
|
|
1980
|
|
08/21/15
|
|
12 to 40 Years
|
Vacant
|
Lincoln, IL
|
|
(a)
|
|
203
|
|
|
616
|
|
|
(95
|
)
|
|
(376
|
)
|
|
108
|
|
|
240
|
|
|
348
|
|
|
—
|
|
|
1990
|
|
09/23/05
|
|
3 to 8 Years
|
Vacant
|
Carrollton, KY
|
|
(a)
|
|
229
|
|
|
730
|
|
|
(100
|
)
|
|
(343
|
)
|
|
129
|
|
|
387
|
|
|
516
|
|
|
—
|
|
|
1990
|
|
06/30/09
|
|
3 to 18 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Vacant
|
Independence, MO
|
|
(a)
|
|
1,450
|
|
|
1,967
|
|
|
(843
|
)
|
|
(1,259
|
)
|
|
607
|
|
|
708
|
|
|
1,315
|
|
|
(43
|
)
|
|
2002
|
|
06/29/07
|
|
4 to 29 Years
|
Vacant
|
Arlington, TX
|
|
(c)
|
|
1,301
|
|
|
1,032
|
|
|
—
|
|
|
—
|
|
|
1,301
|
|
|
1,032
|
|
|
2,333
|
|
|
(872
|
)
|
|
1978
|
|
02/26/07
|
|
14 to 20 Years
|
Vacant
|
Martinsburg, WV
|
|
(a)
|
|
2,450
|
|
|
3,528
|
|
|
(1,004
|
)
|
|
(1,974
|
)
|
|
1,446
|
|
|
1,554
|
|
|
3,000
|
|
|
(29
|
)
|
|
1998
|
|
09/30/05
|
|
3 to 18 Years
|
Vacant
|
Stillwater, OK
|
|
(a)
|
|
647
|
|
|
687
|
|
|
(205
|
)
|
|
(253
|
)
|
|
442
|
|
|
434
|
|
|
876
|
|
|
(18
|
)
|
|
1987
|
|
06/04/14
|
|
11 to 26 Years
|
Vacant
|
Dodge City, KS
|
|
(a)
|
|
249
|
|
|
587
|
|
|
(81
|
)
|
|
(216
|
)
|
|
168
|
|
|
371
|
|
|
539
|
|
|
(13
|
)
|
|
1985
|
|
06/04/14
|
|
11 to 26 Years
|
Vacant
|
Colby, KS
|
|
(a)
|
|
269
|
|
|
567
|
|
|
(172
|
)
|
|
(365
|
)
|
|
97
|
|
|
202
|
|
|
299
|
|
|
—
|
|
|
1987
|
|
06/04/14
|
|
25 to 39 Years
|
Vacant
|
Newton, KS
|
|
(a)
|
|
175
|
|
|
661
|
|
|
(127
|
)
|
|
(466
|
)
|
|
48
|
|
|
195
|
|
|
243
|
|
|
—
|
|
|
1987
|
|
06/30/14
|
|
10 to 25 Years
|
Vacant
|
Winfield, KS
|
|
(a)
|
|
239
|
|
|
866
|
|
|
(171
|
)
|
|
(599
|
)
|
|
68
|
|
|
267
|
|
|
335
|
|
|
—
|
|
|
1995
|
|
06/04/14
|
|
10 to 25 Years
|
Vacant
|
Arkansas City, KS
|
|
(a)
|
|
239
|
|
|
975
|
|
|
(176
|
)
|
|
(703
|
)
|
|
63
|
|
|
272
|
|
|
335
|
|
|
—
|
|
|
1987
|
|
06/04/14
|
|
10 to 25 Years
|
Vacant
|
Emporia, KS
|
|
(a)
|
|
657
|
|
|
219
|
|
|
(371
|
)
|
|
(136
|
)
|
|
286
|
|
|
83
|
|
|
369
|
|
|
—
|
|
|
1997
|
|
06/04/14
|
|
10 to 25 Years
|
Vacant
|
Lewisville, TX
|
|
(a)
|
|
1,767
|
|
|
8,086
|
|
|
(1,213
|
)
|
|
(5,677
|
)
|
|
554
|
|
|
2,409
|
|
|
2,963
|
|
|
(100
|
)
|
|
2002
|
|
03/31/14
|
|
4 to 36 Years
|
Vacant
|
DeKalb, IL
|
|
(a)
|
|
1,423
|
|
|
1,552
|
|
|
(473
|
)
|
|
(763
|
)
|
|
950
|
|
|
789
|
|
|
1,739
|
|
|
(30
|
)
|
|
1996
|
|
12/29/06
|
|
4 to 19 Years
|
Vacant
|
Kansas City, KS
|
|
(c)
|
|
1,932
|
|
|
5,629
|
|
|
(1,175
|
)
|
|
(3,386
|
)
|
|
757
|
|
|
2,243
|
|
|
3,000
|
|
|
—
|
|
|
2009
|
|
07/17/13
|
|
1 to 37 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
Vacant
|
Altus, OK
|
|
(a)
|
|
103
|
|
|
237
|
|
|
—
|
|
|
—
|
|
|
103
|
|
|
237
|
|
|
340
|
|
|
(78
|
)
|
|
1998
|
|
07/17/13
|
|
4 to 28 Years
|
Vacant
|
Knoxville, TN
|
|
(c)
|
|
1,508
|
|
|
2,017
|
|
|
(555
|
)
|
|
827
|
|
|
953
|
|
|
2,844
|
|
|
3,797
|
|
|
(18
|
)
|
|
1987
|
|
12/10/15
|
|
6 to 57 Years
|
Vacant
|
Tipp City, OH
|
|
(a)
|
|
789
|
|
|
332
|
|
|
—
|
|
|
—
|
|
|
789
|
|
|
332
|
|
|
1,121
|
|
|
(305
|
)
|
|
1991
|
|
12/29/06
|
|
15 to 20 Years
|
Vacant
|
Bellefontaine, OH
|
|
(a)
|
|
388
|
|
|
778
|
|
|
(12
|
)
|
|
—
|
|
|
376
|
|
|
778
|
|
|
1,154
|
|
|
(526
|
)
|
|
1989
|
|
12/29/06
|
|
15 to 20 Years
|
Walgreens
|
Saginaw, MI
|
|
(a)
|
|
1,064
|
|
|
3,906
|
|
|
—
|
|
|
—
|
|
|
1,064
|
|
|
3,906
|
|
|
4,970
|
|
|
(646
|
)
|
|
2000
|
|
07/17/13
|
|
7 to 41 Years
|
Walgreens
|
Oneida, NY
|
|
(a)
|
|
1,315
|
|
|
1,411
|
|
|
—
|
|
|
—
|
|
|
1,315
|
|
|
1,411
|
|
|
2,726
|
|
|
(486
|
)
|
|
1999
|
|
07/01/05
|
|
19 to 40 Years
|
Wendy's
|
Greenville, TX
|
|
(a)
|
|
223
|
|
|
304
|
|
|
—
|
|
|
—
|
|
|
223
|
|
|
304
|
|
|
527
|
|
|
(206
|
)
|
|
1985
|
|
12/29/05
|
|
15 to 20 Years
|
Wendy's
|
Pineville, LA
|
|
(a)
|
|
558
|
|
|
1,044
|
|
|
—
|
|
|
—
|
|
|
558
|
|
|
1,044
|
|
|
1,602
|
|
|
(528
|
)
|
|
1996
|
|
06/25/04
|
|
11 to 30 Years
|
Wendy's
|
Madison, GA
|
|
(a)
|
|
892
|
|
|
739
|
|
|
—
|
|
|
—
|
|
|
892
|
|
|
739
|
|
|
1,631
|
|
|
(399
|
)
|
|
1989
|
|
01/12/06
|
|
15 to 40 Years
|
Wendy's
|
Forsyth, GA
|
|
(a)
|
|
495
|
|
|
1,007
|
|
|
—
|
|
|
—
|
|
|
495
|
|
|
1,007
|
|
|
1,502
|
|
|
(512
|
)
|
|
1984
|
|
01/12/06
|
|
15 to 30 Years
|
Winsteads
|
Overland Park, KS
|
|
(a)
|
|
953
|
|
|
886
|
|
|
—
|
|
|
—
|
|
|
953
|
|
|
886
|
|
|
1,839
|
|
|
(289
|
)
|
|
2009
|
|
08/22/13
|
|
15 to 20 Years
|
Yard House
|
Cincinnati, OH
|
|
(a)
|
|
1,614
|
|
|
4,134
|
|
|
—
|
|
|
—
|
|
|
1,614
|
|
|
4,134
|
|
|
5,748
|
|
|
(630
|
)
|
|
2013
|
|
01/15/14
|
|
9 to 40 Years
|
YouFit
|
Chandler, AZ
|
|
(a)
|
|
1,326
|
|
|
2,665
|
|
|
3
|
|
|
24
|
|
|
1,329
|
|
|
2,689
|
|
|
4,018
|
|
|
(288
|
)
|
|
2007
|
|
09/30/16
|
|
10 to 30 Years
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition including impairment
|
|
Gross Amount at December 31, 2018
|
|
|
|
|
|
|
|
|
||||||||
Concept
|
City, State
|
|
Encumbrances (d)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total
|
|
Final Accumulated Depreciation
|
|
Date of Construction
|
|
Date Acquired
|
|
Life in which depreciation in latest Statement of Operations is computed
|
YouFit
|
Phoenix, AZ
|
|
(a)
|
|
1,402
|
|
|
2,879
|
|
|
(4
|
)
|
|
(2
|
)
|
|
1,398
|
|
|
2,877
|
|
|
4,275
|
|
|
(304
|
)
|
|
2008
|
|
09/30/16
|
|
10 to 30 Years
|
|
|
|
|
|
987,483
|
|
|
1,711,913
|
|
|
(116,934
|
)
|
|
(184,980
|
)
|
|
870,549
|
|
|
1,526,933
|
|
|
2,397,482
|
|
|
(459,615
|
)
|
|
|
|
|
|
|
(a)
|
Represents properties collateralized with Master Trust 2014 debt.
|
(b)
|
Represents properties collateralized with CMBS debt.
|
(c)
|
Represents unencumbered properties.
|
(d)
|
The aggregate cost of properties for federal income tax purposes is approximately $3.03 billion at December 31, 2018.
|
(e)
|
Represents assets that are fully impaired as of December 31, 2018 and, as such, are not depreciating.
|
(f)
|
Represents land only properties with no depreciation and therefore date of construction and estimated life for depreciation not applicable.
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
Land, buildings, and improvements
|
|
|
|
|
|
||||||
Balance at the beginning of the year
|
$
|
2,631,254
|
|
|
$
|
2,541,175
|
|
|
$
|
2,646,146
|
|
Additions:
|
|
|
|
|
|
||||||
Acquisitions, contributions, capital expenditures, and reclassifications from held for sale and deferred financing leases
|
205,824
|
|
|
261,875
|
|
|
98,119
|
|
|||
Deductions:
|
|
|
|
|
|
||||||
Dispositions of land, buildings, and improvements and other adjustments
|
(70,568
|
)
|
|
(101,168
|
)
|
|
(112,750
|
)
|
|||
Reclassifications to held for sale
|
(58,860
|
)
|
|
(27,342
|
)
|
|
(48,672
|
)
|
|||
Impairments and basis reset due to impairment
|
(310,168
|
)
|
|
(43,286
|
)
|
|
(41,668
|
)
|
|||
Gross Real Estate Balance at close of the year
|
$
|
2,397,482
|
|
|
$
|
2,631,254
|
|
|
$
|
2,541,175
|
|
|
|
|
|
|
|
||||||
Accumulated depreciation and amortization
|
|
|
|
|
|
||||||
Balance at the beginning of the year
|
$
|
(557,948
|
)
|
|
$
|
(496,579
|
)
|
|
$
|
(469,344
|
)
|
Additions:
|
|
|
|
|
|
||||||
Depreciation expense, contributions and reclassifications from held for sale
|
(89,513
|
)
|
|
(95,328
|
)
|
|
(73,858
|
)
|
|||
Deductions:
|
|
|
|
|
|
||||||
Dispositions and transfers of land, buildings, and improvements and other adjustments including basis reset due to impairment
|
175,666
|
|
|
39,852
|
|
|
49,985
|
|
|||
Reclassifications to held for sale
|
12,180
|
|
|
(5,893
|
)
|
|
(3,362
|
)
|
|||
Balance at close of the year
|
$
|
(459,615
|
)
|
|
$
|
(557,948
|
)
|
|
$
|
(496,579
|
)
|
|
|
|
|
|
|
||||||
Net Real Estate Investment
|
$
|
1,937,867
|
|
|
$
|
2,073,306
|
|
|
$
|
2,044,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Description
|
|
Location(s)
|
|
Stated Interest Rate
|
|
Final Maturity Date
(1)
|
|
Periodic Payment Terms
|
|
Prior Liens
|
|
Face Amount of Mortgages
|
|
Carrying Amount of Mortgages
(2) (3)
|
|
Principal Amount of Loans Subject to Delinquent Principal or Interest
|
||||||||||
General Merchandise
|
|
WI (2)
|
|
6.5%
|
|
5/31/2019
|
|
Interest Only
(4)
|
|
$
|
—
|
|
|
$
|
2,888
|
|
|
$
|
1,589
|
|
|
$
|
—
|
|
||
Convenience Stores
|
|
FL, IN, KY
|
|
1.0%
|
|
3/1/2028
|
|
Principal & Interest
|
|
—
|
|
|
38,200
|
|
|
25,909
|
|
|
—
|
|
||||||
Restaurants - Quick Service <3%
|
|
NC (3)
|
|
1.0%
|
|
10/1/2025 - 11/1/2025
|
|
Principal & Interest
|
|
—
|
|
|
3,650
|
|
|
1,981
|
|
|
—
|
|
||||||
Total
|
|
|
|
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
44,738
|
|
|
$
|
29,479
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
(1)
Reflects current maturity of the investment and does not consider any options to extend beyond the current maturity.
|
||||||||||||||||||||||||||
(2)
The aggregate tax basis of the mortgage loans outstanding on December 31, 2017 was $29.5 million.
|
||||||||||||||||||||||||||
(3)
The tenant occupying both general merchandise locations filed for bankruptcy on January 16, 2019. As a result, the remaining balance of the mortgage notes and related accrued interest have been reserved, totaling $1.3 million.
|
||||||||||||||||||||||||||
(4)
Interest only over term of loan with a balloon payment of $2.9 million due at maturity.
|
||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
||||||
Reconciliation of Mortgage Loans on Real Estate
|
|
|
|
|
|
||||||
Balance January 1,
|
$
|
32,307
|
|
|
$
|
35,929
|
|
|
$
|
69,743
|
|
Additions during period
|
|
|
|
|
|
||||||
New mortgage loans
|
2,888
|
|
|
—
|
|
|
—
|
|
|||
Deductions during period
|
|
|
|
|
|
||||||
Collections of principal (inclusive of loans receivable exchanged for real estate acquired)
|
(4,417
|
)
|
|
(3,227
|
)
|
|
(33,277
|
)
|
|||
Amortization of premium
|
—
|
|
|
(6
|
)
|
|
(537
|
)
|
|||
Mortgage loans receivable December 31,
|
30,778
|
|
|
32,696
|
|
|
35,929
|
|
|||
Mortgage loan loss provisions
|
(1,299
|
)
|
|
(389
|
)
|
|
—
|
|
|||
Total mortgage loans receivable, net
|
$
|
29,479
|
|
|
$
|
32,307
|
|
|
$
|
35,929
|
|
|
|
|
SPIRIT MTA REIT
|
||
|
|
|
By:
|
|
/s/ Ricardo Rodriguez
|
Name:
|
|
Ricardo Rodriguez
|
Title:
|
|
Chief Executive Officer, President, Chief Financial Officer and Treasurer
|
Name
|
Title
|
Date
|
/s/ Ricardo Rodriguez
|
Chief Executive Officer, President, Chief Financial Officer and Treasurer
(Principal Executive Officer and Principal Financial Officer)
|
March 22, 2019
|
|
|
|
/s/ Jackson Hsieh
|
Trustee
|
March 22, 2019
|
|
|
|
/s/ Steven G. Panagos
|
Trustee
|
March 22, 2019
|
|
|
|
/s/ Steven H. Shepsman
|
Trustee
|
March 22, 2019
|
|
|
|
/s/ Richard J. Stockton
|
Trustee
|
March 22, 2019
|
|
|
|
/s/ Thomas J. Sullivan
|
Trustee
|
March 22, 2019
|
Consent of Independent Registered Public Accounting Firm
|
1.
|
I have reviewed this Annual Report on Form 10-K of Spirit MTA REIT;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(c)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
I have disclosed, based on my most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date:
|
March 22, 2019
|
/s/ Ricardo Rodriguez
|
|
|
|
Ricardo Rodriguez
|
|
|
|
Chief Executive Officer, President,
|
|
|
|
Chief Financial Officer and Treasurer
|
(i)
|
the accompanying Annual Report on Form 10-K of the Company for the fiscal year ended
December 31, 2018
(the “Report”) fully complies with the requirements of Section 13(a) or 15(d), as applicable, of the Securities Exchange Act of 1934, as amended, and
|
(ii)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Date:
|
March 22, 2019
|
/s/ Ricardo Rodriguez
|
|
|
|
Ricardo Rodriguez
|
|
|
|
Chief Executive Officer, President,
|
|
|
|
Chief Financial Officer and Treasurer
|