Segments (Tables)

9 Months Ended

Sep. 30, 2017

The following tables reconcile the Company’s segment activity to its results of operations and financial position as of and for the three and nine months ended September 30, 2017 and 2016.

	For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2017			2016			2017			2016
Office/Industrial Properties:
Rental income	$	5,924,773		$	6,204,750		$	18,703,971		$	19,258,901
Property and related expenses		(2,413,777	)		(2,220,366	)		(6,928,015	)		(6,603,192	)
Net operating income, as defined		3,510,996			3,984,384			11,775,956			12,655,709
Residential Properties:
Rental income		983,426			548,260			2,790,032			1,555,405
Property and related expenses		(35,239	)		(25,061	)		(109,233	)		(94,142	)
Net operating income, as defined		948,187			523,199			2,680,799			1,461,263
Retail Properties:
Rental income		1,055,177			1,100,623			3,234,071			3,277,619
Property and related expenses		(344,957	)		(331,354	)		(1,029,987	)		(937,811	)
Net operating income, as defined		710,220			769,269			2,204,083			2,339,808
Reconciliation to net loss:
Total net operating income, as defined, for reportable segments		5,169,403			5,276,852			16,660,838			16,456,780
General and administrative expenses		(1,322,631	)		(1,252,299	)		(3,960,202	)		(3,715,029	)
Depreciation and amortization		(2,399,307	)		(2,564,211	)		(7,346,640	)		(7,723,372	)
Interest expense		(3,191,152	)		(3,323,740	)		(9,818,767	)		(10,187,983	)
Interest income		10,515			9,892			25,612			78,224
Income tax expense		(53,566	)		(87,898	)		(154,189	)		(232,598	)
Impairment of real estate		-			(700,000	)		-			(700,000	)
Gain on sale of real estate		210,372			732,908			2,237,423			2,121,453
Net loss	$	(1,576,366	)	$	(1,908,496	)	$	(2,355,925	)	$	(3,902,525	)

Reconciliation of Assets by Segment to Total Assets

	September 30,		December 31,
Assets by Reportable Segment:	2017		2016

Office/Industrial Properties:
Land, buildings and improvements, net (1)	$	161,798,825	$	172,309,537
Total assets (2)	$	166,582,487	$	175,689,722
Residential Properties:
Land, buildings and improvements, net (1)	$	46,504,124	$	34,813,680
Total assets (2)	$	43,862,941	$	35,960,179
Retail Properties:
Land, buildings and improvements, net (1)	$	31,001,394	$	33,398,992
Total assets (2)	$	32,622,709	$	35,320,092
Reconciliation to Total Assets:
Total assets for reportable segments	$	243,068,137	$	246,969,993
Other unallocated assets:
Cash and cash equivalents		3,436,531		3,116,147
Other assets, net		10,049,212		7,912,937
Total Assets	$	256,553,880	$	257,999,077

(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
	For the Nine Months Ended September 30,
	2017		2016
Office/Industrial Properties:
Capital expenditures and tenant improvements	$	3,115,489	$	3,629,586

Residential Properties:
Acquisition of operating properties		16,810,985		15,774,855

Retail Properties:
Capital expenditures and tenant improvements		41,497		84,040

Totals:
Acquisition of operating properties, net		16,810,985		15,774,855
Capital expenditures and tenant improvements		3,156,986		3,713,626
Total real estate investments	$	19,967,971	$	19,488,481