SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

	~~27-1712193~~
Maryland		27-1712193
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)



Title of each class	Trading Symbol	Name of each exchange on which registered
Common Stock, par value $.01 per share	APTS	NYSE

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x☒ No ¨☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (Sec. 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes x☒ No ¨☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. Large accelerated filer ¨☐ Accelerated filer x☒ Non-accelerated filer ¨☐ Smaller reporting company ¨☐ Emerging growth company ¨☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨☐ No x☒

The number of shares outstanding of the registrant’s Common Stock, asas of ~~May 8,~~August 5, 2020 was ~~47,585,239.~~

PART I - FINANCIAL INFORMATION

INDEX

Item 1.

Financial Statements

Page No.

Condensed Consolidated Balance Sheets (unaudited) – as of ~~March 31,~~June 30, 2020 and December 31, 2019

Condensed Consolidated Statements of Operations (unaudited) – Three Months and Six Months Ended ~~March 31,~~June 30, 2020 and 2019

Condensed Consolidated Statements of Stockholders' Equity (unaudited) – Three Months and Six Months Ended ~~March 31,~~June 30, 2020 and 2019

Condensed Consolidated Statements of Cash Flows (unaudited) – ~~Three~~Six Months Ended ~~March 31,~~June 30, 2020 and 2019

Notes to Condensed Consolidated Financial Statements (unaudited)

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

Item 4.

Controls and Procedures

PART II - OTHER INFORMATION

Item 1.

Legal Proceedings

6676

Item 1A.

Risk Factors

6676

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

6778

Item 3.

Defaults Upon Senior Securities

6778

Item 4.

Mine Safety Disclosures

6778

Item 5.

Other Information

6778

Item 6.

~~Exhibits~~

68Exhibits

Preferred Apartment Communities, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)

(In thousands, except per-share par values) March 31, 2020 December 31, 2019
Assets
Real estate
Land $ 665,585
$ 635,757
Building and improvements 3,329,579
3,256,223
Tenant improvements 172,136
167,275
Furniture, fixtures, and equipment 341,542
323,381
Construction in progress 16,131
11,893
Gross real estate 4,524,973
4,394,529
Less: accumulated depreciation (461,957 ) (421,551 )
Net real estate 4,063,016
3,972,978
Real estate loan investments, net of deferred fee income of $1,500 and $1,460 and allowance for expected
loan loss of $9,796 and $0 292,905
325,790
Real estate loan investments to related parties, net of deferred fee income of $0 and $16, allowance for expected
loan loss of $2,148 and $0 and allowance for doubtful accounts of $1,400 and $1,400 2,568
23,692
Total real estate and real estate loan investments, net 4,358,489
4,322,460

Cash and cash equivalents 120,128
94,381
Restricted cash 43,665
42,872
Notes receivable 7,321
17,079
Note receivable and revolving lines of credit due from related parties 9,011
24,838
Accrued interest receivable on real estate loans 20,186
25,755
Acquired intangible assets, net of amortization of $159,330 and $149,896 154,351
154,803
Deferred loan costs on Revolving Line of Credit, net of amortization of $1,017 and $849 1,118
1,286
Deferred offering costs 3,085
2,147
Tenant lease inducements, net of amortization of $4,007 and $3,567 19,168
19,607
Tenant receivables and other assets 90,877
65,332

Total assets $ 4,827,399
$ 4,770,560

Liabilities and equity
Liabilities
Mortgage notes payable, net of deferred loan costs and mark-to-market adjustment of $42,739 and $42,807 $ 2,606,251
$ 2,567,022
Revolving line of credit 191,500
—
Term note payable, net of deferred loan costs of $0 and $511 —
69,489
Unearned purchase option termination fees 2,019
2,859
Deferred revenue 38,782
39,722
Accounts payable and accrued expenses 43,797
42,191
Deferred liability to Former Manager 22,982
—
Contingent liability due to Former Manager 14,911
—
Accrued interest payable 8,707
8,152
Dividends and partnership distributions payable 24,415
23,519
Acquired below market lease intangibles, net of amortization of $26,144 and $23,655 60,481
62,611
Prepaid rent, security deposits, and other liabilities 35,405
20,879
Total liabilities 3,049,250
2,836,444

Commitments and contingencies (Note 11)

Equity
Stockholders' equity
Series A Redeemable Preferred Stock, $0.01 par value per share; 3,050 shares authorized; 2,226 and 2,161 shares
   issued; 2,075 and 2,028 shares outstanding at March 31, 2020 and December 31, 2019, respectively 21
20
Series A1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; 37 and 5 shares
   issued and outstanding at March 31, 2020 and December 31, 2019, respectively —
—
Series M Redeemable Preferred Stock, $0.01 par value per share; 500 shares authorized; 106 shares issued;
  98 and 103 shares outstanding at March 31, 2020 and December 31, 2019, respectively 1
1
Series M1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; 2 and zero shares
   issued and outstanding at March 31, 2020 and December 31, 2019, respectively —
—
Common Stock, $0.01 par value per share; 400,067 shares authorized; 47,129 and 46,443 shares issued and
outstanding at March 31, 2020 and December 31, 2019, respectively 476
464
Additional paid-in capital 1,969,534
1,938,057
Accumulated (deficit) earnings (191,040 ) (7,244 )
Total stockholders' equity 1,778,992
1,931,298
Non-controlling interest (843 ) 2,818
Total equity 1,778,149
1,934,116

Total liabilities and equity $ 4,827,399
$ 4,770,560


Preferred Apartment Communities, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)

(In thousands, except per-share par values)	June 30, 2020			December 31, 2019
Assets
Real estate
Land	$	671,687		$	635,757
Building and improvements	3,375,631			3,256,223
Tenant improvements	174,565			167,275
Furniture, fixtures, and equipment	354,340			323,381
Construction in progress	22,539			11,893
Gross real estate	4,598,762			4,394,529
Less: accumulated depreciation	(503,467)			(421,551)
Net real estate	4,095,295			3,972,978
Real estate loan investments, net of deferred fee income of $1,416 and $1,460 and allowance for expected
loan loss of $9,796 and $0	306,026			325,790
Real estate loan investments to related parties, net of deferred fee income of $0 and $16, allowance for expected
loan loss of $2,148 and $0 and allowance for doubtful accounts of $1,400 and $1,400	2,568			23,692
Total real estate and real estate loan investments, net	4,403,889			4,322,460

Cash and cash equivalents	60,101			94,381
Restricted cash	56,333			42,872
Notes receivable	7,758			17,079
Note receivable and revolving lines of credit due from related parties	9,011			24,838
Accrued interest receivable on real estate loans	23,046			25,755
Acquired intangible assets, net of amortization of $169,867 and $149,896	145,187			154,803
Deferred loan costs on Revolving Line of Credit, net of amortization of $1,185 and $849	950			1,286
Deferred offering costs	4,088			2,147
Tenant lease inducements, net of amortization of $4,454 and $3,567	19,103			19,607
Tenant receivables and other assets	89,817			65,332

Total assets	$	4,819,283		$	4,770,560

Liabilities and equity
Liabilities
Mortgage notes payable, net of deferred loan costs and mark-to-market adjustment of $49,893 and $42,807	$	2,762,291		$	2,567,022
Revolving line of credit	92,500			—
Term note payable, net of deferred loan costs of $0 and $511	—			69,489
Unearned purchase option termination fees	1,585			2,859
Deferred revenue	37,862			39,722
Accounts payable and accrued expenses	56,143			42,191
Deferred liability to Former Manager	23,168			—
Contingent liability due to Former Manager	14,880			—
Accrued interest payable	7,927			8,152
Dividends and partnership distributions payable	20,570			23,519
Acquired below market lease intangibles, net of amortization of $28,831 and $23,655	57,793			62,611
Prepaid rent, security deposits, and other liabilities	34,568			20,879
Total liabilities	3,109,287			2,836,444

Commitments and contingencies (Note 11)

Equity
Stockholders' equity
Series A Redeemable Preferred Stock, $0.01 par value per share; 3,050 shares authorized; 2,226 and 2,161 shares
issued; 2,026 and 2,028 shares outstanding at June 30, 2020 and December 31, 2019, respectively			20			20
Series A1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; 68 and 5 shares
issued and outstanding at June 30, 2020 and December 31, 2019, respectively			—			—
Series M Redeemable Preferred Stock, $0.01 par value per share; 500 shares authorized; 106 shares issued;
93 and 103 shares outstanding at June 30, 2020 and December 31, 2019, respectively			1			1
Series M1 Redeemable Preferred Stock, $0.01 par value per share; up to 1,000 shares authorized; 5 and zero shares
issued and outstanding at June 30, 2020 and December 31, 2019, respectively			—			—
Common Stock, $0.01 par value per share; 400,067 shares authorized; 49,283 and 46,443 shares issued and
outstanding at June 30, 2020 and December 31, 2019, respectively			493			464
Additional paid-in capital	1,917,212			1,938,057
Accumulated (deficit) earnings	(206,724)			(7,244)
Total stockholders' equity	1,711,002			1,931,298
Non-controlling interest	(1,006)			2,818
Total equity	1,709,996			1,934,116

Total liabilities and equity	$	4,819,283		$	4,770,560

The accompanying notes are an integral part of these condensed consolidated financial statements.

Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)

(In thousands, except per-share figures) Three months ended March 31,
2020 2019
Revenues:
Rental and other property revenues $ 111,866
$ 94,393
Interest income on loans and notes receivable 13,439
11,288
Interest income from related parties 2,537
5,802
Miscellaneous revenues 3,260
23
Total revenues 131,102
111,506

Operating expenses:
Property operating and maintenance 16,800
12,879
Property salary and benefits (including reimbursements of $1,430
and $4,079 to related party) 5,191
4,657
Property management fees (including $894 and $2,467 to related parties) 2,003
3,267
Real estate taxes and insurance 15,525
14,090
General and administrative 6,364
1,420
Equity compensation to directors and executives 230
311
Depreciation and amortization 49,509
45,289
Asset management and general and administrative expense fees to related party 3,099
7,829
Provision for expected credit losses 5,133
—
Management internalization expense 178,793
45
Total operating expenses 282,647
89,787

Waived asset management and general and administrative expense fees (1,136 ) (2,629 )

Net operating expenses 281,511
87,158

Operating (loss) income before gain on sale of trading investment (150,409 ) 24,348
Gain on sale of trading investment —
4
Operating (loss) income (150,409 ) 24,352
Interest expense 29,593
26,756
Change in fair value of net assets of consolidated VIEs from mortgage-backed pools —
141
Loss on extinguishment of debt —
(17 )
Gain on land condemnation 479
—

Net loss (179,523 ) (2,280 )
Consolidated net loss (income) attributable to non-controlling interests 3,141
(492 )

Net loss attributable to the Company (176,382 ) (2,772 )

Dividends declared to preferred stockholders (33,068 ) (25,539 )
Earnings attributable to unvested restricted stock (2 ) (2 )

Net loss attributable to common stockholders $ (209,452 ) $ (28,313 )

Net loss per share of Common Stock available
to common stockholders, basic and diluted $ (4.44 ) $ (0.66 )

Weighted average number of shares of Common Stock outstanding,
basic and diluted 47,129
42,680


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)

(In thousands, except per-share figures)	Three months ended June 30,						Six months ended June 30,
	2020		2019		2020		2019
Revenues:
Rental and other property revenues	$	111,574	$	99,127	$	223,440	$	193,520
Interest income on loans and notes receivable	10,407		12,093		23,846		23,381
Interest income from related parties	604		1,632		3,141		7,434
Miscellaneous revenues	692		1,000		3,952		1,023
Total revenues	123,277		113,852		254,379		225,358

Operating expenses:
Property operating and maintenance	16,841		13,864		33,641		26,743
Property salary and benefits (including reimbursements of $0, $4,213, $1,430
and $8,292 to related party)	5,720		4,828		10,911		9,485
Property management costs (including $0, $2,502, $894 and $4,969 to related parties)	1,042		3,373		3,045		6,640
Real estate taxes and insurance	16,506		14,081		32,031		28,172
General and administrative	8,847		1,388		15,211		2,807
Equity compensation to directors and executives	246		306		476		617
Depreciation and amortization	51,793		45,663		101,302		90,952
Asset management and general and administrative expense fees to related party	—		8,209		3,099		16,038
Provision for expected credit losses	482		—		5,615		—
Management internalization expense	458		280		179,251		325
Total operating expenses	101,935		91,992		384,582		181,779

Waived asset management and general and administrative expense fees	—		(2,795)		(1,136)		(5,424)

Net operating expenses	101,935		89,197		383,446		176,355

Operating (loss) income before gain on sale of trading investment	21,342		24,655		(129,067)		49,003
Gain on sale of trading investment	—		—		—		4
Operating (loss) income	21,342		24,655		(129,067)		49,007
Interest expense	31,136		27,611		60,729		54,367
Change in fair value of net assets of consolidated VIEs from mortgage-backed pools	—		584		—		725
Loss on extinguishment of debt	(6,156)		(52)		(6,156)		(69)
Gain on sale of real estate loan investment	—		747		479		747

Net loss	(15,950)		(1,677)		(195,473)		(3,957)
Consolidated net loss (income) attributable to non-controlling interests	266		571		3,407		79

Net loss attributable to the Company	(15,684)		(1,106)		(192,066)		(3,878)

Dividends declared to preferred stockholders	(35,624)		(27,542)		(68,692)		(53,081)
Earnings attributable to unvested restricted stock	(11)		(7)		(13)		(9)

Net loss attributable to common stockholders	$	(51,319)	$	(28,655)	$	(260,771)	$	(56,968)

Net loss per share of Common Stock available
to common stockholders, basic and diluted	$	(1.06)	$	(0.66)	$	(5.47)	$	(1.32)

Weighted average number of shares of Common Stock outstanding,
basic and diluted	48,220		43,703		47,674		43,194

The accompanying notes are an integral part of these condensed consolidated financial statements.


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Stockholders' Equity
For the three-month period ended June 30, 2020
(Unaudited)

(In thousands, except dividend per-share figures)	Series A, Series A1, Series M and Series M1 Redeemable Preferred Stock		Common Stock		Additional Paid in Capital		Accumulated Earnings		Total Stockholders' Equity		Non-Controlling Interest		Total Equity

Balance at April 1, 2020	$	22	$	476	$	1,969,534	$	(191,040)	$	1,778,992	$	(843)	$	1,778,149
Issuance of Series A preferred shares	—		—		—		—		—		—		—
Issuance of Series A1/M1 preferred shares	1		—		34,525		—		34,526		—		34,526
Exercise of warrants	—		—		—		—		—		—		—
Redemptions of Series A preferred stock	(2)		17		(38,324)		—		(38,309)		—		(38,309)
Syndication and offering costs	—		—		(4,288)		—		(4,288)		—		(4,288)
Equity compensation to executives and directors	—		—		196		—		196		—		196
Conversion of Class A to common stock	—		—		279		—		279		(279)		—
Current period amortization of Class B Units	—		—		—		—		—		50		50
Net loss	—		—		—		(15,684)		(15,684)		(266)		(15,950)
Contributions from minority holders	—		—		—		—		—		—		—
Reallocation of minority interest in PAC OP	—		—		(462)		—		(462)		462		—
Distributions to minority holders	—		—		—		—		—		(130)		(130)
Dividends to Series A preferred stockholders
($5.00 per share per month)	—		—		(33,208)		—		(33,208)		—		(33,208)
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month)	—		—		(1,610)		—		(1,610)		—		(1,610)
Dividends to Series A1/M1 preferred stockholders
($5.00 and $5.08 - $5.92 per share per month, respectively)	—		—		(806)		—		(806)		—		(806)
Dividends to common stockholders ($0.175 per share)	—		—		(8,624)		—		(8,624)		—		(8,624)
Balance at June 30, 2020	$	21	$	493	$	1,917,212	$	(206,724)	$	1,711,002	$	(1,006)	$	1,709,996

The accompanying notes are an integral part of these condensed consolidated financial statements.

Preferred Apartment Communities, Inc.
Consolidated Statements of Stockholders' Equity
For the three-month periods ended March 31, 2020 and 2019

(In thousands, except dividend per-share figures) Series A, Series A1, Series M and Series M1 Redeemable Preferred Stock Common Stock Additional Paid in Capital Accumulated Earnings Total Stockholders' Equity Non-Controlling Interest Total Equity

Balance at January 1, 2020 $ 21
$ 464
$ 1,938,057
$ (7,244 ) $ 1,931,298
$ 2,818
$ 1,934,116
Cumulative adjustment to reflect the adoption
of ASU 2016-13
—
—
—
(7,414 ) (7,414 ) —
(7,414 )
Issuance of Series A preferred shares 1
—
64,483
—
64,484
—
64,484
Issuance of Series A1/M1 preferred shares —
—
34,069
—
34,069
—
34,069
Exercise of warrants —
—
8
—
8
—
8
Redemptions of Series A preferred stock —
11
(9,911 ) —
(9,900 ) —
(9,900 )
Syndication and offering costs —
—
(12,360 ) —
(12,360 ) —
(12,360 )
Equity compensation to executives and directors —
—
156
—
156
—
156
Conversion of Class A to common stock —
1
1,104
—
1,105
(1,105 ) —
Current period amortization of Class B Units —
—
—
—
—
74
74
Net income (loss) —
—
—
(176,382 ) (176,382 ) (3,141 ) (179,523 )
Contributions from minority holders —
—
—
—
—
201
201
Reallocation of minority interest in PAC OP —
—
(513 ) —
(513 ) 513
—
Distributions to minority holders —
—
—
—
—
(203 ) (203 )
Dividends to Series A preferred stockholders
($5.00 per share per month) —
—
(31,100 ) —
(31,100 ) —
(31,100 )
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month) —
—
(1,746 ) —
(1,746 ) —
(1,746 )
Dividends to Series A1/M1 preferred stockholders
($5.00 and $5.08 - $5.92 per share per month, respectively) —
—
(222 ) —
(222 ) —
(222 )
Dividends to common stockholders ($0.2625 per share) —
—
(12,491 ) —
(12,491 ) —
(12,491 )
Balance at March 31, 2020 $ 22
$ 476
$ 1,969,534
$ (191,040 ) $ 1,778,992
$ (843 ) $ 1,778,149


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Stockholders' Equity, continued
For the three-month period ended June 30, 2019
(Unaudited)

(In thousands, except dividend per-share figures)	Series A and Series M Redeemable Preferred Stock		Common Stock		Additional Paid in Capital		Accumulated Earnings		Total Stockholders' Equity		Non-Controlling Interest		Total Equity


Balance at April 1, 2019	$	18	$	432	$	1,698,810	$	—	$	1,699,260	$	309	$	1,699,569
Issuance of Units	1		—		123,909		—		123,910		—		123,910
Issuance of mShares	—		—		17,137		—		17,137		—		17,137
Redemptions of Series A Preferred Stock	—		7		(3,113)		—		(3,106)		—		(3,106)
Exercises of Warrants	—		3		3,341		—		3,344		—		3,344
Syndication and offering costs	—		—		(15,961)		—		(15,961)		—		(15,961)
Equity compensation to executives and directors	—		—		157		—		157		—		157
Conversion of Class A Units to Common Stock	—		—		38		—		38		(38)		—
Current period amortization of Class B Units	—		—		—		—		—		149		149
Net loss	—		—		—		(1,106)		(1,106)		(571)		(1,677)
Reallocation adjustment to non-controlling interests	—		—		108		—		108		(108)		—
Distributions to non-controlling interests	—		—		—		—		—		(229)		(229)
Dividends to Series A preferred stockholders
($5.00 per share per month)	—		—		(27,566)		1,059		(26,507)		—		(26,507)
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month)	—		—		(1,082)		47		(1,035)		—		(1,035)
Dividends to common stockholders ($0.2625 per share)	—		—		(11,581)		—		(11,581)		—		(11,581)
Balance at June 30, 2019	$	19	$	442	$	1,784,197	$	—	$	1,784,658	$	(488)	$	1,784,170

The accompanying notes are an integral part of these condensed consolidated financial statements.


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Stockholders' Equity, continued
For the six-month period ended June 30, 2020
(Unaudited)

(In thousands, except dividend per-share figures)	Series A, Series A1, Series M and Series M1 Redeemable Preferred Stock		Common Stock		Additional Paid in Capital		Accumulated Earnings		Total Stockholders' Equity		Non-Controlling Interest		Total Equity

Balance at January 1, 2020	$	21	$	464	$	1,938,057	$	(7,244)	$	1,931,298	$	2,818	$	1,934,116
Cumulative adjustment to reflect the adoption of ASU 2016-13	—		—		—		(7,414)		(7,414)		—		(7,414)
Issuance of Series A preferred shares	1		—		64,483		—		64,484		—		64,484
Issuance of Series A1/M1 preferred shares	1		—		68,594		—		68,595		—		68,595
Exercise of warrants	—		—		8		—		8		—		8
Redemptions of Series A preferred stock	(2)		28		(48,235)		—		(48,209)		—		(48,209)
Syndication and offering costs	—		—		(16,648)		—		(16,648)		—		(16,648)
Equity compensation to executives and directors	—		—		352		—		352		—		352
Conversion of Class A to common stock	—		1		1,383		—		1,384		(1,384)		—
Current period amortization of Class B Units	—		—		—		—		—		124		124
Net loss	—		—		—		(192,066)		(192,066)		(3,407)		(195,473)
Contributions from minority holders	—		—		—		—		—		201		201
Reallocation of minority interest in PAC OP	—		—		(975)		—		(975)		975		—
Distributions to minority holders	—		—		—		—		—		(333)		(333)
Dividends to Series A preferred stockholders
($5.00 per share per month)	—		—		(64,308)		—		(64,308)		—		(64,308)
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month)	—		—		(3,356)		—		(3,356)		—		(3,356)
Dividends to Series A1/M1 preferred stockholders
($5.00 and $5.08 - $5.92 per share per month, respectively)	—		—		(1,028)		—		(1,028)		—		(1,028)
Dividends to common stockholders ($0.4375 per share)	—		—		(21,115)		—		(21,115)		—		(21,115)
Balance at June 30, 2020	$	21	$	493	$	1,917,212	$	(206,724)	$	1,711,002	$	(1,006)	$	1,709,996

The accompanying notes are an integral part of these condensed consolidated financial statements.


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Stockholders' Equity, continued
For the six-month period ended June 30, 2019
(Unaudited)

(In thousands, except dividend per-share figures)	Series A and Series M Redeemable Preferred Stock		Common Stock		Additional Paid in Capital		Accumulated Earnings		Total Stockholders' Equity		Non-Controlling Interest		Total Equity


Balance at January 1, 2019	$	16	$	418	$	1,607,712	$	—	$	1,608,146	$	1,239	$	1,609,385
Issuance of Units	3		—		252,589		—		252,592		—		252,592
Issuance of mShares	—		—		29,609		—		29,609		—		29,609
Redemptions of Series A Preferred Stock	—		17		(5,128)		—		(5,111)		—		(5,111)
Exercises of Warrants	—		6		7,586		—		7,592		—		7,592
Syndication and offering costs	—		—		(30,242)		—		(30,242)		—		(30,242)
Equity compensation to executives and directors	—		—		316		—		316		—		316
Conversion of Class A Units to Common Stock	—		1		564		—		565		(565)		—
Current period amortization of Class B Units	—		—		—		—		—		301		301
Net loss	—		—		—		(3,878)		(3,878)		(79)		(3,957)
Reallocation adjustment to non-controlling interests	—		—		926		—		926		(926)		—
Distributions to non-controlling interests	—		—		—		—		—		(458)		(458)
Dividends to Series A preferred stockholders
($5.00 per share per month)	—		—		(54,984)		3,744		(51,240)		—		(51,240)
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month)	—		—		(1,975)		134		(1,841)		—		(1,841)
Dividends to common stockholders ($0.5225 per share)	—		—		(22,776)		—		(22,776)		—		(22,776)
Balance at June 30, 2019	$	19	$	442	$	1,784,197	$	—	$	1,784,658	$	(488)	$	1,784,170

The accompanying notes are an integral part of these consolidated financial statements.

Preferred Apartment Communities, Inc.
Consolidated Statements of Stockholders' Equity, continued
For the three-month periods ended March 31, 2020 and 2019

(In thousands, except dividend per-share figures)
Series A and
Series M Redeemable Preferred Stock
Common Stock Additional Paid in Capital Accumulated Earnings Total Stockholders' Equity Non-Controlling Interest Total Equity

Balance at January 1, 2019 $ 16
$ 418
$ 1,607,712
$ —
$ 1,608,146
$ 1,239
$ 1,609,385
Issuance of Units 2
—
128,680
—
128,682
—
128,682
Issuance of mShares —
—
12,472
—
12,472
—
12,472
Redemptions of Series A Preferred Stock —
10
(2,015 ) —
(2,005 ) —
(2,005 )
Exercises of Warrants —
3
4,245
—
4,248
—
4,248
Syndication and offering costs —
—
(14,281 ) —
(14,281 ) —
(14,281 )
Equity compensation to executives and directors —
—
159
—
159
—
159
Conversion of Class A Units to Common Stock —
1
526
—
527
(527 ) —
Current period amortization of Class B Units —
—
—
—
—
152
152
Net income —
—
—
(2,772 ) (2,772 ) 492
(2,280 )
Reallocation adjustment to non-controlling interests —
—
818
—
818
(818 ) —
Distributions to non-controlling interests —
—
—
—
—
(229 ) (229 )
Dividends to Series A preferred stockholders
($5.00 per share per month) —
—
(27,418 ) 2,685
(24,733 ) —
(24,733 )
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month) —
—
(893 ) 87
(806 ) —
(806 )
Dividends to common stockholders ($0.26 per share) —
—
(11,195 ) —
(11,195 ) —
(11,195 )
Balance at March 31, 2019 $ 18
$ 432
$ 1,698,810
$ —
$ 1,699,260
$ 309
$ 1,699,569


Preferred Apartment Communities, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)

(In thousands)	Six-month periods ended June 30,
	2020		2019
Operating activities:
Net (loss) income	$	(195,473)	$	(3,957)
Reconciliation of net (loss) income to net cash provided by operating activities:
Depreciation and amortization expense	101,302		90,952
Amortization of above and below market leases	(3,570)		(3,179)
Deferred revenues and fee income amortization	(2,482)		(3,197)
Purchase option termination fee amortization	(4,475)		(5,617)
Amortization of equity compensation, lease incentives and other non-cash expenses	1,781		1,608
Deferred loan cost amortization	3,424		3,139
Non-cash accrued interest income on real estate loan investments	(6,156)		(6,734)
Receipt of accrued interest income on real estate loans	8,865		2,318
Gain on sale of real estate loan and trading investment	(479)		(751)
Cash received for purchase option terminations	4,800		1,330
Loss on extinguishment of debt	6,156		69
Increase in provision for expected credit losses	5,615		—
Mortgage interest received from consolidated VIEs	—		8,015
Mortgage interest paid to other participants of consolidated VIEs	—		(8,015)
Changes in operating assets and liabilities:
(Increase) in tenant receivables and other assets	(12,112)		(11,306)
(Increase) in tenant lease incentives	(382)		(314)
Increase in accounts payable and accrued expenses	36,431		11,691
Increase in deferred liability to Former Manager	22,851		—
Increase in contingent liability	15,004		—
Decrease in accrued interest, prepaid rents and other liabilities	(2,234)		(1,416)
Net cash provided by (used in) operating activities	(21,134)		74,636

Investing activities:
Investments in real estate loans	(24,547)		(53,497)
Repayments of real estate loans	53,896		—
Notes receivable issued	(686)		(4,792)
Notes receivable repaid	10,041		10
Note receivable issued to and draws on line of credit by related parties	(9,624)		(22,766)
Repayments of notes receivable and lines of credit by related parties	4,546		16,103
Origination fees received on real estate loan investments	467		1,051
Origination fees paid to Former Manager on real estate loan investments	—		(526)
Purchases of mortgage backed securities (K program), net of acquisition costs	—		(30,934)
Mortgage principal received from consolidated VIEs	—		2,073
Proceeds from sales of mortgage-backed securities	—		53,445
Acquisition of properties	(185,970)		(154,579)
Receipt of insurance proceeds for capital improvements	—		746
Proceeds from land condemnation	738		—
Additions to real estate assets - improvements	(26,422)		(20,647)
Investment in property development	(50)		—
Deposits paid on acquisitions	(105)		(8,202)
Net cash used in investing activities	(177,716)		(222,515)

Financing activities:
Proceeds from mortgage notes payable	336,849		145,861
Repayments of mortgage notes payable	(134,493)		(57,318)
Payments for deposits and other mortgage loan costs	(10,541)		(3,267)
Debt prepayment and other debt extinguishment costs	(5,919)		—
Payments to real estate loan participants	—		(5,223)


The accompanying notes are an integral part of these consolidated financial statements.


Preferred Apartment Communities, Inc.
Consolidated Statements of Cash Flows - continued
(Unaudited)
(In thousands)	Six-month periods ended June 30,
	2020		2019

Proceeds from lines of credit	284,000		162,200
Payments on lines of credit	(191,500)		(219,200)
Repayment of the Term Loan	(70,000)		—
Mortgage principal paid to other participants of consolidated VIEs	—		(2,073)
Proceeds from repurchase agreements	—		4,857
Repayments of repurchase agreements	—		(4,857)
Proceeds from the sales of Preferred Stock and Units, net of offering costs and redemptions	120,497		257,466
Proceeds from exercises of Warrants	29		7,433
Payments for redemptions of preferred stock	(48,202)		(5,115)
Common Stock dividends paid	(24,647)		(22,036)
Preferred stock dividends and Class A Unit distributions paid	(68,538)		(52,112)
Payments for deferred offering costs	(9,701)		(1,868)
Contributions from non-controlling interests	197		—

Net cash provided by financing activities	178,031		204,748

Net increase in cash, cash equivalents and restricted cash	(20,819)		56,869
Cash, cash equivalents and restricted cash, beginning of year	137,253		87,690
Cash, cash equivalents and restricted cash, end of period	$	116,434	$	144,559


Supplemental cash flow information:
Cash paid for interest	$	56,693	$	49,961

Supplemental disclosure of non-cash investing and financing activities:
Accrued capital expenditures	$	6,315	$	5,294
Writeoff of fully depreciated or amortized assets and liabilities	$	175	$	182
Writeoff of fully amortized deferred loan costs	$	2,469	$	541
Consolidation of assets of VIEs	$	—	$	270,670
Consolidation of liabilities of VIEs	$	—	$	270,670
Sale of real estate loan investments	$	—	$	763
Noncash extinguishment of notes receivable	$	20,865	$	—
Dividends payable - Common Stock	$	8,625	$	11,581
Dividends payable - Series A Preferred Stock	$	10,129	$	9,009
Dividends payable - mShares Preferred Stock	$	1,143	$	625
Dividends payable - A1/M1 Preferred Stock	$	326	$	—
Dividends declared but not yet due and payable	$	347	$	210
Partnership distributions payable to non-controlling interests	$	130	$	230
Accrued and payable deferred offering costs	$	133	$	731
Offering cost reimbursement to related party	$	40	$	256
Reclass of offering costs from deferred asset to equity	$	4,098	$	5,508
Loan receivables converted to equity for property acquisition	$	—	$	47,797
Fair value issuances of equity compensation	$	4,616	$	719
Mortgage loans assumed on acquisitions	$	—	$	41,550
Noncash repayment of mortgages through refinance	$	86,669	$	24,477
Operating lease liabilities assumed from Former Manager	$	15,912	$	—

The accompanying notes are an integral part of these consolidated financial statements.

Preferred Apartment Communities, Inc.
Consolidated Statements of Cash Flows

(In thousands) Three-month periods ended March 31,
2020 2019
Operating activities:
Net (loss) income $ (179,523 ) $ (2,280 )
Reconciliation of net (loss) income to net cash provided by operating activities:
Depreciation and amortization expense 49,509
45,289
Amortization of above and below market leases (1,705 ) (1,436 )
Deferred revenues and fee income amortization (1,269 ) (1,498 )
Purchase option termination fee amortization (4,040 ) (4,233 )
Amortization of equity compensation, lease incentives, and other noncash expenses 849
805
Deferred loan cost amortization 1,781
1,552
(Increase) in accrued interest income on real estate loan investments (3,296 ) (3,551 )
Receipt of accrued interest income on real estate loans 8,865
—
Gain on sale of trading investment —
(4 )
Gain on land condemnation, net of expenses (479 ) —
Cash received for purchase option terminations 4,800
1,330
Loss on extinguishment of debt —
17
Increase in provision for expected credit losses 5,133
—
Mortgage interest received from consolidated VIEs —
2,598
Mortgage interest paid to other participants of consolidated VIEs —
(2,598 )
Changes in operating assets and liabilities:
(Increase) in tenant receivables and other assets (10,775 ) (8,376 )
(Increase) in tenant lease incentives —
(102 )
Increase in accounts payable and accrued expenses 24,190
1,290
Increase in deferred liability to Former Manager 22,851
—
Increase in Contingent liability 15,000
—
Decrease in accrued interest, prepaid rents and other liabilities (1,282 ) (2,441 )
Net cash provided by operating activities (69,391 ) 26,362

Investing activities:
Investments in real estate loans (11,631 ) (29,795 )
Repayments of real estate loans 53,896
—
Notes receivable issued (249 ) (1,890 )
Notes receivable repaid 10,041
—
Note receivable issued to and draws on line of credit by related parties (9,624 ) (13,952 )
Repayments of notes receivable and lines of credit by related parties 4,546
8,330
Origination fees received on real estate loan investments 267
801
Origination fees paid to Former Manager on real estate loan investments —
(401 )
Purchases of mortgage backed securities (K program), net of acquisition costs —
(30,934 )
Mortgage principal received from consolidated VIEs —
679
Proceeds from sales of mortgage-backed securities —
53,445
Acquisition of properties (125,107 ) (32,540 )
Receipt of insurance proceeds for capital improvements —
746
Proceeds from land condemnation 738
—
Additions to real estate assets - improvements (12,817 ) (7,917 )
Deposits (paid) on acquisitions (915 ) (511 )
Net cash used in investing activities (90,855 ) (53,939 )

Financing activities:
Proceeds from mortgage notes payable 81,413
57,275
Repayments of mortgage notes payable (42,252 ) (38,324 )
Payments for deposits and other mortgage loan costs (1,694 ) (996 )
Payments to real estate loan participants —
(5,223 )
Proceeds from lines of credit 284,000
126,200
Payments on lines of credit (92,500 ) (166,200 )
Repayment of the Term Loan (70,000 ) —
Mortgage principal paid to other participants of consolidated VIEs —
(679 )

The accompanying notes are an integral part of these consolidated financial statements.

~~The accompanying notes are an integral part of these consolidated financial statements.~~

Preferred Apartment Communities, Inc.

Notes to Condensed Consolidated Financial Statements

~~March 31,~~June 30, 2020

(unaudited)

1.Organization and Basis of Presentation

~~Organization and Basis of Presentation~~

Preferred Apartment Communities, Inc. (NYSE: APTS) is a real estate investment trust engaged primarily in the ownership and operation of Class A multifamily properties, with select investments in grocery anchored shopping centers, Class A office buildings, and student housing properties. Preferred Apartment Communities’ investment objective is to generate attractive, stable returns for stockholders by investing in income-producing properties and acquiring or originating real estate ~~loans for multifamily properties.~~loans. As of ~~March 31,~~June 30, 2020, the Company owned or was invested in ~~123~~125 properties in 15 states, predominantly in the Southeast region of the United States. Preferred Apartment Communities, Inc. has elected to be taxed as a real estate investment trust under the Internal Revenue Code of 1986, as amended, commencing with its tax year ended December 31, 2011. The Company was externally managed and advised by Preferred Apartment Advisors, LLC, or its Former Manager, a Delaware limited liability company and related party until the Company acquired the Former Manager and NMP Advisors, LLC, ~~(the "Sub-Manager"),~~or the Sub-Manager, or the Internalization, on January 31, 2020. Prior to the Internalization transaction, according to the Sixth Amended and Restated Management Agreement, effective as of June 3, 2016, among the Company, the Operating Partnership (as defined below), and the Former Manager, or the Former Management Agreement, the Company paid acquisition fees and other fees and expense reimbursements to the Former Manager. Following the Internalization transaction that closed on January 31, 2020, the Company no longer pays any fees or expense reimbursements to its Former Manager or Sub-manager (see Note 6).

As of ~~March 31,~~June 30, 2020, the Company had ~~47,578,631~~49,283,249 shares of common stock, par value $0.01 per share, or Common Stock, issued and outstanding and was the approximate ~~98.4%~~98.5% owner of the Preferred Apartment Communities Operating Partnership, L.P., the Company's operating partnership, at that date. The number of partnership units not owned by the Company totaled ~~774,687~~742,413 at ~~March 31,~~June 30, 2020 and represented Class A OP Units of the Operating Partnership, or Class A OP Units. The Class A OP Units are convertible at any time at the option of the holder into the Operating Partnership's choice of either cash or Common Stock. In the case of cash, the value is determined based upon the trailing 20-day volume weighted average price of the Company's Common Stock.

The Company controlled the Operating Partnership through its sole general partner interest and conducted substantially all of its business through the Operating Partnership until January 31, 2020. Beginning February 1, 2020, the Company conducts substantially all of its business through PAC Carveout, LLC, or Carveout, a wholly-owned subsidiary of the Operating Partnership. Carveout intends to elect to be taxed as a real estate investment trust under the Internal Revenue Code of 1986, as amended, commencing with its tax year ended December 31, 2020. The Company has determined the Operating Partnership is a variable interest entity, or VIE, of which the Company is the primary beneficiary. The Company is involved with other VIEs as discussed in Note 4. New Market Properties, LLC owns and conducts the business of our portfolio of grocery-anchored shopping centers. Preferred Office Properties, LLC owns and conducts the business of our portfolio of office buildings. Preferred Campus Communities, LLC owns and conducts the business of our portfolio of off-campus student housing communities. Each of these entities are indirect wholly-owned subsidiaries of the Operating Partnership.

Basis of Presentation

These consolidated financial statements include all of the accounts of the Company and the Operating Partnership presented in accordance with accounting principles generally accepted in the United States of America, or GAAP. These condensed financial statements were derived from audited financial statements, but do not contain all the disclosures required by GAAP. These condensed consolidated financial statements should be read in conjunction with the Company’s audited financial statements and notes thereto included in the company’s Annual Report on Form 10-K for the year ended December 31, 2019. All significant intercompany transactions have been eliminated in consolidation. Certain adjustments have been made consisting of normal recurring accruals, which, in the opinion of management, are necessary for a fair presentation of the Company's financial condition and results of operations. The results of operations for the three and six months ended ~~March 31,~~June 30, 2020 and 2019, are not necessarily indicative of the results that may be expected for the full year. The preparation of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. During the first quarter of 2020, there was a global outbreak of a novel coronavirus, or COVID-19, that will continue to have an adverse impact on economic and market conditions and trigger a period of economic slowdown in the United States and globally. The potential reach, severity and duration of impacts of the COVID-19 pandemic will cause our estimates and forecasts of future events to be inherently less certain. Actual results could differ from those estimates. Amounts are presented in thousands where indicated.

Preferred Apartment Communities, Inc.

Notes to Condensed Consolidated Financial Statements

~~March 31,~~June 30, 2020

(unaudited)

Reclassification Adjustments

The Company recorded certain reclassification adjustments on its Condensed Consolidated Statement of Operations for the three-month ~~period~~and six-month periods ended ~~March 31,~~June 30, 2019, to conform prior period presentation to the current presentation reflective of the internalized structure as shown in the table below. None of these reclassification adjustments were due to error or misstatement.


	For the three-month period ended June 30, 2019
(in thousands)	As reported in Quarterly Report on Form 10-Q at June 30, 2019		Reclassification adjustments		As reported in Quarterly Report on Form 10-Q at June 30, 2020

Rental revenues	$	95,592	$	(95,592)	$	—
Other property revenues	$	3,512	$	(3,512)	$	—
Rental and other property revenues	$	—	$	99,127	$	99,127
Miscellaneous revenues	$	1,023	$	(23)	$	1,000

Operating expenses:
Property operating and maintenance	$	12,466	$	1,398	$	13,864
Real estate taxes	$	12,544	$	(12,544)	$	—
Real estate taxes and insurance	—		14,081		14,081
General and administrative	$	1,913	$	(525)	$	1,388
Insurance, professional fees and other expenses	$	2,690	$	(2,690)	$	—
Management internalization expense	$	—	$	280	$	280

For the three-month period ended March 31, 2019
As reported in Quarterly Report on Form 10-Q at March 31, 2019 Reclassification adjustments As reported in Quarterly Report on Form 10-Q at March 31, 2020
(in thousands)
Rental revenues $ 92,238
$ (92,238 ) $ —
Other property revenues $ 2,178
$ (2,178 ) $ —
Miscellaneous revenues $ —
$ 23
$ 23

Rental and other property revenues $ —
$ 94,393
$ 94,393

Operating expenses:
Property operating and maintenance $ 10,792
$ 2,087
$ 12,879
Real estate taxes $ 12,500
$ (12,500 ) $ —
Real estate taxes and insurance $ —
$ 14,090
$ 14,090
General and administrative $ 2,614
$ (1,194 ) $ 1,420
Insurance, professional fees and other expenses $ 2,528
$ (2,528 ) $ —
Management internalization expense $ —
$ 45
$ 45


	For the six-month period ended June 30, 2019
(in thousands)	As reported in Quarterly Report on Form 10-Q at June 30, 2019		Reclassification adjustments	As reported in Quarterly Report on Form 10-Q at June 30, 2020

Rental revenues	$	187,830	(187,830)	—
Other property revenues	$	5,690	(5,690)	—
Rental and other property revenues	$	—	193,520	193,520
Miscellaneous revenues	$	1,023	—	1,023

Operating expenses:
Property operating and maintenance	$	23,258	3,485	26,743
Real estate taxes	$	25,044	(25,044)	—
Real estate taxes and insurance	$	—	28,172	28,172
General and administrative	$	4,527	(1,720)	2,807
Insurance, professional fees and other expenses	$	5,218	(5,218)	—
Management internalization expense	$	—	325	325

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020


2.	~~Summary of Significant Accounting Policies~~

2.Summary of Significant Accounting Policies

Impairment Assessment

The Company evaluates its tangible and identifiable intangible real estate assets for impairment when events such as declines in a property’s operating performance, deteriorating market conditions, or environmental or legal concerns bring recoverability of the carrying value of one or more assets into question. When qualitative factors indicate the possibility of impairment, the total undiscounted cash flows of the property, including proceeds from disposition, are compared to the net book value of the property. If this test indicates that impairment exists, an impairment loss is recorded in earnings equal to the shortage of the book value to fair value, calculated as the discounted net cash flows of the property.

Current expected credit losses on real estate loan investments

The Company carries its investments in real estate loans at amortized cost that consists of drawn amounts on the loans, net of unamortized deferred loan origination fees and current expected credit losses.

On January 1, 2020, the Company adopted ASU 2016-13, that replaced the incurred loss model with an expected loss model for instruments measured at amortized cost, and requires entities to record credit allowances for total expected future losses on financial assets at the outset of each loan. For each loan in which the Company is the lender, the amount of protection afforded to the Company is estimated to be the excess of the future estimated fair market value of the developed property over the developer’s related obligations (including the Company’s mezzanine or member loan(s)), other loans senior to the Company's, the expected future balance of accrued interest and any other obligations related to the project’s funding. The excess represents the amount of equity dollars in each real estate project plus profit expected to be realized by the developer on the project, both of which are in a subordinate position to the Company's real estate loan investments. This numeric result is expressed as a percentage of the property's expected future fair value (a "loss reserve ratio"), which is then pooled into ranges of loss percentages that was derived from company-specific loss experience. The product of this indicated loss reserve ratio and the expected fully-funded balance (inclusive of an expected future balance of accrued interest) is the initial total expected credit loss reserve. Over the life of the loan, the initial reserve is reevaluated for potential reduction at the achievement of certain milestones in construction and lease-up progress as the project approaches completion and the loan approaches maturity, given no unforeseen degradation in project performance or failure to adhere to the terms of the loan by the borrower/developer. Finally, the loss reserve may be further refined by the Company due to any subjective qualitative factors deemed pertinent and worthy of reflection.

The Company implemented this new guidance by applying this model to its existing portfolio of real estate loan investments using the modified retrospective method and in doing so, recorded a cumulative effect adjustment to retained earnings on January 1, 2020. See note 4.

The Company's notes and lines of credit receivable are unsecured and so are assessed for expected future credit loss by individually assessing the expected profit from current development projects in progress, as well as the viability of the personal guarantees of the borrowers.

The Company's real estate loan investments are collateralized by real estate development projects and secured further by guaranties of repayment from one or more of the borrowers. The Company's lines of credit receivable are typically only collateralized by personal guaranties, but occasionally may be cross-collateralized by interests in other real estate projects. As a result, the Company regularly evaluates the extent and impact of any credit deterioration associated with the performance and/or value of the underlying collateral property, as well as the financial and operating capability of the borrower. Specifically, a property’s operating results and any cash reserves are analyzed and used to assess (i) whether cash from operations is sufficient to cover the debt service requirements currently and into the future, (ii) the ability of the borrower to refinance the loan, and/or (iii) the property’s liquidation value. The Company also evaluates the financial wherewithal of any loan guarantors as well as the borrower’s competency in managing and operating the properties. In addition, the overall economic environment, real estate sector, and geographic ~~sub‑market~~sub-market in which the borrower operates are considered. Such analyses are completed and reviewed by management, utilizing various data sources, including periodic financial data such as property operating statements, occupancy, tenant profile, rental rates, operating expenses, the borrower’s exit plan, capitalization and discount rates and site inspections.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

See the Revenue Recognition section of this Note for other loan-related policy disclosures required by ASC 310-10-50-6.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Purchase Option Terminations

The Company will occasionally receive a purchase option and/or a right of first refusal on the underlying property in conjunction with extending a real estate loan investment to the developer of the property. The purchase option is ~~often~~in some instances at a discount to the to-be-agreed-upon market value of the property, once stabilized. If the Company elects not to exercise the purchase option and acquire the property, it may negotiate to sell the purchase option back to the developer and receive a termination fee in consideration. The amount of the termination fee is accounted for as additional interest on the real estate loan investment and is recognized as interest revenue utilizing the effective interest method over the period beginning from the date of election until the earlier of (i) the maturity of the real estate loan investment and (ii) the sale of the property.

Revenue Recognition

~~Multifamily communities and student housing~~Residential properties

Rental revenue is recognized when earned from residents of the Company's ~~multifamily communities,~~residential properties, which is over the terms of the rental agreements, typically of nine to fifteen months’ duration. The Company evaluates the collectability of amounts due from residents and recognizes revenue from residents when collectability is deemed probable, in accordance with ASC 842-30-25-12.

The Company evaluated the various ancillary revenues within its multifamily leases, including resident utility reimbursements. Having met the criteria that (i) the timing and pattern of transfer for the lease component and associated non-lease components are the same and (ii) that the lease component, if accounted for separately would be classified as an operating lease, the Company has elected the practical expedient under ~~Lease Accounting,~~ ASC 842, Leases,paragraph ~~10-15-42A,~~10-15-42A, to elect reporting the lease component and non-lease components as one single component within the rental and other property revenues line on the Consolidated Statements of Operations. Revenue from utility reimbursements are considered variable lease payments and are recognized in the period in which the related expenses are incurred.

Grocery-anchored shopping centers and office properties

Our retail leases have original lease terms which generally range from three to seven years for spaces under 5,000 square feet and from ten to twenty years for spaces over 10,000 square feet. Anchor leases generally contain renewal options for one or more additional periods whereas in-line tenant leases may or may not have renewal options. With the exception of anchor leases, the leases generally contain contractual increases in base rent rates over the lease term and the base rent rates for renewal periods are generally based upon the rental rate for the primary term, which may be adjusted for inflation or market conditions. Anchor leases generally do not contain contractual increases in base rent rates over the lease term and the renewal periods. Our leases generally provide for the payment of fixed monthly rentals and may also provide for the payment of additional rent based upon a percentage of the tenant’s gross sales above a certain threshold level (“percentage rent”). Our leases also generally include tenant reimbursements for common area expenses, insurance, and real estate taxes. Utilities are generally paid by tenants either directly through separate meters or through payment of tenant reimbursements. The foregoing general description of the characteristics of the leases in our centers is not intended to describe all leases and material variations in lease terms may exist.

Our office building leases have original lease terms which generally range from five to fifteen years and generally contain contractual, annual base rental rate escalations ranging from 2% to 3%. These leases may be structured as gross where the tenant’s base rental rate is all inclusive and there is no additional obligation to reimburse building operating expenses, net or NNN where in addition to base rent the tenant is also responsible for its pro rata share of reimbursable building operating expenses, or modified gross where in addition to base rent the tenant is also responsible for its pro rata share of reimbursable building operating expense increases over a base year amount (typically calculated as the actual reimbursable operating expenses in year one of the original lease term).

Base rental revenue from tenants' operating leases is a lease component revenue in the Company's grocery-anchored shopping centers and office properties and is recognized on a straight-line basis over the term of the lease. Revenue based on "percentage rent" provisions that provide for additional rents that become due upon achievement of specified sales revenue targets (as specified in each lease agreement) is recognized only after the tenant exceeds its specified sales revenue target.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

Revenue from reimbursements of the tenants' share of real estate taxes, insurance and common area maintenance, or CAM, costs represent non-lease component revenue. Having met the criteria that (i) the timing and pattern of transfer for the lease component and associated non-lease components are the same and (ii) that the lease component, if accounted for separately would be classified as an operating lease, the Company has elected the practical expedient under ASC 842, Leases, paragraph 10-15-42A, to elect reporting the lease component and non-lease components as one single component under rental and other property revenues

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

recognized in accordance with ASC 842. Revenue from reimbursements are considered variable lease payments and are recognized in the period in which the related expenses are incurred. The Company does not record income and offsetting expense for certain variable costs paid directly to third parties by lessees on behalf of lessors.

Non-lease components which do not qualify under the practical expedient primarily include lease termination income and other ancillary revenue (e.g. application fees, license fees, late fees and tenant billbacks). Lease termination revenues are recognized ratably over the revised remaining lease term after giving effect to the termination notice or when tenant vacates and the Company has no further obligations under the lease. Rents and tenant reimbursements collected in advance are recorded as prepaid rent within other liabilities in the accompanying consolidated balance sheets. The Company evaluated the collectability of the tenant receivable related to rental and reimbursement billings due from tenants and straight-line rent receivables, which represent the cumulative amount of future adjustments necessary to present rental revenue on a straight-line basis, by taking into consideration the Company's historical write-off experience, tenant credit-worthiness, current economic trends, and remaining lease terms. In performing a detailed review of each tenant, we determined if the balances were paid in the subsequent month, if if the tenant had requested rent relief in the subsequent month due to COVID-19 circumstances, if the tenant was a credit tenant that was not typically late, and if the tenant had a security deposit on hand. If collection of substantially all of the outstanding balance is not probable, the tenant's rental revenue is recognized on a cash basis and all accrued balances are written off to rental revenue.

The Company evaluates the collectability of these amounts and recognizes revenue related to tenants where collectability is deemed probable, in accordance with ASC 842-30-25-12. Upon adoption of ASC 842, the Company began recording amounts not deemed probable of collection as a reduction of rental and other property revenues, as applicable.

In April 2020, the FASB issued a question-and-answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of COVID-19. Under existing lease guidance, the Company would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant (treated with the lease modification accounting framework) or if a lease concession was under the enforceable rights and obligations within the existing lease agreement (precluded from applying the lease modification accounting framework). The Lease Modification Q&A clarifies that entities may elect to not evaluate whether lease-related relief that lessors provide to mitigate the economic effects of COVID-19 on lessees is a lease modification under Topic 842, Leases. Instead, an entity that elects not to evaluate whether a concession directly related to COVID-19 is a modification can then elect whether to apply the modification guidance (i.e. assume the relief was always contemplated by the contract or assume the relief was not contemplated by the contract). Both lessees and lessors may make this election. The Company is evaluating its election on a disaggregated basis, with such election applied consistently to leases with similar characteristics and similar circumstances. The future impact of the Lease Modification Q&A is dependent upon the extent of lease concessions granted to tenants as a result of COVID-19 in future periods and the elections made by the Company at the time of entering into such concessions. The Company elected to account for rent deferments provided to our residents and tenants, which were primarily related to a change of timing of rent payments with no significant changes to total payments or term, as a deferred payment in which we continue to recognize rental revenue on the existing straight-line basis over the remaining lease term and recognize any changes in payment through lease receivables, which is recorded in tenant receivables and other assets in our condensed consolidated balance sheet. Any deferment agreements which resulted in a significant change in lease term were accounted for as a modification under ASC 842.

The Company may provide grocery-anchored shopping center and office building tenants an allowance for the construction of leasehold improvements. These leasehold improvements are capitalized and depreciated over the shorter of the useful life of the improvements or the remaining lease term. If the allowance represents a payment for a purpose other than funding leasehold improvements, or in the event the Company is not considered the owner of the improvements, the allowance is considered to be a lease incentive and is recognized over the lease term as a reduction of rental revenue. Determination of the appropriate accounting for the payment of a tenant allowance is made on a lease-by-lease basis, considering the facts and circumstances of the individual tenant lease. When the Company is the owner of the leasehold improvements, recognition of rental revenue commences when the lessee is given possession of the leased space upon completion of tenant improvements. However, when the leasehold improvements are owned by the tenant, the lease inception date is the date the tenant obtains possession of the leased space for purposes of constructing its leasehold improvements. For our office properties, if the

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

improvement is deemed to be a “landlord asset,” and the tenant funded the tenant improvements, the cost is amortized over the term of the underlying lease with a corresponding recognition of rental revenues. In order to qualify as a landlord asset, the specifics of the tenant’s assets are reviewed, including the Company's approval of the tenant’s detailed expenditures, whether such assets may be usable by other future tenants, whether the Company has consent to alter or remove the assets from the premises and generally remain the Company's property at the end of the lease.

Gains on sales of real estate assets

The Company recognizes gains on sales of real estate based on the difference between the consideration received and the carrying amount of the distinct asset, including the carrying amount of any liabilities relieved or assumed by the purchasing counterparty and net of disposition expenses.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Lessee accounting

The Company has evaluated its leases for which it is the lessee to determine the value of any right of use assets and related lease liabilities. All of these leases qualify as operating leases. The Company has ~~three~~3 ground leases related to our office and grocery-anchored shopping center assets, one of which had been recorded at fair value on the Company's balance sheet at acquisition due to a purchase option the Company deemed probable of exercising. These ground leases generally have extended terms (e.g. over twenty years with multiple renewal options) and generally have base rent with CPI-based increases. The Company evaluated its renewal option periods in quantifying its asset and liability related to these ground leases. In determining the value of its right of use asset and lease liability, the Company used discount rates comparable to recent loan rates obtained on comparative properties within its portfolio. The Company is also the lessee of office space for its corporate headquarters and of furniture and office equipment, which generally are three to five years in duration with minimal rent increases. The Company’s right of use asset and related lease liability in accordance with ASC 842-20-30 related to these leases are recorded within the Tenant Receivables and Other Assets and the Security Deposits and Other Liabilities line items of the balance sheet, respectively. Lease expense for ground leases and furniture and office equipment located at the Company's properties is included in the consolidated statements of operations within property operations and maintenance and expense for office rent and furniture and office equipment in the Company's corporate headquarters are included in general and administrative expense. See note 12 for more disclosures related to the Company's right of use assets and lease liabilities.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

New Accounting Pronouncements

Standard

Description

Date of Adoption

Effect on the Consolidated Financial Statements

Recently Adopted Accounting Guidance

ASU 2016-13, Financial Instruments - Credit Losses (ASC 326)

ASU 2016-03 ("CECL") changes how entities will measure credit losses for most financial assets, including loans, which are not measured at fair value through net income. The guidance replaces the existing incurred loss model with an expected loss model for instruments measured at amortized cost, and requires entities to record credit allowances for financial assets rather than reduce the carrying amount, as they do today under the other-than temporary impairment model.

January 1, 2020

Implementation of the new guidance on accounting for financial assets was limited to our real estate loan investments. We have developed a model that derives a reserve ratio based upon the amount of financial protection afforded each instrument. For each loan in which we are the lender, the amount of protection afforded to us is estimated to be the excess of the future estimated fair market value of the developed property over the commitment amount of each loan (including other loans senior to the Company’s), inclusive of accrued interest and other related receivables. The excess represents the amount of equity dollars in each real estate project, which are in a subordinate position to our real estate loan investments. We implemented this new guidance using the modified retrospective basis by recording a cumulative effect adjustment to retained earnings on January 1, 2020 of approximately $7.4 million.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Standard

Description

Date of Adoption

Effect on the Consolidated Financial Statements

Recently Issued Accounting Guidance Not Yet Adopted

ASU 2020-04, Reference Rate Reform (Topic 848) - Facilitation of the Effects of Reference Rate Reform on Financial Reporting

The new standard enables affected entities to elect from a series of practical expedients designed to ease the transition from referenced base rates within contracts designated to be replaced by Reference Rate Reform.

The amendments are effective March 12, 2020 through December 31, 2022.

ASU 2020-04 will potentially be applicable to the Company's variable-rate debt instruments for which the Company is the borrower, which bear interest at a spread over the 1-month London Interbank Offer Rate (1-month LIBOR). Among the practical expedients are the option to elect prospective adjustment of the effective interest rate, foregoing reassessment of any instruments under loan modification rules. The Company is monitoring developments pertaining to Reference Rate Reform and does not currently anticipate ASU 2020-04 to have a material effect on its results of operations.

~~3. Real Estate Assets~~

~~The Company's real estate assets consisted of:~~

As of:
March 31, 2020 December 31, 2019
Multifamily communities:
Properties⁽¹⁾
35
^{(1, 2)}
34
Units 10,637
10,245
New Market Properties:
Properties
54
⁽²⁾
52
Gross leasable area (square feet)⁽³⁾
6,208,278
6,041,629
Student housing properties:
Properties 8
⁽²⁾
8
Units 2,011
2,011
Beds 6,095
6,095
Preferred Office Properties:
Properties 9
^{(2, 4)}
10
Rentable square feet 3,169,000
3,204,000

⁽¹⁾The acquired second phases of CityPark View and Crosstown Walk communities are managed in combination with the initial phases and so together are considered a single property, as is the Regent at Lenox Village within the Lenox Portfolio.
⁽²⁾One multifamily community, two student housing properties, two grocery-anchored shopping centers and two office buildings are owned through consolidated joint ventures.
⁽³⁾The Company also owns approximately 47,600 square feet of gross leasable area of ground floor retail space which is embedded within the Lenox Portfolio and is not included in the totals above for New Market Properties.
(4) Excludes our 251 Armour property, comprising 35,000 rentable square feet that is under development.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

3. Real Estate Assets

The Company's real estate assets consisted of:


	As of:
	June 30, 2020	December 31, 2019
Residential properties:
Properties^(1,2)	44	42
Units	12,936	12,256
Beds	6,095	6,095
New Market Properties:
Properties⁽²⁾	54	52
Gross leasable area (square feet)⁽³⁾	6,208,278	6,041,629
Preferred Office Properties:
Properties^(2,4)	9	10
Rentable square feet	3,169,000	3,204,000

⁽¹⁾The acquired second phases of CityPark View and Crosstown Walk communities are managed in combination with the initial phases and so together are considered a single property, as is the Regent at Lenox Village within the Lenox Portfolio.
⁽²⁾One multifamily community, two student housing properties, two grocery-anchored shopping centers and two office buildings are owned through consolidated joint ventures.
⁽³⁾The Company also owns approximately 47,600 square feet of gross leasable area of ground floor retail space which is embedded within the Lenox Portfolio and is not included in the totals above for New Market Properties.
⁽⁴⁾Excludes our 251 Armour property, comprising 35,000 rentable square feet that is under development.

Impacts of COVID-19 Pandemic

The COVID-19 pandemic emerged in December 2019 and has since spread globally, including to every state in the United States. On March 13, 2020, the United States declared a national emergency. Since that time, efforts to contain the spread of COVID-19 have intensified. Several countries, including the United States, have taken steps to restrict travel, temporarily close businesses and issue quarantine orders. The restrictions have resulted in impacts to earnings for commercial real estate, which in turn is expected to affect asset valuations to some degree. The Company does not consider this event to be a triggering event for purposes of impairment, since no evidence of declining valuations of any consequence have emerged to cause a triggering event, as evidenced by step one analyses performed on a sample of its properties from each segment. The Company found a significant amount of cushion between the asset’s book value and the undiscounted cash flows for the properties evaluated.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The Company's monthly rent collections for the three-month period ended ~~March 31,~~June 30, 2020 ~~have been approximately level~~fell slightly across the Company's segments compared to the three-month period ended March 31, 2020, with a ~~minor dip~~more pronounced decrease in collections ~~in March~~ for in-line retail tenants, whose businesses were closed during periods with state or local operating restrictions. Such tenants have reopened as such tenants are generally smaller operations that are likely have less access to adequate sources of liquidity to weather economic downturns than grocery anchor tenants and many office tenants. The closure of several in-line tenant businessesrestrictions were lifted and monthly rent collections are beginning to ~~fall.~~increase. Within our multifamily communities, despite the fact that collections of rents had still not yet begun to decline significantly as of ~~March~~June 2020, the Company offered rent deferral plans for the months of April, May and ~~May~~June 2020. Any deferred rents would be due over the remaining lease term of the individual tenants. Any uncollected deferred rent amounts will be deemed uncollectible. For retail and office tenants, the company evaluated all delinquent receivable balances by performing a detailed review of each tenant. In this review, we determined if the balances were paid in the subsequent month, if tenant had requested rent relief in the subsequent month due to COVID-19 circumstances, if the tenant was a credit tenant that was not typically late, and if the tenant had a security deposit on hand. If the likelihood of the tenant submitting payment was deemed to be less than probable based on the aforementioned criteria, we determined the tenant as being an “at risk” tenant and revenue would be recognized on a cash basis.

~~Multifamily communities acquired~~

~~During~~The Company's average recurring rental revenue collections before and after any effect of rent deferrals for the second quarter 2020 were approximately 96.0% and 97.6% respectively. Rent deferments provided to residents and tenants primarily related to a change of timing of rent payments with no significant changes to total payments or term. The Company has deferred approximately $1.4 million, or 1.3% of total rental and other revenues for the three-month period ended ~~March 31,~~June 30, 2020. In addition, the Company’s revenues were reduced by approximately $2.0 million, or 1.9% of rental and other revenues for the three-month period ended June 30, 2020 due to additional bad debt reserves related to the COVID-19 pandemic.

Residential properties acquired

During the six-month period ended June 30, 2020, the Company completed the acquisition of ~~Altis Wiregrass Ranch, a 392-unit~~the following multifamily ~~community located in Tampa, Florida.~~communities:

Acquisition date

Property

Location

Units

3/31/2020

Horizon at Wiregrass

Tampa, Florida

392

4/30/2020

Parkside at the Beach

Panama City Beach, Florida

288

680

The aggregate purchase ~~price~~prices of the multifamily ~~acquisition was~~acquisitions for the six-month period ended June 30, 2020 were approximately ~~$84.0~~$141.2 million, exclusive of acquired escrows, security deposits, prepaids, capitalized acquisition costs and other miscellaneous assets and assumed liabilities. The Company acquired no multifamily communities during the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2019.

1518

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

The Company allocated the purchase prices and capitalized acquisition costs to the acquired assets and liabilities based upon their fair values, as shown in the following table. The purchase price allocations were based upon the Company's best estimates of the fair values of the acquired assets and liabilities.


	Multifamily Community acquired during the six-month period ended
(In thousands, except amortization period data)	June 30, 2020

Land	$	12,945
Buildings and improvements	100,113
Furniture, fixtures and equipment	26,284
Lease intangibles	5,968
Prepaids & other assets	24
Accrued taxes	(437)
Security deposits, prepaid rents, and other liabilities	(384)

Net assets acquired	$	144,513

Cash paid	$	99,476
Mortgage debt, net	45,037

Total consideration	$	144,513

Three-months ended June 30, 2020
Revenue	$	2,375
Net income (loss)	$	(1,945)

Six-months ended June 30, 2020
Revenue	$	2,375
Net income (loss)	$	(2,185)


Capitalized acquisition costs incurred by the Company	$	4,085
Acquisition costs paid to related party (included above)	$	—
Remaining amortization period of intangible
assets and liabilities (months)	12.6

Multifamily Community acquired during the three-month period ended
(In thousands, except amortization period data) March 31, 2020

Land $ 6,842
Buildings and improvements 57,186
Furniture, fixtures and equipment 15,522
Lease intangibles 4,595
Prepaids & other assets 24
Accrued taxes (273 )
Security deposits, prepaid rents, and other liabilities (318 )

Net assets acquired $ 83,578

Cash paid $ 83,578
Mortgage debt, net —

Total consideration $ 83,578

Three-months ended March 31, 2020
Revenue $ —
Net income (loss) $ (240 )

Capitalized acquisition costs incurred by the Company $ 171
Acquisition costs paid to related party (included above) $ —
Remaining amortization period of intangible
assets and liabilities (months) 17.5

~~Student housing properties acquired~~

The Company had no acquisitions of student housing property assets during the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020.

During the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2019, the Company completed the acquisition of Haven49, a 322-unit, 887-bed

student housing property adjacent to the University of North Carolina at Charlotte. The Company effectuated the acquisition via

a negotiated agreement whereby the Company accepted the membership interest in the Haven49 project entity in satisfaction of

the project indebtedness owed to the Company. See Note 4.

1619

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

The Company allocated the asset's fair value and capitalized acquisition costs to the acquired assets and liabilities based upon their fair values, as shown in the following table. The purchase price allocations were based upon the Company's best estimates of the fair values of the acquired assets and liabilities.


	Student housing property acquired during the six-month period ended
(In thousands, except amortization period data)	June 30, 2019

Land	$	7,289
Buildings and improvements	68,163
Furniture, fixtures and equipment	16,966
Lease intangibles	983
Accrued taxes	(158)
Security deposits, prepaid rents, and other liabilities	(2,579)

Net assets acquired	$	90,664

Satisfaction of loan receivables	$	46,397
Cash paid	2,717
Mortgage debt, net	41,550

Total consideration	$	90,664

Three-months ended June 30, 2020
Revenue	$	1,948
Net income (loss)	$	177

Six-months ended June 30, 2020
Revenue	$	3,938
Net income (loss)	$	271

Capitalized acquisition costs incurred by the Company	$	1,016
Acquisition costs paid to related party	$	936

Remaining amortization period of intangible
assets and liabilities (months)	0

Student housing property acquired during the three-month period ended
(In thousands, except amortization period data) March 31, 2019

Land $ 7,289
Buildings and improvements 68,163
Furniture, fixtures and equipment 16,966
Lease intangibles 983
Accrued taxes (158 )
Security deposits, prepaid rents, and other liabilities (2,579 )

Net assets acquired $ 90,664

Satisfaction of loan receivables $ 46,397
Cash paid 2,717
Mortgage debt, net 41,550

Total consideration $ 90,664

Three-months ended March 31, 2019
Revenue $ 1,991
Net income (loss) $ 94

Capitalized acquisition costs incurred by the Company $ 1,016
Acquisition costs paid to related party $ 936

Remaining amortization period of intangible
assets and liabilities (months) —

~~Student housing properties~~

On March 20, 2020, we delivered a written termination notice to the prospective purchaser of ~~six~~6 of our student housing properties for their failure to consummate the purchase. Accordingly, we received an additional $2.75 million of forfeited earnest money as liquidated damages.

1720

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

New Market Properties assets acquired

During the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019, the Company completed the acquisition of the following grocery-anchored shopping centers:

Acquisition date

Property

Location

Gross leasable area (square feet)

~~3/19/2020~~

~~Midway Market~~

~~Dallas, Texas~~

~~85,599~~

1/29/2020

Wakefield Crossing

Raleigh, North Carolina

75,927

3/19/2020

Midway Market

Dallas, Texas

85,599

~~161,526~~

161,526

1/17/2019

Gayton Crossing

Richmond, Virginia

158,316

5/28/2019

Free State Shopping Center

Washington, D.C.

264,152

6/12/2019

Disston Plaza

Tampa - St. Petersburg, Florida

129,150

6/12/2019

Polo Grounds Mall

West Palm Beach, Florida

130,285

681,903

The aggregate purchase price of the New Market Properties acquisitions for the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019 was approximately $27.7 million and ~~$29.0~~$149.3 million respectively, exclusive of acquired escrows, security deposits, prepaid assets, capitalized acquisition costs and other miscellaneous assets and assumed liabilities.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The Company allocated the purchase prices to the acquired assets and liabilities based upon their fair values, as shown in the following table. The purchase price allocation was based upon the Company's best estimates of the fair values of the acquired assets and liabilities.


	New Market Properties' acquisitions during the six-month periods ended June 30,
(In thousands, except amortization period data)	2020		2019

Land	$	9,328	$	45,188
Buildings and improvements	12,264		89,680
Tenant improvements	2,099		5,897
In-place leases	3,043		13,111
Above market leases	107		2,045
Leasing costs	1,237		5,097
Below market leases	(359)		(9,066)
Prepaid taxes and other assets	61		97
Security deposits, prepaid rents, and other	(249)		(604)

Net assets acquired	$	27,531	$	151,445

Cash paid	$	19,640	$	55,282
Mortgage debt	7,891		96,163

Total consideration	$	27,531	$	151,445

Three-month period ended June 30, 2020
Revenue	$	638	$	3,630
Net income (loss)	$	9	$	(317)

Six-month period ended June 30, 2020
Revenue	$	1,045	$	7,503
Net income (loss)	$	54	$	(596)

Capitalized acquisition costs incurred by the Company	$	470	$	2,921
Capitalized acquisition costs paid to related party (included above)	$	249	$	1,535
Remaining amortization period of intangible
assets and liabilities (years)	10.3		8.5

New Market Properties' acquisitions during the three-month periods ended March 31,
(In thousands, except amortization period data) 2020 2019

Land $ 9,328
$ 9,109
Buildings and improvements 12,264
17,093
Tenant improvements 2,099
698
In-place leases 3,043
2,609
Above market leases 107
754
Leasing costs 1,237
769
Below market leases (359 ) (1,515 )
Prepaid taxes and other assets 61
34
Security deposits, prepaid rents, and other (249 ) (146 )

Net assets acquired $ 27,531
$ 29,405

Cash paid $ 19,640
$ 11,405
Mortgage debt 7,891
18,000

Total consideration $ 27,531
$ 29,405

Three-month period ended March 31, 2020:
Revenue $ 408
$ 691
Net income (loss) $ 45
$ (90 )

Three-month period ended March 31, 2019:
Revenue $ —
$ 595
Net income (loss) $ —
$ (141 )

Capitalized acquisition costs incurred by the Company $ 470
$ 569
Capitalized acquisition costs paid to related party (included above) $ 249
$ 300
Remaining amortization period of intangible
assets and liabilities (years) 10.4
7.8

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

The Company recorded aggregate amortization and depreciation expense of:


	Three-month periods ended June 30,						Six-month periods ended June 30,
(In thousands)	2020		2019		2020		2019
Depreciation:
Buildings and improvements	$	28,755	$	24,190	$	56,762	$	47,177
Furniture, fixtures, and equipment	12,926		12,532		25,315		25,665
	41,681		36,722		82,077		72,842
Amortization:
Acquired intangible assets	9,714		8,617		18,363		17,563
Deferred leasing costs	348		276		764		453
Website development costs	50		48		98		94
Total depreciation and amortization	$	51,793	$	45,663	$	101,302	$	90,952

Three-month periods ended March 31,
(In thousands) 2020 2019
Depreciation:
Buildings and improvements $ 28,007
$ 22,987
Furniture, fixtures, and equipment 12,388
13,133
40,395
36,120
Amortization:
Acquired intangible assets 8,650
8,945
Deferred leasing costs 415
178
Website development costs 49
46
Total depreciation and amortization $ 49,509
$ 45,289

At ~~March 31,~~June 30, 2020, the Company had recorded acquired gross intangible assets of ~~$313.7~~$315.1 million, accumulated amortization of ~~$159.3~~$169.9 million, gross intangible liabilities of $86.6 million and accumulated amortization of ~~$26.1~~$28.8 million. Net intangible assets and liabilities as of ~~March 31,~~June 30, 2020 will be amortized over the weighted average remaining amortization periods of approximately 7.2 and ~~9.1~~8.9 years, respectively.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

At ~~March 31,~~June 30, 2020, the Company had restricted cash of ~~approximately $20.7~~approximately $18.0 million that was contractually restricted to fund capital expenditures and other property-level commitments such as tenant improvements and leasing commissions.

Purchase Options

In the course of extending real estate loan investments for property development, the Company will often receive an exclusive option to purchase the property once development and stabilization are complete. If the Company determines that it does not wish to acquire the property, it has the right to sell its purchase option back to the borrower for a termination fee in the amount of the purchase option discount.

Effective May 7, 2018, the Company terminated its purchase options on the Bishop Street multifamily community and the Haven Charlotte student housing property, both of which were partially supported by real estate loan investments held by the Company, in exchange for termination fees aggregating approximately $5.6 million from the developers. For the three-month period ended March 31, 2019, the Company recorded approximately $3.1 million of interest revenue related to these purchase option terminations.

Effective January 1, 2019, the Company terminated its purchase options on the Sanibel Straits, Newbergh, Wiregrass and Cameron Square multifamily communities and the Solis Kennesaw student housing property, all of which are partially supported by real estate loan investments held by the Company, in exchange for termination fees aggregating approximately $9.1 million from the developers. These fees are treated as additional interest revenue and are amortized over the period ending with the earlier of (i) the sale of the underlying property and (ii) the maturity of the real estate loans. The Company recorded approximately ~~$1.5~~$2.0 million and ~~$1.2~~$2.3 million of interest revenue related to these purchase option terminations for the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019, respectively. Effective March 6, 2020, the Company terminated its purchase option on the Falls at Forsyth multifamily community for $2.5 million.

4. Real Estate Loans, Notes Receivable, and Line of Credit

Our portfolio of fixed rate, interest-only real estate loans consisted of:


	June 30, 2020			December 31, 2019
Number of loans	25			27
Number of underlying properties in development	18			19
(In thousands)
Drawn amount	$	323,233		$	352,582
Deferred loan origination fees	(1,416)			(1,476)
Allowance for loan losses	(13,223)			(1,400)
Carrying value	$	308,594		$	349,706

Unfunded loan commitments	$	59,949		$	61,718
Weighted average current interest, per annum (paid monthly)	8.47		%	8.48		%
Weighted average accrued interest, per annum	3.58		%	3.85		%


(In thousands)	Principal balance		Deferred loan origination fees		Provision for Expected Credit Losses		Carrying value
Balances as of December 31, 2019	$	352,582	$	(1,476)	$	(1,400)	$	349,706
Opening CECL reserve	—		—		(7,414)		(7,414)
Loan fundings	24,547		—		—		24,547
Loan repayments	(53,896)		—		—		(53,896)
Loan origination fees collected	—		(467)		—		(467)
Amortization of loan origination fees	—		527				527
Reserve increases due to loan originations	—		—		(409)		(409)
Net increases in reserves on existing loans or loans repaid	—		—		(4,000)		(4,000)
Balances as of June 30, 2020	$	323,233	$	(1,416)	$	(13,223)	$	308,594

1923

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

~~4. Real Estate Loans, Notes Receivable, and Line of Credit~~


Property type	Number of loans	Carrying value		Commitment amount		Percentage of portfolio
(In thousands)
Residential properties	24	$	300,896	$	363,989	98	%
New Market Properties	—	—		—		—	%
Preferred Office Properties	1	7,698		19,193		2	%
Balances as of June 30, 2020	25	$	308,594	$	383,182

~~Our portfolio of fixed rate, interest-only~~On May 14, 2020, the Company closed on a real estate ~~loans consisted of:~~loan investment of up to $10.0 million in partial support of a 277-unit multifamily community to be located in Raleigh, North Carolina. The loan pays a current monthly interest rate of 8.5% per annum and accrues additional deferred interest of 5.5% per annum and matures on November 14, 2023.

March 31, 2020 December 31, 2019
Number of loans 24
27
Number of underlying properties in development 17
19
(In thousands)
Drawn amount $ 310,317
$ 352,582
Deferred loan origination fees (1,500 ) (1,476 )
Allowance for loan losses (13,344 ) (1,400 )
Carrying value $ 295,473
$ 349,706

Unfunded loan commitments $ 62,866
$ 61,718
Weighted average current interest, per annum (paid monthly) 8.47 % 8.48 %
Weighted average accrued interest, per annum 3.54 % 3.85 %

(In thousands) Principal balance Deferred loan origination fees Loan loss allowance Credit Losses Reserve (CECL) Carrying value
Balances as of December 31, 2019 $ 352,582
$ (1,476 ) $ (1,400 ) $ —
$ 349,706
Opening CECL reserve —
—
—
(7,414 ) (7,414 )
Loan fundings 11,631
—
—
—
11,631
Loan repayments (53,896 ) —
—
—
(53,896 )
Loan origination fees collected —
(267 ) —
—
(267 )
Amortization of loan origination fees —
243

—
243
Reductions in reserves due to loan repayments —
—
—
245
245
Provision for credit losses —
—
—
(4,775 ) (4,775 )
Balances as of March 31, 2020 $ 310,317
$ (1,500 ) $ (1,400 ) $ (11,944 ) $ 295,473

Property type Number of loans Carrying value Commitment amount Percentage of portfolio
(In thousands)
Residential properties 23
$ 289,616
$ 353,989
98 %
New Market Properties —
—
—
— %
Preferred Office Properties 1
5,857
19,193
2 %
Balances as of March 31, 2020 24
$ 295,473
$ 373,182

On February 28, 2020, the Company closed on a real estate loan investment of up to approximately $13.4 million in partial support of a 256-unit multifamily community to be located in Charlotte, North Carolina. The loan pays a current monthly interest rate of 8.5% per annum and accrues additional deferred interest of 5.5% per annum and matures on February 28, 2025.

The Company's real estate loan investments are primarily collateralized by 100% of the membership interests of the underlying project entity, and, where considered necessary, by unconditional joint and several repayment guaranties and performance guaranties by the principal(s) of the borrowers. These guaranties generally remain in effect until the receipt of a final certificate of occupancy. All of the guaranties are subject to the rights held by the senior lender pursuant to a standard intercreditor agreement. Prepayment of the real estate loans are permitted in whole, but not in part, without the Company's consent.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

As discussed in note 2, the Company established total expected credit losses against its existing portfolio of real estate loan investments on January 1, 2020. In doing so, it recorded a cumulative effect reduction adjustment to retained earnings of approximately ~~$7.4 million.~~$7.4 million. For the quarter ended ~~March 31,~~June 30, 2020, the Company recorded an aggregate net ~~increase~~decrease in its provision for expected credit losses of approximately ~~$4.5 million.~~$122,000.

As described in note 2, the Company assesses the credit quality of its real estate loan investments by a calculated loss reserve ratio, which is an internally-developed credit quality indicator. Loss reserve ratios reflect the amount of protection afforded by the amount of equity and debt financing subordinate to the Company's position in the project; higher reserve ratios reflect a lower amount of invested dollars junior to the Company's position. The following table presents the Company's aggregation of loan amounts by final reserve ratio as of ~~March 31,~~June 30, 2020:


Final reserve ratio		Number of loans	Total receivables by project, net of reserves (in thousands)
0.50	%	6	$	71,244
1.00	%	4	35,111
1.50	%	10	73,434
3.00	%	3	30,953
4.00	%	1	123,188
5.00% +		1	3,776

		25	$	337,706

Final reserve ratio Number of loans Total amount due (in thousands)
0.50 % 3
$ 56,904
1.00 % 1
6,370
1.50 % 9
109,735
3.00 % 2
28,992
4.00 % 1
125,778
36.26 % 1
5,924

17
$ 333,703

The COVID-19 pandemic has, and will continue to have, impacts upon the development activity underlying our real estate loan investments, including the availability of labor, the supply and availability of construction materials and the ability to achieve leased stabilization. The Company's Berryessa real estate loan investment ~~carries~~carried a 4% final reserve ratio at ~~March 31,~~June 30, 2020. The project ~~is experiencing~~experienced a temporary construction delay due to effects of the COVID-19 pandemic but ~~is expected to resume shortly.~~resumed in the second quarter of 2020 when the force majeure order was lifted. The Company assesses its real estate loan investment portfolio for

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

impacts from COVID-19 at the outset of the project, as well as both quantitatively and qualitatively at the achievement of construction and leasing milestones during the projects' lives.

The Company can make no assurances that economic or industry conditions or other circumstances will not lead to increases in allowances for credit losses.

Management monitors the credit quality of the obligors under each of the Company's real estate loans by tracking the timeliness of scheduled interest and principal payments relative to the due dates as specified in the loan documents, as well as draw requests on the loans relative to the project budgets. In addition, management monitors the actual progress of development and construction relative to the construction plan, as well as local, regional and national economic conditions that may bear on our current and target markets.

The Company's Starkville loan has been in default since August 20, 2019 under the terms of the underlying mezzanine loan agreement. During the fourth quarter of 2019, the Company recorded a specific loan loss reserve related to this loan totaling $1.4 million, reducing its net investment in the Starkville loan from $7.3 million, including accrued interest of $1.2 million, to a carrying amount of $5.9 million. ~~Additionally, in~~In the first quarter of 2020, the Company ~~also~~ recorded ~~a total of~~an additional $2.1 million in reserves pertaining to this loan under ASU 2016-03, reducing its carrying amount to $3.8 million as of ~~March 31,~~June 30, 2020. NaN additional reserves were recorded in the second quarter of 2020.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

At ~~March 31,~~June 30, 2020, the Company's portfolio of notes and lines of credit receivable consisted of:


Borrower	Date of loan	Maturity date	Total loan commitments		Outstanding balance as of:						Interest rate
									June 30, 2020			December 31, 2019
(In thousands)
Preferred Capital Marketing Services, LLC ⁽¹⁾	N/A	N/A	$	—	$	—	$	650	N/A
Preferred Apartment Advisors, LLC ^(1,2)	N/A	N/A	—		—		15,178		N/A
Haven Campus Communities, LLC ^(1,3)	6/11/2014	12/31/2018	11,660		9,011		9,011		8	%
Newport Development Partners, LLC ⁽⁷⁾	6/17/2014	6/30/2021	1,000		—		—		12	%
Oxford Capital Partners, LLC ^{(4, 8)}	10/5/2015	6/30/2021	8,000		5,910		5,438		10	%
Mulberry Development Group, LLC ^{(5, 8)}	3/31/2016	6/30/2021	750		630		525		12	%
360 Capital Company, LLC ⁽⁵⁾	5/24/2016	12/31/2020	3,400		1,218		3,394		12	%
360 Capital Company, LLC ^(1,6)	N/A	N/A	—		—		7,754		N/A
Unamortized loan fees			—		—		(33)

			$	24,810	$	16,769	$	41,917

⁽¹⁾See related party disclosure in Note 6.
⁽²⁾ The amounts payable under this revolving credit line were collateralized by an assignment of the Former Manager's rights to fees due under the Sixth Amended and Restated Management Agreement between the Company and the Former Manager, or the Management Agreement.
⁽³⁾ The amount payable under the note is collateralized by one of the principals of the borrower's 49.49% interest in an unrelated shopping center located in Atlanta, Georgia and a personal guaranty of repayment by the principals of the borrower.
⁽⁴⁾ The amounts payable under the terms of this revolving credit line, up to the lesser of 25% of the loan balance or $2.0 million, are collateralized by a personal guaranty of repayment by the principals of the borrower.
⁽⁵⁾ The amounts payable under the terms of these revolving credit lines are collateralized by a personal guaranty of repayment by the principals of the borrower.
⁽⁶⁾ The amount payable under the note is collateralized by the developer's interest in the Fort Myers multifamily community project and a personal guaranty of repayment by the principals of the borrower.
⁽⁷⁾ The maturity date for the line of credit held by Newport Development Partners, LLC was extended from 6/30/2020 to 6/30/2021. Additionally, the total commitment of $2.0 million was reduced to $1.0 million during Q2 2020.
⁽⁸⁾ The lines of credit held by Oxford Capital Partners, LLC and Mulberry Development Group, LLC were extended from 6/30/2020 to 6/30/2021.

Borrower Date of loan Maturity date Total loan commitments Outstanding balance as of: Interest rate
March 31, 2020 December 31, 2019
(In thousands)
Preferred Capital Marketing Services, LLC ^(1,7)
N/A N/A $ —
$ —
$ 650
N/A

Preferred Apartment Advisors, LLC ^(1,2,8)
N/A N/A —
—
15,178
N/A

Haven Campus Communities, LLC ^(1,3)
6/11/2014 12/31/2018 11,660
9,011
9,011
8 %
Oxford Capital Partners, LLC ^(4,5)
10/5/2015 6/30/2020 8,000
5,577
5,438
10 %
Mulberry Development Group, LLC ⁽⁵⁾
3/31/2016 6/30/2020 750
525
525
12 %
360 Capital Company, LLC ^(5,6)
5/24/2016 12/31/2020 3,400
1,218
3,394
12 %
360 Capital Company, LLC ⁽⁹⁾
N/A N/A —
—
7,754
N/A

Unamortized loan fees —
(33 )

$ 23,810
$ 16,331
$ 41,917

⁽¹⁾See related party disclosure in Note 6.
⁽²⁾ The amounts payable under this revolving credit line were collateralized by an assignment of the Former Manager's rights to fees due under the Sixth Amended and Restated Management Agreement between the Company and the Former Manager, or the Management Agreement.
⁽³⁾ The amount payable under the note is collateralized by one of the principals of the borrower's 49.49% interest in an unrelated shopping center located in Atlanta, Georgia and a personal guaranty of repayment by the principals of the borrower.
⁽⁴⁾ The amounts payable under the terms of this revolving credit line, up to the lesser of 25% of the loan balance or $2.0 million, are collateralized by a personal guaranty of repayment by the principals of the borrower.
⁽⁵⁾ The amounts payable under the terms of these revolving credit lines are collateralized by a personal guaranty of repayment by the principals of the borrower.
⁽⁶⁾ The amount payable under the note is collateralized by the developer's interest in the Fort Myers multifamily community project and a personal guaranty of repayment by the principals of the borrower.
⁽⁷⁾ The line of credit extended to Preferred Capital Marketing Services, with a total commitment of $1.5 million, was eliminated as part of the Internalization transaction discussed in note 6.
⁽⁸⁾ The line of credit extended to PAA, with a total commitment of $24 million, was eliminated as part of the Internalization transaction discussed in note 6.
⁽⁹⁾ The line of credit extended to 360 Capital Company, with a total commitment of $8 million, was paid off during the first quarter.

On ~~November~~November 20, 2018, the borrower on the Haven Campus Communities, LLC line of credit defaulted on the loan, triggering the accrual of an additional 10% default interest rate, which is incremental to the original 8% current interest rate. The amount of default interest recorded from the default date through ~~March 31,~~June 30, 2020 was approximately ~~$1.3~~$1.6 million. Under the terms of the

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

loan, amounts collected are applied first to any legal costs incurred by the Company to collect amounts due on the loan; second, to pay any accrued default and current interest on the loan; and third, to repay the principal amount owed.

Based on the negotiated agreement between the Company and the borrowers, on March 27, 2019, the Company received the membership interests of the Haven49 student housing project in exchange for the complete settlement of the related Haven49 loans, which include the Haven Campus Communities Charlotte Member, LLC line of credit, the Haven49 ~~mezzanine~~real estate loan investment and the Haven49 member loan. Additionally, under the same agreement, the Company received payouts and credits totaling approximately $3.75 million towards the Haven Campus Communities, LLC line of credit. These amounts were applied in accordance with the terms of the line of credit. The Company retains a pledge of a 49.49% interest in an unrelated shopping center located in Atlanta, Georgia as collateral on the Haven Campus Communities, LLC line of credit, as well as personal guaranties of repayment from the principals of the borrower.

In January 2019 the Company filed a lawsuit to collect the amounts owed under the line of credit it provided to Haven Campus Communities, LLC. In September 2019, Haven Campus Communities, LLC answered the lawsuit and filed counterclaims against the Company and its affiliates. At this time, the case is in the early stages of discovery, so the Company is unable to make any estimates on timing or amounts that may be collected by the Company on its Haven Campus Communities, LLC line of credit.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

The Company recorded interest income and other revenue from these instruments as follows:


Interest income	Three month periods ended June 30,						Six month periods ended June 30,
(In thousands)	2020		2019		2020		2019
Real estate loans:
Current interest	$	6,792	$	7,479	$	14,149	$	14,948
Additional accrued interest	2,860		3,184		6,156		6,569
Loan origination fee amortization	250		465		527		780
Purchase option termination fee amortization	434		1,383		4,475		5,617
Default interest	62		—		124		—

Total real estate loan revenue	10,398		12,511		25,431		27,914
Notes and lines of credit	607		925		1,518		2,414
Bank and money market accounts	6		280		38		280
Agency mortgage-backed securities	—		9		—		207

Interest income on loans and notes receivable	$	11,011	$	13,725	$	26,987	$	30,815

Interest income Three month periods ended March 31,
(In thousands) 2020 2019
Real estate loans:
Current interest $ 7,357
$ 7,469
Additional accrued interest 3,295
3,385
Loan origination fee amortization 277
315
Purchase option termination fee amortization 4,040
4,233
Default interest 62
—

Total real estate loan revenue 15,031
15,402
Notes and lines of credit 912
1,490
Bank and money market accounts 33
—
Agency mortgage-backed securities —
198

Interest income on loans and notes receivable $ 15,976
$ 17,090

The Company extends loans for purposes such as to partially finance the development of multifamily residential communities, to acquire land in anticipation of developing and constructing multifamily residential communities, and for other real estate or real estate related projects. Certain of these loans include characteristics such as exclusive options to purchase the project within a specific time window following project completion and stabilization, the sufficiency of the borrowers' investment at risk and the existence of payment and performance guaranties provided by the borrowers, any of which can cause the loans to create variable interests to the Company and require further evaluation as to whether the variable interest creates a VIE, which would necessitate consolidation of the project.

The Company considers the facts and circumstances pertinent to each entity borrowing under the loan, including the relative amount of financing the Company is contributing to the overall project cost, decision making rights or control held by the Company, guarantees provided by third parties, and rights to expected residual gains or obligations to absorb expected residual losses that could be significant from the project. If the Company is deemed to be the primary beneficiary of a VIE, consolidation treatment would be required.

The Company has no decision making authority or power to direct activity, except normal lender rights, which are subordinate to the rights of the senior lenders on the projects. The Company has concluded that it is not the primary beneficiary of the borrowing entities and therefore it has not consolidated these entities in its consolidated financial statements. The Company's maximum exposure to loss from these loans is their drawn amount as of ~~March 31,~~June 30, 2020 of ~~approximately $310.3~~approximately $323.2 million. The maximum ~~aggregate~~aggregate amount of loans to be funded as of ~~March 31,~~June 30, 2020 was approximately ~~$373.2~~$383.2 million, which includes approximately ~~$62.9~~$59.9 million of loan committed amounts not yet funded.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The Company has evaluated its real estate loans, where appropriate, for accounting treatment as loans versus real estate development projects, as required by ASC 310. The Company evaluates the expected residual profit it expects to collect under the terms of the loan versus the expected residual profit expected to be collected by the developer (in conjunction with any equity investors, if applicable), along with the "loan versus investment" characteristics as set forth by ASC 310-25. For each loan, the characteristics and the facts and circumstances indicate that loan accounting treatment is appropriate in cases where (i) the majority of the expected residual profit is expected to be due the developer and (ii) the majority of "loan versus investment" tests indicate that the instrument is a loan.

The Company is subject to a geographic concentration of risk that could be considered significant with regard to the Newbergh, Newbergh Capital, Solis Kennesaw II, 8West and Kennesaw Crossing real estate loan investments, all of which are partially supporting various real estate projects in or near Atlanta, Georgia. The drawn amount, inaddition to outstanding accrued interest, for these loans as of ~~March 31,~~June 30, 2020 totaled approximately ~~$49.8~~$51.4 million (with a total commitment amount of approximately $65.5 million). The Company is also subject to a geographic concentration of risk that could be considered significant with regard to the Sanibel Straits, Sanibel Straits Capital, E-Town, Vintage Destin, Hidden River, Hidden River Capital and Vintage Horizon West real estate loan investments, all of which are partially supporting various real estate projects in Florida. The drawn amount, inaddition to outstanding accrued interest, for these loans as of ~~March 31,~~June 30, 2020 totaled approximately ~~$57.2~~$55.4 million (with a total commitment amount of approximately $61.2 million). The event of a total failure to perform by the borrowers and guarantors would subject the Company to a total possible loss of the drawn amount and all outstanding accrued interest.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Freddie Mac K Program investments

On May 23, 2018, the Company purchased a subordinate tranche of Series 2018-ML04, a pool of 20 multifamily mortgages with a total pool size of approximately $276.3 million, from Freddie Mac. The purchase price of the subordinate tranche was approximately $4.7 million. On December 10, 2019, the Company sold its investment in Series 2018-ML04 for $6.2 million.

On March 28, 2019, the Company purchased a subordinate tranche of Series 2019-ML05, a pool of 21 multifamily mortgages with a total pool size of approximately $295.7 million, from Freddie Mac. The Company's tranche of the 2019-ML05 pool paid monthly interest of approximately $103,000. The purchase price of the subordinate tranche was approximately $18.4 million. On December 17, 2019, the Company sold its investment in Series 2019-ML05 for $20.4 million.

5. Redeemable Preferred Stock and Equity Offerings

On February 14, 2020, the Company's offering of a maximum of 1,500,000 Units, with each Unit consisting of one share of Series A Redeemable Preferred Stock, par value $0.01 per share, and one Warrant to purchase up to 20 shares of Common Stock (the "$1.5 Billion Unit Offering") expired. See note 6 for discussion regarding a termination fee agreement with and payment to Preferred Capital Securities, LLC, or PCS, an affiliate of the Company, in conjunction with the Company's winding down of the $1.5 Billion Unit Offering.

At ~~March 31,~~June 30, 2020, the Company's active equity offerings consisted of:

•an offering of up to 1,000,000 Shares of Series A1 Redeemable Preferred Stock ("Series A1 Preferred Stock"), Series M1 Redeemable Preferred Stock ("Series M1 Preferred Stock"), or a combination of both (collectively the "Series A1/M1 Offering")~~; and~~

•an offering of up to $400 million of equity or debt securities (the "2019 Shelf Offering"), including an offering of up to $125 million of Common Stock from time to time in an "at the market" offering (the "2019 ATM Offering").; and

•an offering of up to $100 million of equity securities for the Preferred Office Growth Fund, a consolidated entity (the “Preferred Office Growth Fund Offering”).

Certain offering costs are not related to specific closing transactions and are recognized as a reduction of stockholders' equity in the proportion of the number of instruments issued to the maximum number of shares of Preferred Stock anticipated to be issued. Any offering costs not yet reclassified as reductions of stockholders' equity are are reflected in the asset section of the consolidated balance sheets as deferred offering costs.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

Cumulative gross proceeds and offering costs for our active equity offerings consisted of:


(In thousands)					Deferred Offering Costs
Offering	Total offering		Gross proceeds as of June 30, 2020		Reclassified as reductions of stockholders' equity		Recorded as deferred assets		Total		Specifically identifiable offering costs ⁽³⁾		Total offering costs
$1.5 Billion Unit Offering ⁽¹⁾	1,500,000		$	1,236,414	$	15,874	$	—	$	15,874	$	115,650	$	131,524
Series A1/M1 Offering	1,000,000		73,428		208		2,627		2,835		7,213		10,048
2019 Shelf Offering ⁽²⁾	400,000		—		—		972		972		—		972
Preferred Office Growth Fund	100,000		113		1		489		490		3		493

Total	$	3,000,000	$	1,309,955	$	16,083	$	4,088	$	20,171	$	122,866	$	143,037

(In thousands) Deferred Offering Costs
Offering Total offering Gross proceeds as of March 31, 2020 Reclassified as reductions of stockholders' equity Recorded as deferred assets Total
Specifically identifiable offering costs ⁽¹⁾
Total offering costs
$1.5 Billion Unit Offering ⁽²⁾
1,500,000
1,236,414
15,099
—
15,099
115,645
130,744
Series A1/M1 Offering 1,000,000
38,805
74
1,839
1,913
3,854
5,767
2019 Shelf Offering 400,000
—
—
858
858
—
858

Total $ 2,900,000
$ 1,275,219
$ 15,173
$ 2,697
$ 17,870
$ 119,499
$ 137,369

⁽¹⁾The Series A $1.5 billion unit offering expired in Q1 2020 and therefore all remaining deferred offering costs were reclassified as reductions of stockholder's equity in Q1 2020.

⁽²⁾The $125 million ATM Offering is a part of the $400 million Shelf Offering and therefore it is not included in the total.

⁽³⁾These offering costs specifically identifiable to Unit offering closing transactions, such as commissions, dealer manager fees, and other registration fees, are reflected as a reduction of stockholders' equity at the time of closing.

⁽²⁾~~The $1.5 Billion Unit Offering expired on February 14, 2020.~~

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Series A1/M1 Preferred Stock Offering

On September 27, 2019, the Company’s registration statement on Form S-3 (Registration No. 333-233576) (the “Series A1/M1 Registration Statement”) was declared effective by the SEC. Shares of Series A1 Preferred Stock and Series M1 Preferred Stock issued under the Series A1/M1 Registration Statement are each offered at a price of $1,000 per share, subject to adjustment under certain conditions.

Each share of Series A1 Preferred Stock ranks senior to Common Stock with respect to dividend rights and carries a cumulative annual 6% dividend of the stated per share value of $1,000, payable monthly as declared by the Company’s board of directors. Dividends begin accruing on the date of issuance. The redemption schedule of the Series A1 Preferred Stock allows redemptions at the option of the holder from the date of issuance through the first year subject to a 13% redemption fee. After year one, the redemption fee decreases to 10%, after year two the redemption fee decreases to 5% and after year three there is no redemption fee. Any redeemed shares of Series A1 Preferred Stock are entitled to any accrued but unpaid dividends at the time of the redemption and any redemptions may be in cash or Common Stock, at the Company’s discretion.

Each share of Series M1 Preferred Stock ranks senior to Common Stock with respect to dividend rights and carries a cumulative annual dividend beginning at 6.1% of the stated per share value of $1,000, payable monthly as declared by the Company’s board of directors. The annual dividend rate increases by 0.1% on each anniversary of the issuance date up to a maximum annual dividend rate of 7.1%. Dividends begin accruing on the date of issuance. The redemption schedule of the Series M1 Preferred Stock allows redemptions at the option of the holder from the date of issuance of the Series M1 Preferred Stock through the first year at the stated value per share minus dividends paid for the three most previous dividend declaration dates. After year one, the shares of Series M1 Preferred Stock may be redeemed at 100% of the stated value per share. Any redeemed shares of Series M1 Preferred Stock are entitled to any accrued but unpaid dividends at the time of redemption and any redemptions may be in cash or Common Stock, at the Company’s discretion.

~~Both the Series A1 Preferred Stock and the Series M1 Preferred Stock are callable by the Company after the second anniversary of the date of original issuance at 100% of the stated value per share.~~

Aggregate offering expenses of the Series A1/M1 Preferred Stock Offering, including selling commissions and dealer manager fees for the Series A1 Preferred Stock and only dealer manager fees for the Series M1 Preferred Stock, are capped at 12.0% of aggregate gross proceeds of the offering. The Company could have reimbursed its Former Manager up to 2.0% of the gross proceeds of such offerings for all organization and offering expenses that were incurred by the Former Manager through the date of the Internalization. However, upon approval by the conflicts committee of the board of directors, the Company could have reimbursed its Former Manager for any such organization and offering expenses incurred above the 2.0% amount as permitted by the Financial Industry Regulatory Authority, or FINRA. Dealer manager fees and sales commissions for the Series A1/M1 Preferred Stock Offering are not reimbursable.

The shares are being offered by PCS on a "reasonable best efforts" basis. The Company intends to invest substantially all the net proceeds of the Series A1/M1 Registration Statement in connection with the acquisition of multifamily communities, other real estate-related investments and general working capital purposes.

6. Related Party Transactions

On January 31, 2020, the Company internalized the functions performed by the Former Manager and ~~New Market Advisors, LLC ("Sub-Manager")~~Sub-Manager by acquiring the entities that owned the Former Manager and the Sub-Manager for an aggregate purchase price of $154 million, plus up to $25 million of additional consideration to be paid within 36 months, due upon the earlier of (i) if, for the immediately preceding fiscal year beginning on January 1, funds from operations ("FFO") of the Company per weighted average basic share of the Company’s common stock and Class A Unit (as defined in the limited partnership agreement of PAC OP) outstanding for such fiscal year is determined to be greater than or equal to $1.55 or (ii) on the thirty-six (36) month anniversary of the closing of the Internalization. Pursuant to the Stock Purchase Agreement, the sellers sold all of the outstanding shares of capital stock of NELL Partners, Inc. ("NELL") and NMA Holdings, Inc. ("NMA") to PAC Carveout, LLC ("PAC Sub") in exchange for an aggregate of approximately $111.1 million in cash paid at the closing which reflects the satisfaction of certain indebtedness of NELL, the estimated net working capital adjustment, and a hold back of $15 million for certain specified matters (the "Specified Matters Holdback Amount"). The Specified Matters Holdback Amount is payable to the NELL sellers less certain losses following final resolution of any such specified matters.

2528

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

Daniel M. DuPree and Leonard A. Silverstein were executive directors of NELL Partners, Inc., which controlled the Former Manager through the date of the Internalization. Daniel M. DuPree was the Chief Executive Officer and Leonard A. Silverstein was the President and Chief Operating Officer of the Former Manager. Trusts established, or entities owned, by the family of John A. Williams, Daniel M. DuPree, the family of Leonard A. Silverstein, the Company’s former Vice Chairman of the Board, and formerPresident and Chief Operating Officer, were the owners of NELL. Trusts established, or entities owned, by Joel T. Murphy, the Company’s Chief Executive Officer and a member of the Board, the family of Mr. Williams, Mr. DuPree and the family of Mr. Silverstein were the owners of ~~NMA.~~the Sub-Manager.

The Company's Haven 12 real estate loan investment and Haven Campus Communities LLC line of credit are both supported in part by a guaranty of repayment and performance by John A. Williams, Jr., the son of the late John A. Williams, the Company's former Chief Executive Officer and Chairman of the Board. Because the terms of these loans were negotiated and agreed upon while John A. Williams was the Chief Executive Officer of the Company, these instruments will continue to be reported as related party transactions until the loans are repaid.

The Company's Wiregrass and Wiregrass Capital real estate loan investments partially financed the development of a multifamily community in Tampa, Florida by the Altman Companies. Timothy A. Peterson is a member of management of the Altman Companies as well as Chairman of the Audit Committee of the Company's Board of Directors. The Wiregrass loans and the acquisition of the underlying property on March 31, 2020 as described in note 3, therefore qualify as related party transactions.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The Management Agreement entitled the Former Manager to receive compensation for various services it performed related to acquiring assets and managing properties on the Company's behalf:


(In thousands)		Three-month periods ended June 30,						Six-month periods ended June 30,
Type of Compensation	Basis of Compensation	2020		2019		2020		2019

Acquisition fees	1.0% of the gross purchase price of real estate assets	$	—	$	1,203	$	235	$	2,603
Loan origination fees	1.0% of the maximum commitment of any real estate loan, note or line of credit receivable	—		125		—		526
Loan coordination fees	0.6% of any assumed, new or supplemental debt incurred in connection with an acquired property	—		621		47		965
Asset management fees	Monthly fee equal to one-twelfth of 0.50% of the total book value of assets, as adjusted	—		3,840		1,349		7,565
Property management fees	Monthly fee up to 4% of the monthly gross revenues of the properties managed	—		2,495		890		4,951
General and administrative expense fees	Monthly fee equal to 2% of the monthly gross revenues of the Company	—		1,581		616		3,067
Construction management fees	Quarterly fee for property renovation and takeover projects	—		78		14		136
Disposition fees	1% of the sale price of a real estate asset	—		16		—		16
Contingent asset management fees / general and administrative fees	Recognized upon disposition of the property when exceeding the 7% IRR hurdle	—		—		—		—

		$	—	$	9,959	$	3,151	$	19,829

(In thousands) Three-month periods ended March 31,
Type of Compensation Basis of Compensation 2020 2019

Acquisition fees 1.0% of the gross purchase price of real estate assets $ 235
$ 1,400
Loan origination fees 1.0% of the maximum commitment of any real estate loan, note or line of credit receivable —
401
Loan coordination fees 0.6% of any assumed, new or supplemental debt incurred in connection with an acquired property 47
344
Asset management fees Monthly fee equal to one-twelfth of 0.50% of the total book value of assets, as adjusted 1,349
3,725
Property management fees Monthly fee up to 4% of the monthly gross revenues of the properties managed 890
2,457
General and administrative expense fees Monthly fee equal to 2% of the monthly gross revenues of the Company 616
1,486
Construction management fees Quarterly fee for property renovation and takeover projects 14
57
Disposition fees 1% of the sale price of a real estate asset —
—
Contingent asset management fees / general and administrative fees Recognized upon disposition of the property when exceeding the 7% IRR hurdle —
—

$ 3,151
$ 9,870

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

The Former Manager waived some of the asset management, property management, or general and administrative fees for properties owned by the Company. A cumulative total of approximately $25.6 million of combined asset management and general and administrative fees related to acquired properties had been waived by the Former Manager; at the date of Internalization, all of the remaining contingent fees of $24.1 million were eliminated in conjunction with the Company's Internalization transaction.

In addition to property management fees, the Company incurred the following reimbursable on-site personnel salary and related benefits expenses at the properties, which are listed on the Consolidated Statements of Operations:


(In thousands)
	Three-month periods ended June 30,						Six-month periods ended June 30,
	2020		2019		2020		2019
	$	—	$	4,213	$	1,430	$	8,292

(In thousands)
Three-month periods ended March 31,
2020 2019
$ 1,430
$ 4,079

The Former Manager utilized its own and its affiliates' personnel to accomplish certain tasks related to raising capital that would typically be performed by third parties, including, but not limited to, legal and marketing functions. As permitted under the Management Agreement, the Former Manager was reimbursed $40,451 and ~~$128,801~~$256,162 for the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019, respectively and Preferred Capital Securities, LLC, or PCS, was reimbursed $0 and ~~$337,344~~$680,116 for the ~~three-month~~

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

six-month periods ended ~~March 31,~~June 30, 2020 and 2019, respectively. These costs are recorded as deferred offering costs until such time as additional closings occur on the Series A1/M1 Preferred Stock Offering or the 2019 Shelf Offering, at which time they are reclassified on a pro-rata basis as a reduction of offering proceeds within stockholders’ equity. In conjunction with the winding down of the $1.5 Billion Unit Offering, the Company has engaged PCS to perform certain termination-related services. These services began in October 2019 and ~~will continue~~continued through April 2020. For the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020, the Company paid an additional ~~$2.3~~$3.1 million for these services, which were recorded as deferred offering costs.

Prior to the Internalization, the Company held a promissory note in the amount of approximately $650,000 due from Preferred Capital Marketing Services, LLC, or PCMS, which is a wholly-owned subsidiary of NELL Partners and a revolving line of credit with a maximum borrowing amount of $24.0 million to its Manager. Both of these instruments were extinguished in connection with the Internalization transaction.

Of the Company’s ~~$20.2~~$23.0 million accrued interest receivable on real estate loans balance on the Consolidated Balance Sheet, ~~approximately$1.2~~interest receivable of approximately $1.2 million relates to the Haven 12 real estate loan investment, which is to a related party. Interest receivable of approximately ~~$1.2~~$1.6 million on its Haven Campus Communities, LLC line of credit is included in the tenant receivables and other assets line.

7. Dividends and Distributions

The Company declares and pays monthly cash dividend distributions in the amount of $5.00 per share per month on its Series A Preferred Stock and its Series A1 Preferred Stock. For the Company's mShares Preferred Stock, dividends are paid on an escalating scale of $4.79 per month in the first year following share issuance, increasing each year to $6.25 per month in year eight and beyond. Similarly, for the Company's Series M1 Preferred Stock, dividends are paid on an escalating scale of $5.08 per month in the first year following share issuance, increasing each year to $5.92 per month in year ten and beyond. All preferred stock dividends are prorated for partial months at issuance as necessary.

Given the nature of the escalating dividends associated with the Company’s mShares Preferred Stock and Series M1 Preferred Stock, the Company accrues dividends at the effective dividend rate in accordance with GAAP. This results in the Company recording larger dividends declared to preferred stockholders in the Company’s Consolidated Statements of Operations than dividends required to be paid for the first four years after issuance with respect to the mShares and the first five years after issuance with respect to the Series M1 Preferred Stock. Similarly, this will result in the Company recording smaller dividends declared to preferred stockholders in the Company’s Consolidated Statements of Operations than dividends required to be paid for the fifth through the eighth year after issuance with respect to the mShares and the sixth through the tenth year after issuance with respect to the Series M1 Preferred Stock. Following the escalation period (year eight for the mShares Preferred Stock and year ten for the Series M1 Preferred Stock), the dividends declared to preferred stockholders in the Company’s Consolidated Statements of Operations will equal the dividend paid.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

The Company declared aggregate quarterly cash dividends on its Common Stock of ~~$0.2625~~$0.175 and ~~$0.26~~$0.2625 per share for the three-month periods ended ~~March 31,~~June 30, 2020 and 2019 respectively and $0.4375 and $0.5225 per share for the six-month periods ended June 30, 2020 and 2019, respectively. The holders of Class A OP Units of the Operating Partnership are entitled to equivalent distributions as the dividends declared on the Common Stock. At ~~March 31,~~June 30, 2020, the Company had ~~774,687~~742,413 Class A OP Units outstanding, which are exchangeable on a one-for-one basis for shares of Common Stock or the equivalent amount of cash.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The Company's dividend and distribution activity consisted of:


	Dividends and distributions declared
	For the six-month periods ended June 30,
(In thousands)	2020		2019

Series A Preferred Stock	$	64,308	$	51,240
mShares	3,356		1,841
Series A1 Preferred Stock	968		—
Series M1 Preferred Stock	60		—
Common Stock	21,115		22,776
Class A OP Units	333		458

Total	$	90,140	$	76,315

Dividends and distributions declared

For the three-month periods ended March 31,
2020 2019
(In thousands)
Series A Preferred Stock $ 31,100
$ 24,733
mShares 1,746
806
Series A1 Preferred Stock 212
—
Series M1 Preferred Stock 10
—
Common Stock 12,491
11,195
Class A OP Units 203
229

Total $ 45,762
$ 36,963

8. Equity Compensation

Stock Incentive Plan

On May 2, 2019, the Company’s board of directors adopted, and the Company’s Common stockholders approved, the Preferred Apartment Communities, Inc. 2019 Stock Incentive Plan, or the 2019 Plan, to incentivize, compensate and retain eligible officers, consultants, and non-employee directors. The 2019 Plan increased the aggregate number of shares of Common Stock authorized for issuance under the 2011 Plan from 2,617,500 to 3,617,500. The 2019 Plan does not have a stated expiration date.

Equity compensation expense by award type for the Company was:


	Three-month periods ended June 30,												Six-month periods ended June 30,								Unamortized expense as of June 30,
(In thousands)			2020				2019				2020				2019				2020

Class B Unit awards to employees:
2016			$	—			$	—			$	—			$	2			$	—
2017			—				78				3				156				—
2018			50				71				121				143				140
Restricted stock grants to Board members:
2018	—				30				—				120				—
2019	35				70				140				70				—
2020	89				—				89				—				—
Restricted stock grants for employees:
2020	37				—				37				—				3,843
Restricted stock units to employees:
2017	—				20				—				38				—
2018	10				21				24				40				38
2019	12				16				31				48				116
2020	13				—				31				—				155

Total	$	246			$	306			$	476			$	617			$	4,292

Three-month periods ended March 31, Unamortized expense as of March 31,
(In thousands) 2020 2019 2020

Class B Unit awards:
2016 $ —
$ 2
$ —
2017 3
78
—
2018 71
72
216
Restricted stock grants:
2017 —
—
—
2018 —
90
—
2019 105
—
35
Restricted stock units:
2017 —
18
—
2018 14
19
63
2019 19
32
145
2020 18
—
202

Total $ 230
$ 311
$ 661

2832

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

Restricted Stock Grants

The following annual grants of restricted stock were made to members of the Company's independent directors, as payment of the annual retainer fees. The restricted stock grants for service years 2017-2019 vested (or are scheduled to vest) on a pro-rata basis over the four consecutive 90-day periods following the date of grant. The restricted stock grant for service year 2020 is scheduled to vest on the one-year anniversary of the date of grant.


Service year	Shares	Fair value per share		Total compensation cost (in thousands)
2017	24,408	$	14.75	$	360
2018	24,810	$	14.51	$	360
2019	26,446	$	15.88	$	420
2020	66,114	$	8.05	$	532

Service year Shares Fair value per share Total compensation cost (in thousands)
2017 24,408
$ 14.75
$ 360
2018 24,810
$ 14.51
$ 360
2019 26,446
$ 15.88
$ 420

On June 17, 2020, the Company granted Restricted Stock to certain of its executives and employees. The fair value per share of $8.05 was based upon the closing price of the Company's Common Stock on the business day preceding the grant date. A total of 137,741 shares representing a fair value of approximately $1.1 million will vest on the four year anniversary of the grant date and 344,356 shares representing a fair value of approximately $2.8 million will vest on a pro-rata basis on each of the four succeeding anniversaries of the grant date.

Class B OP Units

As of ~~March 31,~~June 30, 2020, cumulative activity of grants of Class B Units of the Operating Partnership, or Class B OP units, was:


	Grant date
	1/2/2018	1/3/2017

Units granted	256,087	286,392
Units forfeited:
John A. Williams ⁽¹⁾	(38,284)	—
Voluntary forfeiture by senior executives ⁽²⁾	(128,258)	—
Other	(24,237)	(5,334)

Total forfeitures	(190,779)	(5,334)

Units earned and converted into Class A Units	—	(281,058)

Class B Units outstanding at June 30, 2020	65,308	—

Units unearned but vested	48,678	—
Units unearned and not yet vested	16,630	—

Class B Units outstanding at June 30, 2020	65,308	—

⁽¹⁾Pro rata modification of award on April 16, 2018, the date of Mr. Williams' passing.
⁽²⁾Additional Class B OP units granted to senior executives other than Mr. Williams were voluntarily forfeited at the end of 2018.

Grant date
1/2/2018 1/3/2017

Units granted 256,087
286,392
Units forfeited:
   John A. Williams ⁽¹⁾
(38,284 ) —
  Voluntary forfeiture by senior executives ⁽²⁾
(128,258 ) —
   Other (22,722 ) (5,334 )

Total forfeitures (189,264 ) (5,334 )

Units earned and converted into Class A Units —
(281,058 )

Class B Units outstanding at March 31, 2020 66,823
—

Units unearned but vested 49,688
—
Units unearned and not yet vested 17,135
—

Class B Units outstanding at March 31, 2020 66,823
—

⁽¹⁾Pro rata modification of award on April 16, 2018, the date of Mr. Williams' passing.
⁽²⁾Additional Class B OP units granted to senior executives other than Mr. Williams were voluntarily forfeited at the end of 2018.

There were no0 grants of Class B OP Units for 2019 or 2020.

2933

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

The underlying valuation assumptions and results for the 2018 Class B OP Unit awards were:


Grant dates	1/2/2018
Stock price	$	20.19
Dividend yield	4.95		%
Expected volatility	25.70		%
Risk-free interest rate	2.71		%

Number of Units granted:
One year vesting period	171,988
Three year vesting period	84,099
	256,087

Calculated fair value per Unit	$	16.66

Total fair value of Units	$	4,266,409

Target market threshold increase	$	5,660,580

Grant dates 1/2/2018
Stock price $ 20.19
Dividend yield 4.95 %
Expected volatility 25.70 %
Risk-free interest rate 2.71 %

Number of Units granted:
One year vesting period 171,988
Three year vesting period 84,099
256,087

Calculated fair value per Unit $ 16.66

Total fair value of Units $ 4,266,409

Target market threshold increase $ 5,660,580

The expected dividend yield assumptions were derived from the Company’s closing prices of the Common Stock on the grant dates and the projected future quarterly dividend payments per share of $0.25 for the 2018 awards.

For the 2018 awards, the Company's own stock price history was utilized as the basis for deriving the expected volatility assumption.

The risk-free rate assumptions were obtained from the Federal Reserve yield table and were calculated as the interpolated rate between the 20 and 30 year yield percentages on U. S. Treasury securities on the grant date.

Since the Class B OP Units have no expiration date, a derived service period of one year was utilized, which equals the period of time from the grant date to the initial valuation date.

Restricted Stock Units

The Company, made grants of restricted stock units, or RSUs, to its employees under the 2019 Plan, and prior to Internalization, made grants of RSUs to certain employees of affiliates of the Company under the 2011 Plan, as shown in the following table:


Grant date	1/2/2020		1/2/2019		1/2/2018
Service period	2020-2022		2019-2021		2018-2020

RSU activity:
Granted	21,400		27,760		20,720
Forfeited	(1,700)		(6,021)		(6,554)

RSUs outstanding at June 30, 2020	19,700		21,739		14,166

RSUs unearned but vested	—		7,328		9,520
RSUs unearned and not yet vested	19,700		14,411		4,646

RSUs outstanding at June 30, 2020	19,700		21,739		14,166

Fair value per RSU	$	9.47	$	10.77	$	16.66
Total fair value of RSU grant	$	202,658	$	298,975	$	345,195

Grant date 1/2/2020
1/2/2019
1/2/2018
Service period 2020-2022
2019-2021
2018-2020

RSU activity:
Granted 21,400
27,760
20,720
Forfeited (600 ) (4,360 ) (5,720 )
Units earned and converted into common stock —
—
—

RSUs outstanding at March 31, 2020 20,800
23,400
15,000

RSUs unearned but vested —
7,823
10,028
RSUs unearned and not yet vested 20,800
15,577
4,972

RSUs outstanding at March 31, 2020 20,800
23,400
15,000

Fair value per RSU $ 10.58
$ 10.77
$ 16.66
Total fair value of RSU grant $ 226,412
$ 298,975
$ 345,195

The RSUs vest in three equal consecutive ~~one-year~~one-year tranches from the date of grant. For each grant, on the Initial Valuation Date, the market capitalization of the number of shares of Common Stock at the date of grant is compared to the market ~~capitalization~~

3034

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

capitalization of the same number of shares of Common Stock at the Initial Valuation Date. If the market capitalization measure results in an increase which exceeds the target market threshold, the Vested RSUs become earned RSUs and are settled in shares of Common Stock on a one-to-one basis. Vested RSUs may become Earned RSUs on a pro-rata basis should the result of the market capitalization test be an increase of less than the target market threshold. Any Vested RSUs that do not become Earned RSUs on the Initial Valuation Date are subsequently remeasured on a quarterly basis until such time as all Vested RSUs become Earned RSUs or are forfeited due to termination of continuous service due to an event other than as a result of a qualified event, which is generally the death or disability of the holder. Continuous service through the final valuation date is required for the Vested RSUs to qualify to become fully Earned RSUs.

Because RSUs are valued using the identical market condition vesting requirement that determines the transition of the Vested Class B Units to Earned Class B Units, the same valuation assumptions per RSU were utilized to calculate the total fair values of the RSUs. The total fair value amounts pertaining to grants of RSUs, net of forfeitures, are amortized as compensation expense over the three one-year periods ending on the three successive anniversaries of the grant dates.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

9. Indebtedness

Mortgage Notes Payable

Mortgage financing of property acquisitions

During the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020, the Company obtained mortgage financing on the following properties as shown in the following table:

Property

Date

Initial principal amount

(in thousands)

Fixed/Variable rate

Interest rate

Maturity date

Property

Date

Initial principal amount
(in thousands)

Fixed/Variable rate

Interest rate

Maturity date

251 Armour Yards

1/22/2020

3,522

Fixed

4.50

1/22/2025

251 Armour Yards

1/22/2020

3,522

Fixed

4.50

1/22/2025

Wakefield Crossing

1/29/2020

7,891

Fixed

3.66

2/1/2032

Wakefield Crossing

1/29/2020

7,891

Fixed

3.66

2/1/2032

Morrocroft Centre

3/19/2020

70,000

Fixed

3.40

4/10/2033

Morrocroft Centre

3/19/2020

70,000

Fixed

3.40

4/10/2033

Horizon at Wiregrass Ranch

4/23/2020

52,000

Fixed

2.90

5/1/2030

Parkside at the Beach

4/30/2020

45,037

Fixed

2.95

5/1/2030

81,413

178,450


Date	Property	Previous balance (millions)		Previous interest rate / spread over 1 month LIBOR		Loan refinancing costs expensed (thousands)		New balance (millions)		New interest rate		Additional deferred loan costs from refinancing (thousands)

1/3/2020	Ursa	$	31.4	L + 300		$	—	$	—	n/a		$	—
6/25/2020	CityPark View	19.8		3.27	%	$	1,314	29.0		2.75	%	$	314
6/29/2020	Aster at Lely Resort	30.7		3.84	%	$	293	50.4		2.95	%	$	2,777
6/29/2020	Avenues at Northpointe	26.0		3.16	%	$	166	33.5		2.79	%	$	1,247
6/30/2020	Avenues at Cypress	20.5		3.43	%	$	1,607	28.4		2.96	%	$	336
6/30/2020	Venue at Lakewood Ranch	27.8		3.55	%	$	2,457	36.6		2.99	%	$	384
6/30/2020	Crosstown Walk	29.9		3.90	%	$	248	46.5		2.92	%	$	2,841
6/30/2020	Summit Crossing II	13.1		4.49	%	$	779	20.7		L + 278		$	136

		$	199.2			$	6,864	$	245.1			$	8,035

2/28/2019	Lenox Village Town Center	$	29.2	3.82	%	$	17	$	39.3	4.34	%	$	1,153
4/12/2019	Royal Lakes Marketplace	9.5		L + 250		$	52	9.7		4.29	%	$	287
4/12/2019	Cherokee Plaza	24.5		L + 225		$	317	25.2		4.28	%	$	723

		$	63.2			$	386	$	74.2			$	2,163

Date Property Previous balance (millions) Previous interest rate / spread over 1 month LIBOR Loan refinancing costs expensed New balance (millions) New interest rate Total deferred loan costs subsequent to refinancing

1/3/2020 Ursa $ 31.4
L + 300
$ —
$ —
n/a
$ —
2/28/2019 Lenox Village Town Center $ 29.2
3.82 % $ 17,000
$ 39.3
4.34 % $ 1,153,000

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

The following table summarizes our mortgage notes payable at ~~March 31,~~June 30, 2020:

(In thousands)
Fixed rate mortgage debt: Principal balances due Weighted-average interest rate Weighted average remaining life (years)
Residential Properties $ 1,288,213
3.92 % 8.4
New Market Properties 578,380
4.00 % 8.1
Preferred Office Properties 637,617
4.13 % 13.2

Total fixed rate mortgage debt 2,504,210
3.99 % 9.5

Variable rate mortgage debt:
Residential Properties 97,630
4.47 % 2.5
New Market Properties 47,150
3.82 % 3.6
Preferred Office Properties —
— % —

Total variable rate mortgage debt 144,780
4.26 % 2.8

Total mortgage debt:
Residential Properties 1,385,843
3.96 % 8.0
New Market Properties 625,530
3.99 % 7.7
Preferred Office Properties 637,617
4.13 % 13.2

Total principal amount 2,648,990
4.01 % 9.2
Deferred loan costs (38,182 )
Mark to market loan adjustment (4,557 )
Mortgage notes payable, net $ 2,606,251

The Company has placed interest rate caps on the variable rate mortgages on its Avenues at Creekside, ~~multifamily community and its~~Summit Crossing II, Tradition and Bloc ~~student housing~~residential properties. Under guidance provided by ASC 815-10, these interest rate caps are derivatives that are embedded in the debt hosts. Because the interest rate caps are deemed to be clearly and closely related to the debt hosts, bifurcation and fair value accounting treatment is not required.

The mortgage note secured by our Independence Square property is a seven year term with an anticipated repayment date of September 1, 2022. If the Company elects not to pay its principal balance at the anticipated repayment date, the term will be extended for an additional five years, maturing on September 1, 2027. The interest rate from September 1, 2022 to September 1, 2027 will be the greater of (i) the Initial Interest Rate of 3.93% plus 200 basis points or (ii) the yield on the seven year U.S. treasury security rate plus approximately 400 basis points.

As of ~~March 31,~~June 30, 2020, the weighted-average remaining life of deferred loan costs related to the Company's mortgage indebtedness was approximately ~~9.5~~9.4 years. Our mortgage notes have maturity dates between ~~April 1,~~June 6, 2021 and June 1, 2054.

The Company has a credit facility, or Credit Facility, with KeyBank National Association, or KeyBank, which includes a revolving line of credit, or Revolving Line of Credit, which is used to fund investments, capital expenditures, dividends (with consent of KeyBank), working capital and other general corporate purposes on an as needed basis. On March 23, 2018, the maximum borrowing capacity on the Revolving Line of Credit was increased to $200 million pursuant to an accordion feature. The accordion feature

permits the maximum borrowing capacity to be expanded or contracted without amending any further terms of the instrument. On December 12, 2018, the Fourth Amended and Restated Credit Agreement, or the Amended and Restated Credit Agreement, was amended to extend the maturity to December 12, 2021, with an option to extend the maturity

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

date to December 12, 2022, subject to certain conditions described therein. The Revolving Line of Credit accrues interest at a variable rate of one month LIBOR plus an applicable margin of 2.75% to 3.50% per annum, depending upon the Company’s leverage ratio. The weighted average

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

interest rate for the Revolving Line of Credit was ~~4.57%~~4.05% for the ~~year~~six-month period ended ~~March 31,~~June 30, 2020. The Amended and Restated Credit Agreement also reduced the commitment fee on the average daily unused portion of the Revolving Line of Credit to 0.25% or 0.30% per annum, depending upon the Company’s outstanding Credit Facility balance.

On December 20, 2019, the Company entered into a $70.0 million interim term loan with KeyBank, or the 2019 Term Loan, to partially finance the acquisition of Morrocroft Centre, an office building located in Charlotte, North Carolina. The 2019 Term Loan accrues interest at a rate of LIBOR plus 1.7% per annum.The 2019 Term Loan ~~balance~~ was repaid in conjunction with the closing of permanent mortgage financing for Morrocroft Centre on March 19, 2020.

The Fourth Amended and Restated Credit Agreement contains certain affirmative and negative covenants, including negative covenants that limit or restrict secured and unsecured indebtedness, mergers and fundamental changes, investments and acquisitions, liens and encumbrances, dividends, transactions with affiliates, burdensome agreements, changes in fiscal year and other matters customarily restricted in such agreements. The amount of dividends that may be paid out by the Company is restricted to a maximum of 95% of AFFO for the trailing four quarters without the lender's consent; solely for purposes of this covenant, AFFO is calculated as earnings before interest, taxes, depreciation and amortization expense, plus reserves for capital expenditures, less normally recurring capital expenditures, less consolidated interest expense.

As of ~~March 31,~~June 30, 2020, the Company was in compliance with all covenants related to the Revolving Line of Credit, as shown in the following table:

Loan fees and closing costs for the establishment and subsequent amendments of the Credit Facility are amortized utilizing the straight line method ~~over~~over the life of the Credit Facility. At ~~March 31,~~June 30, 2020, unamortized loan fees and closing costs for the Credit Facility were approximately ~~$1.0~~$0.8 million, which will be amortized over a remaining loan life of approximately ~~1.8~~1.5 years. Loan fees and closing costs for the mortgage debt on the Company's properties are amortized utilizing the effective interest rate method over the lives of the loans.

Acquisition Facility

On February 28, 2017, the Company entered into a credit agreement, or Acquisition Credit Agreement, with Freddie Mac through KeyBank to obtain an acquisition revolving credit facility, or Acquisition Facility, with a maximum borrowing capacity of $200 million. The purpose of the Acquisition Facility is to finance acquisitions. The maximum borrowing capacity on the Acquisition Facility may be increased at the Company's request up to $300 million at any time prior to March 1, 2021. On March 25, 2019, the maximum borrowing capacity was decreased to $90 million by agreement between the Company and KeyBank.The Acquisition Facility accrues interest at a ~~variable~~variable rate of one month LIBOR plus a margin of between 1.75% per annum and 2.20% per annum, depending on the type of assets acquired and the resulting property debt service coverage ratio. The Acquisition Facility has a maturity date of March 1, 2022 and has ~~two one-year~~2 one-year extension options, subject to certain conditions described therein. At ~~March 31,~~June 30, 2020, unamortized loan fees and closing costs for the establishment of the Acquisition Facility were approximately ~~$0.2~~$0.1 million, which will be amortized over a remaining loan life of approximately ~~1.9~~1.7 years.

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

Interest expense, including amortization of deferred loan costs was:

Three-month periods ended March 31,
(In thousands) 2020 2019

Residential Properties $ 14,866
$ 14,800
New Market Properties 6,750
5,586
Preferred Office Properties 6,858
5,351
Interest paid to real estate loan participants —
110

Total 28,474
25,847

Credit Facility and Acquisition Facility 1,119
909
Interest Expense $ 29,593
$ 26,756

Future Principal Payments

The Company’s estimated future principal payments due on its debt instruments as of ~~March 31,~~June 30, 2020 were:

The Company elected to be taxed as a REIT effective with its tax year ended December 31, 2011, and therefore, the Company will not be subject to federal and state income taxes, so long as it distributes 100% of the Company's annual REIT taxable income (which does ~~not~~not equal net income as calculated in accordance with GAAP and determined without regard for the deduction for dividends paid and excluding net capital gains) to its stockholders. For the Company's tax years prior to its REIT election year, its operations resulted in a tax loss. As of December 31, 2010, the Company had deferred federal and state tax assets totaling approximately $298,100, none of which were based upon tax positions deemed to be uncertain. These deferred tax assets will most likely not be used since the Company elected REIT status; therefore, management has determined that a 100% valuation allowance is appropriate as of ~~March 31,~~June 30, 2020 and December 31, 2019.

11. Commitments and Contingencies

On January 31, 2020, the Company assumed its Former Manager's ~~eleven-year~~eleven-year office lease, which began on October 9, 2014. As of ~~March 31,~~June 30, 2020, the amount of rent due from the Company was ~~$16.7~~$16.0 million over the remaining term of the lease.

A total of approximately $24.1 million of asset management and general and administrative fees related to acquired properties as of ~~March 31,~~June 30, 2020 that have been waived by the Former Manager were eliminated in conjunction with the Company's Internalization transaction.

At ~~March 31,~~June 30, 2020, the Company had unfunded commitments on its real estate loan portfolio of approximately ~~$62.9~~$59.9 million.

~~At March 31, 2020, the Company had unfunded contractual commitments for tenant, leasing, and capital improvements of approximately $14.1 million.~~39

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

At June 30, 2020, the Company had unfunded contractual commitments for tenant, leasing, and capital improvements of approximately $9.5 million.

The Company is otherwise currently subject to neither any known material commitments or contingencies from its business operations, nor any material known or threatened litigation.

12. Operating Leases

Company as Lessor

For the ~~three~~six months ended ~~March 31,~~June 30, 2020 and 2019, the Company recognized rental property revenues of ~~$111.9~~$223.4 million and ~~$94.4~~$193.5 million, respectively, of which ~~$10.3~~$20.5 million and ~~$9.3~~$18.9 million, respectively, represented variable rental revenue.

Company as Lessee

The Company has ~~three~~ 3 ground leases related to our office and grocery-anchored shopping center assets that generally have extended terms (e.g. over twenty years with multiple renewal options) and generally have base rent with CPI-based increases. The Company evaluated its renewal option periods in quantifying its asset and liability related to these ground leases. In determining the value of its right of use asset and lease liability, the Company used discount rates comparable to recent loan rates obtained on comparative properties within its portfolio. The Company is also, as of January 31, 2020 following the Internalization, the lessee of office space for its property support center which expires in May 2026, and of furniture and office equipment, which leases generally are three to five years in duration with minimal rent increases.

The Company recorded lease expense as follows:


	For the six-month periods ended June 30, 2020					Weighted average remaining lease term (years)		Weighted average discount rate
	Lease expense		Cash paid
(dollars in thousands)
Office space	$	1,214	$	1,189	5.5	3.0	%
Ground leases	29		25		35.8	4.4	%
Office equipment	191		191		2.6	3.0	%

Total	$	1,434	$	1,405

For the three-month periods ended March 31, 2020
Weighted average remaining lease term (years) Weighted average discount rate
Lease expense Cash paid
(dollars in thousands)
Office space $ 475
$ 475
5.7 3.0 %
Ground leases 13
4
29.6 4.4 %
Office equipment 101
101
2.3 3.0 %

Total $ 589
$ 580

Future minimum rent expense for office space, ground leases and office equipment were:


For the year ending December 31:	Future Minimum Rents as of June 30, 2020
(in thousands)	Office space		Ground leases		Office equipment		Total

2020 ⁽¹⁾	$	1,294	$	25	$	181	$	1,500
2021	2,359		51		318		2,728
2022	2,998		51		146		3,195
2023	3,067		51		55		3,173
2024	3,139		51		39		3,229
Thereafter	3,163		1,136		—		4,299
Total	$	16,020	$	1,365	$	739	$	18,124

⁽¹⁾Remaining six months

For the year ending December 31: Future Minimum Rents as of March 31, 2020
(in thousands) Office space Ground leases Office equipment Total

2020 ⁽¹⁾
$ 2,008
$ 38
$ 271
$ 2,317
2021 2,359
51
247
2,657
2022 2,998
51
136
3,185
2023 3,067
51
48
3,166
2024 3,139
51
38
3,228
Thereafter 3,163
1,136
10
4,309
Total $ 16,734
$ 1,378
$ 750
$ 18,862

⁽¹⁾Remaining nine months

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

13. Segment Information

The Company's Chief Operating Decision Maker, or CODM, evaluates the performance of the Company's business operations and allocates financial and other resources by assessing the financial results and outlook for future performance across ~~four~~4 distinct segments: residential properties, real estate related financing, New Market Properties and Preferred Office Properties.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

Residential Properties - consists of the Company's portfolio of residential multifamily communities and student housing properties. Multifamily Communities and Student Housing Properties were previously presented as separate reporting segments. The Company has ~~collapsed~~combined these two segments into ~~one~~the Residential Properties reportable segment.

Financing - consists of the Company's portfolio of real estate loans, bridge loans, and other instruments deployed by the Company to partially finance the development, construction, and prestabilization carrying costs of new multifamily communities and other real estate and real estate related assets. Excluded from the financing segment are consolidated assets of VIEs and financial results of the Company's Dawson Marketplace grocery-anchored shopping center real estate loan, which are included in the New Market Properties segment.

New Market Properties - consists of the Company's portfolio of grocery-anchored shopping centers, which are owned by New Market Properties, LLC, a subsidiary of the Company, as well as the financial results from the Company's Dawson Marketplace real estate loan, that was repaid and extinguished on February 3, 2020.

Preferred Office Properties - consists of the Company's portfolio of office buildings, which are owned by Preferred Office Properties, LLC, a wholly-owned subsidiary of the Company.

The CODM monitors net operating income (“NOI”) on a segment and a consolidated basis as a key performance measure for its operating segments. NOI is a non-GAAP measure that is defined as rental and other property revenue from real estate assets plus interest income from its loan portfolio less total property operating and maintenance expenses, property management fees, real estate taxes, property insurance, and general and administrative expenses. The CODM uses NOI as a measure of operating performance because it provides a measure of the core operations, rather than factoring in depreciation and amortization, financing costs, acquisition expenses, and other expenses generally incurred at the corporate level.

The following tables present the Company's assets, revenues, and NOI results by reportable segment, as well as a reconciliation from NOI to net income (loss). The assets attributable to 'Other' primarily consist of deferred offering costs recorded but not yet reclassified as reductions of stockholders' equity and cash balances at the Company and Operating Partnership levels.


(In thousands)	June 30, 2020		December 31, 2019

Assets:
Residential properties	$	2,166,384	$	2,047,905
Financing	355,189		409,226
New Market Properties	1,113,130		1,125,230
Preferred Office Properties	1,153,947		1,123,212
Other	30,633		64,987
Consolidated assets	$	4,819,283	$	4,770,560

(In thousands) March 31, 2020 December 31, 2019

Assets:
Residential properties $ 2,121,989
$ 2,047,905
Financing 338,055
409,226
New Market Properties 1,124,091
1,125,230
Preferred Office Properties 1,155,431
1,123,212
Other 87,833
64,987
Consolidated assets $ 4,827,399
$ 4,770,560

Total capitalized expenditures (inclusive of additions to construction in progress, but exclusive of the purchase price of acquisitions) for the ~~three months~~three-month and six-month periods ended ~~March 31,~~June 30, 2020 and 2019 were as follows:


	Three-month periods ended June 30,						Six-month periods ended June 30,
(In thousands)	2020		2019		2020		2019

Capitalized expenditures:
Residential properties	$	2,831	$	4,543	$	6,590	$	6,668
New Market Properties	1,264		1,427		2,540		3,004
Total	$	4,095	$	5,970	$	9,130	$	9,672

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

Three-month periods ended March 31,
(In thousands) 2020 2019

Capitalized expenditures:
Residential properties $ 3,759
$ 2,125
New Market Properties 1,276
1,577
Total $ 5,035
$ 3,702

Second-generation capital expenditures exclude those expenditures made in our office building portfolio (i) to lease space to "first generation" tenants (i.e. leasing capital for existing vacancies and known move-outs at the time of acquisition), (ii) to bring recently acquired properties up to our Class A ownership standards (and which amounts were underwritten into the total investment

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

at the time of acquisition), (iii) for property redevelopments and repositionings (iv) to newly leased space which had been vacant for more than one year and (v) for building improvements that are recoverable from future operating cost savings.

Total revenues by reportable segment of the Company were:


	Three-month periods ended June 30,						Six-month periods ended June 30,
(In thousands)	2020		2019		2020		2019
Revenues

Rental and other property revenues:
Residential properties	$	58,733	$	53,836	$	116,298	$	105,663
New Market Properties	26,105		22,882		54,108		44,941
Preferred Office Properties ⁽¹⁾	26,736		22,848		53,198		43,790
Total rental and other property revenues	111,574		99,566		223,604		194,394


Financing revenues	11,011		13,286		26,823		29,941
Miscellaneous revenues	692		1,000		3,952		1,023
Consolidated revenues	$	123,277	$	113,852	$	254,379	$	225,358

⁽¹⁾Included in rental revenues for our Preferred Office Properties segment is the amortization of deferred revenue for tenant-funded leasehold improvements from a major tenant in our Three Ravinia and Westridge office buildings. As of June 30, 2020, the Company has recorded deferred revenue in an aggregate amount of $47.0 million in connection with such improvements. The remaining balance to be recognized is approximately $37.9 million which is included in the deferred revenues line on the consolidated balance sheets at June 30, 2020. These total costs will be amortized over the lesser of the useful lives of the improvements or the individual lease terms. The Company recorded non-cash revenue of approximately $1.9 million and $1.9 million for the six-month periods ended June 30, 2020 and 2019, respectively.

Three-month periods ended March 31,
(In thousands) 2020 2019
Revenues

Rental and other property revenues:
Residential properties $ 57,565
$ 51,825
New Market Properties 28,002
22,059
Preferred Office Properties ⁽¹⁾
26,462
20,943
Total rental and other property revenues 112,029
94,827

Financing revenues 15,813
16,656
Miscellaneous revenues 3,260
23
Consolidated revenues $ 131,102
$ 111,506

(1) Included in rental revenues for our Preferred Office Properties segment is the amortization of deferred revenue for tenant-funded leasehold improvements from a major tenant in our Three Ravinia and Westridge office buildings. As of March 31, 2020, the Company has deferred revenue in an aggregate amount of $47.0 million in connection with such improvements. The remaining balance to be recognized is approximately $38.8 million which is included in the deferred revenues line on the consolidated balance sheets at March 31, 2020. These total costs will be amortized over the lesser of the useful lives of the improvements or the individual lease terms. The Company recorded non-cash revenue of approximately $0.9 million and $0.9 million for the three-month periods ended March 31, 2020 and 2019, respectively.

The Company expects that negative impacts from the COVID-19 pandemic affecting its in-line retail tenants within its New Market Properties segment may continue throughout ~~2020. Three~~2020. Of our over 900 retail tenants, ~~to date~~the Company has 10 leases with 6 companies that have ~~ceased business operations~~entered bankruptcy proceedings and ~~one has exercised an termination option.~~in the aggregate this constitutes approximately 1% of the total revenue.

The chief operating decision maker utilizes segment net operating income, or Segment NOI, in evaluating the performance of its operating segments. Segment NOI represents total property revenues less total property operating expenses, excluding depreciation and amortization, for all properties held during the period. Segment NOI for the Company's financing segment consists of interest revenues from the Company's real estate loan investments and notes and lines of credit receivable, as well as revenues from terminated property purchase options. Management believes that Segment NOI is a helpful tool in evaluating the operating performance of the segments because it measures the core operations of property performance by excluding corporate level expenses and other items not directly related to property operating performance.

3742

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

Segment NOI for each reportable segment for the ~~thee-month~~three-month and six-month periods ended ~~March 31,~~June 30, 2020 and 2019 were as follows:


	Three-month periods ended June 30,									Six-month periods ended June 30,
(In thousands)	2020			2019			2020			2019
Segment net operating income (Segment NOI)

Residential Properties	$	34,127		$	31,296		$	70,145		$	60,631
Financing	11,010			13,286			26,823			29,965
New Market Properties	18,301			16,425			38,147			32,230
Preferred Office Properties	19,413			16,704			39,093			31,509
Miscellaneous revenues	316			—			547			—

Consolidated segment net operating income	83,167			77,711			174,755			154,335

Interest expense:
Residential Properties	15,932			15,821			30,798			30,621
New Market Properties	6,587			6,115			13,337			11,701
Preferred Office Properties	6,699			5,357			13,557			10,708
Financing	1,918			318			3,037			1,337
Depreciation and amortization:
Residential Properties	26,815			24,570			51,229			50,435
New Market Properties	13,308			10,632			26,722			20,967
Preferred Office Properties	11,670			10,461			23,351			19,550
Management Internalization	458			280			179,251			325
Management fees, net of forfeitures	—			5,414			1,963			10,614
Provision for expected credit losses	482			—			5,615			—
Equity compensation to directors and executives	246			306			476			617
Gain on land condemnation	—			—			(479)			—
Gain on sale of real estate loan investment			—			(747)			—			(747)
Gain on non-cash net assets of consolidated VIEs	—			(584)			—			(725)
Loss on extinguishment of debt	6,156			52			6,156			69
Gain on trading investment, net	—			—			—			(4)
Corporate G&A and other	8,846			1,393			15,215			2,824

Net income (loss)	$	(15,950)		$	(1,677)		$	(195,473)		$	(3,957)

Three-month periods ended March 31,
(In thousands) 2020 2019
Segment net operating income (Segment NOI)

Residential Properties $ 35,751
$ 29,333
Financing 15,813
16,679
New Market Properties 19,846
15,805
Preferred Office Properties 19,668
14,804
Miscellaneous revenues 509
—

Consolidated segment net operating income 91,587
76,621

Interest expense:
Residential Properties 14,866
14,800
New Market Properties 6,750
5,586
Preferred Office Properties 6,858
5,351
Financing 1,119
1,019
Depreciation and amortization:
Residential Properties 24,414
25,865
New Market Properties 13,414
10,335
Preferred Office Properties 11,681
9,089
Management Internalization 178,793
45
Management fees, net of forfeitures 1,963
5,200
Provision for expected credit losses 5,133
—
Equity compensation to directors and executives 230
311
Gain on land condemnation (479 ) —
Gain on non-cash net assets of consolidated VIEs —
(141 )
Loss on extinguishment of debt —
17
Gain on trading investment, net —
(4 )
Corporate G&A and Other 6,368
1,428

Net income (loss) $ (179,523 ) $ (2,280 )

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

~~March 31,~~June 30, 2020

14. Income (Loss) Per Share

The following is a reconciliation of weighted average basic and diluted shares outstanding used in the calculation of income (loss) per share of Common Stock:


		Three-month periods ended June 30,						Six-month periods ended June 30,
	(In thousands, except per-share figures)	2020		2019		2020		2019
Numerator:
	Operating (loss) income before gain on sale of trading investment	$	21,342	$	24,655	$	(129,067)	$	49,003
	Gain on sale of trading investment	—		—		—		4

	Operating (loss) income	21,342		24,655		(129,067)		49,007
	Interest expense	31,136		27,611		60,729		54,367
	Change in fair value of net assets of consolidated VIEs from mortgage-backed pools	—		584		—		725
	Less: loss on extinguishment of debt	(6,156)		(52)		(6,156)		(69)
	Gains on sale of real estate loan investment and land condemnation	—		747		479		747

	Net (loss) income	(15,950)		(1,677)		(195,473)		(3,957)
	Consolidated net loss (income) attributable to non-controlling interests	266		571		3,407		79

	Net (loss) income attributable to the Company	(15,684)		(1,106)		(192,066)		(3,878)

	Dividends declared to preferred stockholders	(35,624)		(27,542)		(68,692)		(53,081)
	Earnings attributable to unvested restricted stock	(11)		(7)		(13)		(9)

	Net loss attributable to common stockholders	$	(51,319)	$	(28,655)	$	(260,771)	$	(56,968)

Denominator:
	Weighted average number of shares of Common Stock - basic	48,220		43,703		47,674		43,194

	Effect of dilutive securities: ^(D)	—		—		—		—

	Weighted average number of shares of Common Stock - basic and diluted	48,220		43,703		47,674		43,194

	Net loss per share of Common Stock attributable to
	common stockholders, basic and diluted	$	(1.06)	$	(0.66)	$	(5.47)	$	(1.32)

Three-month periods ended March 31,
(In thousands, except per-share figures) 2020 2019
Numerator:
Operating (loss) income before gain on sale of trading investment $ (150,409 ) $ 24,348
Gain on sale of trading investment —
4

Operating (loss) income (150,409 ) 24,352
Interest expense 29,593
26,756
Change in fair value of net assets of consolidated VIEs from mortgage-backed pools —
141
Less: loss on extinguishment of debt —
(17 )
Gains on sale of real estate loan investment and land condemnation 479
—

Net (loss) income (179,523 ) (2,280 )
Consolidated net loss (income) attributable to non-controlling interests 3,141
(492 )

Net (loss) income attributable to the Company (176,382 ) (2,772 )

Dividends declared to preferred stockholders (33,068 ) (25,539 )
Earnings attributable to unvested restricted stock (2 ) (2 )

Net loss attributable to common stockholders $ (209,452 ) $ (28,313 )

Denominator:
Weighted average number of shares of Common Stock - basic 47,129
42,680

Effect of dilutive securities: ^(D)
—
—

Weighted average number of shares of Common Stock - basic and diluted 47,129
42,680

Net loss per share of Common Stock attributable to
common stockholders, basic and diluted $ (4.44 ) $ (0.66 )

^(A) The Company's outstanding Class A Units of the Operating Partnership ~~(775~~(742 and ~~879~~875 Units at ~~March 31,~~June 30, 2020, and 2019, respectively) contain rights to distributions in the same amount per unit as for dividends declared on the Company's Common Stock. The impact of the Class A Unit distributions on earnings per share has been calculated using the two-class method whereby earnings are allocated to the Class A Units based on dividends declared and the Class A Units' participation rights in undistributed earnings.

^(B)The Company’s shares of Series A Preferred Stock outstanding accrue dividends at an annual rate of 6% of the stated value of $1,000 per share, payable monthly. The Company had ~~2,075~~2,026 and ~~1,720~~1,829 outstanding shares of Series A Preferred Stock at ~~March 31,~~June 30, 2020 and 2019, respectively and 3768 outstanding shares of Series A1 Preferred Stock at ~~March 31,~~June 30, 2020. The Company's shares of Series M preferred stock, or mShares, accrue dividends at an escalating rate of 5.75% in year one to 7.50% in year eight and thereafter. The Company had 9893 and 5673 mShares outstanding at ~~March 31,~~June 30, 2020 and 2019, respectively. The Company's shares of Series M1 preferred stock accrue dividends at an escalating rate of 6.1% in year one to 7.1% in year ten and thereafter. The Company had 25 shares of Series M1 preferred stock outstanding at ~~March 31,~~June 30, 2020.

^(C) The Company's outstanding unvested restricted share awards (7(548 and 626 shares of Common Stock at ~~March 31,~~June 30, 2020 and 2019, respectively) contain non-forfeitable rights to distributions or distribution equivalents. The impact of the unvested restricted share

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

awards on earnings per share has been calculated using the two-class method whereby earnings are allocated to the unvested restricted share awards based on dividends declared and the unvested restricted shares' participation rights in undistributed earnings. Given the Company's unvested restricted share awards are defined as participating securities, the dividends declared for that period are adjusted in determining the calculation of loss per share of Common Stock.

^(D) Potential dilution from (i) warrants outstanding from issuances of Units from our Series A Preferred Stock offerings that are potentially exercisable into ~~30,867~~29,610 shares of Common Stock; (ii) 6765 Class B Units; (iii) 7548 shares of unvested restricted common stock; and (iv) 5956 outstanding Restricted Stock Units are excluded from the diluted shares calculations because the effect was antidilutive. Class A Units were excluded from the denominator because earnings were allocated to non-controlling interests in the calculation of the numerator.

15. Fair Values of Financial Instruments

Fair value is defined as the price at which an asset or liability is exchanged between market participants in an orderly transaction at the reporting date. The Company’s cash equivalents, notes receivable, accounts receivable and payables and accrued expenses all approximate fair value due to their short term nature.

The following tables provide estimated fair values of the Company’s financial instruments. The carrying values of the Company's real estate loans include accrued interest receivable from additional interest or exit fee provisions and are presented net of deferred loan fee revenue and credit losses reserves, where applicable.


	As of June 30, 2020
	Carrying value					Fair value measurements using fair value hierarchy
(In thousands)					Fair Value			Level 1			Level 2			Level 3
Financial Assets:
Real estate loans	$	331,640	$	346,178		$	—		$	—		$	346,178
Notes receivable and line of credit receivable	16,769		16,769			—			—			16,769
	$	348,409	$	362,947		$	—		$	—		$	362,947
Financial Liabilities:
Mortgage notes payable	$	2,812,184	$	2,854,507		$	—		$	—		$	2,854,507
Revolving credit facility	92,500		92,500			—			—			92,500
	$	2,904,684	$	2,947,007		$	—		$	—		$	2,947,007

As of March 31, 2020
Carrying value
Fair value measurements
using fair value hierarchy
(In thousands) Fair Value Level 1 Level 2 Level 3
Financial Assets:
Real estate loans $ 315,693
$ 329,924
$ —
$ —
$ 329,924
Notes receivable and line of credit receivable 16,332
16,332
—
—
16,332
$ 332,025
$ 346,256
$ —
$ —
$ 346,256
Financial Liabilities:
Mortgage notes payable $ 2,648,990
2,610,751
$ —
$ —
$ 2,610,751
Revolving credit facility 191,500
191,500
—
—
191,500
$ 2,840,490
$ 2,802,251
$ —
$ —
$ 2,802,251


	As of December 31, 2019
	Carrying value					Fair value measurements using fair value hierarchy
(In thousands)					Fair Value			Level 1			Level 2			Level 3
Financial Assets:
Real estate loans	$	375,460	$	382,373		$	—		$	—		$	382,373
Notes receivable and line of credit receivable	41,917		41,917			—			—			41,917
	$	417,377	$	424,290		$	—		$	—		$	424,290
Financial Liabilities:
Mortgage notes payable	$	2,609,829	$	2,659,242		$	—		$	—		$	2,659,242
Revolving line of credit	—		—			—			—			—
Term note payable	70,000		70,000			—			—			70,000
	$	2,679,829	$	2,729,242		$	—		$	—		$	2,729,242

Preferred Apartment Communities, Inc.

Notes to Consolidated Financial Statements - (continued)

June 30, 2020

The fair value of the real estate loans within the level 3 hierarchy are comprised of estimates of the fair value of the notes, which were developed utilizing a discounted cash flow model over the remaining terms of the notes until their maturity dates and utilizing discount rates believed to approximate the market risk factor for notes of similar type and duration. The fair values also contain a separately-calculated estimate of any applicable additional interest payment due the Company at the maturity date of the loan, based on the outstanding loan balances at ~~March 31,~~June 30, 2020, discounted to the reporting date utilizing a discount rate believed to be appropriate for multifamily development projects.

~~Preferred Apartment Communities, Inc.~~

~~Notes to Consolidated Financial Statements - (continued)~~

~~March 31, 2020~~

The fair values of the fixed rate mortgages on the Company’s properties were developed using market quotes of the fixed rate yield index and spread for 4, 5, 6, 7, 10, 15, 25 and 35 year notes as of the reporting date. The present values of the cash flows were calculated using the original interest rate in place on the fixed rate mortgages and again at the current market rate. The difference between the two results was applied as a fair market adjustment to the carrying value of the mortgages.

16. Subsequent Events

Between ~~April~~July 1, 2020 and ~~April 30,~~July 31, 2020, the Company issued ~~11,461~~10,421 shares of Series A1 Redeemable Preferred Stock and collected net proceeds of ~~$10.3~~$9.4 million after commissions and ~~fees;~~fees and issued ~~751~~4,123 shares of Series M1 Redeemable Preferred Stock and collected net proceeds of approximately ~~$0.7~~$4.0 million after commissions and fees.

On ~~April 23,~~July 10, 2020, ~~the Company~~we closed on a ~~$52.0 million first~~refinancing of the mortgage on ~~the Altis at Wiregrass~~our Citrus Village multifamily community. The ~~loan~~new instrument has a principal amount of $40.9 million, bears interest at a fixed ~~rate of 2.90%~~2.95% per annum and matures on ~~May~~August 1, ~~2030.~~2027. Monthly interest-only payments are due through August 31, 2022.

On ~~April 30,~~July 31, 2020, we ~~closed~~received approximately $18.7 million in full satisfaction of the principal and all interest due on the acquisition of a 288-unit multifamily community in Panama City, Florida. We partially financed the acquisition with a 10 year, $45.0 million first mortgage that bears interest at a fixed rate of 2.95% per annum.our Palisades real estate loan investment.

On ~~May 11,~~August 6, 2020, our board of directors declared a quarterly dividend on our Common Stock of $0.175 per share, payable

on ~~July~~October 15, 2020 to stockholders of record on ~~June~~September 15, 2020.

The Company has received numerous requests for rent relief including deferment of the payment of rent or rent reductions beginning with April 2020 rent. Discussions with individual tenants that failed to satisfy their April rent obligations are underway. Though the outcome of these discussions is expected to vary from tenant to tenant, the Company has and expects to continue to offer deferred rent arrangements with some tenants, including multifamily residents and in-line retail tenants whose operations have been significantly impacted by COVID-19.

4046

Item 2.Management's Discussion and Analysis of Financial Condition and Results of Operations

Significant Developments

On January 1, 2020, Joel T. Murphy became Chief Executive Officer of the Company. Mr. Murphy will continue as a member of the board, where he has served since May 2019. Mr. Murphy was the CEO of our New Market Properties subsidiary for the last five years until his appointment as our CEO, and since June 2018 has been the chairman of the Company's investment committee. Mr. Murphy succeeded our previous CEO and Chairman of the Board, Daniel M. DuPree, who will remain with us as Executive Chairman of the Board.

On January 31, 2020, we internalized the functions performed by Preferred Apartment Advisors, LLC (the "Former Manager") and NMP Advisors, LLC (the "Sub-Manager") by acquiring the entities that own the Manager and the Sub-Manager (such transactions, collectively, the ~~"Internalization"~~"Internalization") for an aggregate purchase price of $154.0 million, plus up to $25.0 million of additional consideration to be paid within 36 months. Additionally, up to $15.0 million of the $154.0 million purchase price was to be held back and is payable to the sellers less certain losses following final resolution of certain specified matters. Pursuant to the Stock Purchase Agreement entered into on January 31, 2020 the sellers sold all of the outstanding shares of NELL Partners, Inc. (“NELL”) and NMA Holdings, Inc., parent companies of the Manager and Sub-Manager, respectively, to us, in exchange for an aggregate of approximately $111.1 million in cash paid at the closing which reflects the satisfaction of certain indebtedness of NELL, the estimated net working capital adjustment, and a hold back of $15.0 million for certain specified matters. Trusts established, or entities owned, by the family of John A. Williams, the Company’s former Chairman of the Board and Chief Executive Officer, Daniel M. DuPree, the Company’s Executive Chairman of the Board and former Chief Executive Officer of the Company, and the family of Leonard A. Silverstein, the Company’s former Vice Chairman of the Board, and former President and Chief Operating Officer, were the owners of NELL. Trusts established, or entities owned, by Joel T. Murphy, the Company’s Chief Executive Officer and a member of the Board, the family of Mr. Williams, Mr. DuPree and the family of Mr. Silverstein were the owners of NMA.

During the ~~thee-month~~six-month period ended ~~March 31,~~June 30, 2020, we acquired ~~one~~two multifamily ~~community~~communities and two grocery-anchored shopping centers. We also closed on atwo real estate loan ~~investment~~investments of up to ~~$13.4~~$23.4 million, in partial support of the development of ~~a 256-unit~~ multifamily ~~community~~communities in Charlotte, North Carolina and Raleigh, North Carolina.

During the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020, we issued 63,473 shares of Series A1 Preferred Stock and collected net proceeds of approximately $57.1 million. During the same period, we issued 5,219 shares of Series M1 Preferred Stock and collected net proceeds of approximately $5.1 million. During the six-month period ended June 30, 2020, we issued 65,298 Units (one share of Series A Preferred Stock and one warrant to purchase 20 shares of our Common Stock) and collected net proceeds of approximately $58.8 million from our $1.5 Billion Unit Offering. On September 27, 2019, the SEC declared effective our offering of up to a maximum of 1,000,000 shares of Series A1 Redeemable Preferred Stock, Series M1 Redeemable Preferred Stock, or a combination of both (the "Series A1/M1 Registration Statement"). During the three-month period ended March 31, 2020, we issued 32,136 shares of Series A1 Preferred Stock and collected net proceeds of approximately $28.9 million. During the same period, we issued 1,933 shares of Series M1 Preferred Stock and collected net proceeds of approximately $1.9 million.OurOffering, which terminated in February 2020. Our Preferred Stock offerings and our other equity offerings are discussed in detail in the Liquidity and Capital Resources section of this Management's Discussion and Analysis of Financial Condition and Results of Operations.

During the ~~first~~second quarter 2020, the COVID-19 pandemic began to cause widespread business closings and job losses amid stay-at-home orders from many states. We began to see some initial effects at the end of the first quarter and accelerating into April, as monthly rent collections fell, most apparently from certain of our in-line retail tenants ~~fell~~ and several small businesses closed their doors. ~~The expected impact on our~~Our average recurring rental revenue collections before and after any effect of rent deferrals for the second quarter 2020 were approximately 96.0% and 97.6% respectively. Rent deferments provided to residents and tenants primarily related to a change of timing of rent payments with no significant changes to total payments or term. We deferred approximately $1.4 million, or 1.3% of rental revenue for the second quarter and ~~other property revenues, as well as future leasing and renewals is unknown, due~~we recorded approximately $2.0 million of additional bad debt reserves related to ~~uncertainty surrounding~~ the ~~duration and severity of~~COVID-19 pandemic for the COVID-19 pandemic. We have begun offering rent deferrals for one to two months to tenants in our multifamily communities, by which the deferred rent will be collected over the remainder of the leases for those electing to participate. Any deferred rent not collected will be written off.period.

Forward-looking Statements

Certain statements contained in this Quarterly Report on Form 10-Q, including, without limitation, statements containing the words "believes," "anticipates," "intends," "expects," "assumes," "goals," "guidance," "trends" and similar expressions, constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are based upon our current plans, expectations and projections about future events. However, such statements involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements. Such factors include, among others, the following:

• our business and investment strategy;

• our projected operating results;

• actions and initiatives of the U.S. Government and changes to U.S. Government policies and the execution and ~~impact of these actions, initiatives and policies;~~

• the state of the U.S. economy generally or in specific geographic areas;

• economic trends and economic recoveries;

• our ability to obtain and maintain financing arrangements, including through Fannie Mae and Freddie Mac;

• financing and advance rates for our target assets;

• our expected leverage;

• changes in the values of our assets;

• our expected portfolio of assets;

• our expected investments;

• interest rate mismatches between our target assets and our borrowings used to fund such investments;

• changes in interest rates and the market value of our target assets;

• changes in prepayment rates on our target assets;

• effects of hedging instruments on our target assets;

• rates of default or decreased recovery rates on our target assets;

•changes in our operating costs, including real estate taxes, utilities and insurance costs;

• the degree to which our hedging strategies may or may not protect us from interest rate volatility;

• impact of and changes in governmental regulations, tax law and rates, accounting guidance and similar matters;

• our ability to maintain our qualification as a real estate investment trust, or REIT, for U.S. federal income tax

purposes;

• the possibility that the anticipated benefits from the ~~internalization of our Former Manager and Sub-Manager, or~~

~~the~~ Internalization, may not be realized or may take longer to

realize than expected, or that unexpected costs or unexpected

liabilities may arise from ~~the~~the Internalization;

• the impact of the coronavirus (COVID-19) pandemic on PAC’s business operations and the economic conditions

in the markets in which PAC operates;

• PAC’s ability to mitigate the impacts arising from COVID-19;

• our ability to maintain our exemption from registration under the Investment Company Act of 1940, as

amended;

• the availability of investment opportunities in mortgage-related and real estate-related investments and

securities;

• the availability of qualified personnel;

• estimates relating to our ability to make distributions to our stockholders in the future;

• our understanding of our competition;

• market trends in our industry, interest rates, real estate values, the debt securities markets or the general

economy;

• weakness in the national, regional and local economies, which could adversely impact consumer spending and

retail sales and in turn tenant demand for space and could lead to increased store closings;

• changes in market rental rates;

• changes in demographics (including the number of households and average household income) surrounding our

shopping centers;

• adverse financial conditions for grocery anchors and other retail, service, medical or restaurant tenants;

• continued consolidation in the grocery-anchored shopping center sector;

• excess amount of retail space in our markets;

• reduction in the demand by tenants to occupy our shopping centers as a result of reduced consumer demand for

certain retail formats;

• the growth of super-centers and warehouse club retailers, such as those operated by Wal-Mart and Costco, and

their adverse effect on traditional grocery chains;

• the entry of new market participants into the food sales business, such as Amazon's acquisition of Whole Foods,

the growth of online food delivery services and online supermarket retailers and their collective adverse effect

on traditional grocery chains;

• our ability to aggregate a critical mass of grocery-anchored shopping centers;

• the impact of an increase in energy costs on consumers and its consequential effect on the number of shopping

visits to our centers; and

• our ability to aggregate a critical mass of grocery-anchored shopping centers;

• the impact of an increase in energy costs on consumers and its consequential effect on the number of shopping

visits to our centers; and

• the consequences of any armed conflict involving, or terrorist attack against, the United States.

Forward-looking statements are found throughout this "Management’s Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this Quarterly Report on Form 10-Q. The reader should not place undue reliance on forward-looking statements, which speak only as of the date of this report. Except as required under the federal securities laws and the rules and regulations of the Securities and Exchange Commission, or SEC, we do not have any intention or obligation to publicly release any revisions to forward-looking statements to reflect unforeseen or other events after the date of this report. The forward-looking statements should be read in light of the risk factors indicated in the section entitled "Risk Factors" in Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2019 and as may be supplemented by any amendments to our risk factors in our subsequent quarterly reports on Form 10-Q and other reports filed with the SEC, which are accessible on the SEC’s website at www.sec.gov.

General

The following discussion and analysis provides information that we believe is relevant to an assessment and understanding of our results of operations and financial position. This discussion and analysis should be read in conjunction with our consolidated financial statements and related notes included elsewhere in this Quarterly Report on Form 10-Q.

Industry Outlook

~~MultifamilyCommunities~~Residential Properties

Multifamily owners and operators, like every other business, have been impacted by COVID-19, but we believe the long term health of the industry is intact. Demand for multifamily rental housing will continue due to the ongoing entry of the “millennial” generation into the workforce, and the desire of the Baby Boom generation to “downsize” as they focus on their retirement years.

Entering this pandemic-induced recession, most economists agreed there was a housing shortfall, not an oversupply. Regarding multifamily specifically, in 2019, the industry was reaching occupancy levels not seen since 2000 and net absorption of units was also at peak levels during this last economic cycle. While this pandemic and resulting recession will create significant job losses in the near term, economic models forecast a quick recovery and the multifamily industry is in a prime position to recover relatively quickly given the aforementioned baseline pre-COVID-19. Until such recovery, the Company’s multifamily assets are well positioned to sustain through a recession with a majority of the assets being newly constructed, suburban and located in dynamic sunbelt growth markets. The Company also has strict leasing guidelines regarding the credit worthiness of its tenants, providing for a relatively resilient rental stream. Additionally, the Company focused on financing the assets with project level, long-term, fixed rate debt, which provides surety and continuity in times of uncertainty.

~~Student Housing Properties~~

Student housing owners and operators, like their multifamily counterparts, have been impacted by the COVID-19 pandemic. Traffic and leasing ~~statistics~~velocity were immediately decreased by the decision of ~~most~~many universities across the country to discontinue on-campus classes and move to an on-line learning program. With these immediate ~~closings,~~closures, including the mandates to vacate on-campus housing dorms, and students being advised by university personnel to return to their permanent homes to resume their classes on-line, the student’s college experience changed overnight. In addition, without a commitment from the universities as to when the Fall 2020 classes would begin, the student-renter base took a “wait and see” approach toward signing leases for the ~~Fall 2020~~2020-2021 school year.

Furthermore, the dynamics of enrollment growth information has also been impacted by the pandemic in that universities have pushed back their enrollment deadlines. PAC’s student housing portfolio was tracking 9% ahead of the number of leases executed for Fall 2019 until the university closings occurred. ~~The portfolio is currently 1% ahead of 2019 leases executed at~~At this point in the leasing ~~schedule.~~schedule, the portfolio is currently within 1% of Fall 2019 leasing velocity.

~~During~~As of July 28, 2020, all of the ~~first week of May,~~primary universities served by the Company’s student housing properties are planning for a return to in-person classes or a hybrid in-person model for Fall 2020. While these universities have ~~begun to announce their opening dates for their~~announced Fall 2020 ~~on-campus~~ class ~~schedules~~start dates of between August 17, 2020 and ~~as such, we~~September 7, 2020, these dates and the university plans for reopening are ~~anticipating that leasing velocity will quickly resume. While the safety of students is~~subject to change. Should a significant number of the ~~utmost importance,~~colleges and ~~social distancing and other processes will require implementation by the~~ universities that our properties serve fail to resume in-person classes ~~nearly all of~~for the 4,000 institutions of higher learning require tuition to maintain their operations. That said, the formal announcements that in-person classes will resume for Fall 2020 is extremely important to colleges and universities, as well.

Pre-COVID-19, there was some discussion in the industry as to whether on-line learning could become a threat to the in-person college experience. As we are hearing from many of our students who have been forced to finish theupcoming 2020/2021 academic year ~~through total on-line learning, this experience does not come close~~or decide to delivering the college experience that is obtained from the personal growth through meeting and debating issues and topics with others who have different thought processes or come from different backgrounds and cultures, the mentoring from instructors, collaboration with other students, the sense of belonging, and the pride in university through sports and other programs. While the COVID-19 pandemic may have some lasting impact on the university systems and the student housing industry, much of this impact is positivecancel classes due to ~~the improvements in processes, programs and technologies that have been implemented that will carry forward after the pandemic, providing us with new tools that will make the student living learning~~a resurgence of COVID-19 cases or additional governmental actions restricting physical movement, we could experience ~~safer, stronger and more efficient.~~further adverse effects.

New Market Properties

We specialize in owning and managing a portfolio of 54 neighborhood shopping centers anchored by ~~market leading~~market-leading grocers in Sunbelt and Mid-Atlantic suburban markets with strong demographic fundamentals. These centers are primarily anchored by Publix, Kroger, Harris Teeter and other leading grocers that have high sales per square foot.

Despite the ~~COVID-9~~COVID-19 pandemic, our outlook on grocery-anchored shopping centers remains positive as we believe the primary characteristics of our centers are defensive in nature with daily-necessity and convenience-based tenants. We have collected ~~77%~~89% of ~~April’s contractual rental obligations~~recurring base rent and reimbursement revenue due for the second quarter 2020 during a time ~~in which federal, state and local authorities have mandated closures of nonessential businesses. Our grocery stores and pharmacies~~that many tenants have been ~~permitted~~forced to ~~remain open as well as other essential services such as financial services, home improvement, auto, medical, pet stores~~greatly modify their normal business practices. While local governments and ~~restaurants that were~~municipalities began phased reopenings, the recovery has been gradual, with limited ~~to take-out and delivery services only. Personal service providers including salons and fitness centers deemed nonessential have been closed, but~~occupancy guidelines still in place. We are ~~a smaller percentage~~confident in our portfolio, with 34% of our ~~tenant mix.~~base rent attributed to grocer and pharmacy tenants, and 53% of base rent coming from tenants deemed essential by their respective governments. Reduced dining options for customers indirectly helped grocery sales to continue to surge during the second quarter. Kroger reported same store sales increases of 19% year-over-year for their fiscal first quarter, while Publix sales were reportedly up 22% during their second quarter. Albertsons (Randalls/Tom Thumb) reported a first quarter year-over-year same store sales increase of 26.5%, and Ahold Delhaize (Giant/Food Lion) reported a first quarter year-over-year same store sales increase of 14% in the United States.

~~While there is uncertainty as to when other parts~~As of ~~the country restrictions will be relaxed or lifted, 87%~~June 30, 2020, we have executed deferrals of 3.1% of our ~~tenant~~second quarter recurring base rent and reimbursement revenue. We are diligently working to get payment plans in place with the remaining tenants to recover unpaid balances. Rent deferrals have included lease amendments that add additional term and/or eliminate cumbersome restrictions on the greater center, ultimately unlocking additional long-term value across the portfolio.

New Market holds a positive outlook in its investment strategy of owning and operating centers anchored by strongly performing grocers, complemented by convenience-based retailers across the suburban Sunbelt markets, but is located in states (GA, TX, FL, TN, SC and AL) which have all begun to reopen. As the COVID-19 restrictions begin to ease, our personal service tenants of hair salons, nail salons, fitness centers, medical providers and restaurants will begin their recovery as customers will return to shopping at our daily needs oriented shopping centers. We believe long termalso aware that the ~~tenant makeup~~impacts of ~~our centers is significantly less impacted by e-commerce, and the grocery anchors will continue to generate repeat trips to the center.~~COVID-19 are still unfolding.

We will continue to invest in the grocers who invest in their brands, developing their e-commerce strategies, and that continue to optimize their in-store shopping experience for customers. Publix and Kroger anchor 41 of our 54 shopping centers and both have hit record sales levels during the pandemic. Both of these grocers are positioned to gain market share in the future as a result of their proactive approach to technology through proprietary services like Click List (Kroger), operational expertise, and strong financial positions.

Preferred Office Properties

We continue to hold a positive outlook for the office industry in our markets, notwithstanding COVID-19, while acknowledging that in the immediate near term this positive performance may be more relative than absolute. Multi-year contractual leases and rent schedules paired with corporate balance sheets offer protection against the impacts of the pandemic. While unprecedented acceleration in new unemployment claims and revenue disruptions from a temporary consumer demand shock are having adverse impacts across the entire domestic and international economy, office-using employment has fared better thus far than have hourly wage earners. In addition, certain industries have been more affected - namely travel and leisure, and the energy sector. Markets with concentrations to these industries are likely to be more strained than others. We also believe New York City will be slower to recover due to the severity of its encounter with the virus. Fortunately, the Company’s office investments are not located in New York City or any markets where tourism or energy is the primary economic driver. Leasing activity and investment sales are likely to be at a reduced pace until there is more visibility as to the timing and speed of the U.S. recovery. Again, fortunately, the Company’s office investments are ~~97%~~96% leased with limited lease expirations upcoming. In the meantime we expect corporate customers to turn to their balance sheets where necessary to weather the impacts on revenues. Longer duration leases for office

space and well-capitalized corporate customers will be highlighted through this period, offering stability to high-quality, “core” profile office owners.

Critical Accounting Policies

There have been no material changes to our critical accounting policies as disclosed in our Annual Report on Form 10-

K for the year ended December 31, 2019, besides the following.

Expected Credit Loss Reserves

On January 1, 2020, we adopted ASU 2016-13, that replaced the incurred loss model with an expected loss model for instruments measured at amortized cost, and requires entities to record credit allowances for total expected future losses on financial assets at the outset of each loan. For each loan for which we are the lender, the amount of protection afforded to us is estimated to be the excess of the future estimated fair market value of the developed property over the commitment amount of each loan (including other loans senior to ours), inclusive of accrued interest and other related receivables. The excess represents the amount of equity dollars in each real estate project plus profit expected to be realized on the project, which are in a subordinate position to our real estate loan investments. This numeric result is expressed as a percentage of the property's expected future fair value, which is then held up against a banded range of loss percentages that was derived from our company-specific loss experience. The product of this indicated loss reserve ratio and the total loan commitment amount is the initial total expected credit loss reserve. This loss reserve may be further refined by us due to any subjective factors deemed pertinent and worthy of reflection in the initial reserve. Over the life of the loan, the initial reserve is reevaluated for potential reduction at the achievement of certain milestones in construction and lease-up progress as the project approaches completion and the loan approaches maturity, given no unforeseen degradation in project performance or failure to adhere to the terms of the loan by the borrower/developer.

Off-Balance Sheet Arrangements

As of June 30, 2020, we had 1,480,512 outstanding Warrants from our sales of Units. The Warrants are exercisable by the holder at an exercise price of 120% of the current market price per share of the Common Stock on the date of issuance of such Warrant, with a minimum exercise price of $19.50 per share for Warrants issued after February 15, 2017. The current market price per share is determined using the closing market price of the Common Stock immediately preceding the issuance of the Warrant. The Warrants are not exercisable until one year following the date of issuance and expire four years following the date of issuance. As of June 30, 2020, a total of 531,522 Warrants had been exercised into 10,630,440 shares of Common stock. The 1,480,512 Warrants outstanding at June 30, 2020 have exercise prices that range between $15.31 and $26.34 per share. If all the Warrants outstanding at June 30, 2020 became exercisable and were exercised, gross proceeds to us would be approximately $582.8 million and we would as a result issue an additional 29,610,240 shares of Common Stock.

New Accounting Pronouncements

For a discussion of our adoption of new accounting pronouncements, please see Note 2 of our Consolidated Financial Statements.

Results of Operations

Certain financial highlights of our results of operations for the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020 were:

Amidst the COVID-19 pandemic, we collected 96.3% or better of rental revenues across all our verticals for the month of April 2020 except for our in-line retail tenants and we are tracking at generally the same pace for May.Financial

2020 Cash Collections of Certain Rental Revenues ⁽¹⁾
January February March April

Multifamily 99.4 % 99.4 % 99.1 % 97.7 %
Student housing 99.8 % 99.9 % 99.5 % 97.3 %
Office 99.7 % 99.5 % 98.7 % 96.3 %
Grocery-anchored retail:
Grocery anchors 100.0 % 100.0 % 100.0 % 100.0 %
In-line tenants 98.7 % 98.9 % 95.8 % 66.7 %

Occupancy:
Multifamily 95.1 % 95.5 % 95.7 % 94.3 %
Student housing 96.1 % 96.3 % 96.2 % 96.2 %
Percent leased:
Office 96.3 % 96.3 % 96.7 % 95.9 %
Grocery-anchored retail 92.9 % 92.6 % 92.6 % 92.5 %

⁽¹⁾~~Percent of revenue billed includes base rent, operating expense escalations, pet, garage, parking and storage rent. Figures are before any effect of rent deferrals.~~

•Our net loss per share was ~~$(4.44)~~$(1.06) and $(0.66) for the three-month periods ended ~~March 31,~~June 30, 2020 and 2019, respectively. Funds From Operations, or FFO, for the three months ended ~~March 31,~~June 30, 2020 was ~~$(3.42)~~$(0.01) per weighted average share and ~~unit~~Class A Unit outstanding and ~~includes~~reflects lower purchase option termination revenues, as well as costs associated with the acquisition of Preferred Apartment Advisors, LLC (our "Former Manager") ~~of approximately $178.8 million. Excluding these costs, our~~and NMP Advisors, LLC (our "Former Submanager"). Core FFO ~~per share~~ was ~~$0.31~~$0.21 for the three months ended ~~March 31, 2020. Core FFO was $0.38~~June 30, 2020, as compared to $0.36 for the three months ended ~~March 31,~~June 30, 2019. Our decline in Core FFO was driven primarily by lower interest income from our real estate loan investments by virtue of the lower balance, lower income from purchase option amortization, higher interest expense and reduced income at the property level related to COVID.

•For the second quarter 2020, ~~as compared~~our declared dividends to ~~$0.41~~preferred and Common Stockholders and distributions to Unitholders exceeded our NAREIT-defined FFO result for the ~~three months ended March 31, 2019.~~period, which was negative. Our Core FFO payout ratio to Common Stockholders and Unitholders was approximately 83.8% and our Core FFO payout ratio (before the deduction of preferred dividends) to our preferred stockholders was approximately 77.3%^(A)

•

For the first quarter 2020, our declared dividends to preferred and Common Stockholders and distributions to Unitholders exceeded our NAREIT-defined FFO result for the period, which was negative. Our Core FFO payout ratio to Common Stockholders and Unitholders was approximately 69.4% and our Core FFO payout ratio (before the deduction of preferred dividends) to our preferred stockholders was approximately 64.4%^(B)

•

Our AFFO payout ratio to Common Stockholders and Unitholders was approximately 55.9% for the first quarter 2020. Our AFFO payout ratio (before the deduction of preferred dividends) to our preferred stockholders was approximately 59.3% for the first quarter 2020. ^(B)~~We have approximately $20.2 million of accrued but not yet received interest revenue on our real estate loan investment portfolio.~~

~~On January 1, 2020, Joel T. Murphy became Chief Executive Officer of the Company. Mr. Murphy will continue as a member of the board, where he has served since May 2019~~•Our AFFO payout ratio to Common Stockholders and ~~as Chairman of the Company's Investment Committee, a role he has had since June 2018. Mr. Murphy~~Unitholders was ~~the CEO of our New Market Properties subsidiary~~approximately 367.1% for the ~~last five years until his appointment as~~second quarter 2020. Our AFFO payout ratio (before the deduction of preferred dividends) to our ~~CEO. Mr. Murphy succeeded Daniel M. DuPree as CEO. Mr. DuPree will remain with us as Executive Chairman~~preferred stockholders was approximately 93.7% for the second quarter 2020. ^(A)Our higher AFFO payout ratio was driven largely by the reduced level of accrued interest received on our real estate loan investment portfolio, the ~~Board.~~

~~On January 31, 2020,~~higher operational expenses previously mentioned and a normalized level of recurring capital expenditures at the property level, which are difficult to curtail and operate our properties at the level we internalized the functions performed by Preferred Apartment Advisors, LLC (the "Former Manager") and NMP Advisors, LLC (the "Sub-Manager") by acquiring the entities that own the Manager and the Sub-Manager (such transactions, collectively, the "Internalization") for an aggregate purchase price of $154.0 million, plus up to $25.0expect.We have approximately $23.0 million of additional consideration to be paid within 36 months. Additionally, up to $15.0 million of the $154.0 million purchase price was to be held back and is payable to the sellers less certain losses following final resolution of certain specified matters. Pursuant to the Stock Purchase Agreement entered intoaccrued interest revenue on January 31, 2020 the sellers sold all of the outstanding shares of NELL Partners, Inc. (“NELL”) and NMA Holdings, Inc., parent companies of the Manager and Sub-Manager, respectively, to us, in exchange for an aggregate of approximately $111.1 million in cash paid at the closing which reflects the satisfaction of certain indebtedness of NELL, the estimated net working capital adjustment, and a hold back of $15.0 million for certain specified matters.

~~During the first quarter 2020, the borrowers of the Dawson Marketplace, Falls at Forsyth, and (in conjunction with~~ our ~~acquisition of the underlying property) Altis Wiregrass~~ real estate loans repaid all amounts due under the loans, including aggregate principal amounts of approximately $53.9 million and interest accrued in periods prior to the first quarter 2020 of approximately $8.9 million, the latter ofloan investment portfolio, which ~~was additive to our first quarter 2020~~will positively impact AFFO ~~result. The three mezzanine loan investments that matured this quarter yielded a weighted average 17% internal rate of return.~~once received.

•As of ~~March 31, 2020, the average age of our multifamily communities was approximately 5.8 years, which is the youngest in the public multifamily REIT industry.~~

As of March 31, 2020, approximately 94.5% of our permanent property-level mortgage debt has fixed interest rates and approximately 3.7% has variable interest rates which are capped. We believe we are well protected against potential increases in market interest rates.

~~As of March 31,~~June 30, 2020, our total assets were ~~approximately~~approximately $4.8 billion. Our total assets at ~~March 31,~~June 30, 2019 ~~also~~of approximately ~~$4.8~~$5.0 billion, included approximately ~~$545~~$572.0 million of VIE mortgage pool assets attributable to other mortgage pool participants that were consolidated due to our investments in the Freddie Mac K Program. During the fourth quarter 2019, we sold our K Program investments, realizing an internal rate of return of approximately 18%. Excluding the consolidated VIE mortgage pool assets from the ~~March 31,~~June 30, 2019 total, our total assets grew approximately ~~$570.4~~$410.8 million, or ~~13.4%~~9.3%.

The following chart details monthly cash collections of rental revenues before and after the effect of rent deferrals across all our verticals as of August 6, 2020:


	2020 Cash Collections of Recurring Rental Revenues ⁽¹⁾
	January		February		March		April		May		June		July

Unadjusted for rent deferrals:
Multifamily	100.0	%	99.9	%	99.8	%	98.8	%	98.8	%	98.8	%	98.1	%
Student housing	100.0	%	100.0	%	99.7	%	97.9	%	97.0	%	97.4	%	97.0	%
Office	99.7	%	99.5	%	99.6	%	98.5	%	96.9	%	96.8	%	98.3	%
Grocery-anchored retail	99.4	%	99.4	%	98.9	%	90.0	%	87.6	%	89.2	%	92.0	%

Adjusted for rent deferrals:
Multifamily	100.0	%	99.9	%	99.8	%	99.7	%	99.5	%	98.9	%	98.1	%
Student housing	100.0	%	100.0	%	99.7	%	98.4	%	97.4	%	97.4	%	97.0	%
Office	99.7	%	99.5	%	99.6	%	99.5	%	99.4	%	99.0	%	99.2	%
Grocery-anchored retail	99.4	%	99.4	%	98.9	%	93.6	%	91.8	%	92.2	%	93.2	%

⁽¹⁾Percent of revenue billed includes recurring charges for base rent, operating expense escalations, pet, garage, parking and storage rent, as well as receivables from U.S. Government tenants, from which collection is reasonably assured.

The following chart details monthly occupancy and percent leased rates across all our verticals:


	2020 Monthly Occupancy and Percentages Leased
	January		February		March		April		May		June		July


Occupancy:
Multifamily (stabilized)	95.3	%	95.6	%	95.7	%	94.4	%	94.4	%	95.2	%	95.1	%
Student housing	96.0	%	96.2	%	96.1	%	96.0	%	95.8	%	95.8	%	95.8	%
Percent leased:
Office	96.3	%	96.3	%	96.7	%	95.9	%	96.2	%	96.2	%	96.1	%
Grocery-anchored retail	92.9	%	92.6	%	92.6	%	92.5	%	92.5	%	92.7	%	92.8	%

Operational

•Our average recurring rental revenue collections before and after any effect of rent deferrals for the second quarter 2020 were approximately 96.0% and 97.6% respectively. Rent deferments provided to our residents/tenants primarily related to a change of timing of rent payments with no significant changes to total payments or term.

•For the quarter, we reserved 4.77% of rental revenues of our retail portfolio against potential bad debt. Our retail division had nominal write offs and rental abatements.

•As of June 30, 2020, the average age of our multifamily communities was approximately 6.1 years, which is the youngest in the public multifamily REIT industry.

Financing and Capital Markets

•Between June 25 and July 10, 2020, we refinanced mortgage loans supporting eight multifamily communities, seven of which carry fixed interest rates below 3.0% per annum. As a result, we collected approximately $72.1 million of aggregate refinancing proceeds inclusive of COVID reserves, and thereby reduced our average interest rate on these assets to approximately 2.91% per annum.

The mortgages we refinanced during the second quarter 2020 on certain of our multifamily communities were as shown in the following table:


Property	Loan amount (millions)		Maturity date	Rate		Interest only period (years)

Summit Crossing II	$	20.7	7/1/2030	⁽¹⁾		2
Avenues at Northpointe	33.5		7/1/2027	2.79	%	2
Avenues at Cypress	28.4		7/1/2027	2.96	%	2
CityPark View	29.0		7/1/2030	2.75	%	3
Venue at Lakewood Ranch	36.6		7/1/2030	2.99	%	2
Crosstown Walk	46.5		7/1/2027	2.92	%	2
Aster at Lely	50.4		7/1/2030	2.95	%	2

	$	245.1

⁽¹⁾The new mortgage bears interest at a variable rate of 1 Month LIBOR plus 278 basis points.

•As of June 30, 2020, approximately 94.1% of our permanent property-level mortgage debt has fixed interest rates and approximately 4.2% has variable interest rates which are capped. We believe we are well protected against potential increases in market interest rates. Our overall weighted average interest rate for our mortgage debt portfolio was 3.86%.

•At ~~March 31,~~June 30, 2020, our leverage, as measured by the ratio of our debt to the undepreciated book value of our total assets, was approximately ~~53.7%~~54.6%.

•On ~~March 20,~~September 27, 2019, our registration statement on Form S-3 (Registration No. 333-233576) (the “Series A1/M1 Registration Statement”) was declared effective by the Securities and Exchange Commission (the “SEC”). The Series A1/M1 Registration

Statement allows us to offer up to a maximum of 1,000,000 shares of Series A1 Redeemable Preferred Stock, Series M1 Redeemable Preferred Stock or a combination of both (the "Series A1/M1 Offering"). The stated price per share is $1,000, subject to adjustment under certain conditions. The shares are being offered by our affiliate, Preferred Capital Securities, LLC (“PCS”), on a "reasonable best efforts" basis and we intend to invest substantially all the net proceeds of the Series A1/M1 Offering in connection with the acquisition of multifamily communities, grocery-anchored shopping centers, office buildings, real estate loans and mortgages, other real estate-related investments and general working capital purposes.

•During the second quarter 2020, we ~~delivered a written termination notice~~issued and sold an aggregate of 31,337 shares of Series A1 Redeemable Preferred Stock, resulting in net proceeds of approximately $28.2 million after commissions and other fees. During the second quarter 2020, we issued and sold an aggregate of 3,286 shares of Series M1 Redeemable Preferred Stock, resulting in net proceeds of approximately $3.2 million after dealer manager fees.

•Our Offering of up to 1,500,000 Series A Units expired during the ~~prospective purchaser of six of our student housing properties for their failure to consummate~~first quarter 2020.

•In addition, during the ~~purchase. Accordingly,~~second quarter 2020, we ~~received an additional $2.75~~ issued approximately 1.67 million ~~of forfeited earnest money as liquidated damages.~~

^(A)~~We calculate the FFO payout ratio to Common Stockholders as the ratio~~shares of Common Stock ~~dividends and distributions to FFO Attributable to Common Stockholders and Unitholders. We calculate the FFO payout ratio to preferred stockholders as the ratio~~for redemptions of 11,651 shares of Redeemable Preferred Stock ~~dividends~~and paid out $41.0 million in cash for redemptions of 42,209 shares of Redeemable Preferred Stock.

Acquisitions and Originations

•On April 30, 2020, we closed on the acquisition of Parkside at the Beach, a 288-unit multifamily community located in Panama City Beach, Florida.

•On May 14, 2020, we closed on a real estate loan investment of up to $10.0 million to partially finance the ~~sum~~development and construction of ~~Preferred Stock dividends and FFO. Since~~a 277-unit multifamily community to be located in Raleigh, North Carolina. The aggregate carrying amount of our ~~operations resulted in a net loss from continuing operations for the periods presented, a payout ratio based on net loss is not calculable.~~real estate loan investment portfolio was approximately $308.6 million at June 30, 2020.

^(B)(A)We calculate the Core FFO and AFFO payout ratios to Common Stockholders as the ratio of Common Stock dividends and distributions to Core FFO and AFFO. We calculate the Core FFO and AFFO payout ratios to preferred stockholders as the ratio of Preferred Stock dividends to the sum of Preferred Stock dividends and Core FFO and AFFO. Since our operations resulted in a net loss from continuing operations for the periods presented, a payout ratio based on net loss is not calculable.

Real Estate Loan Investments

Certain real estate loan investments include limited purchase options and additional amounts of accrued interest, which becomes due in cash to us on the earliest to occur of: (i) the maturity of the loan, (ii) any uncured event of default as defined in the associated loan agreement, (iii) the sale of the project or the refinancing of the loan (other than a refinancing loan by us or one of our affiliates) and (iv) any other repayment of the loan. There are no contingent events that are necessary to occur for us to realize the additional interest amounts. We hold options and rights of first offer, but not obligations, to purchase certain of the properties which are partially financed by our real estate loans, as shown in the table below. The option purchase prices are negotiated at the time of the loan closing and are to be calculated based upon market cap rates at the time of exercise of the purchase option, with discounts up to 15 basis points (if any), depending on the loan.

As of ~~March 31,~~June 30, 2020, potential property acquisitions and units from projects in our real estate loan investment portfolio consisted of:

Total units upon

Purchase option window

Project/Property

Location

completion⁽¹⁾

Begin

End

~~Multifamily communities:~~Residential properties:

V & Three

Charlotte, NC

338

S + 90 days⁽²⁾

S + 150 days⁽²⁾

The Anson

Nashville, TN

301

S + 90 days⁽²⁾

S + 150 days⁽²⁾

Southpoint

Fredericksburg, VA

240

S + 90 days⁽²⁾

S + 150 days⁽²⁾

E-Town

Jacksonville, FL

332

S + 90 days⁽³⁾

S + 150 days⁽³⁾

Vintage

Destin, FL

282

⁽⁴⁾

Hidden River II

Tampa, FL

204

S + 90 days⁽²⁾

S + 150 days⁽²⁾

Kennesaw Crossing

Atlanta, GA

250

⁽⁵⁾

Vintage Horizon West

Orlando, FL

340

⁽⁴⁾

Solis Chestnut Farm

Charlotte, NC

256

⁽⁵⁾

Vintage Jones Franklin

Raleigh, NC

277

⁽⁴⁾

~~Student housing property:~~

Solis Kennesaw II

Atlanta, GA

175

⁽⁶⁾

⁽⁵⁾⁽⁶⁾

Office property:

8West

Atlanta, GA

⁽⁶⁾⁽⁷⁾

⁽⁷⁾

~~2,718~~2,995

⁽¹⁾ We evaluate each project individually and we make no assurance that we will acquire any of the underlying properties from our real estate loan investment portfolio. The purchase options held by us on the 464 Bishop, Haven Charlotte, Sanibel Straights, Wiregrass, Newbergh, Cameron Square, Solis Kennesaw and Falls at Forsyth projects were terminated, in exchange for an aggregate $17.2 million in termination fees from the developers.

⁽²⁾The option period window begins and ends at the number of days indicated beyond the achievement of a 93% physical occupancy rate by the underlying property.

⁽³⁾The option period window begins on the earlier of June 21, 2024 and the number of days indicated beyond the achievement of a 93% physical occupancy rate by the underlying property.

⁽⁴⁾The option period window begins on the later of one year following receipt of final certificate of occupancy or 90 days beyond the achievement of a 93% physical occupancy rate by the underlying property and ends 60 days beyond the option period beginning date.

⁽⁵⁾We hold a right of first offer on the ~~property, at a to-be-agreed-upon market price.~~property.

⁽⁶⁾The option period begins on October 1 of the second academic year following project completion and ends on the following December 31. The developer may elect to expedite the option period to begin December 1, 2020 and end on December 31, 2020.

⁽⁷⁾The project plans are for the construction of a class A office building consisting of approximately 195,000 rentable square feet; our purchase option window opens 90 days following the achievement of 90% lease commencement and ends on November 30, 2024 (subject to adjustment). Our purchase option is at the to-be-agreed-upon market value. In the event the property is sold to a third party, we would be due a fee based on a minimum multiple of 1.15 times the total commitment amount of the real estate loan investment, less the amounts actually paid by the borrower, up to and including payment of accrued interest and repayment of principal at the time of the sale.

~~Three months~~Three-month and six-month periods ended ~~March 31,~~June 30, 2020 compared to 2019

The following discussion and tabular presentations highlight the major drivers behind the line item changes in our results of operations for the three-month and six-month periods ended ~~March 31,~~June 30, 2020 versus 2019:


Preferred Apartment Communities, Inc.	Three-month periods ended June 30,						Change inc (dec)
	2020		2019		Amount		Percentage
Revenues:
Rental and other property revenues	$	111,574	$	99,127	$	12,447	12.6	%
Interest income on loans and notes receivable	10,407		12,093		(1,686)		(13.9)	%
Interest income from related parties	604		1,632		(1,028)		(63.0)	%
Miscellaneous revenues	692		1,000		(308)		—
Total revenues	123,277		113,852		9,425		8.3	%

Operating expenses:
Property operating and maintenance	16,841		13,864		2,977		21.5	%
Property salary and benefits	5,720		4,828		892		18.5	%
Property management fees	1,042		3,373		(2,331)		(69.1)	%
Real estate taxes and insurance	16,506		14,081		2,425		17.2	%
General and administrative	8,847		1,388		7,459		537.4	%
Equity compensation to directors and executives	246		306		(60)		(19.6)	%
Depreciation and amortization	51,793		45,663		6,130		13.4	%
Asset management and general and administrative expense fees to related party	—		8,209		(8,209)		(100.0)	%
Provision for expected credit losses	482		—		482		—
Management internalization expense	458		280		178		—
Total operating expenses	101,935		91,992		9,943		10.8	%

Waived asset management and general and administrative expense fees	—		(2,795)		2,795		(100.0)	%

Net operating expenses	101,935		89,197		12,738		14.3	%

Operating (loss) income before gain on sale of trading investment	21,342		24,655		(3,313)		(13.4)	%
Gain on sale of trading investment	—		—		—		—
Operating (loss) income	21,342		24,655		(3,313)		(13.4)	%
Interest expense	31,136		27,611		3,525		12.8	%
Change in fair value of net assets of consolidated VIEs from mortgage-backed pools	—		584		(584)		—
Loss on extinguishment of debt	(6,156)		(52)		(6,104)		—
Gain on land condemnation	—		747		(747)		—

Net loss	(15,950)		(1,677)		(14,273)		—
Consolidated net loss (income) attributable to non-controlling interests	266		571		(305)		(53.4)	%

Net loss attributable to the Company	$	(15,684)	$	(1,106)	$	(14,578)	—


Preferred Apartment Communities, Inc.	Three-month periods ended March 31,						Change inc (dec)					Preferred Apartment Communities, Inc.	Six-month periods ended June 30,						Change inc (dec)
	2020			2019			Amount			Percentage			2020		2019		Amount		Percentage
Revenues:												Revenues:
Rental and other property revenues	$	111,866		$	94,393		$	17,473		18.5	%	Rental and other property revenues	$	223,440	$	193,520	$	29,920	15.5	%
Interest income on loans and notes receivable	13,439			11,288			2,151			19.1	%	Interest income on loans and notes receivable	23,846		23,381		465		2.0	%
Interest income from related parties	2,537			5,802			(3,265		)	(56.3	)%	Interest income from related parties	3,141		7,434		(4,293)		(57.7)	%
Miscellaneous revenues	3,260			23			3,237			—		Miscellaneous revenues	3,952		1,023		2,929		286.3	%
Total revenues	131,102			111,506			19,596			17.6	%	Total revenues	254,379		225,358		29,021		12.9	%

Operating expenses:												Operating expenses:
Property operating and maintenance	16,800			12,879			3,921			30.4	%	Property operating and maintenance	33,641		26,743		6,898		25.8	%
Property salary and benefits	5,191			4,657			534			11.5	%	Property salary and benefits	10,911		9,485		1,426		15.0	%
Property management fees	2,003			3,267			(1,264		)	(38.7	)%	Property management fees	3,045		6,640		(3,595)		(54.1)	%
Real estate taxes and insurance	15,525			14,090			1,435			10.2	%	Real estate taxes and insurance	32,031		28,172		3,859		13.7	%
General and administrative	6,364			1,420			4,944			348.2	%	General and administrative	15,211		2,807		12,404		441.9	%
Equity compensation to directors and executives	230			311			(81		)	(26.0	)%	Equity compensation to directors and executives	476		617		(141)		(22.9)	%
Depreciation and amortization	49,509			45,289			4,220			9.3	%	Depreciation and amortization	101,302		90,952		10,350		11.4	%
Asset management and general and administrative expense fees to related party	3,099			7,829			(4,730		)	(60.4	)%	Asset management and general and administrative expense fees to related party	3,099		16,038		(12,939)		(80.7)	%
Provision for expected credit losses	5,133			—			5,133			—		Provision for expected credit losses	5,615		—		5,615		—
Management internalization expense	178,793			45			178,748			—		Management internalization expense	179,251		325		178,926		55,054.2	%
Total operating expenses	282,647			89,787			192,860			214.8	%	Total operating expenses	384,582		181,779		202,803		111.6	%

Waived asset management and general and administrative expense fees	(1,136		)	(2,629		)	1,493			(56.8	)%	Waived asset management and general and administrative expense fees	(1,136)		(5,424)		4,288		(79.1)	%

Net operating expenses	281,511			87,158			194,353			223.0	%	Net operating expenses	383,446		176,355		207,091		117.4	%

Operating (loss) income before gain on sale of trading investment	(150,409		)	24,348			(174,757		)	(717.7	)%	Operating (loss) income before gain on sale of trading investment	(129,067)		49,003		(178,070)		(363.4)	%
Gain on sale of trading investment	—			4			(4		)	(100.0	)%	Gain on sale of trading investment	—		4		(4)		(100.0)	%
Operating (loss) income	(150,409		)	24,352			(174,761		)	(717.6	)%	Operating (loss) income	(129,067)		49,007		(178,074)		(363.4)	%
Interest expense	29,593			26,756			2,837			10.6	%	Interest expense	60,729		54,367		6,362		11.7	%
Change in fair value of net assets of consolidated VIEs from mortgage-backed pools	—			141			(141		)	—		Change in fair value of net assets of consolidated VIEs from mortgage-backed pools	—		725		(725)		—
Loss on extinguishment of debt	—			(17		)	17			—		Loss on extinguishment of debt	(6,156)		(69)		(6,087)		—
Gain on land condemnation	479			—			479			—		Gain on land condemnation	479		747		(268)		(35.9)	%

Net loss	(179,523		)	(2,280		)	(177,243		)	—		Net loss	(195,473)		(3,957)		(191,516)		—
Consolidated net loss (income) attributable to non-controlling interests	3,141			(492		)	3,633			(738.4	)%	Consolidated net loss (income) attributable to non-controlling interests	3,407		79		3,328		4,212.7	%

Net loss attributable to the Company	$	(176,382	)	$	(2,772	)	$	(173,610	)	—		Net loss attributable to the Company	$	(192,066)	$	(3,878)	$	(188,188)	—

New Market Properties, LLC

Our New Market Properties, LLC business consists of our portfolio of grocery-anchored shopping centers and our Dawson Marketplace real estate loan supporting a shopping center in the Atlanta, Georgia market. Comparative statements of operations of New Market Properties, LLC for the three-month and six-month periods ended ~~March 31,~~June 30, 2020 versus 2019 are presented below. These statements of operations include no allocations of corporate overhead or other expenses.


New Market Properties, LLC	Three-month periods ended June 30,						Change inc (dec)
	2020		2019		Amount		Percentage
Revenues:
Rental revenues & other property revenues	$	26,105	$	22,444	$	3,661	16.3	%
Interest income on notes receivable	—		438		(438)		(100.0)	%
Total revenues	26,105		22,882		3,223		14.1	%

Operating expenses:
Property operating and maintenance	3,216		$	2,370	846		35.7	%
Property management fees	606		754		(148)		(19.6)	%
Real estate taxes and insurance	3,984		3,342		642		19.2	%
General and administrative	1,121		217		904		416.6	%
Equity compensation to directors and executives	15		18		(3)		(16.7)	%
Depreciation and amortization	13,308		10,632		2,676		25.2	%
Asset management and general and administrative
expense fees to related parties	—		1,725		(1,725)		(100.0)	%
Total operating expenses	22,250		19,058		3,192		16.7	%
Waived asset management and general and administrative
expense fees	—		(103)		103		(100.0)	%
Net operating expenses	22,250		18,955		3,295		17.4	%

Operating income	3,855		3,927		(72)		(1.8)	%
Interest expense	6,587		6,115		472		7.7	%
Loss on extinguishment of debt	—		52		(52)		(100.0)	%
Net income (loss)	$	(2,732)	$	(2,240)	$	(492)	22.0	%

Consolidated net loss (income) attributable to non-controlling interests	$	(8)	$	—	(8)		—	%

Net income (loss) attributable to the Company	$	(2,724)	$	(2,240)	(484)		21.6	%


New Market Properties, LLC	Three-month periods ended March 31,						Change inc (dec)					New Market Properties, LLC	Six-month periods ended June 30,						Change inc (dec)
	2020			2019			Amount			Percentage			2020		2019		Amount		Percentage
Revenues:												Revenues:
Rental revenues & other property revenues	$	27,838		$	21,624		$	6,214		28.7	%	Rental revenues & other property revenues	$	53,944	$	44,068	$	9,876	22.4	%
Interest income on notes receivable	164			435			(271		)	(62.3	)%	Interest income on notes receivable	164		873		(709)		(81.2)	%
Total revenues	28,002			22,059			5,943			26.9	%	Total revenues	54,108		44,941		9,167		20.4	%

Operating expenses:												Operating expenses:
Property operating and maintenance	3,324			2,309			1,015			44.0	%	Property operating and maintenance	6,540		4,679		1,861		39.8	%
Property management fees	787			767			20			2.6	%	Property management fees	1,393		1,521		(128)		(8.4)	%
Real estate taxes and insurance	4,048			3,188			860			27.0	%	Real estate taxes and insurance	8,032		6,530		1,502		23.0	%
General and administrative	765			99			666			672.7	%	General and administrative	1,886		316		1,570		496.8	%
Equity compensation to directors and executives	13			18			(5		)	(27.8	)%	Equity compensation to directors and executives	28		36		(8)		(22.2)	%
Depreciation and amortization	13,414			10,335			3,079			29.8	%	Depreciation and amortization	26,722		20,967		5,755		27.4	%
Asset management and general and administrative												Asset management and general and administrative
expense fees to related parties	720			1,657			(937		)	(56.5	)%	expense fees to related parties	720		3,382		(2,662)		(78.7)	%
Total operating expenses	23,071			18,373			4,698			25.6	%	Total operating expenses	45,321		37,431		7,890		21.1	%
Waived asset management and general and administrative												Waived asset management and general and administrative
expense fees	(17		)	(99		)	82			(82.8	)%	expense fees	(17)		(202)		185		(91.6)	%
Net operating expenses	23,054			18,274			4,780			26.2	%	Net operating expenses	45,304		37,229		8,075		21.7	%

Operating income	4,948			3,785			1,163			30.7	%	Operating income	8,804		7,712		1,092		14.2	%
Interest expense	6,750			5,586			1,164			20.8	%	Interest expense	13,337		11,701		1,636		14.0	%
Loss on extinguishment of debt												Loss on extinguishment of debt	—		52		(52)		(100.0)	%
Gain on land condemnation	479			—			479			100.0	%	Gain on land condemnation	479		—		479		—	%
Net income (loss)	$	(1,323	)	$	(1,801	)	$	478		(26.5	)%	Net income (loss)	$	(4,054)	$	(4,041)	$	(13)	0.3	%

Consolidated net loss (income) attributable to non-controlling interests	$	31		$	—		31			100.0	%	Consolidated net loss (income) attributable to non-controlling interests	$	(39)	$	—	(39)		—	%

Net income (loss) attributable to the Company	$	(1,292	)	$	(1,801	)	509			(28.3	)%	Net income (loss) attributable to the Company	$	(4,015)	$	(4,041)	26		(0.6)	%

Recent acquisitions

Our acquisitions (net of dispositions) of real estate assets since January 1, 2019 were generally the primary drivers behind our increases in rental and property revenues and property operating expenses for the yearended ~~March 31,~~June 30, 2020 versus 2019.

Real estate assets acquired



Acquisition date	Property	Location	Units	Beds	Leasable square feet

	Residential Properties:
3/27/2019	Haven49	Charlotte, NC	322	887	-
8/8/2019	Artisan at Viera	Melbourne, FL	259	-	-
9/18/2019	Five Oaks at Westchase	Tampa, FL	218	-	-
3/31/2020	Horizon at Wiregrass	Tampa, FL	392	-	-
4/30/2020	Parkside at the Beach	Panama City Beach, FL	288	-	-

	New Market Properties:
1/17/2019	Gayton Crossing	Richmond, VA	-	-	158,316
5/28/2019	Free State Shopping Center	Washington, D.C.	-	-	264,152
6/12/2019	Disston Plaza	Tampa - St. Petersburg, FL	-	-	129,150
6/12/2019	Polo Grounds Mall	West Palm Beach, FL	-	-	130,285
8/16/2019	Fairfield Shopping Center ⁽¹⁾	Virginia Beach, VA	-	-	231,829
11/14/2019	Berry Town Center	Orlando, FL	-	-	99,441
12/19/2019	Hanover Shopping Center ⁽¹⁾	Wilmington, NC	-	-	305,346
1/29/2020	Wakefield Crossing	Raleigh, NC	-	-	75,927
3/19/2020	Midway Market	Dallas, TX	-	-	85,599

	Preferred Office Properties:
7/25/2019	CAPTRUST Tower ⁽¹⁾	Raleigh, NC	-	-	300,000
7/31/2019	251 Armour	Atlanta, GA	-	-	35,000
12/20/2019	Morrocroft Centre ⁽¹⁾	Charlotte, NC	-	-	291,000

			1,479	887	2,106,045

Acquisition date Property Location Units Beds Leasable square feet

Multifamily communities:
8/8/2019 Artisan at Viera Melbourne, FL 259
-
-

9/18/2019 Five Oaks at Westchase Tampa, FL 218
-
-

3/31/2020 Altis Wiregrass Ranch Tampa, FL 392
-
-

New Market Properties:
1/17/2019 Gayton Crossing Richmond, VA -
-
158,316

5/28/2019 Free State Shopping Center Washington, D.C. -
-
264,152

6/12/2019 Disston Plaza Tampa - St. Petersburg, FL -
-
129,150

6/12/2019 Polo Grounds Mall West Palm Beach, FL -
-
130,285

8/16/2019
Fairfield Shopping Center ⁽¹⁾
Virginia Beach, VA -
-
231,829

11/14/2019 Berry Town Center Orlando, FL -
-
99,441

12/19/2019
Hanover Shopping Center ⁽¹⁾
Wilmington, NC -
-
305,346

1/29/2020 Wakefield Crossing Raleigh, NC -
-
75,927

3/19/2020 Midway Market Dallas, TX -
-
85,599

Student housing properties:
3/27/2019 Haven49 Charlotte, NC 322
887
-

Preferred Office Properties:
7/25/2019
CAPTRUST Tower ⁽¹⁾
Raleigh, NC -
-
300,000

7/31/2019 251 Armour Atlanta, GA -
-
35,000

12/20/2019
Morrocroft Centre ⁽¹⁾
Charlotte, NC -
-
291,000

1,191
887
2,106,045

⁽¹⁾Property is owned through a consolidated joint venture.

Rental and other property revenues

Rental and other property revenues increased 12.6% and 15.5% for the three-month and six-month periods ended June 30, 2020 versus 2019 respectively, primarily due to properties acquired since January 1, ~~2019, with~~2019. These increases occurred in multifamily communities, grocery-anchored ~~shopping~~shopping centers and office buildings, ~~accounting~~which accounted for ~~36.4% and 30.1%, respectively, and newly-acquired multifamily and student residential properties accounting for an additional 13.0% and 10.9%, respectively.~~most of our acquisition activity since January 1, 2019. Similar increases in property operations and maintenance and property salary and benefits expense were also driven by these acquisitions.

The primary components of operating and maintenance expense are utilities, property repairs, and landscaping costs. The expenses incurred for property repairs and, to a lesser extent, utilities could generally be expected to increase gradually over time as the buildings and properties age. Utility costs may generally be expected to increase in future periods as rate increases from providing carriers are passed on to our residents and tenants.

We recorded property salary and benefits expense for individuals who handle the on-site management, operations and maintenance of our properties. These costs increased primarily due to the incremental costs brought on by additional personnel necessary to manage and operate properties acquired.

~~Increases~~Changes in occupancy rates and in percentages of leased space and rent growth are the primary drivers of ~~increases~~changes in rental revenue from our owned properties. Factors which we believe affect market rents include vacant unit inventory in local markets, local and national economic growth and resultant employment stability, income levels and growth, the ease of obtaining credit for home purchases, and changes in demand due to ~~consumer~~consumer confidence in the above factors.

Interest income

Interest income from our real estate loan investments decreased for the ~~year~~three-month and six-month periods ended ~~March 31,~~June 30, 2020 versus 2019. The principal amount outstanding on our portfolio of real estate loan investments decreased to approximately ~~$310.3~~$323.2 million at ~~March 31,~~June 30, 2020 from ~~$338.3~~$362.0 million at ~~March 31,~~June 30, 2019. Interest revenue decreased due to the repayment or settlement of fully-drawn, larger balance loans prior to the first quarter 2020. Interest revenue from mortgage-backed securities and money market investments fell from approximately $198,000 for the first quarter 2019 to almost zero for the first quarter 2020. Revenues from the amortization of terminated purchase options decreased from approximately ~~$4.2~~$1.4 million for the ~~first~~second quarter 2019 to approximately ~~$4.0~~$0.4 million for the ~~first~~second quarter 2020 and decreased from approximately $5.6 million for the six months ended June 30, 2019 to approximately $4.5 million for the six months ended June 30, 2020. At June 30, 2020, we had unrecognized purchase option termination revenue of approximately $1.6 million that will be recognized by December 31, 2021. We recorded interest income and other revenue from these instruments as presented in Note 4 to our Consolidated Financial Statements.

Miscellaneous revenues ~~for the year ended March 31, 2020 consisted primarily of a~~included forfeited earnest money ~~deposit~~deposits from a prospective ~~purchaser~~purchasers of ~~six~~certain of our student housing ~~properties.~~properties of $2.75 million and $1.0 million for the six months ended June 30, 2020 and 2019, respectively.

Property management fees

We paid fees for property management services to our Former Manager in an amount of 4% of gross property revenues as compensation for services such as rental, leasing, operation and management of our multifamily communities and the supervision of any subcontractors; for grocery-anchored shopping center assets, property management fees ~~are~~were generally 4% of gross property revenues, of which generally 2.0% to 2.5% iswere paid to a third party management company. Property management fees for office building assets ~~are~~were within the range of 2.0% to 2.75% of gross property revenues, of which 1.5% to 2.25% iswere paid to a third party management company. All property management fees paid to our Former Manager ceased effective with our Internalization on January 31, 2020, which resulted in a decrease of approximately ~~$1.6~~$2.5 million and $4.1 million in these property management fees for the ~~first~~second quarter and six months ended June 30, 2020 as compared to the ~~first quarter~~comparative periods in 2019.

Real estate taxes and insurance

We are liable for property taxes due to the various counties and municipalities that levy such taxes on real property for each of our properties. Real estate taxes rose primarily due to the incremental costs brought on by properties acquired since January 1, 2019. We generally expect the assessed values of our properties to rise over time, owing to our expectation of improving market conditions, as well as pressure on municipalities to raise revenues. Insurance premiums are paid to insure against damages to our real estate assets and for liability claims.

General and Administrative

The increase in general and administrative expenses were due to charges for corporate salaries and administrative expenses that are borne by us following the ~~management internalization.~~Internalization.

Equity compensation to directors and executives

Equity compensation expenses incurred fell for the ~~first quarter~~three-month and six-month periods ended June 30, 2020 as compared to the corresponding 2019 ~~period~~periods primarily due to the ~~expense~~recognition in the 2019 periods of the ~~third and~~ final vesting tranche of the 2017 Class B Unit ~~grant having almost completely been realized prior to the first quarter 2020.~~grant. We had no Class B Unit grants in 2019 or 2020. This decrease in equity compensation expense was partially offset by the recognition of expense for the 2020 restricted stock grant to employees that was granted June 17, 2020.

Depreciation and amortization

The increases in depreciation and amortization for the three-month ~~period~~and six-month periods ended ~~March 31,~~June 30, 2020 versus 2019 increased due to the addition of properties acquired since January 1, 2019.

Asset management fees and general and administrative fees to related party

Monthly asset management fees ~~were equal to one-twelfth of 0.50% of the total book value of assets, as adjusted.~~and General and administrative expense fees were equal to 2% of the monthly gross revenues of the Company. Both were calculated as prescribed by the Former Management Agreement and were paid monthly to our Former Manager. These fees rose primarily due to the incremental assets and revenues brought on by acquired office buildings, grocery-anchored shopping centers, student housing properties and multifamily communities listed previously. Effectiveceased effective with the closing of our Internalization transaction on January 31, ~~2020, fees to the Former Manager will no longer be incurred.~~2020.

Provision for expected credit ~~losses~~losses

Effective January 1, 2020, we adopted ASU 2016-03, which requires us to estimate the amount of future credit losses we expect to incur over the lives of our real estate loan investments at the inception of each loan, rather than perform assessments for impairment as circumstances dictate. The Company’s opening reserve of approximately $7.4 million was recorded as a cumulative adjustment to accumulated earnings on January 1, 2020. ~~Additionally, during~~During the first quarter of 2020, wethe Company recorded ~~current estimated~~an aggregate net increase in its provisions for expected credit losses ~~on our Berryessa, V & Three, and Kennesaw Crossing real estate loan investments that totaled~~of approximately $4.5 ~~million.~~million, primarily related to the onset of the coronavirus pandemic. For the quarter ended June 30, 2020, the Company recorded an aggregate net decrease in its provision for expected credit losses of approximately $122,000, primarily related to development projects achieving construction and leasing milestones.

Management Internalization expense

On January 31, 2020, we internalized the functions performed by the Former Manager and the Sub-Manager by acquiring the entities that own the Manager and the Sub-Manager for an aggregate purchase price of $154 million, plus up to $25 million of additional consideration to be paid within 36 months.

Interest expense

The increase consisted of interest expense on mortgages that increased from ~~$24.2~~$25.5 million for the ~~first~~second quarter 2019 to ~~$26.2~~$27.0 million for the ~~first~~second quarter 2020, due to the additional acquired properties in 2019 and 2020. ~~Interest expense on~~Additionally, our ~~revolving line~~Revolving Line of ~~credit increased from approximately $587,000~~Credit carried a higher balance for the ~~first~~second quarter 2020 over the second quarter 2019, ~~to approximately $859,000 for the first quarter 2020.~~resulting in an additional $1.6 million in interest expense.

See the sections entitled Contractual Obligations and Quantitative and Qualitative Disclosures About Market Risk.

Definitions of Non-GAAP Measures

We disclose FFO, Core FFO, AFFO and NOI, each of which meet the definition of a “non-GAAP financial measure”, as set forth in Item 10(e) of Regulation S-K promulgated by the SEC. As a result we are required to include in this filing a statement of why the Company believes that presentation of these measures provides useful information to investors. ~~None~~The non-GAAP measures of FFO, Core FFO, AFFO and NOI should be considered as an alternative to net income (determined in accordance with GAAP) as an indication of our performance, and we believe that to understand our performance further FFO, Core FFO, AFFO and NOI should be compared with our reported net income or net loss and considered in addition to cash flows in accordance with GAAP, as presented in our consolidated financial statements. FFO, Core FFO and AFFO are not considered measures of liquidity and are not alternatives to measures calculated under GAAP.

Funds From Operations Attributable to Common Stockholders and Unitholders (“FFO”)

FFO is one of the most commonly utilized Non-GAAP measures currently in practice. In its 2002 “White Paper on Funds From Operations,” which was restated in 2018,the National Association of Real Estate Investment Trusts, or NAREIT, standardized the definition of how Net income/loss should be adjusted to arrive at FFO, in the interests of uniformity and comparability. We have adopted the NAREIT definition for computing FFO as a meaningful supplemental gauge of our operating results, and as is most often presented by other REIT industry participants.

The NAREIT definition of FFO (and the one reported by the Company) is:

Net income/loss, excluding:

•depreciation and amortization related to real estate;

•gains and losses from the sale of certain real estate assets;

•gains and losses from change in control and

•impairment writedowns of certain real estate assets and investments in entities where the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity.

Not all companies necessarily utilize the standardized NAREIT definition of FFO, so caution should be taken in comparing the Company’s reported FFO results to those of other companies. The Company’s FFO results are comparable to the FFO results of other companies that follow the NAREIT definition of FFO and report these figures on that basis. FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.

Core Funds From Operations Attributable to Common Stockholders and Unitholders (“Core FFO”)

The Company makes adjustments to FFO to remove costs incurred and revenues recorded that are singular in nature and outside the normal operations of the Company and portray its primary operational results. The Company calculates Core FFO as:

• acquisition and pursuit (dead deal) costs;

• Loan cost amortization on acquisition term notes and loan coordination fees;

• losses on debt extinguishments or refinancing costs;

• internalization costs;

• non-cash dividends on preferred stock;

• non-cash (income) expense for current expected credit losses;

• ~~Extraordinary Event -~~Expenses related to the COVID-19 ~~Expense;~~global pandemic; and

• earnest money forfeitures by prospective asset purchasers.

Core FFO figures reported by us may not be comparable to Core FFO figures reported by other companies. We utilize Core FFO as a supplemental measure of the operating performance of our portfolio of real estate assets. We believe Core FFO is useful to investors as a supplemental gauge of our operating performance and may be useful in comparing our operating performance with other real estate companies. Since our calculation of Core FFO removes costs incurred and revenues recorded that are often singular in nature and outside the normal operations of the Company, we believe it improves comparability to investors in assessing our core operating results across periods. Core FFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders.

Adjusted Funds From Operations Attributable to Common Stockholders and Unitholders (“AFFO”)

AFFO makes further adjustments to Core FFO results in order to arrive at a more refined measure of operating and financial performance. There is no industry standard definition of AFFO and practice is divergent across the industry. The Company calculates AFFO as:

• non-cash equity compensation to directors and executives;

• amortization of loan closing costs;

• weather-related property operating losses;

• amortization of loan coordination fees paid to the Manager;

• depreciation and amortization of non-real estate assets;

• net loan origination fees received;

• accrued interest income received;

• cash received for purchase option terminations;

• deemed dividends on preferred stock redemptions;

• non-operating miscellaneous revenues;

• non-cash dividends on Series MM1 Preferred ~~Stock;~~Stock and mShares; and

• amortization of lease inducements;

• non-cash loan interest income;

• cash paid for loan closing costs;

• amortization of acquired real estate intangible liabilities;

• amortization of straight line rent adjustments and deferred revenues; and

• normally-recurring capital expenditures and capitalized ~~retail direct~~second generation leasing costs.

AFFO figures reported by us may not be comparable to those AFFO figures reported by other companies. We utilize AFFO as another measure of the operating performance of our portfolio of real estate assets. We believe AFFO is useful to investors as a supplemental gauge of our operating performance and may be useful in comparing our operating performance with other real estate companies. Since our calculation of AFFO removes other significant non-cash charges and revenues and other costs which are not representative of our ongoing business operations, we believe it improves comparability to investors in assessing our core operating results across periods. AFFO is a non-GAAP measure that is reconciled to its most comparable GAAP measure, net income/loss available to common stockholders. FFO, Core FFO and AFFO are not considered measures of liquidity and are not alternatives to measures calculated under GAAP.

Reconciliation of FFO Attributable to Common Stockholders and Unitholders and AFFO
to Net (Loss) Income Attributable to Common Stockholders ^(A)
Three months ended March 31,
(In thousands, except per-share figures) 2020 2019

Net (loss) income attributable to common stockholders (See note 1) $ (209,452 ) $ (28,313 )

Add: Depreciation of real estate assets 39,775
35,717
Depreciation of real estate assets attributable to joint ventures 8,982
9,123
Net (loss) income attributable to Class A Unitholders (See note 2) (3,094 ) 492
FFO attributable to common stockholders and unitholders (163,789 ) 17,019

Acquisition and pursuit costs 246
—
Loan cost amortization on acquisition term notes and loan coordination fees (See note 3) 678
487
Payment of costs related to property refinancing —
55
Internalization costs (See note 4) 178,793
45
Noncash dividends on preferred stock 544
96
Noncash (income) expense for current expected credit losses (See note 5) 4,530
—
Extraordinary Event - COVID-19 Expense 29
—
Earnest money forfeited by prospective asset purchaser (2,750 ) —
Core FFO attributable to common stockholders and unitholders 18,281
17,702

Add: Non-cash equity compensation to directors and executives 230
311
Amortization of loan closing costs (See note 6) 1,166
1,131
Depreciation/amortization of non-real estate assets 556
449
Net loan fees received (See note 7) 267
401
Deferred interest income received (See note 8) 8,277
2,760
Amortization of lease inducements (See note 9) 439
428
Non-operational miscellaneous revenues 2,750
—
Cash received in excess of amortization of purchase option termination revenues (See note 10) 760
296
Less: Non-cash loan interest income (See note 8) (3,019 ) (3,324 )
Cash received for sale of K Program securities in excess of noncash revenues —
(141 )
Cash paid for loan closing costs —
(3 )
Amortization of acquired real estate intangible liabilities and SLR (See note 11) (4,653 ) (3,758 )
Amortization of deferred revenues (See note 12) (940 ) (940 )
Normally recurring capital expenditures (See note 13) (1,418 ) (1,180 )

Adjusted funds from operations attributable to common stockholders and Unitholders $ 22,696
$ 14,132

Common Stock dividends and distributions to Unitholders declared:
Common Stock dividends $ 12,491
$ 11,195
Distributions to Unitholders (See note 2) 203
229
Total $ 12,694
$ 11,424

Common Stock dividends and Unitholder distributions per share $ 0.2625
$ 0.26

FFO per weighted average basic share of Common Stock and Unit outstanding $ (3.42 ) $ 0.39
Core FFO per weighted average basic share of Common Stock and Unit outstanding $ 0.38
$ 0.41
AFFO per weighted average basic share of Common Stock and Unit outstanding $ 0.47
$ 0.32

Weighted average shares of Common Stock and Units outstanding: ^(A)

Basic:
Common Stock 47,129
42,680
Class A Units 827
880
Common Stock and Class A Units 47,956
43,560

Diluted Common Stock and Class A Units ^(B)
47,957
44,199

Actual shares of Common Stock outstanding, including 7 and 6 unvested shares
of restricted Common Stock at March 31, 2020 and 2019, respectively. 47,585
43,244
Actual Class A Units outstanding at March 31, 2020 and 2019, respectively. 775
879
Total 48,360
44,123

(A) Units and Unitholders refer to Class A Units in our Operating Partnership (as defined in note 2), or Class A Units, and holders of Class A Units, respectively. Unitholders include recipients of awards of Class B Units in our Operating Partnership, or Class B Units, for annual service which became vested and earned and automatically converted to Class A Units. Unitholders also include the entity that contributed the Wade Green grocery-anchored shopping center. The Class A Units collectively represent an approximate 1.72% weighted average non-controlling interest in the Operating Partnership for the three-month period ended March 31, 2020.
(B) Since our AFFO results are positive for the periods reflected above, we are presenting recalculated diluted weighted average shares of Common Stock and Class A Units for these periods for purposes of this table, which includes the dilutive effect of common stock equivalents from grants of the Class B Units, warrants included in units of Series A Preferred Stock issued, as well as annual grants of restricted Common Stock and restricted stock units. The weighted average shares of Common Stock outstanding presented on the Consolidated Statements of Operations are the same for basic and diluted for any period for which we recorded a net loss available to common stockholders.

Weighted average shares of Common Stock and Units outstanding: ^(A)

Diluted Common Stock and Class A Units ^(B)

14) We deduct from Core FFO normally recurring capital expenditures that are necessary to maintain our assets’ revenue streams in the calculation of AFFO. This adjustment also deducts from Core FFO capitalized amounts for third party costs during the period to originate or renew leases in our grocery-anchored shopping centers and office buildings. This adjustment includes approximately $31,000 and $71,000 of recurring capitalized expenditures incurred at our corporate offices during the three-month and six-month periods ended June 30, respectively. No adjustment is made in the calculation of AFFO for nonrecurring capital expenditures. See Capital Expenditures, Grocery-Anchored Shopping Center Portfolio, and Office Buildings Portfolio sections for definitions of these terms.

Liquidity and Capital Resources

Short-Term Liquidity

We believe our principal short-term liquidity needs are to fund:

•operating expenses directly related to our portfolio of multifamily communities, student housing properties, grocery-anchored shopping centers and office properties (including regular maintenance items);

•operating expenses related to salaries, benefits, and general and administrative expenses (that were formally funded by payment of fees to our Former Manager prior to Internalization on January 31, 2020);

•capital expenditures incurred to lease our multifamily communities, student housing properties, grocery-anchored shopping centers and office properties;

•interest expense on our outstanding property level debt;

•amounts due on our Credit Facility;

•distributions that we pay to our preferred stockholders, common stockholders, and unitholders;

•cash redemptions that we may pay to our preferred stockholders, and

•committed investments.

We have a credit facility, or Credit Facility, with KeyBank National Association, or KeyBank, which defines a revolving line of credit, or Revolving Line of Credit, which is used to fund investments, capital expenditures, dividends (with consent of KeyBank), working capital and other general corporate purposes on an as needed basis. On March 23, 2018, the maximum borrowing capacity on the Revolving Line of Credit was increased to $200 million pursuant to an accordion feature. The accordion feature permits the maximum borrowing capacity to be expanded or contracted without amending any further terms of the instrument. On December 12, 2018, the Fourth Amended and Restated Credit Agreement, or the Amended and Restated Credit Agreement, was amended to extend the maturity to December 12, 2021, with an option to extend the maturity date to December 12, 2022, subject to certain conditions described therein. The Revolving Line of Credit accrues interest at a variable rate of one month LIBOR plus an applicable margin of 2.75% to 3.50% per annum, depending upon our leverage ratio. The weighted average interest rate for the Revolving Line of Credit was ~~4.57%~~4.05% for the ~~three~~six months ended ~~March 31,~~June 30, 2020. The Amended and Restated Credit Agreement also reduced the commitment fee on the average daily unused portion of the Revolving Line of Credit to 0.25% or 0.30% per annum, depending upon our outstanding Credit Facility balance. At June 30, 2020, we had $107.5 million available to be drawn by us on the Revolving Line of Credit.

The COVID-19 pandemic has the potential to affect our short-term cash flows, if multifamily tenants lose their jobs due to business closings, ~~smaller~~ retailers fall behind on their rent obligations, and our office tenants' businesses begin to similarly suffer. Should these events continue to accelerate and worsen, our operational cash flows could suffer and cause us to draw upon our Revolving Credit Line more extensively and in a manner other than we intended.

The Amended and Restated Credit Agreement contains certain affirmative and negative covenants including negative covenants that limit or restrict secured and unsecured indebtedness, mergers and fundamental changes, investments and acquisitions, liens and encumbrances, dividends, transactions with affiliates, burdensome agreements, changes in fiscal year and other matters customarily restricted in such agreements. The material financial covenants include minimum net worth and debt service coverage ratios and maximum leverage and dividend payout ratios. As of ~~March 31,~~June 30, 2020, we were in compliance with all covenants related

to the Fourth Amended and Restated Credit Agreement. Our results with respect to such compliance are presented in Note 9 to the Company's Consolidated Financial Statements.

On February 28, 2017, we entered into a revolving acquisition credit agreement, or Acquisition Credit Agreement, with KeyBank to obtain the Acquisition Facility, with a maximum borrowing capacity of $200 million. The sole purpose of the Acquisition Credit Agreement is to finance our acquisitions of multifamily communities and student housing communities prior to obtaining permanent conventional mortgage financing on the acquired assets. The maximum borrowing capacity on the Acquisition Facility was reduced by agreement with KeyBank to $90 million on March 25, 2019. The Acquisition Facility accrues interest at a variable rate of one month LIBOR plus a margin of between 1.75% per annum and 2.20% per annum, depending on the type of assets acquired and the resulting property debt service coverage ratio. The Acquisition Facility has a

maturity date of March 1, 2022 and has two one-year extension options, subject to certain conditions described therein. At June 30, 2020, we had $90.0 million available to be drawn by us on the Acquisition Facility.

Our net cash used by operating activities for the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2020 was approximately ~~$69.4~~$21.1 million and net cash provided by operating activities for the ~~three-month~~six-month period ended ~~March 31,~~June 30, 2019 was approximately ~~$26.4~~$74.6 million. The Internalization transaction reduced the Company’s operating cash flows by approximately ~~$114~~$114.0 million for the ~~quarter~~six-month period ended ~~March 31,~~June 30, 2020.

Interest income on our loans and notes receivable decreased primarily due to a decrease in the weighted average accrued interest rate for 2019 and full repayment of the Haven Campus Communities Charlotte Member, LLC line of credit, in early ~~2019.~~2019 and the repayment of the Wiregrass, Falls at Forsyth and Dawsonville real estate loans.

Our net cash used in investing activities for the ~~quarters~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019 was approximately ~~$90.9~~$177.7 million and ~~$53.9~~$222.5 million, respectively. Cash disbursed for property acquisitions increased from approximately ~~$32.5~~$154.6 million in the 2019 period to ~~$125.1~~$186.0 million in the 2020 period.


(In thousands, except per-unit amounts)	Capital Expenditures
			Recurring							Non-recurring					Total
	Amount			Per Unit		Amount		Per Unit			Amount		Per Unit
Appliances	$	374		$	35.49	$	—	$	—		$	374	$	35.49
Carpets	715			67.88		—		—			715		67.88
Wood flooring / vinyl	47			4.42		243		23.05			290		27.47
Blinds and ceiling fans	86			8.13		—		—			86		8.13
Fire safety	—			—		191		18.17			191		18.17
Furnace, air (HVAC)	228			21.67		—		—			228		21.67
Computers, equipment, misc.	69			6.56		72		6.85			141		13.41
Elevators	—			—		50		4.76			50		4.76
Exterior painting	—			—		628		59.56			628		59.56
Leasing office / common amenities	67			6.34		378		35.92			445		42.26
Major structural	—			—		680		64.51			680		64.51
Cabinets & countertops and unit upgrades	—			—		354		33.55			354		33.55
Landscaping & fencing	—			—		295		27.98			295		27.98
Parking lot	—			—		48		4.58			48		4.58
Signage and sanitation	—			—		42		3.98			42		3.98

	$	1,586		$	150.49	$	2,981	$	282.91		$	4,567	$	433.40

In addition, second-generation capital expenditures within our grocery-anchored shopping center portfolio for the ~~three-month~~six-month periods ended ~~March 31,~~June 30, 2020 and 2019 totaled ~~$432,000~~$916,000 and ~~$264,000,~~$559,000, respectively and within our office properties portfolio for the six-month periods ended June 30, 2020 and 2019 totaled $528,000 and $446,000, respectively. We define second-generation capital expenditures as those that exclude expenditures made in our grocery-anchored shopping center ~~portfolio~~and office properties portfolios (i) to lease space to

~~"first~~ "first generation" tenants (i.e. leasing capital for existing vacancies and known

move-outs at the time of acquisition), (ii) to bring recently acquired properties up to our ownership standards, and (iii) for property re-developments and repositioning.

Second-generation capital expenditures within our office properties portfolio for the three-month periods ended March 31, 2020 and 2019 totaled $101,000 and $149,000, respectively. Second-generation capital expenditures exclude those expenditures made in our office properties portfolio (i) to lease space to "first generation" tenants (i.e. leasing capital for existing vacancies and known move-outs at the time of acquisition), (ii) to bring recently acquired properties up to our Class A ownership standards (and which amounts were underwritten into the total investment at the time of acquisition) and (iii) for property re-developments and repositionings.

Our ~~first~~second quarter 2020 Common Stock dividend declaration of $0.175 per share represented a decrease of $0.0875, or 33.3% from our first quarter 2020 dividend of $0.2625 per share, ~~represented~~but an ~~overall~~ increase ~~of 110.0% from~~over our initial Common Stock dividend per share of $0.125 following our IPO, or an average annual dividend growth rate of approximately ~~12.6%~~4.5% over the same period. Our board of directors reviews the proposed Common Stock dividend declarations quarterly, and there can be no assurance that the current dividend level will be maintained.

Long-Term Liquidity Needs

•the principal amount of our long-term debt as it becomes due or matures;

•capital expenditures needed for our multifamily communities, student housing properties, grocery-anchored shopping centers and office properties;

•costs associated with current and future capital raising activities;

•costs to acquire additional multifamily communities, student housing properties, grocery-anchored shopping centers, office properties or other real estate and enter into new and fund existing lending opportunities; and

•our minimum distributions necessary to maintain our REIT status.

On September 27, 2019, our registration statement on Form S-3 (Registration No. 333-233576) (the “Series A1/M1 Registration Statement”) was declared effective by the Securities and Exchange Commission (the “SEC”). The Series A1/M1 Registration Statement allows us to offer up to a maximum of 1,000,000 shares of Series A1 Redeemable Preferred Stock, Series M1 Redeemable Preferred Stock or a combination of both. The stated price per share is $1,000, subject to adjustment under certain conditions. The shares are being offered by our affiliate, Preferred Capital Securities, LLC (“PCS”), on a "reasonable best efforts" basis and we intend to invest substantially all the net proceeds of the Series A1/M1 Offering in connection with the acquisition of multifamily communities, grocery-anchored shopping centers, office buildings, real estate loans and mortgages, other real estate-related investments and general working capital purposes.

At ~~March 31,~~June 30, 2020, the Company's active equity offerings consisted of:

•an offering of up to $100 million of equity securities for the Preferred Office Growth Fund, a consolidated entity (the “Preferred Office Growth Fund Offering”).

We intend to target leverage levels (secured and unsecured) between 50% and 65% of the fair market value of our tangible assets (including our real estate assets, real estate loans, notes receivable, accounts receivable and cash and cash equivalents) on a portfolio basis. As of ~~March 31,~~June 30, 2020, our outstanding debt (both secured and unsecured) was approximately ~~53%~~54.1% of the value of our tangible assets on a portfolio basis based on our estimates of fair market value at ~~March 31,~~June 30, 2020. Neither our ~~charter~~charter nor our by-laws contain any limitation on the amount of leverage we may use. These targets, however, will not apply to individual real estate assets or investments. The amount of leverage we will place on particular investments will depend on our assessment of a variety of factors which may include the anticipated liquidity and price volatility of the assets in our investment portfolio, the potential for losses and extension risk in the portfolio, the availability and cost of financing the asset, our opinion of the creditworthiness of our financing counterparties, the health of the U.S. economy and the health of the commercial real estate market in general. In addition, factors such as our outlook on interest rates, changes in the yield curve

slope, the level and volatility of

interest rates and their associated credit spreads, the underlying collateral of our assets and our outlook on credit spreads relative to our outlook on interest rate and economic performance could all impact our decision and strategy for financing the target assets. At the date of acquisition of each asset, we anticipate that the investment cost for such asset will be substantially similar to its fair market value. However, subsequent events, including changes in the fair market value of our assets, could result in our exceeding these limits. Finally, we intend to acquire all our real estate assets through separate single purpose entities and we intend to finance each of these assets using debt financing techniques for that asset alone without any cross-collateralization to our other real estate assets or any guarantees by us or our Operating Partnership. We intend to have no long-term unsecured debt at the Company or Operating Partnership levels, except for our Revolving Line of Credit.

~~Off-Balance Sheet Arrangements~~

As of March 31, 2020, we had 1,543,260 outstanding Warrants from our sales of Units. The Warrants are exercisable by the holder at an exercise price of 120% of the current market price per share of the Common Stock on the date of issuance of such Warrant, with a minimum exercise price of $19.50 per share for Warrants issued after February 15, 2017. The current market price per share is determined using the closing market price of the Common Stock immediately preceding the issuance of the Warrant. The Warrants are not exercisable until one year following the date of issuance and expire four years following the date of issuance. As of March 31, 2020, a total of 531,522 Warrants had been exercised into 10,630,440 shares of Common stock. The 1,543,260 Warrants outstanding at March 31, 2020 have exercise prices that range between $14.80 and $26.34 per share. If all the Warrants outstanding at March 31, 2020 became exercisable and were exercised, gross proceeds to us would be approximately $602.8 million and we would as a result issue an additional 30,865,200 shares of Common Stock.

Contractual Obligations

As of ~~March 31,~~June 30, 2020, our contractual obligations consisted of the mortgage notes secured by our acquired properties and the Revolving Credit Facility. Based on a LIBOR rate of ~~1.0%~~0.16% at ~~March 31,~~June 30, 2020, our estimated future required payments on these instruments were:


(In thousands)	Total		Less than one year		1-3 years		3-5 years		More than five years
Principal payments:
Mortgage debt	$	2,812,184	$	74,758	$	293,494	$	531,124	$	1,912,808
Line of credit	92,500		92,500		—		—		—
Total principal	$	2,904,684	$	167,258	$	293,494	$	531,124	$	1,912,808
Interest payments:
Mortgage debt	868,200		107,661		199,480		185,872		375,187
Line of credit	85		85		—		—		—

Total interest	$	868,285	$	107,746	$	199,480	$	185,872	$	375,187

(In thousands) Total Less than one year 1-3 years 3-5 years More than five years
Mortgage debt obligations:
Interest $ 826,087
$ 105,608
$ 192,171
$ 172,795
$ 355,513
Principal 2,648,990
46,527
453,397
544,327
1,604,739
2019 Interim Term Loan:
Interest 413
413
—
—
—
Principal 191,500
191,500
—
—
—
Office space and equipment leases —
—
—
—
—
Total $ 3,666,990
$ 344,048
$ 645,568
$ 717,122
$ 1,960,252

In addition, we had unfunded real estate loan balances totaling approximately ~~$62.9~~$59.9 million at ~~March 31,~~June 30, 2020.


~~Item 3.~~	~~Quantitative and Qualitative Disclosures About Market Risk~~

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Our primary market risk exposure is interest rate risk. All our floating-rate debt is tied to the 30-day LIBOR. As of ~~March 31,~~June 30, 2020, we have variable rate mortgages on the properties listed in following table.


	Balance (in thousands)		Percentage of total mortgage indebtedness		LIBOR Cap		All-in Cap
Avenues at Creekside	$	38,458			5.00	%	6.6	%
The Tradition	30,000				3.25	%	7.0	%
The Bloc	28,966				3.25	%	6.8	%
Summit Crossing II	20,700				2.47	%	5.3	%
Total capped floating-rate debt	118,124		4.2	%

Champions Village	27,400
Fairfield Shopping Center	19,750
Total uncapped floating-rate debt	47,150		1.7	%

Total floating-rate debt	$	165,274	5.9	%

Balance
(in thousands)
Percentage of total mortgage indebtedness LIBOR Cap All-in Cap
Avenues at Creekside $ 38,664

5.00 % 6.6 %
The Tradition 30,000

3.25 % 7.0 %
The Bloc 28,966

3.25 % 6.8 %
Total capped floating-rate debt 97,630
3.7 %

Champions Village 27,400

Fairfield Shopping Center 19,750

Total uncapped floating-rate debt 47,150
1.8 %

Total floating-rate debt $ 144,780
5.5 %

Our Revolving Line of Credit accrued interest at a spread of 3.0% over LIBOR as of ~~March 31,~~June 30, 2020; this combined rate is uncapped. Because of the short term nature of the Revolving Line of Credit and Acquisition Credit Facility instruments, we believe our interest rate risk is minimal.

We have and will continue to manage interest rate risk as follows:

•maintain a reasonable ratio of fixed-rate, long-term debt to total debt so that floating-rate exposure is kept at an acceptable level;

•place interest rate caps on floating-rate debt where appropriate; and

•take advantage of favorable market conditions for long-term debt and/or equity financings.

We use various financial models and advisors to achieve our objectives.

If interest rates under our floating-rate LIBOR-based indebtedness fluctuated by 100 basis points, our interest costs, based on outstanding borrowings at ~~March 31,~~June 30, 2020, would increase by approximately ~~$0.9~~$1.0 million or decrease by approximately ~~$1.0~~$0.1 million on an annualized basis.


~~Item 4.~~	~~Controls and Procedures~~

Item 4.Controls and Procedures

Evaluation of disclosure controls and procedures.

Management of the Company evaluated, under the supervision and with the participation of the Company's Chief Executive Officer and Chief Financial Officer, the effectiveness of the design and operation of the Company's disclosure controls and procedures (as defined in the Exchange Act Rule 13a-15(e)) as of ~~March 31,~~June 30, 2020, the end of the period covered by this report. Based on that evaluation, the Company's Chief Executive Officer and Chief Financial Officer have concluded that the Company's disclosure controls and procedures were effective as of the end of such period to provide reasonable assurance that that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and forms and such information is accumulated and communicated to the Company’s management, including the Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures.

Changes in internal control over financial reporting.

As required by the Exchange Act Rule 13a-15(d), the Company's Chief Executive Officer and Chief Financial Officer evaluated the Company's internal control over financial reporting to determine whether any change occurred during the quarter ended ~~March 31,~~June 30, 2020 that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting. Based on that evaluation, there has been no such change during such period.

PART II


~~Item 1.~~	~~Legal Proceedings~~

Item 1.Legal Proceedings

Neither we nor our subsidiaries nor, to our knowledge, our Former Manager is currently subject to any legal proceedings that we or our Former Manager consider to be material. To our knowledge, none of our communities are currently subject to any legal proceeding that we consider material.

Item 1A.Risk Factors

The Company is supplementing the risk factors set forth under Item 1A. Risk Factors inits Annual Report on Form 10-K for the year ended December 31, 2019 ("2019 Annual Report") with the additional risk factor set forth below. This supplemental risk factor should be read in conjunction with the risk factors set forth in the 2019 Annual Report.

The current outbreak of the novel coronavirus, (“COVID-19”), or the future outbreak or pandemic of any other highly infectious or contagious diseases, could have a material and adverse effect on or cause disruption to the Company’s business or financial condition, results of operations, cash flows and the market value and trading price of the Company’ securities.

A novel strain of coronavirus was reported to have surfaced in Wuhan, China in December 2019, and has since spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States declared a national emergency. Since that time, efforts to contain the spread of COVID-19 have intensified. Several countries, including the United States, have taken steps to restrict travel, temporarily close or otherwise limit businesses and issue quarantine orders, and it remains unclear how long such measures will remain in place. As a result, the COVID-19 pandemic ishas negatively ~~affecting~~affected almost every industry directly or ~~indirectly.~~indirectly and the duration and severity of these affects is unknown at this time.

Impact of COVID-19 on Our Operations

Our operating results depend, in large part, on revenues derived from leasing apartment homes in our communities to residential tenants, the ability of our residents to earn sufficient income to pay their rents in a timely manner, the extent to which we waive late and other customary fees associated with the apartment rental process, and our ability to limit bad debt and maintain operating results by evicting and re-leasing apartment homes when residents remain delinquent in their payment of rent. Additionally, a prolonged imposition of mandated closures or other social-distancing guidelines may adversely impact our retail and office tenants’ ability to generate sufficient revenues, and could force tenants to default on their leases, or result in the

tenant’s bankruptcy or insolvency, which would diminish the Company’s ability to receive rental revenue it is owed under their leases. The rapid development and fluidity of the pandemic precludes any prediction as to the ultimate adverse impact on the Company. A number of the our office and retail tenants have announced mandated or temporary closures of their operations and/or have requested adjustments to their lease terms during this pandemic. ~~Experts predict that the~~The COVID-19 pandemic ~~will trigger~~has caused, and is likely to continue to cause, a ~~period of~~ global economic slowdown ~~or a global recession.~~and we cannot assure you conditions will not continue to deteriorate despite some locations attempting to reopen and recover from the pandemic. COVID-19 (or a future pandemic) could have a material and adverse effect on or cause disruption to our business or financial condition, results from operations, cash flows and the market value and trading price of our common stock due to, among other factors:

•A complete or partial closure of, or other operational issues at the Company’s properties as a result of government or tenant action;

•In the event of resident nonpayment, default or bankruptcy, the uncollectibility of rent could increase and we may not be able to re-lease apartment homes at current or projected rents. Our occupancy levels and pricing across our portfolio may decline due to changes in demand or logistical challenges in showing or leasing apartment homes to prospective residents, including restrictions inhibiting our employees’ ability to meet with existing or potential residents;

•Our properties may also incur significant costs or losses related to shelter-in-place orders, quarantines, infection, clean-up costs or other related factors;

•The declines in or instability of the economy or financial markets may result in a recession or negatively impact consumer discretionary spending, which could adversely affect retailers and consumers;

•The reduction of economic activity ~~may severely impact~~has impacted our office and retail tenants' business operations, financial condition, liquidity and access to capital resources that resulted in us agreeing to rent deferrals and/or lease modifications and caused tenant bankruptcies and may cause ~~one or more of our~~these and others tenants to be unable to meet their obligations to us in full, or at all, to default on their lease, or to otherwise seek modifications of such obligations;

•A general decline in business activity and demand for real estate transactions would adversely affect the Company’s ability to successfully execute investment strategies or expand its portfolio; and

•The potential negative impact on the health of the Company’s associates or Board of Directors, particularly if a significant number are impacted, or the impact of government actions or restrictions, including stay-at-home orders, restricting access to our headquarters located in Atlanta, Georgia, could result in a deterioration in our ability to ensure business continuity during a disruption.

The extent to which COVID-19 impacts our operations and those of our tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the outbreak, the actions taken to contain the outbreak or mitigate its impact, and the direct and indirect economic effects of the outbreak and containment measures, among others. COVID-19presents material uncertainty and risk with respect to our performance, business or financial condition, results from operations and cash flows.

Impact of COVID-19 on Liquidity and Financing

As a result of the current economic downturn, the real estate market may be unable to attract the same level of capital investment that it attracted before the COVID-19 pandemic, and there may be a reduction in the number of companies seeking to acquire properties, which may result in the value of our properties not appreciating, or decreasing significantly below the amount for which we acquired or developed them. This may also limit our ability to sell our properties, realize a cash return on our investment and reinvest the sales proceeds in new properties. In light of the severe economic, market and other disruptions worldwide being caused by the COVID-19 pandemic, there can be no assurance that conditions in the bank lending, capital and other financial markets will not continue to deteriorate as a result of the pandemic, or that our access to capital and other sources of funding will not become constrained, which could adversely affect the availability and terms of future borrowings, renewals or refinancings.

Additional financial impacts include the following:

•A significant reduction in our cash flows could impact the Company’s ability to continue paying cash dividends to its common and preferred stockholders at expected levels or at all;

•Increased redemption activity by holders of our preferred stock ~~could impact~~has impacted our cash availability and liquidity strength and, to the extent we ~~make~~made redemptions of our Preferred Stock in shares of our Common Stock, further ~~dilute~~diluted stockholder’s ownership ~~interests;~~interests and there is no wayto be sure if this redemption activity will increase, stabilize or decline as the pandemic continues; and

•The financial impact of COVID-19 could negatively affect the Company’s future compliance with financial and other covenants of the Company’s credit facility and other debt instruments, and the failure to comply with such covenants could result in a default that accelerates the payment of such indebtedness

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5.Other Information

None.

Item 6.Exhibits

See Exhibit Index.


~~Item 2.~~EXHIBIT INDEX									~~Unregistered Sales of Equity Securities and Use of Proceeds~~

~~None.~~


~~Item 3.~~ Exhibit Number			~~Defaults Upon Senior Securities~~

~~None.~~


~~Item 4.~~	~~Mine Safety Disclosures~~

~~Not applicable.~~


~~Item 5.~~	~~Other Information~~

~~None.~~


~~Item 6.~~	~~Exhibits~~

~~See Exhibit Index.~~

Description

~~EXHIBIT INDEX~~
~~Exhibit~~ ~~Number~~ 10.1	+			~~Description~~

~~2.1~~		Form of Restricted Stock ~~Purchase~~ Agreement dated as of January 31, 2020, by and among Preferred Apartment Communities, Inc., Preferred Apartment Communities Operating Partnership, L.P., PAC Carveout, LLC, NELL Partners, Inc., NMA Holdings, Inc., Mortwat, LLC, Northside Partners Trust, Nancy Ann Richardson Williams 2017 Children’s Trust, Caitboo Family Trust, Fairmont Green Trust, and Murphy Capital and Advisory Group LLC(Director) (incorporated by reference to Exhibit ~~2.1~~10.1 to the Form 8-K filed by the Company with the Securities and Exchange Commission on ~~February 3,~~June 19, 2020)
~~10.1~~10.2			+		~~Consulting~~Form of Restricted Stock Agreement ~~between Leonard A. Silverstein and Preferred Apartment Communities, Inc.~~(Officer) (incorporated by reference to Exhibit ~~10.20~~10.2 to the Form ~~10-K~~8-K filed by the Company with the Securities and Exchange Commission on ~~March 3,~~June 19, 2020)
31.1			*		Certification of Joel T. Murphy, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2			*		Certification of John A. Isakson, Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1			*		Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2			*		Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
~~101~~101.INS			*		Inline XBRL ~~(eXtensible Business Reporting Language). The following materials from Preferred Apartment Communities, Inc.’s Quarterly Report on Form 10-Q for~~Instance Document - the ~~period ended March 31, 2020 formatted~~instance document does not appear in ~~XBRL: (i) Condensed consolidated balance sheets at March 31, 2020 and December 31, 2019, (ii) Condensed consolidated statements of operations for~~ the three months ended March 31, 2020 and 2019, (iii) Condensed consolidated statements of stockholders' equity, (iv) Condensed consolidated statement of cash flows and (v) Notes to condensed consolidated financial statements.Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH			*		Inline XBRL Taxonomy Extension Schema Document
101.CAL			*		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF			*		Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB			*		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE			*		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104			*		Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.

			*		Filed or Furnished herewith
			+		Management contract or compensatory plan, contract or arrangement

SIGNATURES

~~SIGNATURES~~

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

PREFERRED APARTMENT COMMUNITIES, INC.

Date: ~~May 11,~~August 10, 2020

By:

/s/ Joel T. Murphy

Joel T. Murphy

Chief Executive Officer

(Principal Executive Officer)

Date: ~~May 11,~~August 10, 2020

By:

/s/ John A. Isakson

John A. Isakson

Chief Financial Officer

(Principal Financial Officer)


x			~~QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934~~


¨	~~TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934~~



Preferred Apartment Communities, Inc.
Consolidated Statements of Stockholders' Equity
For the three-month periods ended March 31, 2020 and 2019

(In thousands, except dividend per-share figures)	Series A, Series A1, Series M and Series M1 Redeemable Preferred Stock		Common Stock		Additional Paid in Capital			Accumulated Earnings			Total Stockholders' Equity			Non-Controlling Interest			Total Equity

Balance at January 1, 2020	$	21	$	464	$	1,938,057		$	(7,244	)	$	1,931,298		$	2,818		$	1,934,116
Cumulative adjustment to reflect the adoption of ASU 2016-13	—		—		—			(7,414		)	(7,414		)	—			(7,414		)
Issuance of Series A preferred shares	1		—		64,483			—			64,484			—			64,484
Issuance of Series A1/M1 preferred shares	—		—		34,069			—			34,069			—			34,069
Exercise of warrants	—		—		8			—			8			—			8
Redemptions of Series A preferred stock	—		11		(9,911		)	—			(9,900		)	—			(9,900		)
Syndication and offering costs	—		—		(12,360		)	—			(12,360		)	—			(12,360		)
Equity compensation to executives and directors	—		—		156			—			156			—			156
Conversion of Class A to common stock	—		1		1,104			—			1,105			(1,105		)	—
Current period amortization of Class B Units	—		—		—			—			—			74			74
Net income (loss)	—		—		—			(176,382		)	(176,382		)	(3,141		)	(179,523		)
Contributions from minority holders	—		—		—			—			—			201			201
Reallocation of minority interest in PAC OP	—		—		(513		)	—			(513		)	513			—
Distributions to minority holders	—		—		—			—			—			(203		)	(203		)
Dividends to Series A preferred stockholders
($5.00 per share per month)	—		—		(31,100		)	—			(31,100		)	—			(31,100		)
Dividends to mShares preferred stockholders
($4.79 - $6.25 per share per month)	—		—		(1,746		)	—			(1,746		)	—			(1,746		)
Dividends to Series A1/M1 preferred stockholders
($5.00 and $5.08 - $5.92 per share per month, respectively)	—		—		(222		)	—			(222		)	—			(222		)
Dividends to common stockholders ($0.2625 per share)	—		—		(12,491		)	—			(12,491		)	—			(12,491		)
Balance at March 31, 2020	$	22	$	476	$	1,969,534		$	(191,040	)	$	1,778,992		$	(843	)	$	1,778,149



Preferred Apartment Communities, Inc.
Consolidated Statements of Cash Flows

(In thousands)	Three-month periods ended March 31,
	2020			2019
Operating activities:
Net (loss) income	$	(179,523	)	$	(2,280	)
Reconciliation of net (loss) income to net cash provided by operating activities:
Depreciation and amortization expense	49,509			45,289
Amortization of above and below market leases	(1,705		)	(1,436		)
Deferred revenues and fee income amortization	(1,269		)	(1,498		)
Purchase option termination fee amortization	(4,040		)	(4,233		)
Amortization of equity compensation, lease incentives, and other noncash expenses	849			805
Deferred loan cost amortization	1,781			1,552
(Increase) in accrued interest income on real estate loan investments	(3,296		)	(3,551		)
Receipt of accrued interest income on real estate loans	8,865			—
Gain on sale of trading investment	—			(4		)
Gain on land condemnation, net of expenses	(479		)	—
Cash received for purchase option terminations	4,800			1,330
Loss on extinguishment of debt	—			17
Increase in provision for expected credit losses	5,133			—
Mortgage interest received from consolidated VIEs	—			2,598
Mortgage interest paid to other participants of consolidated VIEs	—			(2,598		)
Changes in operating assets and liabilities:
(Increase) in tenant receivables and other assets	(10,775		)	(8,376		)
(Increase) in tenant lease incentives	—			(102		)
Increase in accounts payable and accrued expenses	24,190			1,290
Increase in deferred liability to Former Manager	22,851			—
Increase in Contingent liability	15,000			—
Decrease in accrued interest, prepaid rents and other liabilities	(1,282		)	(2,441		)
Net cash provided by operating activities	(69,391		)	26,362

Investing activities:
Investments in real estate loans	(11,631		)	(29,795		)
Repayments of real estate loans	53,896			—
Notes receivable issued	(249		)	(1,890		)
Notes receivable repaid	10,041			—
Note receivable issued to and draws on line of credit by related parties	(9,624		)	(13,952		)
Repayments of notes receivable and lines of credit by related parties	4,546			8,330
Origination fees received on real estate loan investments	267			801
Origination fees paid to Former Manager on real estate loan investments	—			(401		)
Purchases of mortgage backed securities (K program), net of acquisition costs	—			(30,934		)
Mortgage principal received from consolidated VIEs	—			679
Proceeds from sales of mortgage-backed securities	—			53,445
Acquisition of properties	(125,107		)	(32,540		)
Receipt of insurance proceeds for capital improvements	—			746
Proceeds from land condemnation	738			—
Additions to real estate assets - improvements	(12,817		)	(7,917		)
Deposits (paid) on acquisitions	(915		)	(511		)
Net cash used in investing activities	(90,855		)	(53,939		)

Financing activities:
Proceeds from mortgage notes payable	81,413			57,275
Repayments of mortgage notes payable	(42,252		)	(38,324		)
Payments for deposits and other mortgage loan costs	(1,694		)	(996		)
Payments to real estate loan participants	—			(5,223		)
Proceeds from lines of credit	284,000			126,200
Payments on lines of credit	(92,500		)	(166,200		)
Repayment of the Term Loan	(70,000		)	—
Mortgage principal paid to other participants of consolidated VIEs	—			(679		)

The accompanying notes are an integral part of these consolidated financial statements.



	As of:
	March 31, 2020		December 31, 2019
Multifamily communities:
Properties⁽¹⁾	35	^{(1, 2)}	34
Units	10,637		10,245
New Market Properties:
Properties	54	⁽²⁾	52
Gross leasable area (square feet)⁽³⁾	6,208,278		6,041,629
Student housing properties:
Properties	8	⁽²⁾	8
Units	2,011		2,011
Beds	6,095		6,095
Preferred Office Properties:
Properties	9	^{(2, 4)}	10
Rentable square feet	3,169,000		3,204,000

⁽¹⁾The acquired second phases of CityPark View and Crosstown Walk communities are managed in combination with the initial phases and so together are considered a single property, as is the Regent at Lenox Village within the Lenox Portfolio.
⁽²⁾One multifamily community, two student housing properties, two grocery-anchored shopping centers and two office buildings are owned through consolidated joint ventures.
⁽³⁾The Company also owns approximately 47,600 square feet of gross leasable area of ground floor retail space which is embedded within the Lenox Portfolio and is not included in the totals above for New Market Properties.
(4) Excludes our 251 Armour property, comprising 35,000 rentable square feet that is under development.



	Student housing property acquired during the three-month period ended
(In thousands, except amortization period data)	March 31, 2019

Land	$	7,289
Buildings and improvements	68,163
Furniture, fixtures and equipment	16,966
Lease intangibles	983
Accrued taxes	(158		)
Security deposits, prepaid rents, and other liabilities	(2,579		)

Net assets acquired	$	90,664

Satisfaction of loan receivables	$	46,397
Cash paid	2,717
Mortgage debt, net	41,550

Total consideration	$	90,664

Three-months ended March 31, 2019
Revenue	$	1,991
Net income (loss)	$	94


Capitalized acquisition costs incurred by the Company	$	1,016
Acquisition costs paid to related party	$	936

Remaining amortization period of intangible
assets and liabilities (months)	—



Final reserve ratio		Number of loans	Total amount due (in thousands)
0.50	%	3	$	56,904
1.00	%	1	6,370
1.50	%	9	109,735
3.00	%	2	28,992
4.00	%	1	125,778
36.26	%	1	5,924

		17	$	333,703



Interest income	Three month periods ended March 31,
(In thousands)	2020		2019
Real estate loans:
Current interest	$	7,357	$	7,469
Additional accrued interest	3,295		3,385
Loan origination fee amortization	277		315
Purchase option termination fee amortization	4,040		4,233
Default interest	62		—

Total real estate loan revenue	15,031		15,402
Notes and lines of credit	912		1,490
Bank and money market accounts	33		—
Agency mortgage-backed securities	—		198

Interest income on loans and notes receivable	$	15,976	$	17,090



	Three-month periods ended March 31,				Unamortized expense as of March 31,
(In thousands)	2020		2019		2020

Class B Unit awards:
2016	$	—	$	2	$	—
2017	3		78		—
2018	71		72		216
Restricted stock grants:
2017	—		—		—
2018	—		90		—
2019	105		—		35
Restricted stock units:
2017	—		18		—
2018	14		19		63
2019	19		32		145
2020	18		—		202

Total	$	230	$	311	$	661


(In thousands)
Fixed rate mortgage debt:	Principal balances due		Weighted-average interest rate		Weighted average remaining life (years)
Residential Properties	$	1,435,711	3.73	%	9.0
New Market Properties	574,867		4.00	%	7.8
Preferred Office Properties	636,332		4.13	%	12.9

Total fixed rate mortgage debt	2,646,910		3.88	%	9.7

Variable rate mortgage debt:
Residential Properties	118,124		3.77	%	3.6
New Market Properties	47,150		2.83	%	3.3
Preferred Office Properties	—		—	%	—

Total variable rate mortgage debt	165,274				3.5

Total mortgage debt:
Residential Properties	1,553,835		3.73	%	8.6
New Market Properties	622,017		3.91	%	7.5
Preferred Office Properties	636,332		4.13	%	12.9

Total principal amount	2,812,184		3.86	%	9.3
Deferred loan costs	(45,402)
Mark to market loan adjustment	(4,491)
Mortgage notes payable, net	$	2,762,291



~~Maryland~~


Period	Future principal payments (in thousands)
2020	$	114,351
2021	167,256
2022	105,707
2023	143,506
2024	366,436
Thereafter	2,007,428

Total	$	2,904,684



For the year ending December 31:	Future Minimum Rents as of March 31, 2020
(in thousands)	Office space		Ground leases		Office equipment		Total

2020 ⁽¹⁾	$	2,008	$	38	$	271	$	2,317
2021	2,359		51		247		2,657
2022	2,998		51		136		3,185
2023	3,067		51		48		3,166
2024	3,139		51		38		3,228
Thereafter	3,163		1,136		10		4,309
Total	$	16,734	$	1,378	$	750	$	18,862

⁽¹⁾Remaining nine months



	As of March 31, 2020
	Carrying value				Fair value measurements using fair value hierarchy
(In thousands)	Carrying value		Fair Value		Level 1		Level 2		Level 3
Financial Assets:
Real estate loans	$	315,693	$	329,924	$	—	$	—	$	329,924
Notes receivable and line of credit receivable	16,332		16,332		—		—		16,332
	$	332,025	$	346,256	$	—	$	—	$	346,256
Financial Liabilities:
Mortgage notes payable	$	2,648,990	2,610,751		$	—	$	—	$	2,610,751
Revolving credit facility	191,500		191,500		—		—		191,500
	$	2,840,490	$	2,802,251	$	—	$	—	$	2,802,251



Reconciliation of FFO Attributable to Common Stockholders and Unitholders and AFFO
to Net (Loss) Income Attributable to Common Stockholders ^(A)
		Three months ended March 31,
(In thousands, except per-share figures)		2020			2019

Net (loss) income attributable to common stockholders (See note 1)		$	(209,452	)	$	(28,313	)

Add:	Depreciation of real estate assets	39,775			35,717
	Depreciation of real estate assets attributable to joint ventures	8,982			9,123
	Net (loss) income attributable to Class A Unitholders (See note 2)	(3,094		)	492
FFO attributable to common stockholders and unitholders		(163,789		)	17,019

	Acquisition and pursuit costs	246			—
	Loan cost amortization on acquisition term notes and loan coordination fees (See note 3)	678			487
	Payment of costs related to property refinancing	—			55
	Internalization costs (See note 4)	178,793			45
	Noncash dividends on preferred stock	544			96
	Noncash (income) expense for current expected credit losses (See note 5)	4,530			—
	Extraordinary Event - COVID-19 Expense	29			—
	Earnest money forfeited by prospective asset purchaser	(2,750		)	—
Core FFO attributable to common stockholders and unitholders		18,281			17,702

Add:	Non-cash equity compensation to directors and executives	230			311
	Amortization of loan closing costs (See note 6)	1,166			1,131
	Depreciation/amortization of non-real estate assets	556			449
	Net loan fees received (See note 7)	267			401
	Deferred interest income received (See note 8)	8,277			2,760
	Amortization of lease inducements (See note 9)	439			428
	Non-operational miscellaneous revenues	2,750			—
	Cash received in excess of amortization of purchase option termination revenues (See note 10)	760			296
Less:	Non-cash loan interest income (See note 8)	(3,019		)	(3,324		)
	Cash received for sale of K Program securities in excess of noncash revenues	—			(141		)
	Cash paid for loan closing costs	—			(3		)
	Amortization of acquired real estate intangible liabilities and SLR (See note 11)	(4,653		)	(3,758		)
	Amortization of deferred revenues (See note 12)	(940		)	(940		)
	Normally recurring capital expenditures (See note 13)	(1,418		)	(1,180		)

Adjusted funds from operations attributable to common stockholders and Unitholders		$	22,696		$	14,132

Common Stock dividends and distributions to Unitholders declared:
	Common Stock dividends	$	12,491		$	11,195
	Distributions to Unitholders (See note 2)	203			229
	Total	$	12,694		$	11,424

Common Stock dividends and Unitholder distributions per share		$	0.2625		$	0.26

FFO per weighted average basic share of Common Stock and Unit outstanding		$	(3.42	)	$	0.39
Core FFO per weighted average basic share of Common Stock and Unit outstanding		$	0.38		$	0.41
AFFO per weighted average basic share of Common Stock and Unit outstanding		$	0.47		$	0.32

Weighted average shares of Common Stock and Units outstanding: ^(A)
	Basic:
	Common Stock	47,129			42,680
	Class A Units	827			880
	Common Stock and Class A Units	47,956			43,560

	Diluted Common Stock and Class A Units ^(B)	47,957			44,199

Actual shares of Common Stock outstanding, including 7 and 6 unvested shares
of restricted Common Stock at March 31, 2020 and 2019, respectively.		47,585			43,244
Actual Class A Units outstanding at March 31, 2020 and 2019, respectively.		775			879
	Total	48,360			44,123

(A) Units and Unitholders refer to Class A Units in our Operating Partnership (as defined in note 2), or Class A Units, and holders of Class A Units, respectively. Unitholders include recipients of awards of Class B Units in our Operating Partnership, or Class B Units, for annual service which became vested and earned and automatically converted to Class A Units. Unitholders also include the entity that contributed the Wade Green grocery-anchored shopping center. The Class A Units collectively represent an approximate 1.72% weighted average non-controlling interest in the Operating Partnership for the three-month period ended March 31, 2020.
(B) Since our AFFO results are positive for the periods reflected above, we are presenting recalculated diluted weighted average shares of Common Stock and Class A Units for these periods for purposes of this table, which includes the dilutive effect of common stock equivalents from grants of the Class B Units, warrants included in units of Series A Preferred Stock issued, as well as annual grants of restricted Common Stock and restricted stock units. The weighted average shares of Common Stock outstanding presented on the Consolidated Statements of Operations are the same for basic and diluted for any period for which we recorded a net loss available to common stockholders.


4)	This adjustment reflects the add-back of consideration paid to the owners of the Former Manager and due diligence and pursuit costs incurred by the Company related to the internalization of the functions performed by the Former Manager.


8)	This adjustment reflects the receipt during the periods presented of additional interest income (described in note 7 above) which was earned and accrued prior to those periods presented on various real estate loans.


9)	~~This adjustment removes the non-cash amortization of costs incurred to induce tenants to lease space in our office buildings and grocery-anchored shopping centers.~~


~~12)~~	~~This adjustment removes the non-cash amortization of deferred revenue recorded by us in conjunction with Company-owned lessee-funded tenant improvements in our office buildings.~~