XML 39 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Related Party Arrangements (Tables)
9 Months Ended
Sep. 30, 2018
Related Party Arrangement, Fees and Expenses Incurred By, Reimbursable, Settled and Paid

The expenses incurred by and reimbursable to the Company’s related parties for the quarter and nine months ended September 30, 2018 and 2017, and related amounts unpaid as of September 30, 2018 and December 31, 2017 are as follows:

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

Unpaid amounts as of (1)

 

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Reimbursable expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses (3)

 

$

227,393

 

 

$

221,415

 

 

$

754,188

 

 

$

652,824

 

 

$

68,844

 

 

$

197,235

 

Acquisition fees and expenses

 

 

8,680

 

 

 

5,816

 

 

 

10,183

 

 

 

27,705

 

 

―

 

 

―

 

 

 

 

236,073

 

 

 

227,231

 

 

 

764,371

 

 

 

680,529

 

 

 

68,844

 

 

 

197,235

 

Investment Service Fees (4)

 

 

545,625

 

 

―

 

 

 

545,625

 

 

 

481,500

 

 

―

 

 

―

 

Asset Management Fees (5)

 

 

87,488

 

 

 

42,800

 

 

 

229,088

 

 

 

86,060

 

 

―

 

 

―

 

 

 

$

869,186

 

 

$

270,031

 

 

$

1,539,084

 

 

$

1,248,089

 

 

$

68,844

 

 

$

197,235

 

 

FOOTNOTES:

 

(1)

Amounts are recorded as due to related parties in the accompanying condensed consolidated balance sheets.

 

(2)

Amounts are recorded as stock issuance and offering costs in the accompanying condensed consolidated statements of stockholders’ equity.

 

(3)

Amounts are recorded as general and administrative expenses in the accompanying condensed consolidated statements of operations unless such amounts represent prepaid expenses, which are capitalized in the accompanying condensed consolidated balance sheets. For the quarter and nine months ended September 30, 2018, approximately $0.1 million and $0.4 million, respectively, of personnel expenses of affiliates of the Advisor are expected to be settled in accordance with the terms of the Expense Support Agreement and as such our general administrative expenses were reduced by approximately $0.1 million and $0.4 million, respectively. For the quarter and nine months ended September 30, 2017, approximately $0.1 million and $0.3 million, respectively, of personnel expenses of affiliates of the Advisor were settled in accordance with the terms of the Expense Support Agreement.

 

(4)

For the quarter and nine months ended September 30, 2018 the Company incurred approximately $0.5 million in investment services fees, all of which were capitalized and included in real estate investment properties, net in the accompanying condensed consolidated balance sheets. For the nine months ended September 30, 2017, the Company incurred approximately $0.5 million in investment service fees, all of which were capitalized and included in real estate investment properties, net in the accompanying condensed consolidated balance sheets.  No such fees were incurred for the quarter ended September 30, 2017.

 

(5)

For the quarter and nine months ended September 30, 2018, the Company incurred approximately $0.1 million and $0.2 million, respectively, in asset management fees, all of which are expected to be settled in accordance with the terms of the Expense Support Agreement.  For the quarter and nine months ended September 30, 2017, the Company incurred approximately $43,000 and $86,000 in asset management fees, respectively, all of which were settled in accordance with the terms of the Expense Support Agreement.

Dealer Manager  
Related Party Arrangement, Fees and Expenses Incurred By, Reimbursable, Settled and Paid

The fees payable to the Dealer Manager for the quarter and nine months ended September 30, 2018 and 2017, and related amounts unpaid as of September 30, 2018 and December 31, 2017 are as follows:

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

Unpaid amounts as of (1)

 

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

December 31,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

Selling commissions (2)

 

$

121,413

 

 

$

138,544

 

 

$

343,087

 

 

$

481,913

 

 

$

16,522

 

 

$

10,000

 

Dealer manager fees (2)

 

 

153,073

 

 

 

161,461

 

 

 

429,356

 

 

 

422,112

 

 

 

25,129

 

 

 

18,150

 

Distribution and stockholder

   servicing fees (2)

 

 

307,630

 

 

 

239,677

 

 

 

822,477

 

 

 

462,356

 

 

 

1,395,460

 

 

 

798,524

 

 

 

$

582,116

 

 

$

539,682

 

 

$

1,594,920

 

 

$

1,366,381

 

 

$

1,437,111

 

 

$

826,674

 

 

Expense Support Agreement  
Related Party Arrangement, Fees and Expenses Incurred By, Reimbursable, Settled and Paid

The following fees for services rendered are expected to be settled in the form of restricted stock pursuant to the Expense Support Agreement for the quarter and nine months ended September 30, 2018 and cumulatively as of September 30, 2018:

 

 

 

Quarter Ended

 

 

Nine Months Ended

 

 

As of

 

 

 

September 30,

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

 

2018

 

Fees for services rendered:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Asset management fees

 

$

87,488

 

 

$

42,800

 

 

$

229,088

 

 

$

86,060

 

 

$

359,454

 

Advisor personnel expenses (1)

 

 

112,784

 

 

 

95,805

 

 

 

362,555

 

 

 

320,204

 

 

 

798,958

 

Total fees for services rendered

 

$

200,272

 

 

$

138,605

 

 

$

591,643

 

 

$

406,264

 

 

$

1,158,412

 

Then-current offering price or NAV

 

$

10.06

 

 

$

10.93

 

 

$

10.06

 

 

$

10.93

 

 

$

10.06

 

Restricted stock shares (2)

 

 

19,908

 

 

 

12,681

 

 

 

58,811

 

 

 

37,170

 

 

 

115,150

 

Cash distributions on restricted stock (3)

 

$

8,113

 

 

$

―

 

 

$

16,226

 

 

$

―

 

 

$

16,226

 

Stock dividends on restricted stock (4)

 

 

170

 

 

 

―

 

 

 

340

 

 

 

―

 

 

 

340

 

 

FOOTNOTES:

 

(1)

Amounts consist of personnel and related overhead costs of the Advisor or its affiliates (which, in general, are those expenses relating to the Company’s administration on an on-going basis) that are reimbursable by the Company.

 

(2)

Represents restricted stock shares issued or expected to be issued to the Advisor as of September 30, 2018 pursuant to the Expense Support Agreement.  No fair value was assigned to the restricted stock shares as the shares are expected to be valued at zero upon issuance, which represents the lowest possible value estimated at vesting.  In addition, the restricted stock shares will be treated as unissued for financial reporting purposes until the vesting criteria are met.

 

(3)

The cash distributions have been recognized as compensation expense as issued and included in general and administrative expense in the accompanying condensed consolidated statements of operations.

 

(4)

The par value of the stock dividends has been recognized as compensation expense as issued and included in general and administrative expense in the accompanying condensed consolidated statements of operations.