XML 46 R32.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segments (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Net Operating Income by Segment

The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the years ended December 31, 2015 and 2014, respectively.

 

 

 

Year Ended December 31,

 

 

 

2015

 

 

2014

 

Office/ Industrial Properties:

 

 

 

 

 

 

 

 

Rental income

 

$

18,497,621

 

 

$

11,800,836

 

Property and related expenses

 

 

(7,170,550

)

 

 

(4,769,577

)

Asset impairment

 

 

 

 

 

(950,000

)

Net operating income, as defined

 

 

11,327,071

 

 

 

6,081,259

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Rental income

 

 

1,521,148

 

 

 

2,065,327

 

Property and related expenses

 

 

(63,875

)

 

 

(102,082

)

Net operating income, as defined

 

 

1,457,273

 

 

 

1,963,245

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Rental income

 

 

3,960,076

 

 

 

2,607,744

 

Property and related expenses

 

 

(1,280,726

)

 

 

(877,620

)

Net operating income, as defined

 

 

2,679,350

 

 

 

1,730,124

 

 

 

 

 

 

 

 

 

 

Self-Storage Properties:

 

 

 

 

 

 

 

 

Rental income

 

 

1,052,266

 

 

 

3,428,503

 

Property and related expenses

 

 

(1,183,641

)

 

 

(3,266,145

)

Net operating income, as defined

 

 

(131,375

)

 

 

162,358

 

 

 

 

 

 

 

 

 

 

Reconciliation to net loss:

 

 

 

 

 

 

 

 

Total net operating income, as defined, for reportable

   segments

 

 

15,332,319

 

 

 

9,936,986

 

Unallocated other income (expense):

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

(5,193,888

)

 

 

(5,555,449

)

Depreciation and amortization

 

 

(7,784,917

)

 

 

(5,383,266

)

Interest expense

 

 

(10,774,660

)

 

 

(5,595,329

)

Interest income

 

 

150,008

 

 

 

85,806

 

Gain on sales of real estate, net

 

 

6,243,640

 

 

 

5,120,699

 

Gain on extinguishment of debt

 

 

 

 

 

536,952

 

Net loss

 

$

(2,027,498

)

 

$

(853,601

)

 

Reconciliation of Assets by Segment to Total Assets

 

Assets by Reportable Segment:

 

As of December 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

Office/ Industrial Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

178,776,776

 

 

$

122,351,316

 

Total assets (2)

 

$

190,857,259

 

 

$

130,184,998

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

16,888,267

 

 

$

13,133,827

 

Total assets (2)

 

$

14,395,904

 

 

$

13,588,922

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

35,395,235

 

 

$

33,141,294

 

Total assets (2)

 

$

36,747,069

 

 

$

34,712,223

 

 

 

 

 

 

 

 

 

 

Self-Storage Properties:

 

 

 

 

 

 

 

 

Land, buildings and improvements, net (1)

 

$

 

 

$

29,107,675

 

Total assets (2)

 

$

 

 

$

30,003,506

 

 

 

 

 

 

 

 

 

 

Reconciliation to total assets:

 

 

 

 

 

 

 

 

Total assets for reportable segments

 

$

242,000,232

 

 

$

208,489,649

 

Other unallocated assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

6,626,423

 

 

 

5,636,002

 

Other assets, net

 

 

9,306,036

 

 

 

6,499,287

 

Total assets

 

$

257,932,691

 

 

$

220,624,938

 

 

 

(1)

Includes lease intangibles and the land purchase option related to property acquisitions.

(2)

Includes land, buildings and improvements, current receivables, deferred rent receivables and deferred leasing costs and other related intangible assets, all shown on a net basis.

Reconciliation of Capital Expenditures by Segment to Total Real Estate Investments

 

Capital expenditures by Reportable Segment:(1)

 

Year Ended December 31,

 

 

 

2015

 

 

2014

 

 

 

 

 

 

 

 

 

 

Office/Industrial Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

$

59,223,876

 

 

$

42,125,000

 

Capital expenditures and tenant improvements

 

$

2,793,850

 

 

$

2,123,438

 

 

 

 

 

 

 

 

 

 

Residential Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

$

5,720,540

 

 

$

5,726,700

 

 

 

 

 

 

 

 

 

 

Retail Properties:

 

 

 

 

 

 

 

 

Acquisition of operating properties

 

$

2,908,176

 

 

$

11,211,669

 

Capital expenditures and tenant improvements

 

$

54,839

 

 

$

359,473

 

 

 

 

 

 

 

 

 

 

Self Storage Properties:

 

 

 

 

 

 

 

 

Capital expenditures and tenant improvements

 

$

6,250

 

 

$

84,116

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

Acquisition of operating properties, net

 

$

67,852,592

 

 

$

59,063,369

 

Capital expenditures and tenant improvements

 

 

2,854,939

 

 

 

2,567,027

 

Total real estate investments

 

$

70,707,531

 

 

$

61,630,396

 

 

(1)

Total consolidated capital expenditures are equal to the same amounts disclosed for total reportable segments.