XML 30 R19.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Disclosures (Tables)
6 Months Ended
Jun. 30, 2021
Segment Reporting [Abstract]  
Summary of Reportable Segments

The following tables summarize information for the reportable segments for the three and six months ended June 30, 2021 and 2020:

 

 

 

Three Months Ended June 30,

 

 

 

Student Housing

 

 

Senior Housing

 

 

Corporate and Other

 

 

Total

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Leasing and leasing related revenues

 

$

1,957,132

 

 

$

1,721,032

 

 

$

6,433,608

 

 

$

6,634,422

 

 

$

 

 

$

 

 

$

8,390,740

 

 

$

8,355,454

 

Other revenues

 

 

 

 

 

 

107,344

 

 

 

39,322

 

 

 

 

 

 

 

107,344

 

 

 

39,322

 

Property operating expenses

 

 

(897,193

)

 

 

(897,294

)

 

 

(4,707,198

)

 

 

(4,740,521

)

 

 

 

 

 

 

(5,604,391

)

 

 

(5,637,815

)

Net operating income

 

 

1,059,939

 

 

 

823,738

 

 

 

1,833,754

 

 

 

1,933,223

 

 

 

 

 

 

 

 

 

2,893,693

 

 

 

2,756,961

 

Property operating expenses - affiliates

 

 

234,675

 

 

 

236,167

 

 

 

471,782

 

 

 

473,666

 

 

 

 

 

 

 

706,457

 

 

 

709,833

 

General and administrative

 

 

 

 

 

 

 

 

 

 

323,614

 

 

 

364,014

 

 

 

323,614

 

 

 

364,014

 

Depreciation

 

 

843,815

 

 

 

833,317

 

 

 

1,352,016

 

 

 

1,318,238

 

 

 

4,925

 

 

 

3,597

 

 

 

2,200,756

 

 

 

2,155,152

 

Intangible amortization expense

 

 

 

 

 

 

 

 

-

 

 

 

954,900

 

 

 

 

 

 

 

-

 

 

 

954,900

 

Interest expense

 

 

535,350

 

 

 

535,350

 

 

 

1,843,529

 

 

 

1,885,484

 

 

 

 

 

 

 

2,378,879

 

 

 

2,420,834

 

Interest expense – debt issuance costs

 

 

26,496

 

 

 

26,496

 

 

 

91,458

 

 

 

115,671

 

 

 

 

 

 

 

117,954

 

 

 

142,167

 

Forgiveness of PPP Loans

 

 

 

 

 

 

(1,971,157

)

 

 

 

 

 

 

 

 

(1,971,157

)

 

 

Other

 

 

 

 

 

 

 

 

 

 

41,693

 

 

 

(1,808

)

 

 

41,693

 

 

 

(1,808

)

Net income (loss)

 

$

(580,397

)

 

$

(807,592

)

 

$

46,126

 

 

$

(2,814,736

)

 

$

(370,232

)

 

$

(365,803

)

 

$

(904,503

)

 

$

(3,988,131

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

 

Student Housing

 

 

Senior Housing

 

 

Corporate and Other

 

 

Total

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Leasing and leasing related revenues

 

$

3,978,619

 

 

$

3,555,503

 

 

$

12,616,801

 

 

$

13,364,021

 

 

$

 

 

$

 

 

$

16,595,420

 

 

$

16,919,524

 

Other revenues

 

 

 

 

 

 

146,424

 

 

 

208,851

 

 

 

 

 

 

 

146,424

 

 

 

208,851

 

Property operating expenses

 

 

(1,895,578

)

 

 

(1,852,748

)

 

 

(9,185,355

)

 

 

(9,304,815

)

 

 

 

 

 

 

(11,080,933

)

 

 

(11,157,563

)

Net operating income

 

 

2,083,041

 

 

 

1,702,755

 

 

 

3,577,870

 

 

 

4,268,057

 

 

 

 

 

 

 

 

 

5,660,911

 

 

 

5,970,812

 

Property operating expenses - affiliates

 

 

470,476

 

 

 

473,265

 

 

 

938,773

 

 

 

950,820

 

 

 

 

 

 

 

1,409,249

 

 

 

1,424,085

 

General and administrative

 

 

 

 

 

 

 

 

 

 

630,811

 

 

 

829,491

 

 

 

630,811

 

 

 

829,491

 

Depreciation

 

 

1,685,903

 

 

 

1,665,882

 

 

 

2,697,539

 

 

 

2,639,687

 

 

 

7,326

 

 

 

7,193

 

 

 

4,390,768

 

 

 

4,312,762

 

Intangible amortization expense

 

 

 

 

 

 

 

 

626,332

 

 

 

1,909,800

 

 

 

 

 

 

 

 

626,332

 

 

 

1,909,800

 

Interest expense

 

 

1,070,700

 

 

 

1,070,700

 

 

 

3,669,338

 

 

 

3,911,521

 

 

 

 

 

 

 

4,740,038

 

 

 

4,982,221

 

Interest expense – debt issuance costs

 

 

52,992

 

 

 

52,992

 

 

 

188,302

 

 

 

209,126

 

 

 

 

 

 

 

241,294

 

 

 

262,118

 

Forgiveness of PPP Loans

 

 

 

 

 

 

(1,971,157

)

 

 

 

 

 

 

 

 

(1,971,157

)

 

 

-

 

Other

 

 

 

 

 

 

 

 

 

 

 

370

 

 

 

63,099

 

 

 

50,832

 

 

 

63,099

 

 

 

51,202

 

Net loss

 

$

(1,197,030

)

 

$

(1,560,084

)

 

$

(2,571,257

)

 

$

(5,353,267

)

 

$

(701,236

)

 

$

(887,516

)

 

$

(4,469,523

)

 

$

(7,800,867

)

Summary of Total Assets by Segment

The following table summarizes our total assets by segment:

 

Segments

 

June 30, 2021

 

 

December 31, 2020

 

Student housing

 

$

87,860,431

 

 

$

88,740,898

 

Senior housing

 

 

159,811,081

 

 

 

162,477,624

 

Corporate and Other

 

 

7,163,782

 

 

 

8,321,205

 

Total assets

 

$

254,835,294

 

 

$

259,539,727