UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended ~~March 31,~~September 30, 2021

☐ Transition Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Transition Period from ------------to------------

Commission File Number: 000-54295

Sterling Real Estate Trust

d/b/a Sterling Multifamily Trust

(Exact name of registrant as specified in its charter)

North Dakota	90-0115411
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

~~1711 Gold Drive South,~~4340 18th Ave S., Suite ~~100~~200, Fargo, North Dakota	58103
(Address of principal executive offices)	(Zip Code)

(701) 353-2720

(Registrant’s telephone number, including area code)

1711 Gold Drive South, Suite 100, Fargo, North Dakota

(Former name, former address and formal fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the ~~Act~~Act:



Title of each class:	Trading Symbol	Name of each exchange on which registered:
Common Shares, par value $0.01 per share	N/A	N/A

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 ☒ 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 (§(Section 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 ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the 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	☐
Non-accelerated filer	☒	Smaller reporting company	☐
Emerging growth company	☐
~~(Do not check if a smaller reporting 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 ☒

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.


Class		Outstanding at ~~May 11_.~~November 8, 2021
Common Shares of Beneficial Interest, $0.01 par value per share		~~10,084,442~~10,357,118.45

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

INDEX

	Page
	No.

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements (unaudited):	3
Consolidated Balance Sheets – as of ~~March 31,~~September 30, 2021 and December 31, 2020	3
Consolidated Statements of Operations and Other Comprehensive Income – Three and nine months ended ~~March 31,~~September 30, 2021 and 2020	4
Consolidated Statements of Shareholders’ Equity – Three and nine months ended ~~March 31,~~September 30, 2021 and 2020	5
Consolidated Statements of Cash Flows – ~~Three~~nine months ended ~~March 31,~~September 30, 2021 and 2020	67
Notes to Consolidated Financial Statements	89
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations	3429
Item 3. Quantitative and Qualitative Disclosures About Market Risk	4642
Item 4. Controls and Procedures	4642

PART II. OTHER INFORMATION

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds	4743
Item 6. Exhibits	4844
Signatures	4945

Table of Contents

PART I – FINANCIAL INFORMATION

Item 1. Financial Statements

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

as of ~~March 31,~~September 30, 2021 (UNAUDITED) and December 31, 2020

March 31,

December 31,

2021

2020

(in thousands)
ASSETS

Real estate investments

Land and land improvements

$
119,114

$
119,088
Building and improvements

719,637

712,560
Construction in progress

9,339

13,640
Real estate investments

848,090

845,288
Less accumulated depreciation

(165,200)

(160,575)
Real estate investments, net

682,890

684,713
Cash and cash equivalents

13,888

11,716
Restricted deposits and funded reserves

16,459

15,919
Investment in unconsolidated affiliates

11,664

9,659
Notes receivable

2,009

2,026
Assets held for sale

830

831
Lease intangible assets, less accumulated amortization of $14,507 in 2021 and $15,019 in 2020

7,075

7,367
Other assets, net

10,449

10,798

Total Assets

$
745,264

$
743,029

LIABILITIES

Mortgage notes payable, net

$
425,164

$
421,278
Dividends payable

7,477

7,447
Tenant security deposits payable

5,084

4,908
Lease intangible liabilities, less accumulated amortization of $1,934 in 2021 and $1,963 in 2020

947

994
Liabilities related to assets held for sale

17

5
Accrued expenses and other liabilities

12,716

16,869
Total Liabilities

451,405

451,501

COMMITMENTS and CONTINGENCIES - Note 16

SHAREHOLDERS' EQUITY

Beneficial interest

110,992

109,366
Noncontrolling interest

Operating partnership

179,911

181,621
Partially owned properties

2,377

2,346
Accumulated other comprehensive (loss) income

579

(1,805)
Total Shareholders' Equity

293,859

291,528

$
745,264

$
743,029

~~See Notes to Consolidated Financial Statements~~

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF OPERATIONS AND OTHER COMPREHENSIVE~~ ~~INCOME~~

~~FOR THE THREE MONTHS ENDED~~ ~~March 31, 2021 and 2020~~ ~~(UNAUDITED)~~

Three Months Ended

March 31,

2021

2020

(in thousands, except per share data)
Income from rental operations

Real estate rental income
$
31,760

$
29,906
Expenses

Expenses from rental operations

Operating expenses, excluding real estate taxes

12,107

12,535
Real estate taxes

3,244

3,164
Depreciation and amortization

5,328

5,252
Interest

4,287

4,350

24,966

25,301
Administration of REIT

1,201

1,162
Total expenses

26,167

26,463
Income from operations

5,593

3,443

Other income

Equity in income of unconsolidated affiliates

(27)

158
Other income

270

119
Gain on sale of real estate and non-real estate investments

—

1,455
Gain on involuntary conversion

—

52

243

1,784
Net income
$
5,836

$
5,227
Net income (loss) attributable to noncontrolling interest:

Operating Partnership

3,753

3,419
Partially owned properties

31

(5)
Net income attributable to Sterling Real Estate Trust
$
2,052

$
1,813

Net income attributable to Sterling Real Estate Trust per common share, basic and diluted
$
0.21

$
0.19

Comprehensive income:

Net income
$
5,836

$
5,227
Other comprehensive gain (loss) - change in fair value of interest rate swaps

2,384

(1,486)
Comprehensive income

8,220

3,741
Comprehensive income attributable to noncontrolling interest

5,325

2,442
Comprehensive income attributable to Sterling Real Estate Trust
$
2,895

$
1,299

Weighted average Common Shares outstanding, basic and diluted

9,983

9,562


	September 30,		December 31,
	2021		2020

	(in thousands)
ASSETS
Real estate investments
Land and land improvements	$	125,333	$	119,088
Building and improvements		755,294		712,560
Construction in progress		10,804		13,640
Real estate investments		891,431		845,288
Less accumulated depreciation		(174,088)		(160,575)
Real estate investments, net		717,343		684,713
Cash and cash equivalents		22,168		11,716
Restricted deposits		10,879		15,919
Investment in unconsolidated affiliates		15,147		9,659
Notes receivable		5,456		2,026
Assets held for sale		—		831
Lease intangible assets, less accumulated amortization		6,519		7,367
Other assets, net		10,888		10,798

Total Assets	$	788,400	$	743,029

LIABILITIES
Mortgage notes payable, net	$	462,150	$	421,278
Dividends payable		7,543		7,447
Tenant security deposits payable		5,174		4,908
Lease intangible liabilities, less accumulated amortization		856		994
Liabilities related to assets held for sale		—		5
Accrued expenses and other liabilities		15,761		16,869
Total Liabilities		491,484		451,501

COMMITMENTS and CONTINGENCIES - Note 13

SHAREHOLDERS' EQUITY
Beneficial interest		115,468		109,366
Noncontrolling interest
Operating partnership		179,582		181,621
Partially owned properties		2,198		2,346
Accumulated other comprehensive loss		(332)		(1,805)
Total Shareholders' Equity		296,916		291,528

	$	788,400	$	743,029

See Notes to Consolidated Financial Statements

~~See Notes to Consolidated Financial Statements~~

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ~~SHAREHOLDERS’ EQUITY~~OPERATIONS AND OTHER COMPREHENSIVE INCOME

FOR THE THREE AND NINE MONTHS ENDED ~~March 31, 2021 and 2020~~ ~~(UNAUDITED)~~

Accumulated

Noncontrolling

Distributions

Total

Interest

Accumulated

Common

Paid-in

in Excess of

Beneficial

Operating

Partially Owned

Comprehensive

Shares

Capital

Earnings

Interest

Partnership

Properties

Income (Loss)

Total

(in thousands)
BALANCE AT DECEMBER 31, 2019

9,436

$ 131,261

($ 28,888)

$ 102,373

$ 174,221

$ 2,416

$ 37

$ 279,047
Contribution of assets in exchange for the issuance of noncontrolling interest shares

-

-

-

-

9,031

-

-

9,031
Shares/units redeemed

(38)

(696)

-

(696)

(541)

-

-

(1,237)
Dividends and distributions declared

-

-

(2,527)

(2,527)

(4,831)

-

-

(7,358)
Dividends reinvested - stock dividend

87

1,584

-

1,584

-

-

-

1,584
Issuance of shares under optional purchase plan

62

1,203

-

1,203

-

-

-

1,203
Change in fair value of interest rate swaps

-

-

-

-

-

-

(1,486)

(1,486)
Net income

-

-

1,813

1,813

3,419

(5)

-

5,227
BALANCE AT MARCH 31, 2020

9,547

$ 133,352

($ 29,602)

$ 103,750

$ 181,299

$ 2,411

($ 1,449)

$ 286,011

Accumulated

Noncontrolling

Distributions

Total

Interest

Accumulated

Common

Paid-in

in Excess of

Beneficial

Operating

Partially Owned

Comprehensive

Shares

Capital

Earnings

Interest

Partnership

Properties

Income (Loss)

Total

(in thousands)
BALANCE AT DECEMBER 31, 2020

9,855

$ 139,105

(29,739)

$ 109,366

$ 181,621

$ 2,346

($ 1,805)

$ 291,528
Shares/units redeemed

(41)

(777)

-

(777)

(628)

-

-

(1,405)
Dividends and distributions declared

-

-

(2,642)

(2,642)

(4,835)

-

-

(7,477)
Dividends reinvested - stock dividend

89

1,686

-

1,686

-

-

-

1,686
Issuance of shares under optional purchase plan

65

1,307

-

1,307

-

-

-

1,307
Change in fair value of interest rate swaps

-

-

-

-

-

-

2,384

2,384
Net income

-

-

2,052

2,052

3,753

31

-

5,836
BALANCE AT MARCH 31, 2021

9,968

$ 141,321

($ 30,329)

$ 110,992

$ 179,911

$ 2,377

$ 579

$ 293,859

~~See Notes to Consolidated Financial Statements~~

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~CONSOLIDATED STATEMENTS OF CASH FLOW~~S

~~FOR THE THREE MONTHS ENDED~~ ~~March 31,~~September 30, 2021 and 2020 (UNAUDITED)

Three Months Ended

March 31,

2021

2020

(in thousands)
OPERATING ACTIVITIES

Net income

$
5,836

$
5,227
Adjustments to reconcile net income to net cash from operating activities

Gain on sale of real estate investments

—

(1,455)
Gain on involuntary conversion

—

(52)
Equity in loss (income) of unconsolidated affiliates

27

(158)
Distributions of earnings of unconsolidated affiliates

57

158
Allowance for uncollectible accounts receivable

(47)

113
Depreciation

5,006

4,868
Amortization

315

380
Amortization of debt issuance costs

130

140
Effects on operating cash flows due to changes in

Other assets

229

1,449
Tenant security deposits payable

176

131
Accrued expenses and other liabilities

(2,820)

(3,617)
NET CASH PROVIDED BY OPERATING ACTIVITIES

8,909

7,184
INVESTING ACTIVITIES

Purchase of real estate investment properties

—

(375)
Capital expenditures and tenant improvements

(3,686)

(5,058)
Proceeds from sale of real estate investments and non-real estate investments

—

3,494
Proceeds from involuntary conversion

1,642

259
Investment in unconsolidated affiliates

(2,090)

(38)
Distributions in excess of earnings received from unconsolidated affiliates

1

105
Notes receivable payments received

17

—
NET CASH USED IN INVESTING ACTIVITIES

(4,116)

(1,613)
FINANCING ACTIVITIES

Payments for financing, debt issuance

(154)

(98)
Payments on investment certificates and subordinated debt

(25)

—
Principal payments on special assessments payable

—

(253)
Proceeds from issuance of mortgage notes payable and subordinated debt

18,485

7,788
Principal payments on mortgage notes payable

(14,528)

(9,129)
Proceeds from issuance of shares under optional purchase plan

1,307

1,203
Shares/units redeemed

(1,405)

(1,237)
Dividends/distributions paid

(5,761)

(5,534)
NET CASH USED IN FINANCING ACTIVITIES

(2,081)

(7,260)
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS

2,712

(1,689)
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT BEGINNING OF YEAR

27,635

17,382
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF QUARTER

$
30,347

$
15,693

CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF QUARTER

Cash and cash equivalents

$
13,888

$
4,295
Restricted deposits

16,459

11,398
TOTAL CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS, END OF QUARTER

$
30,347

$
15,693


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2021		2020		2021		2020

	(in thousands, except per share data)				(in thousands, except per share data)
Income from rental operations
Real estate rental income	$	33,053	$	30,866	$	96,736	$	91,593
Expenses
Expenses from rental operations
Operating expenses		14,184		12,142		37,956		35,639
Real estate taxes		3,489		3,160		10,123		9,463
Depreciation and amortization		5,551		5,328		16,634		15,826
Interest		4,671		4,187		13,261		12,761
		27,895		24,817		77,974		73,689
Administration of REIT		1,007		972		3,267		3,218
Total expenses		28,902		25,789		81,241		76,907
Income from operations		4,151		5,077		15,495		14,686

Other income
Equity in (losses) income of unconsolidated affiliates		(67)		125		(183)		363
Other income		1,085		64		1,574		333
Gain on sale of real estate investments		—		—		1,710		1,456
Gain on involuntary conversion		549		—		1,236		52
		1,567		189		4,337		2,204
Net income	$	5,718	$	5,266	$	19,832	$	16,890
Net income (loss) attributable to noncontrolling interest:
Operating Partnership		3,753		3,450		12,861		11,046
Partially owned properties		(139)		(28)		(148)		(15)
Net income attributable to Sterling Real Estate Trust	$	2,104	$	1,844	$	7,119	$	5,859

Net income attributable to Sterling Real Estate Trust per common share, basic and diluted	$	0.21	$	0.19	$	0.71	$	0.61

Comprehensive income:
Net income	$	5,718	$	5,266	$	19,832	$	16,890
Other comprehensive gain (loss) - change in fair value of interest rate swaps		(66)		(17)		1,473		(2,125)
Comprehensive income		5,652		5,249		21,305		14,765
Comprehensive income attributable to noncontrolling interest		3,571		3,411		13,661		9,641
Comprehensive income attributable to Sterling Real Estate Trust	$	2,081	$	1,838	$	7,644	$	5,124

Weighted average Common Shares outstanding, basic and diluted		10,215		9,740		10,095		9,638

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ~~CASH FLOWS~~SHAREHOLDERS’ EQUITY

FOR THE THREE AND NINE MONTHS ENDED ~~March 31,~~September 30, 2021 ~~and 2020~~(UNAUDITED) ~~(Continued)~~

Three Months Ended

March 31,

2021

2020

(in thousands)
SCHEDULE OF CASH FLOW INFORMATION

Cash paid during the period for interest, net of capitalized interest

$
4,144

$
4,203

SUPPLEMENTARY SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES

Dividends reinvested

$
1,686

$
1,584
Dividends declared and not paid

2,642

2,527
UPREIT distributions declared and not paid

4,835

4,831
Acquisition of assets in exchange for the issuance of noncontrolling interest units in UPREIT

—

9,031
Increase in land improvements due to increase in special assessments payable

26

65
Unrealized gain (loss) on interest rate swaps

2,384

(1,486)
Acquisition of assets with new financing

—

3,225
Acquisition of assets through assumption of debt and liabilities

—

265
Capitalized interest and real estate taxes related to construction in progress

95

137


			Accumulated		Noncontrolling
			Distributions	Total	Interest		Accumulated
	Common	Paid-in	in Excess of	Beneficial	Operating	Partially Owned	Comprehensive
	Shares	Capital	Earnings	Interest	Partnership	Properties	Income (Loss)	Total

	(in thousands)
BALANCE AT DECEMBER 31, 2020	9,855	$ 139,105	($ 29,739)	$ 109,366	$ 181,621	$ 2,346	($ 1,805)	$ 291,528
Shares/units redeemed	(41)	(777)	-	(777)	(628)	-	-	(1,405)
Dividends and distributions declared	-	-	(2,642)	(2,642)	(4,835)	-	-	(7,477)
Dividends reinvested - stock dividend	89	1,686	-	1,686	-	-	-	1,686
Issuance of shares under optional purchase plan	65	1,307	-	1,307	-	-	-	1,307
Change in fair value of interest rate swaps	-	-	-	-	-	-	2,384	2,384
Net income	-	-	2,052	2,052	3,753	31	-	5,836
BALANCE AT MARCH 31, 2021	9,968	$ 141,321	($ 30,329)	$ 110,992	$ 179,911	$ 2,377	$ 579	$ 293,859
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-	-	-	-	890	-	-	890
Shares/units redeemed	(15)	(292)	-	(292)	(1,853)	-	-	(2,145)
Dividends and distributions declared	-	-	(2,672)	(2,672)	(4,821)	-	-	(7,493)
Dividends reinvested - stock dividend	88	1,679	-	1,679	-	-	-	1,679
Issuance of shares under optional purchase plan	41	820	-	820	-	-	-	820
Change in fair value of interest rate swaps	-	-	-	-	-	-	(845)	(845)
Net income (loss)	-	-	2,963	2,963	5,355	(40)	-	8,278
BALANCE AT JUNE 30, 2021	10,082	$ 143,528	($ 30,038)	$ 113,490	$ 179,482	$ 2,337	($ 266)	$ 295,043
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-	-	-	-	1,993	-	-	1,993
Shares issued under trustee compensation plan	3	57	-	57	-	-	-	57
Shares/units redeemed	(6)	(105)	-	(105)	(810)	-	-	(915)
Dividends and distributions declared	-	-	(2,707)	(2,707)	(4,836)	-	-	(7,543)
Dividends reinvested - stock dividend	92	1,743	-	1,743	-	-	-	1,743
Issuance of shares under optional purchase plan	44	886	-	886	-	-	-	886
Change in fair value of interest rate swaps	-	-	-	-	-	-	(66)	(66)
Net income (loss)	-	-	2,104	2,104	3,753	(139)	-	5,718
BALANCE AT SEPTEMBER 30, 2021	10,215	$ 146,109	($ 30,641)	$ 115,468	$ 179,582	$ 2,198	($ 332)	$ 296,916

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF SHAREHOLDERS’ EQUITY (Continued)

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 (UNAUDITED)


			Accumulated		Noncontrolling
			Distributions	Total	Interest		Accumulated
	Common	Paid-in	in Excess of	Beneficial	Operating	Partially Owned	Comprehensive
	Shares	Capital	Earnings	Interest	Partnership	Properties	Income (Loss)	Total

	(in thousands)
BALANCE AT DECEMBER 31, 2019	9,436	$ 131,261	($ 28,888)	$ 102,373	$ 174,221	$ 2,416	$ 37	$ 279,047
Contribution of assets in exchange for the issuance of noncontrolling interest shares	-	-	-	-	9,031	-	-	9,031
Shares/units redeemed	(38)	(696)	-	(696)	(541)	-	-	(1,237)
Dividends and distributions declared	-	-	(2,527)	(2,527)	(4,831)	-	-	(7,358)
Dividends reinvested - stock dividend	87	1,584	-	1,584	-	-	-	1,584
Issuance of shares under optional purchase plan	62	1,203	-	1,203	-	-	-	1,203
Change in fair value of interest rate swaps	-	-	-	-	-	-	(1,486)	(1,486)
Net income (loss)	-	-	1,813	1,813	3,419	(5)	-	5,227
BALANCE AT MARCH 31, 2020	9,547	$ 133,352	($ 29,602)	$ 103,750	$ 181,299	$ 2,411	($ 1,449)	$ 286,011
Shares/units redeemed	(57)	(1,039)	-	(1,039)	(209)	-	-	(1,248)
Dividends and distributions declared	-	-	(2,544)	(2,544)	(4,828)	-	-	(7,372)
Dividends reinvested - stock dividend	88	1,608	-	1,608	-	-	-	1,608
Issuance of shares under optional purchase plan	32	611	-	611	-	-	-	611
Change in fair value of interest rate swaps	-	-	-	-	-	-	(622)	(622)
Net income	-	-	2,202	2,202	4,177	18	-	6,397
BALANCE AT JUNE 30, 2020	9,610	$ 134,532	($ 29,944)	$ 104,588	$ 180,439	$ 2,429	($ 2,071)	$ 285,385
Shares issued under trustee compensation plan	3	64	-	64	-	-	-	64
Shares/units redeemed	(6)	(118)	-	(118)	(183)	-	-	(301)
Dividends and distributions declared	-	-	(2,577)	(2,577)	(4,825)	-	-	(7,402)
Dividends reinvested - stock dividend	90	1,644	-	1,644	-	-	-	1,644
Issuance of shares under optional purchase plan	40	765	-	765	-	-	-	765
Change in fair value of interest rate swaps	-	-	-	-	-	-	(17)	(17)
Net income (loss)	-	-	1,844	1,844	3,450	(28)	-	5,266
BALANCE AT SEPTEMBER 30, 2020	9,737	$ 136,887	($ 30,677)	$ 106,210	$ 178,881	$ 2,401	($ 2,088)	$ 285,404

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED September 30, 2021 and 2020 (UNAUDITED)


	Nine Months Ended
	September 30,
	2021		2020

	(in thousands)
OPERATING ACTIVITIES
Net income	$	19,832	$	16,890
Adjustments to reconcile net income to net cash provided by operating activities
Gain on sale of real estate investments		(1,710)		(1,456)
Gain on involuntary conversion		(1,236)		(52)
Equity in loss (income) of unconsolidated affiliates		183		(363)
Distributions of earnings of unconsolidated affiliates		174		363
Allowance for uncollectible accounts receivable		502		52
Depreciation		15,665		14,716
Amortization		971		1,095
Amortization of debt issuance costs		402		463
Effects on operating cash flows due to changes in
Other assets		(1,160)		2,389
Tenant security deposits payable		298		380
Accrued expenses and other liabilities		(1,081)		1,511
NET CASH PROVIDED BY OPERATING ACTIVITIES		32,840		35,988
INVESTING ACTIVITIES
Purchase of real estate investment properties		(35,893)		(11,622)
Capital expenditures and tenant improvements		(13,629)		(24,662)
Proceeds from sale of real estate investments and non-real estate investments		5,590		5,483
Proceeds from involuntary conversion		4,095		1,077
Proceeds from sale of joint venture interest		—		—
Investment in unconsolidated affiliates		(5,845)		(1,170)
Distributions in excess of earnings received from unconsolidated affiliates		—		239
Notes receivable issued net of payments received		(3,430)		(743)
NET CASH USED IN INVESTING ACTIVITIES		(49,112)		(31,398)
FINANCING ACTIVITIES
Payments for financing, debt issuance		(700)		(349)
Payments on investment certificates and subordinated debt		(25)		(50)
Principal payments on special assessments payable		—		(290)
Proceeds from issuance of mortgage notes payable and subordinated debt		71,530		26,135
Principal payments on mortgage notes payable		(30,360)		(15,249)
Proceeds from issuance of shares under optional purchase plan		3,013		2,579
Shares/units redeemed		(4,465)		(2,786)
Dividends/distributions paid		(17,309)		(17,012)
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES		21,684		(7,022)
NET CHANGE IN CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS		5,412		(2,432)
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT BEGINNING OF PERIOD		27,635		17,382
CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF PERIOD	$	33,047	$	14,950

CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS AT END OF PERIOD
Cash and cash equivalents	$	22,168	$	6,499
Restricted deposits		10,879		8,451
TOTAL CASH AND CASH EQUIVALENTS AND RESTRICTED DEPOSITS, END OF PERIOD	$	33,047	$	14,950

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

FOR THE NINE MONTHS ENDED September 30, 2021 and 2020 (UNAUDITED)


	Nine Months Ended
	September 30,
	2021		2020

	(in thousands)
SCHEDULE OF CASH FLOW INFORMATION
Cash paid during the period for interest, net of capitalized interest	$	12,812	$	12,381

SUPPLEMENTARY SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
Dividends reinvested	$	5,108	$	4,836
Dividends declared and not paid		2,707		2,577
UPREIT distributions declared and not paid		4,836		4,825
Shares issued pursuant to trustee compensation plan		57		64
Acquisition of assets in exchange for the issuance of noncontrolling interest units in UPREIT		2,883		9,031
Increase in land improvements due to increase in special assessments payable		204		72
Unrealized gain (loss) on interest rate swaps		1,473		(2,125)
Acquisition of assets through assumption of debt and liabilities		569		538
Capitalized interest and real estate taxes related to construction in progress		200		524

See Notes to Consolidated Financial Statements

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Note 1 - Organization

Sterling Real Estate Trust d/b/a Sterling Multifamily Trust (“Sterling”, “the Trust” or “the Company”) is a registered, but unincorporated business trust organized in North Dakota in December 2002. Sterling has elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code.

Sterling previously established an ~~operating partnership~~Operating Partnership (“Sterling Properties, ~~LLLP~~LLLP” or the ~~Operating~~“Operating Partnership”) and transferred all of its assets and liabilities to the operating partnership in exchange for general partnership units. As the general partner of Sterling Properties, LLLP, Sterling has management responsibility for all activities of the ~~operating partnership.~~Operating Partnership. As of ~~March 31,~~September 30, 2021 and December 31, 2020, Sterling owned approximately ~~35.35%~~35.89% and 35.03%, respectively, of the ~~operating partnership.~~Operating Partnership.

NOTE 2 – PRINCIPAL ACTIVITY AND SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2020, which have previously been filed with the Securities and Exchange Commission (SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been omitted from this report on Form 10-Q pursuant to the rules and regulations of the SEC.

The results for the interim periods shown in this report are not necessarily indicative of future financial results. In the opinion of management, the accompanying unaudited consolidated financial statements include all adjustments necessary to present fairly our consolidated financial statements as of and for the three and nine months ended ~~March 31,~~September 30, 2021. These adjustments are of a normal recurring nature.

For a complete set of the Company’s significant accounting policies, refer to Note 2 of the Company’s Annual Report on Form 10-K for the year ended December 31, 2020.

Principles of Consolidation

The consolidated financial statements include the accounts of Sterling, Sterling Properties, LLLP, and wholly-owned limited liability companies. All significant intercompany transactions and balances have been eliminated in consolidation.

As of ~~March 31,~~September 30, 2021, the Trust owned approximately ~~35.35%~~35.89% of the partnership interests (“OP Units”) of the Operating Partnership. The remaining OP Units, consisting exclusively of limited partner interests, are held by persons who contributed their interests in properties to the Operating Partnership in exchange for OP Units. Under the partnership agreement, these persons have the right to tender their OP Units for redemption to the Operating Partnership at any time following a specified restricted period for cash equal to the fair value of an equivalent number of common shares of the Trust. In lieu of delivering cash, however, the Trust, as the Operating Partnership’s general partner, may, at its option, choose to acquire any OP Units so tendered by issuing common shares in exchange for the tendered OP Units. If the Trust so chooses, its common shares will be exchanged for OP Units on a one-for-one basis. This one-for-one exchange ratio is subject to adjustment to prevent dilution. With each such exchange or redemption, the Trust’s percentage ownership in the Operating Partnership will increase. In addition, whenever the Trust issues common or other classes of its shares, it contributes the net proceeds it receives from the issuance to the Operating Partnership and the Operating Partnership issues to the Trust an equal number of OP Units or other partnership interests having preferences and rights that mirror the ~~preferences and rights of the shares issued. This structure is commonly referred to as an umbrella partnership REIT or “UPREIT.”~~

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

preferences and rights of the shares issued. This structure is commonly referred to as an umbrella partnership REIT or “UPREIT.”

Additionally, we evaluate the need to consolidate affiliates based on standards set forth in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 810, Consolidation (“ASC 810”). In determining whether we have a requirement to consolidate the accounts of an entity, management considers factors such as our ownership interest, our authority to make decisions and contractual and substantive participating rights of the limited partners and shareholders, as well as whether the entity is a variable interest entity (“VIE”) for which we have both: a) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance, and b) the obligation to absorb losses or the right to receive benefits from the VIE that could be potentially significant to the VIE. The Trust will consolidate the operations of a joint venture if the Trust determines that it is ~~either~~ the primary beneficiary of a variable interest entity (VIE) orand has substantial influence and control of the entity.

In instances where the Trust determines that it is not the primary beneficiary of a VIE orand the Trust does not control the joint venture but can exercise influence over the entity with respect to its operations and major decisions, the Trust will use the equity method of accounting. Under the equity method, the operations of a joint venture will not be consolidated with the Trust’s operations but instead its share of operations will be reflected as equity in earnings (loss) of unconsolidated entity on its consolidated statements of operations and comprehensive loss. Additionally, the Trust’s net investment in the joint venture will be reflected as investment in unconsolidated entity on the consolidated balance sheets. See Note 5 for additional details regarding variable interest entities where the Trust uses the equity method of investing.

The Operating Partnership meets the criteria as a variable interest entity (“VIE”). The Trust’s sole significant asset is its investment in the Operating Partnership. As a result, substantially all of the Trust’s assets and liabilities represent those assets and liabilities of the Operating Partnership. All of the Trust’s debt is an obligation of the Operating Partnership, and the Trust guarantees the unsecured debt obligations of the Operating ~~Partnership.~~

~~Concentration of Credit Risk~~

~~Our cash balances are maintained in various bank deposit accounts. The bank deposit amounts in these accounts may exceed federally insured limits at various times throughout the year.~~Partnership

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial ~~statements~~statements. Estimates and assumptions also affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Real Estate Investments

Real estate investments are recorded at cost less accumulated depreciation. Ordinary repairs and maintenance are expensed as incurred.

The Trust allocates the purchase price of each acquired investment property accounted for as an asset acquisition based upon the ~~relative~~estimated acquisition date fair value ~~at acquisition date~~ of the individual assets acquired and liabilities assumed, which generally include (i) land, (ii) building and other improvements, (iii) in-place lease value intangibles, (iv) acquired above and below market lease intangibles, and (v) assumed financing that is determined to be above or below market, if any. Transaction costs related to acquisitions ~~are~~ accounted for as asset acquisitions are capitalized as incurred and ~~capitalized~~included as a cost of the ~~property.~~building in the accompanying balance sheet.

For tangible assets acquired, including land, building and other improvements, the Trust considers available comparable market and industry information in estimating fair value on the acquisition ~~date fair value.~~date. Key factors considered in the calculation of fair value of both real property and intangible assets include the current market rent values, “dark” periods (building in ~~vacant~~

910

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

vacant status), direct costs estimated with obtaining a new tenant, discount rates, escalation factors, standard lease terms, and tenant improvement costs.

Furniture and fixtures are stated at cost less accumulated depreciation. Expenditures for renewals and improvements that significantly add to the productive capacity or extend the useful life of an asset are capitalized. Furniture and fixtures are included in the accompying consolidated balance sheets. Expenditures for routine maintenance and repairs, which do not add to the value or extend useful lives, are ~~expensed~~charged to expense as incurred.

Depreciation is provided for over the estimated useful lives of the individual assets using the straight-line method over the following estimated useful lives:


Buildings and improvements		40 years
Furniture, fixtures and equipment		~~5-9~~5-9 years

The Trust’s investment properties are reviewed for potential impairment indicators on each property, at the end of each reporting period or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. ~~At the end of each reporting period, the Trust separately determines whether impairment indicators exist for each property.~~

Based on evaluation, there were 0 impairment losses during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020.

~~Properties Held for Sale~~

We account for our properties held for sale in accordance with ASC 360, Property, Plant and Equipment (“ASC 360”), which addresses financial accounting and reporting in a period in which a component or group of components of an entity either has been disposed of or is classified as held for sale.

~~The Trust had 1 property held for sale as of March 31, 2021 and December 31, 2020. See Note 18.~~

~~Construction in Progress~~

The Trust capitalizes direct and certain indirect project costs incurred during the development period such as construction, insurance, architectural, legal, interest and other financing costs, and real estate taxes. At such time as the development is considered substantially complete, the capitalization of certain indirect costs such as real estate taxes and interest and financing costs cease and all project-related costs included in construction in process are reclassified to land and building and other improvements.

~~Investment in Unconsolidated Affiliates~~

We account for unconsolidated affiliates using the equity method of accounting per guidance established under ASC 323, Investments – Equity Method and Joint Ventures (“ASC 323”). The equity method of accounting requires the investment to be initially recorded at cost and subsequently adjusted for our share of equity in the affiliates’ earnings and distributions. We evaluate the carrying amount of the investments for impairment in accordance with ASC 323. Unconsolidated affiliates are reviewed for potential impairment if the carrying amount of the investment exceeds its fair value. An impairment charge is recorded when an impairment is deemed to be other-than-temporary. To determine whether impairment is other-than-temporary, we consider whether we have the ability and intent to hold the investment until the carrying amount is fully recovered. The evaluation of an investment in an affiliate for potential impairment can require our management to exercise significant judgments. NaN impairment losses were recorded to unconsolidated affiliates for the three months ended March 31, 2021 and 2020.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

We use the equity method to account for investments that qualify as variable interest entities where we are not the primary beneficiary and entities that we do not control or where we do not own a majority of the economic interest but have the ability to exercise significant influence over the operations and financial policies of the investee. We will also use the equity method for investments that do not qualify as variable interest entities and do not meet the control requirements for consolidation, as defined in ASC 810. For a joint venture accounted for under the equity method, our share of net earnings and losses is reflected in income when earned and distributions are credited against our investment in the joint venture as received.

In determining whether an investment in a limited liability company or tenant in common is a variable interest entity, we consider: the form of our ownership interest and legal structure; the size of our investment; the financing structure of the entity, including the necessity of subordinated debt; estimates of future cash flows; our and our partner’s ability to participate in the decision making related to acquisitions, dispositions, budgeting and financing on the entity; and obligation to absorb losses and preferential returns. See Note 5, Investment in Unconsolidated Affilliates, for further information.

~~Noncontrolling Interest~~

A noncontrolling interest in a subsidiary (minority interest) is in most cases an ownership interest in the consolidated entity that should be reported as equity in the consolidated financial statements and separate from the parent company’s equity. In addition, consolidated net income is required to be reported at amounts that include the amounts attributable to both the parent and the noncontrolling interest and the amount of consolidated net income attributable to the parent and the noncontrolling interest are required to be disclosed on the face of the consolidated statements of operations and comprehensive income.

Operating Partnership: Interests in the operating partnership held by limited partners are represented by operating partnership units. The operating partnership’s income is allocated to holders of units based upon the ratio of their holdings to the total units outstanding during the period. Capital contributions, distributions, syndication costs, and profits and losses are allocated to noncontrolling interests in accordance with the terms of the operating partnership agreement.

Partially Owned Properties: The Trust reflects noncontrolling interests in partially owned properties on the balance sheet for the portion of properties consolidated by the Trust that are not wholly owned by the Trust. The earnings or losses from those properties attributable to the noncontrolling interests are reflected as noncontrolling interests in partially owned properties in the consolidated statement of operations and comprehensive income.

Federal Income Taxes

We have elected to be taxed as a REIT under the Internal Revenue Code, as amended. A REIT calculates taxable income similar to other domestic corporations, with the major difference being a REIT is entitled to a deduction for dividends paid. A REIT is generally required to distribute each year at least 90% of its taxable income. If it chooses to retain the remaining 10% of taxable income, it may do so, but it will be subject to a corporate tax on such income. REIT shareholders are ~~generally~~ taxed on REIT distributions of ordinary income in generally the same manner as they are taxed on other corporate distributions.

We intend to continue to qualify as a REIT and, provided we maintain such status, will not be taxed on the portion of the income that is distributed to shareholders. In addition, we intend to distribute all of our taxable income; therefore, 0 provisions or liabilities for income taxes have been recorded in the financial statements.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

We follow FASB ASC Topic 740, Income Taxes, to recognize, measure, present and disclose in our consolidated financial statements uncertain tax positions that we have taken or expect to take on a tax return. As of ~~March 31,~~September 30, 2021 and December 31, 2020 we did not have any liabilities for uncertain tax positions that we believe should be recognized in our consolidated financial statements. We are no longer subject to Federal and State tax examinations by tax authorities for years before 2017.

Revenue Recognition

The Trust is the lessor for its residential and commercial leases. Leases are analyzed on an individual basis to determine lease classification. As of March 31, 2021, all leases analyzed under the Trust’s lease classification process were determined to be operating leases.

We recognize variable income from pass-through expenses on an accrual basis over the periods in which the expenses were incurred. Pass-through expenses are comprised of real estate taxes, operating expenses and common area maintenance costs which are reimbursed by tenants in accordance with specific allowable costs per tenant lease agreements. When we pay pass-through expenses, subject to reimbursement by the tenant, they are included within operating expenses, excluding real estate taxes, and reimbursements are included within real estate rental income along with the associated base rent in the accompanying consolidated financial statements.

We record base rents on a straight-line basis. The monthly base rent income according to the terms of our leases is adjusted sowith the purpose that an average monthly rent is recorded for each tenant over the term of its lease. The straight-line rent adjustment increased revenue by ~~$105~~$167 and deceased revenue $31 for the three months ended ~~March 31,~~September 30, 2021 and 2020, respectively. The straight-line rent adjustment increased revenue by $359 and decreased revenue by ~~$65~~$169 for the ~~three~~nine months ended ~~March 31, 2020.~~September 30, 2021 and 2020, respectively. The straight-line receivable balance included in ~~other assets~~receivables on the consolidated balance sheets as of ~~March 31,~~September 30, 2021 and December 31, 2020 was ~~$3,117~~$3,377 and $3,012, respectively. We receive payments for expense reimbursements from substantially all our multi-tenant commercial tenants throughout the year based on estimates. ~~Differences between estimated recoveries and the final billed amounts, which are immaterial, are recognized in the subsequent year.~~

~~Earnings~~11

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per ~~Common Share~~share data)

Basic earnings per common share is computed by dividing net income available to common shareholders (the “numerator”) by the weighted average number of common shares outstanding (the “denominator”) during the period. Sterling had 0 dilutive potential common shares as of March 31, 2021 and 2020, and therefore, basic earnings per common share was equal to diluted earnings per common share for both periods.

~~For the three months ended March 31, 2021 and 2020, Sterling’s denominators for the basic and diluted earnings per common share were approximately 9,983,000 and 9,562,000, respectively.~~

Reclassifications

Certain reclassifications considered necessary for a fair presentation have been made to the prior period financial statements in order to conform to the current year presentation. These reclassifications have not changed the results of operations or equity.

~~Recent Accounting Pronouncements~~

~~In March 2020, the FASB issued ASU No. 2020-04,~~ ~~Reference Rate Reform (Topic 848).~~ ~~The standard provides for optional expedients and exceptions for applying GAAP to contracts, hedging relationships, and other transactions affected~~

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

by reference rate reform. On July 27, 2017, the Financial Conduct Authority (FCA), tasked with overseeing the London Interbank Offered Rate (LIBOR) announced the benchmark interest rate will be phased out by the end of 2023. As a result, existing and future contracts indexed to LIBOR will need to be renegotiated to reference another rate.

We adopted the standard effective as of January 1, 2020, using the optional transition method to apply the standard as of the effective date. The Trust elected to apply the optional expedients for all of the Trust’s hedging relationships. The Trust will disregard the potential change in the designated hedged risk that may occur due to reference rate reform when the Trust assesses whether the hedged forecasted transaction is probable in accordance with the requirements of Topic 815.

The Trust will continue current hedge accounting for our existing cash flow hedges when the hedged risk changes by assuming the reference rate will not be replaced for the remainder of the hedging relationships for our assessment of hedge effectiveness and all subsequent hedge effectiveness assessments.

~~In February 2016, the FASB issued ASU No. 2016-02,~~ ~~Leases (Topic 842),~~ which superseded FASB ASC Topic 840. The Trust adopted this standard effective as of January 1, 2019. In April 2020, the FASB met to discuss lease modifications guidance in Topic 842 as it relates to lease concessions amidst the Covid-19 pandemic. The FASB determined that requiring the analysis of all leases in which concessions are made would be costly and complex for both the leases and lessors. As such, the FASB has made the decision to allow companies to avoid lease modification accounting when lease concessions do not result in a significant change in cash flow. The Trust has elected to apply the lease modification guidance in Topic 842 for concessions and deferrals made during the Covid-19 pandemic as it relates to the Trust’s residential leases, as the cash flows related to these concessions and deferrals do not cause a significant change in the cash received from the leases.

Management does not believe that any other recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying Consolidated Financial Statements.

NOTE 3 – segment reporting

We report our results in 2 reportable segments: residential and commercial properties. Our residential properties include multifamily properties. Our commercial properties include retail, office, industrial, restaurant and medical properties. We assess and measure operating results based on net operating income (“NOI”), which we define as total ~~real estate~~ segment ~~revenues~~income from rental operations less ~~real estate~~total segment expenses from rental operations (which consist of real estate taxes, property management fees, utilities, repairs and maintenance, insurance and ~~property~~direct administrative ~~and management fees)~~costs). We believe NOI is an important measure of operating performance even though it should not be considered an alternative to net income or cash flow from operating activities. NOI is unaffected by financing, depreciation, amortization ~~legal and professional fees~~ and certain general and administrative expenses.

Segment Revenues and Net Operating Income

The ~~accounting policies of each segment~~revenues and net operating income for the reportable segments (residential and commercial) are ~~consistent~~summarized as follows for the three and nine months ended September 30, 2021 and 2020, along with ~~those described~~reconciliations to the consolidated financial statements. Segment assets are also reconciled to Total Assets as reported in ~~Note 2 of this report.~~the consolidated financial statements.


	Three months ended September 30, 2021						Three months ended September 30, 2020

	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Income from rental operations	$	27,838	$	5,215	$	33,053	$	24,858	$	6,008	$	30,866
Expenses from rental operations		15,352		2,321		17,673		13,506		1,796		15,302
Net operating income	$	12,486	$	2,894	$	15,380	$	11,352	$	4,212	$	15,564
Depreciation and amortization						5,551						5,328
Interest						4,671						4,187
Administration of REIT						1,007						972
Other (income)expense						(1,567)						(189)
Net income					$	5,718					$	5,266


	Nine months ended September 30, 2021						Nine months ended September 30, 2020
	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Income from rental operations	$	80,028	$	16,708	$	96,736	$	73,234	$	18,359	$	91,593
Expenses from rental operations		42,564		5,515		48,079		39,978		5,124		45,102
Net operating income	$	37,464	$	11,193	$	48,657	$	33,256	$	13,235	$	46,491
Depreciation and amortization						16,634						15,826
Interest						13,261						12,761
Administration of REIT						3,267						3,218
Other income						(4,337)						(2,204)
Net income					$	19,832					$	16,890

1312

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Segment Assets and Accumulated Depreciation


As of September 30, 2021	Residential		Commercial		Total

	(in thousands)
Real estate investments	$	688,151	$	203,280	$	891,431
Accumulated depreciation		(129,054)		(45,034)		(174,088)
	$	559,097	$	158,246		717,343
Cash and cash equivalents						22,168
Restricted deposits						10,879
Investment in unconsolidated affiliates						15,147
Notes receivable						5,456
Intangible assets, less accumulated amortization						6,519
Other assets, net						10,888
Total Assets					$	788,400


As of December 31, 2020	Residential		Commercial		Total

	(in thousands)
Real estate investments	$	647,083	$	198,205	$	845,288
Accumulated depreciation		(118,363)		(42,212)		(160,575)
	$	528,720	$	155,993		684,713
Cash and cash equivalents						11,716
Restricted deposits						15,919
Investment in unconsolidated affiliates						9,659
Notes receivable						2,026
Assets held for sale						831
Intangible assets, less accumulated amortization						7,367
Other assets, net						10,798
Total Assets					$	743,029

~~Segment Revenues and Net Operating Income~~NOTE 4 – Restricted deposits

The revenues and net operating income for the reportable segments (residential and commercial) are summarized as follows for the three months ended March 31, 2021 and 2020, along with reconciliations to the consolidated financial statements. Segment assets are also reconciled to Total Assets as reported in the consolidated financial statements.


	As of September 30,		As of December 31,
	2021		2020

	(in thousands)
Tenant security deposits	$	5,034	$	4,730
Real estate tax and insurance escrows		1,491		2,058
Replacement reserves		2,090		2,137
Other funded reserves		2,264		6,994
	$	10,879	$	15,919

Three months ended March 31, 2021

Three months ended March 31, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(in thousands)

(in thousands)
Income from rental operations

$
25,959

$
5,801

$
31,760

$
23,995

$
5,911

$
29,906
Expenses from rental operations

13,847

1,504

15,351

13,912

1,787

15,699
Net operating income

$
12,112

$
4,297

$
16,409

$
10,083

$
4,124

$
14,207
Depreciation and amortization

5,328

5,252
Interest

4,287

4,350
Administration of REIT

1,201

1,162
Other income

(243)

(1,784)
Net income

$
5,836

$
5,227

~~Segment Assets~~Included in other funded reserves are insurance proceeds of $2,264 that were received during the nine months ended September 30, 2021, and ~~Accumulated Depreciation~~

As of March 31, 2021

Residential

Commercial

Total

(in thousands)
Real estate investments

$
647,519

$
200,571

$
848,090
Accumulated depreciation

(122,143)

(43,057)

(165,200)

$
525,376

$
157,514

682,890
Cash and cash equivalents

13,888
Restricted deposits and funded reserves

16,459
Investment in unconsolidated affiliates

11,664
Note receivable

2,009
Assets held for sale

830
Intangible assets, less accumulated amortization

7,075
Other assets, net

10,449
Total Assets

$
745,264

As of December 31, 2020

Residential

Commercial

Total

(in thousands)
Real estate investments

$
647,083

$
198,205

$
845,288
Accumulated depreciation

(118,363)

(42,212)

(160,575)

$
528,720

$
155,993

684,713
Cash and cash equivalents

11,716
Restricted deposits and funded reserves

15,919
Investment in unconsolidated affiliates

9,659
Note receivable

2,026
Assets held for sale

831
Intangible assets, less accumulated amortization

7,367
Other assets, net

10,798
Total Assets

$
743,029

are held in an escrow reserve account per the agreement set in place with various lenders. Funds will be released as construction costs related to the insurance claims are incurred. No such proceeds were received as of December 31, 2020.

1413

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~NOTE 4 – restricted deposits and funded reserves~~

As of March 31,

As of December 31,

2021

2020

(in thousands)
Tenant security deposits

$
4,885

$
4,730
Real estate tax and insurance escrows

1,158

2,058
Replacement reserves

2,094

2,137
Other funded reserves

8,322

6,994

$
16,459

$
15,919

~~Tenant Security Deposits~~

~~We have set aside funds to repay tenant security deposits upon tenant move-out.~~

~~Real Estate Tax and Insurance Escrows~~

Pursuant to the terms of certain mortgages, we have established and maintain real estate tax escrows and insurance escrows to pay real estate taxes and insurance. We are required to contribute to the account monthly an amount equal to ~~1/12~~ ~~of the estimated real estate taxes and insurance premiums.~~

~~Replacement Reserves~~

Pursuant to the terms of certain mortgages, we have established and maintain several replacement reserve accounts. We make monthly deposits into the replacement reserve accounts to be used for repairs and replacements on the property. Certain replacement reserve accounts require authorization from the mortgage company for withdrawals.

~~Other Funded Reserves~~

Other funded reserves consist of proceeds received on the disposal of a commercial building located in Bismarck, North Dakota. The proceeds are required to be held as restricted funds under Section 1031 of the Internal Revenue Code (like-kind exchange).

Additionally, insurance proceeds of $1,324 that were received during the three months ended March 31, 2021, are held in an escrow account per the agreement set in place with the lender of the property. Funds will be released as construction costs related to the insurance claim are incurred.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

NOTE 5 – ~~INVESTMENT IN UNCONSOLIDATED AFFILIATES~~Investment in unconsolidated affiliates

~~The Company’s investments in unconsolidated real estate ventures, are summarized as follows (in thousands):~~


Unconsolidated Affiliates	Date Acquired	Trust Ownership Interest		Total Investment in Unconsolidated Affiliates	Date Acquired	Trust Ownership Interest		Total Investment in Unconsolidated Affiliates
Banner Building	2007	66.67%	$	59	2007	66.67%	$	60
Grand Forks Market Place Retail Center	2003	50%		2,429
Grand Forks INREIT, LLC					2003	50%		2,508
SE Savage, LLC	2019	60%		3,168	2019	60%		2,925
SE Maple Grove, LLC	2019	60%		2,942	2019	60%		2,886
SE Rogers, LLC	2020	60%		3,066	2020	60%		3,013
ST Oak Cliff, LLC					2021	70%		3,075
SE Brooklyn Park, LLC					2021	60%		680
			$	11,664			$	15,147

The Operating Partnership owns a 66.67% interest as tenant in common in an office building with approximately 75,000 square feet of commercial rental space in Fargo, North Dakota. The property is encumbered by a first mortgage with a balance at September 30, 2021 and December 31, 2020 of $6,076 and $6,232, respectively. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns 50% ~~owner of Grand Forks Marketplace Retail Center~~interest as a tenant in common through 100% ownership in a limited liability company. ~~Grand Forks Marketplace Retail Center~~The property has approximately 183,000 square feet of commercial space in Grand Forks, North Dakota. The property is encumbered by a non-recourse first mortgage with a balance at ~~March 31,~~September 30, 2021 and December 31, 2020 of ~~$9,975~~$9,856 and $10,036, respectively. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership is a 66.67% owner of Banner Building as a tenant in common. The office building has approximately 75,000 square feet of commercial rental space in Fargo, North Dakota. The property is encumbered by a first mortgage with a balance at March 31, 2021 and December 31, 2020 of $6,181 and $6,232, respectively. The Trust is jointly and severally liable for the full mortgage balance.

Based upon the facts and circumstances at formation of the tenant in common investments, the Trust determined that they are not VIEs. As a result, the Trust used the voting interest model under the accounting standard for consolidation in order to determine whether to consolidate the tenants in common and joint ventures. Based upon each member's substantive participating rights over the activities of each entity as stipulated in the operating agreements, the tenants in common are not consolidated by the Trust and are accounted for under the equity method of accounting. The Trust’s investments in the tenants in common are included in Investment in unconsolidated affiliates, at equity, on the Trust’s consolidated balance sheets and the Trust’s earnings from its investments in the unconsolidated affiliates are presented in Equity in earnings (losses) of real estate investments on the Trust’s consolidated statements of operations.

The LLC interests discussed below are deemed to be variable interests in VIEs and, based on an evaluation of the variable interests against the criteria for consolidation, the Trust determined that it is not the primary beneficiary of the investments, as the Trust does not have power to direct the activities of the entities that most significantly affect their performance. As such, the interest in the VIEs is recorded using the equity method of accounting in the accompanying consolidated financial statements. Under the equity method, the investments in the unconsolidated entities are stated at cost and adjusted for the Trust’s share of net earnings or losses and reduced by distributions. Equity in earnings of real estate ventures is generally recognized based on the allocation of cash distributions upon liquidation of the investment at book value in accordance with the operating agreements. The Trust's maximum exposure to losses associated with its unconsolidated investments is primarily limited to its carrying value in the investments.

~~The Operating Partnership~~ owns a 60% interest in a limited liability company that ~~is currently developing~~holds a 190-unit multifamily property. As of ~~March 31,~~September 30, 2021, the Operating Partnership has contributed $2,077 in cash to ~~SE Savage. SE Savage~~the LLC. The LLC is located in Savage, Minnesota, with total assets of ~~$32,133~~$37,256 and $27,015 as of ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. ~~Current expectations are that the project will be~~The development was completed in the ~~fourth~~third quarter of ~~2021 and the current~~

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~project budget approximates $37,800 of which $29,117 has been incurred as of March 31,~~ 2021. The property is encumbered by a first mortgage with a balance at ~~March 31,~~September 30, 2021 and December 31, 2020, of ~~$24,786~~$26,210 and $19,436, respectively. The property is also encumbered by a second mortgage to Sterling Properties, LLLP with a balance at September 30, 2021 of $4,835. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns a 60% interest in a limited liability company that is currently developing a 160-unit multifamily property. As of ~~March 31,~~September 30, 2021, the Operating Partnership has contributed $2,975 in cash to ~~SE Maple Grove. SE Maple Grove~~the LLC. The LLC is located in Maple Grove, Minnesota, with total assets of ~~$18,331~~$29,424 and $13,106 as of ~~March 31,~~September 30, 2021 and December 31, ~~2020. Current expectations are that~~2020, respectively. At its current projection, the ~~project will~~development is expected to be completed in the ~~second~~fourth quarter of ~~2022~~2021 and the current project budget approximates ~~$33,000~~$33,029 of which ~~$16,242~~$27,907 has been incurred as of ~~March 31,~~September 30, 2021. The property is encumbered by a first mortgage with a balance at ~~March 31,~~September 30, 2021 and December 31, 2020 of ~~$11,335~~$23,107 and $5,710, respectively. The Trust is jointly and severally liable for the full mortgage balance.

The Operating Partnership owns a 60% interest in a limited liability company that ~~intends to develop~~is currently developing a 165-unit multifamily property. As of ~~March 31,~~September 30, 2021, the Operating Partnership has contributed $3,089 in cash to ~~SE Rogers. SE Rogers~~the LLC. The LLC holds land located in Rogers, Minnesota, with total assets of ~~$5,761~~$17,818 and $4,161 as of ~~March 31,~~September 30, 2021 and December 31, 2020, respectively. ~~Current expectations are that~~At its current projection, the ~~project will~~development is expected to be completed in the second quarter of 2022 and the current project budget approximates ~~$34,300~~$35,042 of which ~~$5,478~~$16,530 has been incurred as of ~~March 31,~~September 30, 2021. The property is encumbered by a first mortgage that has a balance of $10,993 at September 30,2021. There was 0 balance outstanding related to the first mortgage at ~~March 31, 2021 and~~ December ~~31,~~30, 2020. The Company is jointly and severally liable for the full mortgage balance.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

On August 25, 2021, the Trust purchased a 70% interest in a limited liability company, with a related party. The ~~amounts reflected~~LLC is currently developing a 318-unit multifamily property. As of September 30, 2021, the Operating Partnership has contributed $3,075 in cash to the LLC. The entity holds land located in Dallas, Texas with total assets of $4,653 as of September 30, 2021. At its current projection, the development is expected to be completed in the third quarter of 2023 and the current project budget approximates $53,138 of which $4,342 has been incurred as of September 30, 2021. The property is encumbered by a construction mortgage. There was 0 balance outstanding related to the mortgage at September 30, 2021. The Company is jointly and severally liable for the full mortgage balance.

On September 17, 2021, the Trust purchased a 60% interest in a limited liability company, with an unrelated third party. The LLC is currently developing a 146-unit multifamily property. As of September 30, 2021, the Operating Partnership has contributed $680 in cash to the LLC. The property is located in Brooklyn Park, Minnesota, with total assets of $2,371 of September 30, 2021. At its current projection, the development is expected to be completed in the second quarter of 2023 and the current project budget approximates $32,789 of which $2,370 has been incurred as of September 30, 2021.

The following ~~table are based on~~is a summary of the ~~historical~~ financial ~~information~~position of the unconsolidated ~~affiliates.~~affiliates at September 30, 2021 and December 31, 2020.


		September 30, 2021		December 31, 2020

		(in thousands)
ASSETS
Real estate investments		$	121,916	$	74,991
Accumulated depreciation			(10,563)		(9,692)
	��		111,353		65,299
Cash and cash equivalents			878		249
Restricted deposits			493		384
Other assets, net			526		180
Total Assets		$	113,250	$	66,112

LIABILITIES
Mortgage notes payable, net		$	79,749	$	41,405
Tenant security deposits payable			97		2
Accrued expenses and other liabilities			8,072		6,533
Total Liabilities		$	87,918	$	47,940
SHAREHOLDERS' EQUITY
Total Shareholders' Equity		$	25,332	$	18,172

Total liabilities and shareholders' equity		$	113,250	$	66,112

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

The following is a summary of ~~the financial position of the unconsolidated affiliates as of March 31, 2021 and December 31, 2020.~~

March 31, 2021

December 31, 2020

(in thousands)
ASSETS

Real estate investments

$
86,983

$
74,991
Accumulated depreciation

(9,939)

(9,692)

77,044

65,299
Cash and cash equivalents

282

249
Restricted deposits and funded reserves

192

384
Other assets, net

296

180
Total Assets

$
77,814

$
66,112

LIABILITIES

Mortgage notes payable, net

$
51,016

$
41,405
Tenant security deposits payable

17

2
Accrued expenses and other liabilities

6,543

6,533
Total Liabilities

$
57,576

$
47,940
SHAREHOLDERS' EQUITY

Total Shareholders' Equity

$
20,238

$
18,172

$
77,814

$
66,112

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~The following is a summary of~~ results of operations of the unconsolidated affiliates for the three and nine months ended ~~March 31,~~September 30, 2021 ~~and 2020.~~


	Three months ended September 30,				Nine months ended September 30,
	2021		2020		2021		2020

	(in thousands)					(in thousands)
Income from rental operations	$	1,296	$	812	$	3,109	$	2,453
Expenses from rental operations		417		182		999		614
Net operating income	$	879	$	630	$	2,110	$	1,839
Depreciation and Amortization		358		172		871		515
Interest		644		236		1,524		715
Other Income		(9)		-		(9)		(25)
Net (loss) income	$	(114)	$	222	$	(276)	$	634

Three months ended March 31,

2021

2020

(in thousands)
Income from rental operations

$
880

$
963
Expenses from rental operations

234

259
Net operating income

$
646

$
704
Depreciation and Amortization

247

171
Interest

417

244
Net (loss) income

$
(18)

$
289

NOTE 6 - Lease intangibles

The following table summarizes the net value of other intangible assets and liabilities and the accumulated amortization for each class of intangible:


	Lease		Accumulated		Lease		Lease		Accumulated		Lease
As of March 31, 2021	Intangibles		Amortization		Intangibles, net
As of September 30, 2021							Intangibles		Amortization		Intangibles, net

Lease Intangible Assets	(in thousands)						(in thousands)
In-place leases	$	18,965	$	(13,177)	$	5,788	$	16,002	$	(10,693)	$	5,309
Above-market leases		2,617		(1,330)		1,287		2,617		(1,407)		1,210
	$	21,582	$	(14,507)	$	7,075	$	18,619	$	(12,100)	$	6,519
Lease Intangible Liabilities
Below-market leases	$	(2,881)	$	1,934	$	(947)	$	(2,555)	$	1,699	$	(856)


	Lease		Accumulated		Lease
As of December 31, 2020	Intangibles		Amortization		Intangibles, net

Lease Intangible Assets	(in thousands)
In-place leases	$	19,768	$	(13,727)	$	6,041
Above-market leases		2,618		(1,292)		1,326
	$	22,386	$	(15,019)	$	7,367
Lease Intangible Liabilities
Below-market leases	$	(2,957)	$	1,963	$	(994)

The estimated aggregate amortization expense for each of the five succeeding fiscal years and thereafter is as follows:


	Intangible		Intangible
Years ending December 31,	Assets		Liabilities

	(in thousands)
2021 (October 1, 2021 - December 31, 2021)	$	273	$	45
2022		987		164
2023		849		151
2024		849		151
2025		849		151
Thereafter		2,712		194
	$	6,519	$	856

1816

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~The estimated aggregate amortization expense for each of the five succeeding fiscal years and thereafter is as follows:~~

Intangible

Intangible
Years ending December 31,

Assets

Liabilities

(in thousands)
2021 (April 1, 2021 - December 31, 2021)

$
829

$
137
2022

987

164
2023

849

151
2024

849

151
2025

849

151
Thereafter

2,712

193

$
7,075

$
947

~~The weighted average amortization period for the intangible assets, in-place leases, above-market leases, and below-market leases acquired as of March 31, 2021 was 7.2 years.~~

When acquiring property, the portion of the purchase price allocated to in-place lease value intangibles is amortized on a straight-line basis over the life of the related lease as amortization expense. The Trust incurred amortization expense pertaining to acquired in-place lease value intangibles of $253 and $341 for the three months ended March 31, 2021 and 2020, respectively.

When acquiring property, the portion of the purchase price allocated to above and below market lease intangibles is amortized on a straight-line basis over the life of the related lease as an adjustment to real estate rental income. Amortization pertaining to above market lease intangibles of $39 and $52 for the three months ended March 31, 2021 and 2020, respectively, was recorded as a reduction to real estate rental income. Amortization pertaining to below market lease intangibles of $47 and $56 for the three months ended March 31, 2021 and 2020, respectively, was recorded as an increase to real estate rental income.

NOTE 7 – LINES OF CREDIT

We have ~~a $18,300 variable rate (1-month LIBOR plus 2.25%) line of credit agreement with Wells Fargo Bank, which expires in~~ ~~June 2021~~; a $4,915 variable rate (floating LIBOR plus 2.00%) line of credit agreement with Bremer Bank, which expires in June 2022; and a $5,000 variable rate (floating LIBOR plus 2.00%) line of credit agreement with Bremer Bank, which expires ~~June~~December 2022. The lines of credit are secured by specific properties. At ~~March 31,~~September 30, 2021, the ~~$4,915 variable rate~~Bremer line of credit ~~with Bremer Bank~~ secured 2 letters of credit totaling ~~$746,~~$67, leaving ~~$27,469~~$9,848 available and unused under the agreements. These operating lines are designed to enhance treasury management activities and more effectively manage cash balances. There were 0 balances outstanding on either line as of September 30, 2021 or December 31, 2020.

Certain line of credit agreements include covenants that, in part, impose maintenance of certain debt service coverage and debt to net worth ratios. We are not required to determine compliance with all covenants as of March 31, 2021; however, we have not received any notice of non-compliance with our covenants through the date of this filing. ratios on an annual and semi-annual basis.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

NOTE 8 - MORTGAGE NOTES PAYABLE

The following table summarizes the Trust’s mortgage notes payable.


	Principal Balance At				Principal Balance At
	March 31,		December 31,		September 30,		December 31,
	2021		2020		2021		2020

	(in thousands)				(in thousands)
Fixed rate mortgage notes payable (a)	$	419,700	$	415,665	$	457,071	$	415,665
Variable rate mortgage notes payable		7,368		7,446		7,210		7,446
Mortgage notes payable		427,068		423,111		464,281		423,111
Less unamortized debt issuance costs		1,904		1,833		2,131		1,833
	$	425,164	$	421,278	$	462,150	$	421,278

(a)	Includes ~~$43,408~~$69,490 and $43,613 of variable rate mortgage debt that was swapped to a fixed rate at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

As of March 31, 2021, we had 107 fixed rate and 2 variable rate mortgage loans with effective interest rates ranging from 2.11% to 6.85% per annum and a weighted average effective interest rate of 4.01% per annum on fixed rate loans and 2.25% per annum on variable rate loans.

As of December 31, 2020, we had 114 fixed rate and 2 variable rate mortgage loans with effective interest rates ranging from 2.14% to 6.85% per annum, and a weighted average effective interest rate of 4.03% per annum on fixed rate loans and 2.28% per annum on variable rate loans.

~~The majority of the Trust’s mortgages payable require monthly payments of principal and interest. Certain mortgages require reserves for real estate taxes and certain other costs.~~ ~~Mortgages are secured by the respective properties, assignment of rents, business assets, deeds to secure debt, deeds of trust and/or cash deposits.~~

Certain mortgage note agreements include covenants that, in part, impose maintenance of certain debt service coverage and debt to net worth ratios. We are not required to determine compliance with all covenants as of March 31, 2021; however, we have not received any notice of non-compliance with our covenants through the date of this filing.

We are required to make the following principal payments on our outstanding mortgage notes payable for each of the five succeeding fiscal years and thereafter as follows:


Years ending December 31,	Amount		Amount
	(in thousands)		(in thousands)
2021 (April 1, 2021 - December 31, 2021)	$	15,835
2021 (October 1, 2021 - December 31, 2021)			$	5,589
2022		27,109		27,983
2023		50,417		51,310
2024		19,421		20,840
2025		51,057		51,244
Thereafter		263,229		307,315
Total payments	$	427,068	$	464,281

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

NOTE 9 – DERIVATIVES AND HEDGING ACTIVITIES

As part of our interest rate risk management strategy, we have used derivative instruments to manage our exposure to interest rate movements and add stability to interest expense. Interest rate swaps designated as cash flow hedges involve the receipt of variable rate amounts from a ~~counterparty in~~counterparty; In exchange, ~~for~~ the Trust ~~making~~makes fixed rate payments over the life of the agreement without exchange of the underlying notional amount.

As of March 31, 2021, the Trust used 9 interest rate swaps to hedge the variable cash flows associated with variable rate debt. Changes in fair value of the derivatives that are designated and that qualify as cash flow hedges are recorded in accumulated other comprehensive loss and are reclassified into interest expense as interest payments are made on the Trust’s variable rate debt. Over the next nine months, the Trust estimates that an additional $269 will be reclassified as a interest expense.

~~The following table summarizes the Trust’s interest rate swaps as of March 31, 2021, which effectively convert on month floating rate LIBOR to a fixed rate:~~

Fixed

Effective Date

Notional

Interest Rate

Maturity Date
November 1, 2019
$
6,928

3.15%

November 1, 2029
November 1, 2019
$
4,814

3.28%

November 1, 2029
January 10, 2020
$
3,130

3.39%

January 10, 2030
June 11, 2020
$
1,568

3.07%

June 15, 2030
June 11, 2020
$
3,039

3.07%

June 15, 2030
June 15, 2020
$
1,700

2.94%

June 15, 2030
June 15, 2020
$
4,498

2.94%

June 15, 2030
July 1, 2020
$
4,931

2.79%

June 10, 2030
December 2, 2020
$
12,800

2.91%

December 2, 2027

~~The following table summarizes the Trust’s interest rate swaps that were designated as cash flow hedges of interest rate risk:~~

Number of Instruments

Notional
Interest Rate Derivatives

March 31, 2021

December 31, 2020

March 31, 2021

December 31, 2020
Interest rate swaps

9

9
$
43,408
$
43,613

The table below presents the estimated fair value of the Trust’s derivative financial instruments as well as their classification in the accompanying consolidated balance sheets. The valuation techniques are described in Note 9 to the consolidated financial statements.

Derivatives
Derivatives designated as

March 31, 2021

December 31, 2020
cash flow hedges:

Balance Sheet Location

Fair Value

Balance Sheet Location

Fair Value
Interest rate swaps

Other assets, net
$
921

Other assets, net
$
—
Interest rate swaps

Accrued expenses and other liabilities
$
342

Accrued expenses and other liabilities
$
1,805

The carrying amount of the swaps have been adjusted to their fair value at the end of the quarter, which because of changes in forecasted levels of LIBOR, resulted in reporting an asset and liability for the fair value of the future net payments

2117

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

As of September 30, 2021, the Trust used 10 interest rate swaps to hedge the variable cash flows associated with variable rate debt. Changes in fair value of the derivatives that are designated and qualify as cash flow hedges are recorded in accumulated other comprehensive loss and are reclassified into interest expense as interest payments are made on the Trust’s variable rate debt. Over the next twelve months, the Trust estimates that an additional $869 will be reclassified as an increase to interest expense.

The following table summarizes the Trust’s interest rate swaps as of September 30, 2021, which effectively convert one month floating rate LIBOR to a fixed rate:


			Fixed
Effective Date		Notional	Interest Rate	Maturity Date
November 1, 2019	$	6,830	3.15%	November 1, 2029
November 1, 2019	$	4,746	3.28%	November 1, 2029
January 10, 2020	$	3,087	3.39%	January 10, 2030
June 11, 2020	$	1,547	3.07%	June 15, 2030
June 11, 2020	$	2,997	3.07%	June 15, 2030
June 15, 2020	$	1,676	2.94%	June 15, 2030
June 15, 2020	$	4,435	2.94%	June 15, 2030
July 1, 2020	$	4,879	2.79%	June 10, 2030
December 2, 2020	$	12,800	2.91%	December 2, 2027
July 1, 2021	$	26,493	2.99%	July 1, 2031

The following table summarizes the Trust’s interest rate swaps that were designated as cash flow hedges of interest rate risk:


	Number of Instruments			Notional
Interest Rate Derivatives	September 30, 2021	December 31, 2020		September 30, 2021		December 31, 2020
Interest rate swaps	10	9	$	69,490	$	43,613


	Derivatives
Derivatives designated as	September 30, 2021			December 31, 2020
cash flow hedges:	Balance Sheet Location		Fair Value	Balance Sheet Location		Fair Value
Interest rate swaps	Other assets, net	$	524	Other assets, net	$	—
Interest rate swaps	Accrued expenses and other liabilities	$	856	Accrued expenses and other liabilities	$	1,805

The carrying amounts of the swaps have been adjusted to their fair value at the end of the quarter. Because of changes in forecasted levels of LIBOR, an asset and a liability for the fair value of the future net payments forecasted under the ~~swap.~~swap were reported. The interest rate ~~swap is~~swaps are accounted for as an effective ~~hedge~~hedges in accordance with ASC 815-20 whereby it is recorded at fair value and changes in fair value are recorded to comprehensive income.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

The following table presents the effect of the ~~Company’s~~Trust’s derivative financial instruments on the accompanying consolidated statements of operations and other comprehensive loss (income) for the ~~quarters~~three months ended ~~March 31, 2021 and~~September 30, 2021and 2020:



			Location of Gain					Location of Gain
		Amount of (Gain)/Loss	Reclassified from		Amount of (Gain)/Loss		Amount of (Gain)/Loss	Reclassified from
Derivatives in		Recognized in Other	Accumulated other		Reclassified from		Recognized in Other	Accumulated other		Amount of (Gain)/Loss
Cash Flow Hedging		Comprehensive Income	Comprehensive Income		AOCI into Income		Comprehensive Income	Comprehensive Income		Reclassified from
Relationships		on Derivatives	(AOCI) into Income		Three Months Ended		on Derivatives	(AOCI) into Income		AOCI into Income
		2021			2021		2021			2021
Interest rate swaps	$	(2,384)	Interest expense	$	115	$	66	Interest expense	$	199
		2020			2020		2020			2020
Interest rate swaps	$	1,486	Interest expense	$	10	$	17	Interest expense	$	89

The following table presents the effect of the Trust’s derivative financial instruments on the accompanying consolidated statements of operations and other comprehensive loss (income) for the nine months ended September 30, 2021and 2020



			Location of Gain
		Amount of (Gain)/Loss	Reclassified from
Derivatives in		Recognized in Other	Accumulated other		Amount of (Gain)/Loss
Cash Flow Hedging		Comprehensive Income	Comprehensive Income		Reclassified from
Relationships		on Derivatives	(AOCI) into Income		AOCI into Income
		2021			2021
Interest rate swaps	$	(1,473)	Interest expense	$	433
		2020			2020
Interest rate swaps	$	2,125	Interest expense	$	145

Credit-risk-related Contingent Features

The Trust has agreements with each of its derivative counterparties ~~that contain~~containing a provision whereby, if the Trust defaults on the related indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, ~~then~~ the Trust could also be declared in default on its corresponding derivative obligation. The Trust’s agreements with each of its derivative counterparties also contain a provision whereby if the Trust consolidates with, merges with or into, or transfers all or substantially all of its assets to another entity, and the creditworthiness of the resulting, surviving or transferee entity, is materially weaker than the Trust’s, the counterparty has the right to terminate the derivative obligations. As of ~~March 31,~~September 30, 2021, the termination value of derivatives in a liability position was ~~$342.~~$856 and the termination value of derivatives in an asset position was $524. As of ~~March 31,~~September 30, 2021, the Trust has pledged the properties related to the loans which are hedged as ~~collateral.~~

collateral.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

NOTE 10 - FAIR VALUE MEASUREMENT

The following table presents the carrying value and estimated fair value of the ~~Company’s~~Trust’s financial instruments:


	March 31, 2021				December 31, 2020				September 30, 2021				December 31, 2020
	Carrying				Carrying				Carrying				Carrying
	Value		Fair Value		Value		Fair Value		Value		Fair Value		Value		Fair Value

	(in thousands)								(in thousands)
Financial assets:
Note receivable	$	2,009	$	2,091	$	2,026	$	2,117
Notes receivable									$	5,456	$	6,642	$	2,026	$	2,117
Derivative assets	$	921	$	921	$	—	$	—	$	524	$	524	$	—	$	—

Financial liabilities:
Mortgage notes payable	$	427,069	$	451,910	$	423,111	$	443,100	$	464,281	$	486,276	$	421,278	$	443,100
Derivative liabilities	$	342	$	342	$	1,805	$	1,805	$	856	$	856	$	1,805	$	1,805

ASC 820-10 established a three-level valuation hierarchy for fair value measurement. Management uses these valuation techniques to establish the fair value of the assets at the measurement date. These valuation techniques are based upon

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

observable and unobservable inputs. Observable inputs reflect market data obtained from independent sources, while unobservable inputs reflect management’s assumptions.

These two types of inputs create the following fair value hierarchy:

●

Level 1 – Quoted prices for identical instruments in active markets;

●

Level 2 – Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations whose significant inputs are observable;

●

Level 3 – Instruments whose significant inputs are unobservable.

The guidance requires the use of observable market data, when available, in making fair value measurements. When inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement.

Recurring Fair Value Measurements

The following table presents the ~~Company’s~~Trust’s financial instruments, which are measured at fair value on a recurring basis, by the level in the fair value hierarchy within which those measurements fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.


	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

	(in thousands)								(in thousands)
March 31, 2021
September 30, 2021
Derivative assets	$	—	$	921	$	—	$	921	$	—	$	524	$	—	$	524
Derivative liabilities	$	—	$	342	$	—	$	342	$	—	$	856	$	—	$	856

December 31, 2020
Derivative liabilities	$	—	$	1,805	$	—	$	1,805	$	—	$	1,805	$	—	$	1,805

Derivatives: The fair value of interest rate swaps is determined using a discounted cash flow analysis on the expected future cash flows of the derivative.

The Company has determined that the majority of the inputs used to value its ~~derivative valuations in their entirety are classified~~derivatives fall within Level 2 of the fair value hierarchy. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered any applicable credit enhancements.

2320

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Fair Value Disclosures

The following table presents the ~~Company’s~~Trust’s financial assets and liabilities, which are measured at fair value for disclosure purposes, by the level in the fair value hierarchy within which they fall. Methods and assumptions used to estimate the fair value of these instruments are described after the table.


	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total

	(in thousands)								(in thousands)
March 31, 2021
Mortgage notes payable, net	$	—	$	—	$	451,910	$	451,910
Note receivable	$	—	$	—	$	2,091	$	2,091
September 30, 2021
Mortgage notes payable									$	—	$	—	$	486,276	$	486,276
Notes receivable									$	—	$	—	$	6,642	$	6,642
December 31, 2020
Mortgage notes payable, net	$	—	$	—	$	443,100	$	443,100
Note receivable	$	—	$	—	$	2,117	$	2,117
Mortgage notes payable									$	—	$	—	$	443,100	$	443,100
Notes receivable									$	—	$	—	$	2,117	$	2,117

Mortgage notes payable: The Company estimates the fair value of its mortgage notes payable by discounting the future cash flows of each instrument at rates currently offered to the ~~Company~~Trust for similar debt instruments of comparable maturities by the ~~Company’s~~Trust’s lenders. The rates used range from ~~3.05%~~3.00% to ~~3.15%~~3.10% and from 3.25% to 3.35% at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

Notes ~~receivable.~~ receivable:The Trust estimates the fair value of its notes receivable by discounting future cash flows of each instrument at rates currently offered to the Trust for similar note instruments of comparable maturities by the Trust’s lenders. The rates used range from ~~3.05%~~3.00% to ~~3.15%~~3.50% and from 3.25% to 3.35% at ~~March 31,~~September 30, 2021 and December 31, 2020, respectively.

NOTE 11 ~~– NONCONTROLLING INTEREST OF UNITHOLDERS IN OPERATING PARTNERSHIP~~

As of March 31, 2021 and December 31, 2020, outstanding limited partnership units totaled 18,246,000 and 18,279,000, respectively. Total aggregate distributions per unit were $0.2650 and $0.2647 during the three months ended March 31, 2021 and 2020, respectively. As of March 31, 2021 and 2020, the Operating Partnership declared first quarter distributions of $4,835 and $4,831, respectively, to limited partners paid on April 15, 2021 and 2020, respectively.

~~During the three months ended March 31, 2021 and 2020, there were 0 limited partnership units exchanged for common shares pursuant to redemption requests.~~

~~At the sole and absolute discretion of the Trust as general partner of the limited partnership, and so long our redemption plans exists and applicable holding periods are met,~~Limited Partners may request the Operating Partnership redeem their limited partnership units. The Trust as general partner on behalf of the limited partnership may choose to offer the Limited Partner: (i) cash for the redemption or, at the request of the Limited Partner, or (ii) offer shares in lieu of cash for the redemption on a basis of one limited partnership unit for 1 Sterling common share (the “Exchange Request”). The Exchange Request shall be exercised pursuant to a Notice of Exchange. If the issuance of Sterling common shares pursuant to an Exchange Request will cause the shareholder to exceed the ownership limitations, among other reasons, payment will be made to the Limited Partner in cash. No Limited Partner may exercise an Exchange Request more than ~~twice~~ during any calendar year, and Exchange Requests may not be made for less than 1,000 limited partnership units. If a Limited Partner owns fewer than 1,000 limited partnership units, all of the limited partnership units held by the Limited Partner must be exchanged pursuant to the Exchange Request.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~NOTE 12 – REDEMPTION PLANS~~

Our Board of Trustees has approved redemption plans that enable our shareholders to sell their common shares and the partners of our Operating Partnership to sell their limited partnership units to us, after they have held the securities for at least one year and subject to other conditions and limitations described in the plans. Our redemption plans currently provide that the maximum amount that can be redeemed under the plan is $40,000 worth of securities. Currently, the fixed redemption price is $19.00 per share or unit under the plans, which price became effective January 1, 2021. Prior to January 1, 2021 the redemption price was $18.25 per share or unit under the plan.

We may redeem securities under the plans provided that the aggregate total has not been exceeded and we have sufficient funds to do so. The plans will terminate in the event the shares become listed on any national securities exchange, the subject of bona fide quotes on any inter-dealer quotation system or electronic communications network or are the subject of bona fide quotes in the pink sheets. Additionally, the Board, in its sole discretion, may terminate, amend or suspend the redemption plans, either or both of them, if it determines to do so in its sole discretion.

During the three months ended March 31, 2021 and 2020, the Company redeemed 41,000 and 38,000 common shares valued at $777 and $696, respectively. In addition, during the three months ended March 31, 2021 and 2020, the Trust redeemed 33,000 and 30,000 units valued at $628 and $541, respectively. The total amount remaining available under the plan as of March 31, 2021 is $5,920 worth of securities.

~~NOTE 13 – BENEFICIAL INTEREST~~

We are authorized to issue 100,000,000 common shares of beneficial interest with $0.01 par value and 50,000,000 preferred shares with $0.01 par value, which collectively represent the entire beneficial interest of Sterling. As of March 31, 2021 and December 31, 2020, there were 9,968,000 and 9,855,000 common shares outstanding, respectively. We had 0 preferred shares outstanding as of either date.

Dividends paid to holders of common shares were $0.2650 per share and $0.2647 per share for the three months ended March 31, 2021 and 2020, respectively. As of March 31, 2021 and 2020, the Operating Partnership declared first quarter dividends of $2,642 and $2,527, respectively, to holders of common shares paid on April 15, 2021 and 2020, respectively.

~~NOTE 14 – DIVIDEND REINVESTMENT PLAN~~

Our Board of Trustees approved a dividend reinvestment plan to provide existing holders of our common shares with a convenient method to purchase additional common shares without payment of brokerage commissions, fees or service charges.

The estimated value per common share was $20.00 and $19.25 at March 31, 2021 and December 31, 2020, respectively. See discussion of determination of estimated value in Management Discussion and Analysis.

Therefore, the purchase price per common share for dividend reinvestments was $19.00 and $18.29 and for additional optional cash purchases was $20.00 and $19.25 at March 31, 2021 and December 31, 2020, respectively. The Board, in its sole discretion, may amend, suspend or terminate the plan at any time, without the consent of shareholders, upon a ten day notice to participants.

In the three months ended March 31, 2021, 89,000 shares were issued pursuant to dividend reinvestments and 65,000 shares were issued pursuant to additional optional cash purchases under the plan, valued at $1,686 and $1,307 respectively.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

In the three months ended March 31, 2020, 87,000 shares were issued pursuant to dividend reinvestments and 62,000 shares were issued pursuant to additional optional cash purchases under the plan, valued at $1,584 and $1,203, respectively.

~~NOTE 15~~ – LEASES

As of ~~March 31,~~September 30, 2021, we derived ~~82%~~83% of our revenues from residential leases that are generally for terms of one year or less. The residential leases may include lease income related items such as parking, storage and non-refundable deposits that we treat as a single lease component because the amenities cannot be leased on their own and the timing and pattern of revenue recognition are the same. The collection of lease payments at lease commencement is probable and therefore we subsequently recognize lease income over the lease term on a straight-line basis. Residential leases are renewable upon consent of both parties on an annual or monthly basis.

As of ~~March 31,~~September 30, 2021, we derived ~~18%~~17% of our revenues from commercial leases primarily under long-term lease agreements. Substantially all commercial leases contain fixed escalations or, in some instances, changes based on the Consumer Price Index, which occur at specified times during the term of the lease. In certain commercial leases, variable lease income, such as percentage rent, is recognized when rents are earned. We recognize rental income and rental abatements from our commercial leases on a straight-line basis over the lease term. Recognition of rental income commences when control of the leased space has been transferred to the tenant.

The Trust’s leases contain lease and non-lease components for utility reimbursement from our residents. We have elected to combine lease and non-lease components for all asset classes. The combined components are included in real estate rental income in our consolidated financial statements and are accounted for under ASC 842.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Lease income related to the Company’s operating leases is comprised of the following:

Three months ended March 31, 2021


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
24,834

$
4,382

$
29,216
Lease income related to variable lease payments

—

1,094

1,094
Other (a)

(135)

294

159
Lease Income (b)

$
24,699

$
5,770

$
30,469

Three months ended March 31, 2020

Three months ended September 30, 2021


Residential

Commercial

Total

Residential

Commercial

Total

(in thousands)

(in thousands)
Lease income related to fixed lease payments

$
23,203

$
4,714

$
27,917

$
26,748

$
3,879

$
30,627
Lease income related to variable lease payments

—

1,261

1,261

—

1,130

1,130
Other (a)

(257)

(90)

(347)

(35)

174

139
Lease Income (b)

$
22,946

$
5,885

$
28,831

$
26,713

$
5,183

$
31,896

Three months ended September 30, 2020


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
24,080

$
4,630

$
28,710
Lease income related to variable lease payments

—

1,352

1,352
Other (a)

(170)

(36)

(206)
Lease Income (b)

$
23,910

$
5,946

$
29,856

(a) For the three months ended ~~March 31,~~September 30, 2021 and 2020, ~~“Other”~~“other” is comprised of revenue adjustments related to changes in ~~collectibility~~collectability and amortization of above and below market lease intangibles and lease inducements.
(b) Excludes other rental income for the three months ended ~~March 31,~~September 30, 2021 and 2020 of ~~$1,291~~$1,157 and ~~$1,075,~~$1,010, respectively, which is accounted for under the revenue recognition standard.

Nine months ended September 30, 2021


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
76,722

$
12,531

$
89,253
Lease income related to variable lease payments

—

3,424

3,424
Other (a)

(212)

432

220
Lease Income (b)

$
76,510

$
16,387

$
92,897

Nine months ended September 30, 2020


Residential

Commercial

Total

(in thousands)
Lease income related to fixed lease payments

$
70,896

$
14,378

$
85,274
Lease income related to variable lease payments

—

4,064

4,064
Other (a)

(512)

(202)

(714)
Lease Income (b)

$
70,384

$
18,240

$
88,624

(a) For the nine months ended September 30, 2021 and 2020, “other” is comprised of revenue adjustments related to changes in collectability and amortization of above and below market lease intangibles and lease inducements.
(b) Excludes other rental income for the nine months ended September 30, 2021 and 2020 of $3,839 and $2,969, respectively, which is accounted for under the revenue recognition standard.

2622

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

As of ~~March 31,~~September 30, 2021, non-cancelable commercial operating leases provide for future minimum rental income as follows. ~~Apartment~~Residential leases are not included, as the terms are generally for one year or less.

Years ending December 31,

Amount

Amount

(in thousands)

(in thousands)
2021 (April 1, 2021 - December 31, 2021)

$
11,658
2021 (October 1, 2021 - December 31, 2021)

$
3,782
2022

14,789

15,061
2023

13,454

14,474
2024

12,737

13,856
2025

12,491

13,688
Thereafter

56,308

64,381

$
121,437

$
125,242

NOTE 1612 – RELATED PARTY TRANSACTIONS

Effective January 1, 2021, Alloy Enterprises, Inc. was formed to act as the holding company for Sterling Management, LLC and GOLDMARK Property ~~Management.~~Management, Inc. In connection with this restructuring transaction, the owners of Alloy Enterprises, Inc. indirectly own Sterling Management, LLC and GOLDMARK Property ~~Management.~~Management, Inc. Alloy Enterprises, Inc. is owned in part by the Trust’s Chief Executive Officer and Trustee Mr. Kenneth P. Regan, by Trustee Mr. James S. Wieland, by President and CIO Joel Thomsen, ~~by Chief Investment Officer, Ryan M. Downs,~~ and by the Chief Financial Officer and Treasurer Erica J. Chaffee. In addition, Mr. Regan serves as the Executive Chairman of the Advisor and GOLDMARK Property Management, Inc., and Messrs. Wieland ~~Thomsen,~~ and ~~Downs~~Thomsen, and Ms. Chaffee serve on the Board of Governors of ~~both~~ the Advisor and the Board of Directors of GOLDMARK Property ~~Management.~~Management, Inc.

Sterling Management, LLC, (the “Advisor”), is a North Dakota limited liability company formed in November 2002. The Advisor is responsible for managing day-to-day affairs, overseeing capital projects and identifying, acquiring and disposing investments on behalf of the ~~trust.~~Trust.

GOLDMARK Property Management, Inc., is a North Dakota ~~limited liability company~~corporation formed in 1981. GOLDMARK Property Management, Inc. performs property management services for the Trust.

We have a historical and ongoing relationship with Bell Bank. Bell Bank has provided the Trust certain financial services throughout the relationship. AMr. Wieland, a Trustee, also serves as a Board Member of Bell Bank. Further, a family member of Erica J. Chaffee, our Chief Financial Officer, is an employee of Bell ~~Bank~~Bank. Both Mr. Wieland and Ms. Chaffee could have an indirect material interest in any such engagement and related transactions.

Property Management ~~Fee~~Fees

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we paid property management and administrative fees to GOLDMARK Property Management, Inc. ~~For the three months ended March 31, 2021~~of $9,634 and ~~2020, we paid management fees, on-site staff costs and other miscellaneous fees required to run the property of $3,064 and $3,311, respectively, to GOLDMARK Property Management, Inc.~~$9,518, respectively. Management fees ~~paid during the three months ended March 31, 2021 and 2020 approximated~~which approximate 5% of net collected ~~rents.~~rents, account for $3,862 and $3,692 of these fees during the nine months ended September 30, 2021 and 2020, respectively. In addition, during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we paid repair and maintenance expenses, and payroll related expenses to GOLDMARK Property Management, Inc. totaling ~~$1,696~~$5,012 and ~~$1,627,~~$4,849, respectively.

During the nine months ended September 30, 2021, the Trust paid commercial property management fees to our Advisor of $87. There were 0 commercial property management fees paid during the nine months ended September 30, 2020 to our advisor. Commercial property management fees are determined on a property by property basis.

2723

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~Board of Trustee Fees~~

~~We incurred Trustee fees of $15 and $20 during the three months ended March 31,~~sEPTEMBER 30, 2021 and 2020, respectively. As of March 31, 2021, and December 31, 2020 we owed our Trustees $42 and $27 for unpaid board of trustee fees, respectively. There is no cash retainer paid to Trustees. Instead, we pay Trustees a specific number of common shares for meetings attended.

~~The plan provides:~~



~~Board Chairman – Board Meeting~~			~~105 shares/meeting~~
~~Trustee – Board Meeting~~			75 ~~shares/meeting~~
~~Committee Chair – Committee Meeting~~			30 ~~shares/meeting~~
~~Trustee – Committee Meeting~~			30 ~~shares/meeting~~

Common shares earned in accordance with the plan are calculated on an annual basis. Shares earned pursuant to the Trustee Compensation Plan are issued on or about July 15 for Trustees’ prior year of service. Non-independent Trustees are not compensated for their service on the Board or Committees.

~~Advisory Agreement~~

We are an externally managed trust and as such, although we have a Board of Trustees and Executive Officers responsible for our management, we have 0 paid employees. The following is a brief description of the current fees and compensation that may be and was received by the Advisor under the Advisory Agreement, which must be renewed on an annual basis and approved by a majority of the independent trustees. The Advisory Agreement was approved by the Board of Trustees (including all the independent Trustees) on March 24, 2021, and is effective until March 31, 2022.

~~Management Fee:~~ 0.35% of our total assets (before depreciation and amortization), annually. Total assets are our gross assets (before depreciation and amortization) as reflected on our consolidated financial statements, taken as of the end of the fiscal quarter last preceding the date of computation. The management fee will be payable monthly in cash or our common shares, at the option of the Advisor, not to exceed one-twelfth of 0.35% of the total assets as of the last day of the immediately preceding month. The management fee calculation is subject to quarterly and annual reconciliations. The management fee may be deferred at the option of the Advisor, without interest.

~~Acquisition Fee:~~ For its services in investigating and negotiating acquisitions of investments for us, the Advisor receives an acquisition fee of 2.5% of the purchase price of each property acquired, capped at $375 per acquisition. The total of all acquisition fees and acquisition expenses cannot exceed 6% of the purchase price of the investment, unless approved by a majority of the trustees, including a majority of the independent trustees, if they determine the transaction to be commercially competitive, fair and reasonable to us.

~~Disposition Fee:~~ ~~For its services in the effort to sell any investment for us, the Advisor receives a disposition fee of 2.5% of the sales price of each property disposition, capped at $375 per disposition.~~

~~Financing Fee:~~ 0.25% of all amounts made available to us pursuant to any loan, refinance (excluding rate and/or term modifications of an existing loan with the same lender), line of credit or other credit facility. The finance fee shall be capped at $38 per loan, refinance, line of credit or other credit facility.

~~Project Management Fee:~~ ~~6% of all completed capital improvement projects on real estate investments owned by the Trust are paid to the Advisor.~~

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

~~Development Fee:~~ ~~Based~~Property management fees are included in operating expenses on ~~regressive sliding scale (starting at 5% and declining to 3%)~~the consolidated statement of ~~total project costs, excluding cost of land, for development services requested by us.~~

~~Total Cost~~

~~Fee~~

~~Range of Fee~~

~~Formula~~
~~0 – 10M~~

~~5.0~~
%

~~0 –.5M~~

~~0M – 5.0% x (TC – 0M)~~
~~10M - 20M~~

~~4.5~~
%

~~.5 M – .95M~~

~~.50M – 4.5% x (TC – 10M)~~
~~20M – 30M~~

~~4.0~~
%

~~.95 M – 1.35M~~

~~.95M – 4.0% x (TC – 20M)~~
~~30M – 40M~~

~~3.5~~
%

~~1.35 M – 1.70M~~

~~1.35M – 3.5% x (TC – 30M)~~
~~40M – 50M~~

~~3.0~~
%

~~1.70 M – 2.00M~~

~~1.70M – 3.0% x (TC – 40M)~~

~~TC = Total Project Cost~~operations.

IfAdvisory Agreement

We are an externally managed trust and as such, although we have a Board of Trustees and executive officers responsible for our management, we have 0 paid employees. The Advisor may receive fees related to management of the Trust, acquiring, disposing, or developing real estate property, project management fees, and financing fees related to lending relationships, under the Advisory Agreement, which must be renewed on an annual basis and approved by a majority of the independent trustees. The Advisory Agreement was approved by the Board of Trustees (including all the independent Trustees) on March 24, 2021, and is effective until March 31, 2022.

Effective April , 2021, if the Advisor shares responsibility for providing Development Services with one or more third parties, Advisor’s set Development Fee shall be reduced by the fees charged by any such third parties; provided, such adjustment is subject to a 2.5% minimum Advisor’s Development Fee. Additionally, in cases where the Advisor is sharing responsibility for providing Development Services, the Development Fee shall be capped at 2.5% of $20,000,000 ($500,000).

The below table summarizes the fees incurred and payable to our Advisor.

March 31,
2021

March 31,
2020

March 31,
2021

December 31,
2020

Nine months ended

Due and Payable at

Incurred

Incurred

Due and

Due and

September 30, 2021

September 30, 2020

September 30, 2021

December 31, 2020

Fee

Fee

Payable

Payable

Fee

Fee

Payable

Payable

(in thousands)

(in thousands)
Fee:

Advisory

$
807

$
765

$
271

$
278

$
2,474

$
2,321

$
285

$
278
Acquisition

$
-

$
302

$
-

$
-

$
375

$
500

$
-

$
-
Disposition

$
-

$
92

$
-

$
175

$
146

$
143

$
-

$
175
Financing

$
43

$
25

$
38

$
-

$
146

$
82

$
5

$
-
Development

$
-

$
-

$
79

$
79

$
-

$
-

$
79

$
79
Project Management

$
71

$
17

$
-

$
51

$
409

$
226

$
11

$
51

Operating Partnership Units Issued in Connection with Acquisitions

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, there were 0 ~~operating partnership~~Operating Partnership units ~~issued.~~issued directly or indirectly, to affiliated entities.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we issued directly or indirectly, 176,000 ~~operating partnership~~Operating Partnership units ~~were issued~~ to an entity affiliated with Messrs. Regan and Wieland, two of our trustees, in connection with the acquisition of various properties. The aggregate value of these units was $3,373.

Commissions

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we incurred real estate commissions of ~~$250~~$297 and ~~$324,~~$583, respectively, to GOLDMARK Commercial Real Estate, ~~Services,~~ Inc., in which ~~is controlled by~~ Messrs. Regan and ~~Wieland. There~~Wieland jointly own a controlling interest. As of September 30, 2021 and December 30, 2020, there were 0 ~~outstanding~~unpaid commissions ~~owed as of March 31, 2021 or December 31, 2020.~~
to GOLDMARK Commercial Real Estate.

2924

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

During the nine months ended September 30, 2021 and 2020, we incurred real estate commissions of $217 and $308, respectively to GOLDMARK Property Management. As of September 30, 2021 and December 30, 2020, there were 0 unpaid commissions to GOLDMARK Property Management.

Rental Income

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we received rental income of ~~$67~~$77 and ~~$67,~~$63, respectively, under an operating lease agreement with ~~GOLDMARK Property Management, Inc.~~our Advisor.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we received rental income of ~~$14~~$19 and ~~$14,~~$43, respectively, under an operating lease agreement with GOLDMARK Commercial Real Estate, Inc.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we received rental income of ~~$22~~$224 and ~~$21,~~$202, respectively, under operating lease agreements with ~~our Advisor.~~GOLDMARK Property Management, Inc.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, we received rental income of ~~$122~~$278 and ~~$120,~~$362, respectively, under an operating lease ~~agreement~~agreements with Bell Bank.

Other operational ~~liabilities and receivables~~costs

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, the Trust incurred ~~$174~~$187 and ~~$0,~~$1,575, respectively, for general costs related to business operations as well as capital expenditures related to construction in progress that were paid to related parties. ~~As of March 31,~~At September 30, 2021 and December 31, 2020, operational outstanding liabilities were ~~$121~~$62 and ~~$684,~~$191, respectively.

During the nine months ended September 30, 2021, the Trust received $1,000 from related parties, in reimbursement for expenses paid that were associated with capital projects. NaN reimbursements were received during the nine months ending September 30, 2020.

Debt Financing

~~As of March 31,~~At September 30, 2021 and December 31, 2020, the Trust had ~~$67,935~~$66,915 and $51,915, respectively, of outstanding principal on loans entered into with Bell Bank. During the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, the Trust incurred interest expense on debt held with Bell Bank of ~~$587~~$1,511 and ~~$514,~~$1,571, respectively. Accrued interest as of ~~March 31,~~September 30, 2021 and December 31, 2020, related to this debt was ~~$123~~$142 and $121, respectively.

Mezzanine Financing

As of September 30, 2021, Sterling issued $4,835 in second mortgage financing to SE Savage, LLC. There was 0 outstanding receivable at December 31, 2020.

During the nine months ended September 30, 2021, the Trust earned interest income of $103 related to the second mortgage financing to SE Savage, LLC. NaN interest income was earned during the nine months ended September 30, 2020.

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Insurance Services

On November 1, 2020, the ~~Trust~~Operating Partnership obtained a traditional insurance policy with Bell Insurance. The policy provides coverage for the Trust’s Commercial segment. As of ~~March 31,~~September 30, 2021, total premiums ~~paid~~incurred for this policy was ~~$113.~~$118. There was 0 such policy in place with Bell Bank as of ~~March 31,~~September 30, 2020.

Development Arrangements

Effective August 25, 2021, the Operating Partnership purchased a 70% interest in ST Oak Cliff Dallas, LLC. The purpose of the entity is to develop and construct a 318 unit multifamily property located in Dallas, Texas. The 30% owner, TG Oak Cliff Dallas, LLC is owned in part by Kenneth P. Regan, the Trust’s Chief Executive Officer and Trustee. Mr. Regan is also a member in Trumont Group, LLC, the developer engaged by ST Oak Cliff Dallas, LLC to oversee the development of the property. Further, Mr. Regan is also a partner in Trumont Construction, LLC, the company who was engaged to oversee the day to day construction operations of the property.

During the nine months ended September 30, 2021, the Trust incurred and paid $51 in development fees to Trumont Group, LLC. NaN such fees were paid during the nine months ended September 30, 2020. At September 30, 2021 the Trust owed $51 in development fees to Trumont Group, LLC. At December 31, 2020, 0 development fees were owed to Trumont Group, LLC.

During the nine months ended September 30, 2021, the Trust incurred and paid $12 in construction fees to Trumont Construction, LLC. NaN such fees were paid during the nine months ended September 30, 2020. At September 30, 2021 the Trust owed $6 in construction fees to Trumont Construction, LLC. At December 31, 2020, 0 construction fees were owed to Trumont Construction, LLC.

During the nine months ended September 30, 2021, the Trust incurred and paid $41 in general construction costs to Trumont Construction, LLC. NaN such fees were paid during the nine months ended September 30, 2020. At September 30, 2021 and December 31, 2020, 0 general construction costs were owed to Trumont Construction, LLC.

NOTE 1713 - COMMITMENTS AND CONTINGENCIES

Environmental Matters

Federal law (and the laws of some states in which we own or may acquire properties) imposes liability on a landowner for the presence on the premises of hazardous substances or wastes (as defined by present and future federal and state laws and regulations). This liability is without regard to fault or knowledge of the presence of such substances and may be imposed jointly and severally upon all succeeding landowners. If such hazardous substance is discovered on a property acquired by us, we could incur liability for the removal of the substances and the cleanup of the property.

There can be no assurance that we would have effective remedies against prior owners of the property. In addition, we may be liable to tenants and may find it difficult or impossible to sell the property either prior to or following such a cleanup.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

Risk of Uninsured Property Losses

We maintain property damage, fire loss, and liability insurance. However, there are certain types of losses (generally of a catastrophic nature) which may be either uninsurable or not economically insurable. Such excluded risks may include war, earthquakes, ~~tornadoes,~~tornados, certain environmental hazards, and floods. Should such events occur, (i) we might suffer a loss of

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

capital invested, (ii) tenants may suffer losses and may be unable to pay rent for the spaces, and (iii) we may suffer a loss of profits which might be anticipated from one or more properties.

Litigation

The Trust is subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of such matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material effect on the financial statements of the Trust.

Significant Risks and Uncertainties

The Trust continues to closely monitor the impact of the COVID-19 pandemic on all aspects of its business and geographies, including how it will impact its tenants and business partners. ~~Several~~A number of uncertainties continue to exist at this time, including but not limited to the uncertainty of additional state and/or federal stimulus and the effect of the recent ~~surge in~~impacts of the COVID-19, ~~cases in many states. The~~delta variant. While the Trust did not incur significant disruptions ~~for~~during the ~~year~~nine months ended ~~December 31, 2020~~September 30, 2021 from the COVID-19 ~~pandemic.~~ ~~During~~pandemic, the ~~quarter ended March 31, 2021,~~effects of the ~~Trust continued~~ongoing COVID-19 pandemic could have material adverse effects on our business and results of operations, so long as COVID-19 continues to ~~monitor state and federal legislative actions and efforts regarding~~impact the ~~eviction moratorium which affects almost all single-family~~U.S. economy in general and multifamily ~~rental housing units.~~apartment communities in particular. The ~~Trust has seen several tenants complete~~extent to which the ~~sworn statement certifying the qualifications to obtain eviction protection. The Trust is monitoring the collection rates on these tenants and, at this time is unable to predict the impact that~~economic disruption associated with the COVID-19 pandemic impacts our business and financial results will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity, and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the ~~eviction moratorium will have on its future~~ ~~financial condition, results~~direct and indirect economic effects of ~~operations~~the pandemic and ~~cash flows~~ ~~due to numerous uncertainties~~containment measures, among others.

NOTE 1814 – DISPOSITIONS

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, the ~~operating partnership did~~ ~~not~~ ~~dispose~~Operating Partnership sold 2 properties. We sold a retail property located in Waite Park, Minnesota, for a sale price of ~~any properties.~~ $900. Net proceeds received were $853 and the Trust recognized a gain of $2 in April 2021. We sold a residential property located in Moorhead, Minnesota, for a sale price of $4,950. Net proeeds received were $4,757 and the Trust recognized a gain of $1,708 in June 2021.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, the ~~Trust disposed of 1~~Operating Partnership sold 2 properties. We sold a retail property located in Apple Valley, Minnesota, for $3,670 and recognized a gain of $1,455 in March 2020.

~~The Trust had 1~~ We sold an office property ~~that qualified~~located in St. Cloud, Minnesota, for ~~held for sale accounting treatment~~$2,050 and ~~as such, the assets and liabilities associated with this property were separately classified as held for sale~~recognized a gain of $1 in ~~the consolidated balance sheet as of March 31, 2021 and December 31,~~May 2020.

~~Table of Contents~~

~~STERLING REAL ESTATE TRUST AND SUBSIDIARIES~~

~~NOTES TO CONSOLIDATED FINANCIAL STATEMENTS~~

~~March 31, 2021~~ ~~and~~ ~~2020~~ ~~(UNAUDITED)~~

~~(Dollar amounts in thousands, except share and per share data)~~

~~The following table shows the net book value of assets held for sale.~~

March 31,

December 31,

2021

2020

(in thousands)
ASSETS

Real estate investments

Land and land improvements

$
150

$
150
Building and improvements

1,428

1,428
Real estate investments

1,578

1,578
Less accumulated depreciation

(749)

(749)
Real estate investments, net

829

829
Other assets, net

1

2

Total Assets

$
830

$
831

LIABILITIES

Tenant security deposits payable

$
5

$
5
Accrued expenses and other liabilities

$
12

$
—

Total Liabilities

$
17

$
5

NOTE 1915 – ACQUISITIONS

~~The Trust had 0 acquisitions during the three months ended March 31, 2021.~~

~~The Company closed on the following acquisitions during the three months ended March 31, 2020.~~

Date

Property Name

Location

Property Type

Units/ Square Footage/ Acres

Acquisition Price

1/12/20

Wolf Creek

Fargo, ND

Apartment complex

54 units

$
4,968

1/31/20

Columbia Park Village

Grand Forks, ND

Apartment complex

12 units

612

3/1/20

Belmont East & West

Bismarck, ND

Apartment complex

26 units

1,494

3/1/20

Eastbrook

Bismarck, ND

Apartment complex

24 units

1,296

3/1/20

Hawn

Fargo, ND

Apartment complex

48 units

2,400

3/1/20

Rosser

Bismarck, ND

Apartment complex

24 units

1,296

$
12,066
(a)
~~(a)~~ Acquisition price does not include capitalized closing costs and adjustments totaling $636, special assessments assumed and capitalized of $168 or additional costs incurred due to difference in unit price of $26.

Date

Property Name

Location

Property Type

Units/ Square Footage/ Acres

Purchase Price

6/1/21

Flagstone

Fargo, ND

Apartment Complex

120 units

$
7,789
6/1/21

Brownstone

Fargo, ND

Apartment Complex

72 units

4,392
6/1/21

Briar Pointe

Fargo, ND

Apartment Complex

30 units

1,936
7/1/21

Oxford

Fargo, ND

Apartment Complex

144 units

10,227
7/1/21

Pinehurst

Fargo, ND

Apartment Complex

210 units

15,001

$
39,345

Total consideration given for acquisitions through March 31, 2020 was completed through issuing approximately 469,000 limited partnership units of the operating partnership valued at $19.25 per unit for an aggregate consideration of approximately $9,031, assumed liabilities of $265, a mortgage $3,225 and cash of $375. The value of units issued in exchange for property is determined through a value established annually by our Board of Trustees, and reflects the fair value at the time of issuance.

3227

Table of Contents

STERLING REAL ESTATE TRUST AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~March 31,~~sEPTEMBER 30, 2021 and 2020 (UNAUDITED)

(Dollar amounts in thousands, except share and per share data)

Total consideration given for acquisitions through September 30, 2021 was completed through issuing approximately 144,000 limited partnership units of the Operating Partnership valued at $20.00 per unit for an aggregate consideration of approximately $2,883, assumed liabilities of $569, new debt of $26,250 and cash of $9,643. The value of units issued in exchange for property is determined through a value established annually by our Board of Trustees, and reflects the fair value at the time of issuance.

The following table summarizes the ~~acquisition date~~ fair values ~~before pro-rations,~~of the ~~Company~~asset acquisitions, the Trust recorded in conjunction with the acquisitions discussed ~~above:~~above, as of the acquisition date:

Three Months Ended

Nine Months Ended

March 31,

September 30,

2021

2020

2021

2020

Land, building, tenant improvements and FF&E

$
-

$
12,896

$
39,345

$
21,191

Other liabilities

-

(265)

(569)

(538)

Net assets acquired

-

12,631

38,776

20,653

Equity/limited partnership unit consideration

-

(9,031)

(2,883)

(9,031)

New loans

-

(3,225)

(26,250)

(3,225)

Net cash consideration

$
-

$
375

$
9,643

$
8,397

NOTE 2016 - SUBSEQUENT EVENTS

On ~~April~~October 15, 2021, we paid a dividend or distribution of ~~$0.265~~$0.2650 per share on our common shares of beneficial interest or limited partnership units, respectively, to common shareholders and limited partnership unit holders of record on ~~March 31,~~September 30, 2021.

On ~~April 28,~~October 1, 2021, the Trust ~~disposed~~paid off a loan totaling $1,923. The property is unencumbered as of October 1, 2021.

On October 1, 2021, the Trust contributed $1,050 in additional equity to Bell Plaza. The Trust holds a ~~commercial real estate property located~~70% investing interest in ~~Waite~~the property.

On October 8, 2021, the Trust issued $649 in second mortgage financing to SE Savage, LLC.

On October 8, 2021, the Trust made an additional equity contribution of $742 to SE Brooklyn Park, ~~Minnesota for $900.~~LLC.

On October 13, 2021, the Trust made an additional equity contribution of $385 to ST Oak Cliff Dallas, LLC.

We have evaluated subsequent events through the date of this filing. We are not aware of any other subsequent events which would require recognition or disclosure in the consolidated financial statements.

3328

Table of Contents

All dollar amounts in this Form 10-Q in Part I ~~Items~~Item 2. through 4.Item 4 and Part II ~~Items~~Item 2. are stated in thousands with the exception of share and per share amounts, unless otherwise indicated.

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

Safe Harbor Statement Under the Private Securities Litigation Reform Act of 1995

Certain statements contained in this section and elsewhere in this Form 10-Q constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements involve a number of known and unknown risks, uncertainties and other factors which 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 but are not limited to: (i) trends affecting our financial condition or results of operations; (ii) our business and growth strategies; (iii) the real estate industry; (iv) our financing plans; and (v) other risks detailed in the Company’s periodic reports filed with the Securities and Exchange Commission. The words “believe”, “expect”, “anticipate”, “may”, “plan”, “should”, and similar expressions identify forward-looking statements. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date the statements were made and are not guarantees of future performance.

Overview

Sterling Real Estate Trust d/b/a Sterling Multifamily Trust (“Sterling”, “the Trust” or “the Company”) is a registered, but unincorporated business trust organized in North Dakota in December 2002. Sterling has elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code, which requires that 75% of the assets of a REIT must consist of real estate assets and that 75% of its gross income must be derived from real estate. The net income of the REIT is allocated in accordance with the stock ownership in the same fashion as a regular corporation. Our real estate portfolio consisted of ~~179~~182 properties containing ~~10,328~~10,788 apartment units and approximately ~~1,642,000~~1,612,000 square feet of leasable commercial space as of ~~March 31,~~September 30, 2021. The portfolio has a net book value of real estate investments (cost less accumulated depreciation) of approximately ~~$682,890,~~$717,343, which includes construction in progress. ~~Currently~~ Sterling’s current acquisition strategy and focus is ~~solely~~ on multifamily apartment properties. Substantially all of our business is conducted through our Operating Partnership, of which we are the sole general partner. The Trust controls the operating partnership as the general partner and owns approximately 35.35% of the operating partnership as of March 31, 2021. For purposes of satisfying the asset and income tests for qualification as a REIT for tax purposes, the proportionate shares of the assets and income of the operating partnership are deemed to be the assets and income of the Trust. Subject to certain restrictions and limitations, our business is externally managed by our advisor pursuant to an advisory agreement, Sterling Management, LLC manages our operations and our portfolio of real estate properties. Sterling Management, LLC also provides portfolio-management, marketing, investor-relations and other administrative services on our behalf. We have no paid employees.

~~Table of Contents~~

Critical Accounting Estimates

Below isare accounting policies and estimates that management believes are critical to the preparation of the unaudited consolidated financial statements included in this Report. Certain accounting policies used in the preparation of these consolidated financial statements are particularly important for an understanding of the financial position and results of operations presented in the historical consolidated financial statements included in this Report. A summary of significant accounting policies is also provided in the aforementioned notes to our consolidated financial statements (see note 2 to the unaudited consolidated financial statements). These policies require the application of judgment and assumptions by management and, as a result, are subject to a degree of uncertainty. Due to this uncertainty, actual results could differ materially from estimates calculated and utilized by management.

Table of Contents

Impairment of Real Estate Investments

The Trust’s investment properties are reviewed for potential impairment at the end of each reporting period or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. At the end of each reporting period, the Trust separately determines whether impairment indicators exist for each property.

Examples of situations considered to be impairment indicators include, but are not limited to:

a substantial decline or negative cash flows;

continued low occupancy ~~rate;~~rates;

continued difficulty in leasing space;

significant financially troubled tenants;

a change in plan to sell a property prior to the end of its useful life or holding period;

a significant decrease in market price not in line with general market trends; and

any other quantitative or qualitative events or factors deemed significant by the Trust’s management or ~~board~~Board of ~~trustees.~~Trustees.

If the presence of one or more impairment indicators as described above is identified ~~at the end of the reporting period or throughout the year~~ with respect to an investment property, the asset is tested for recoverability by comparing its carrying value to the estimated future undiscounted cash flows. An investment property is considered to be impaired when the estimated future undiscounted cash flows are less than its current carrying value. When performing a test for recoverability or estimating the fair value of an impaired investment property, the Trust makes complex or subjective assumptions which include, but are not limited to:

projected operating cash flows considering factors such as vacancy rates, rental rates, lease terms, tenant financial strength, demographics, holding period and property location;

projected capital ~~expenditures and lease origination costs;~~expenditures;

projected cash flows from the eventual disposition of an operating property using a property specific capitalization rate;

comparable selling prices; and

property specific discount rates for fair value estimates as necessary.

To the extent impairment has occurred, the Trust will record an impairment charge calculated as the excess of the carrying value of the asset over its fair ~~value for impairment of investment properties.~~value. Based on evaluation, there were no impairment losses during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020.

There have been no material changes in our Critical Accounting Policies as disclosed in Note 2 to our financial statements for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 included elsewhere in this report.

3530

Table of Contents

Principal Business Activity

Sterling Real Estate Trust (“Sterling”, “the Trust” or “the Company”) is a registered, but unincorporated business trust organized in North Dakota in December 2002. Sterling has elected to be taxed as a Real Estate Investment Trust (“REIT”) under Sections 856-860 of the Internal Revenue Code. Sterling currently owns directly and indirectly ~~179~~182 properties. The Trust’s ~~133~~137 residential properties are located in North Dakota, Minnesota, Missouri and Nebraska and are principally multifamily apartment buildings. The Trust owns 4645 commercial properties primarily located in North Dakota with others located in Arkansas, Colorado, Iowa, Louisiana, Michigan, Minnesota, Mississippi, Nebraska and Wisconsin. The commercial properties include retail, office, industrial, restaurant and medical properties. Presently, the Trust’s mix of properties is ~~76.9%~~77.2% residential and ~~23.1%~~22.8% commercial (based on cost) and total ~~$682,890~~$717,343 in real estate investments at ~~March 31,~~September 30, 2021. ~~The Trust has one property held for sale located in Waite Park, Minnesota at March 31, 2021. The carrying value of assets held for sale at March 31, 2021 is $830. Currently our~~Sterling’s current acquisition strategy and primary focus is ~~limited to~~on multifamily apartment properties. We currently have no plans ~~with respect~~ to actively market our existing commercial ~~properties.~~properties for sale. We will consider unsolicited offers for purchase of ~~commercial~~non-multifamily properties on a case by case basis.


Residential Property	Location	No. of Properties	Units	Location	No. of Properties	Units
	North Dakota	112	6,378	North Dakota	117	6,954
	Minnesota	16	3,147	Minnesota	15	3,031
	Missouri	1	164	Missouri	1	164
	Nebraska	4	639	Nebraska	4	639
		133	10,328		137	10,788

Commercial Property	Location	No. of Properties	Sq. Ft	Location	No. of Properties	Sq. Ft
	North Dakota	20	772,000	North Dakota	20	772,000
	Arkansas	2	28,000	Arkansas	2	28,000
	Colorado	1	17,000	Colorado	1	17,000
	Iowa	1	33,000	Iowa	1	33,000
	Louisiana	1	15,000	Louisiana	1	15,000
	Michigan	1	12,000	Michigan	1	12,000
	Minnesota	13	668,000	Minnesota	12	638,000
	Mississippi	1	15,000	Mississippi	1	15,000
	Nebraska	1	19,000	Nebraska	1	19,000
	Wisconsin	5	63,000	Wisconsin	5	63,000
		46	1,642,000		45	1,612,000

Results of Operations

Management Highlights

●

Increased ~~reveues~~revenues from rental operations by ~~$1,854~~$2,187 or ~~6.2%~~7.1% for the three months ended ~~March 31,~~September 30, 2021, compared to the same three month period in 2020.

●

Increased ~~economic occupancy~~revenues from rental operations by ~~1.9% in the residential market and increased physical occupuancy by 1.5% in the commercial market~~$5,143 or 5.6% for the ~~three~~nine months ended ~~March 31,~~September 30, 2021, compared to ~~the~~ same ~~three~~nine month period in 2020.

●

~~Declared~~Acquired five residential properties during the nine months ended September 30, 2021.

●

Disposed of one residential and ~~paid~~one commercial property during the nine months ended September 30, 2021.

●

Declared dividends aggregating ~~$0.2650~~$0.7100 per common share for the ~~three~~nine months ~~ending March 31,~~ended September 30, 2021.

3631

Table of Contents

Results of Operations for the Three Months Ended ~~March 31,~~September 30, 2021 and 2020

Three months ended March 31, 2021

Three months ended March 31, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(unaudited)

(unaudited)

(in thousands)

(in thousands)
Real Estate Revenues

$
25,959

$
5,801

$
31,760

$
23,995

$
5,911

$
29,906
Real Estate Expenses

Real Estate Taxes

2,579

665

3,244

2,476

688

3,164
Property Management

3,092

188

3,280

3,305

249

3,554
Utilities

2,584

240

2,824

2,419

304

2,723
Repairs and Maintenance

4,829

382

5,211

4,889

507

5,396
Insurance

763

29

792

823

39

862
Total Real Estate Expenses

13,847

1,504

15,351

13,912

1,787

15,699
Net Operating Income

$
12,112

$
4,297

16,409

$
10,083

$
4,124

14,207
Interest

4,287

4,350
Depreciation and amortization

5,328

5,252
Administration of REIT

1,201

1,162
Other income

(243)

(1,784)
Net Income

$
5,836

$
5,227

Net Income Attributed to:

Noncontrolling Interest

$
3,784

$
3,414
Sterling Real Estate Trust

$
2,052

$
1,813
Dividends per share⁽¹⁾

$
0.2650

$
0.2647
Earnings per share

$
0.2100

$
0.1900
Weighted average number of common shares

9,983

9,562


Three months ended September 30, 2021

Three months ended September 30, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(unaudited)

(unaudited)


(in thousands)

(in thousands)
Real Estate Revenues

$
27,838

$
5,215

$
33,053

$
24,858

$
6,008

$
30,866
Real Estate Expenses

Real Estate Taxes

2,743

746

3,489

2,486

674

3,160
Property Management

3,419

540

3,959

3,100

203

3,303
Utilities

1,990

350

2,340

1,776

287

2,063
Repairs and Maintenance

6,375

654

7,029

5,351

596

5,947
Insurance

825

31

856

793

36

829
Total Real Estate Expenses

15,352

2,321

17,673

13,506

1,796

15,302
Net Operating Income

$
12,486

$
2,894

15,380

$
11,352

$
4,212

15,564
Interest

4,671

4,187
Depreciation and amortization

5,551

5,328
Administration of REIT

1,007

972
Other income

(1,567)

(189)
Net Income

$
5,718

$
5,266

Net Income Attributed to:

Noncontrolling Interest

$
3,614

$
3,422
Sterling Real Estate Trust

$
2,104

$
1,844
Dividends per share⁽¹⁾

$
0.2650

$
0.2647
Earnings per share

$
0.21

$
0.19
Weighted average number of common shares

10,215

9,740

(1) Does not take into consideration the amounts distributed by the ~~operating partnership~~Operating Partnership to limited partners.

Revenues

Property revenues of ~~$31,760~~$33,053 for the three months ended ~~March 31,~~September 30, 2021 increased ~~$1,854~~$2,187 or ~~6.2%~~7.1% in comparison to the same period in 2020. Residential property revenues increased ~~$1,964~~$2,980 and commercial property revenues decreased ~~$110.~~$794.

The following table illustrates ~~changes in~~ occupancy percentages for the three month periods indicated:


March 31,

March 31,


September 30,

September 30,


2021

2020


2021

2020

Residential occupancy

94.7
%
92.8
%

94.4
%
93.2
%
Commercial occupancy

91.9
%
90.0
%

78.2
%
93.6
%

~~Table of Contents~~

Residential revenues for the three months ended ~~March 31,~~September 30, 2021 increased ~~$1,964~~$2,980 or 12.0% in comparison to the same period for 2020. Residential properties acquired since January 1, 2020 contributed approximately ~~$1,072~~$1,998 to the increase in total residential revenues ~~for~~in the three months ended ~~March 31,~~September 30, 2021. ~~The remaining~~Further, increased lease renewals, resulting in decreased rental incentives contributed to the rental income increase ~~is due to~~as well as increased rent charges at our stabilized ~~properties as well as decreased vacancy in the Fargo market. The residential occupancy rates~~properties. Residential revenues comprised 84.2% of total revenues for the three months ended ~~March 31,~~September 30, 2021 ~~increased 1.9% primarily due~~compared to ~~decreased vacancy, caused by rent proceeds received on delinquent charges.~~80.5% of total revenues for the three months ended September 30, 2020.

Table of Contents

For the three months ended ~~March 31,~~September 30, 2021 total commercial revenues decreased ~~$110~~$793 or 13.2% in comparison to the same period for 2020. ~~The decrease was primarily attributable to~~Increased vacancy in the ~~sale~~Minneapolis market accounts for $533 of ~~three~~decreased commercial ~~real estate investments in 2020. These~~revenue. Furthermore, the dispositions of two commercial properties account for ~~$324~~$186 of the decreased ~~commercial rent~~revenues during the three months ended ~~March 31,~~September 30, 2021. The overall commercial income decrease was offset due to straight line rental income from new leases entered into at commercial properties located in Fargo, ND and Minneapolis, MN. The commercial occupancy ratesCommercial revenues comprised 15.8% of the total revenues for the three months ended ~~March 31,~~September 30, 2021 ~~increased 1.9% primarily due~~compared to ~~new leases entered into in~~19.5% of total revenues for the ~~Fargo, ND market.~~three months ended September 30, 2020.

Expenses

Residential expenses from operations of ~~$13,847~~$15,352 during the three months ended ~~March 31,~~September 30, 2021 ~~decreased $65~~increased $1,846 or ~~0.5%~~13.7% in comparison to the same period in 2020. The ~~decrease~~increase was attributed to ~~a reduction in~~increased project and upgrades expense of $599 or 76.6%. The increase is also attributed to increased real estate taxes of $257 or 10.3%, and utility expense of $214 or 12.0%, mainly attributed to properties acquired after January 2020. Properties acquired after January1, 2020, account for $98 of the property management fees ~~on-site staff costs and other miscellaneous expenses of $221 or 6.7%. Property~~increase during the three months ended September 30, 2021. Actual property management fees continue to approximate 5% of net collected rent. This decrease is offset by increased real estate taxes of $103 or 4.2%. The main reason for the increase in real estate taxes is related to residential property acquisitions during the year ended December 31, 2020, which accounts for $60 of the increase. Further, the decrease was offset by increased utilities expense of $165 or 6.8%, driven by an increase in water and sewer expense during the three months ended March 31, 2021.rents.

Commercial expenses from operations of ~~$1,504~~$2,321 during the three months ended ~~March 31,~~September 30, 2021 ~~decreased $283~~increased $525 or ~~15.8%~~29.2% in comparison to the same period in 2020. The ~~decrease in overall expenses is~~increase was attributed to ~~a decrease~~increased property management expense of $337 or 166.0%. This was related to increased advertising and marketing expenses in an office building located in Minneapolis, Minnesota in efforts to lease up vacant space. Furthermore, utility expense increased $63 or 22.0% and repairs and maintenance expense ~~of $125~~increased $58 or ~~24.7% with snow removal accounting~~9.7%. A primary factor for ~~$31 or 24.8% of the decrease. Utility expenses~~reported increased repairs and maintenance expense is due to deferred repairs and maintenance costs that were not able to be performed during the ~~three months ended March 31, 2021 decreased by $64 or 21.1% in comparison to the same period 2020, also contributed to the overall decrease.~~ COVID-19 pandemic.

Interest expense of ~~$4,287~~$4,671 during the three months ended ~~March 31,~~September 30, 2021 ~~decreased $63~~increased $484 or ~~1.4%~~11.6% in comparison to the same period in 2020. ~~Pay offs of higher interest rate loans~~Interest expense related to financing activities increased by $223 during ~~2020, decreased~~ the ~~overall weighted average interest rate on our consolidated mortgage debt by 31 basis points. The lower consolidated mortgage rate decreased total interest paid on mortgages by $85~~three months ended September 30, 2021 as compared to the same period in ~~2020, bringing mortgage interest expense as a percentage of income to 13.5% versus 14.5% in~~ 2020. ~~Additionally,~~The primary reason for increased interest expense on debt is due to increased mortgage balance on the portfolio as a whole. Capitalized interest expense related to construction in progress ~~offset~~decreased $138 during the ~~decrease~~three months ended September 30, 2021 compared to the same period in ~~interest expense. Interest expense for construction in progress is classified as a contra-expense account, offsetting~~2020. During the three months ended September 30, 2021, interest expense ~~and resulting in an increase~~was 14.1% of ~~$37 in interest expense.~~total revenues.

Depreciation and amortization expense of ~~$5,328~~$5,551 during the three months ended ~~March 31,~~September 30, 2021 increased ~~$76~~$223 or ~~1.4%. The increase is primarily due~~4.2% in comparison to the ~~property acquisitions that occurred~~same period in 2020. Properties acquired since January 1, 2020 contributed approximately $359 to the increase in depreciation expense. Amortization expense will continue to decrease as lease intangibles become fully amortized but will increase upon acquisitions of intangible assets. Depreciation and amortization expense as a percentage of rental income for the three months ended ~~March 31,~~September 30, 2021 and 2020 was 16.8% and ~~17.6%~~17.3%, respectively.

REIT administration expenses of ~~$1,201~~$1,007 during the three months ended ~~March 31,~~September 30, 2021 increased ~~$39~~$35 or ~~3.4% compared~~3.6% in comparison to the same period in ~~2020. The increase is attributable~~2020, due to an increase ~~in the amount~~ of ~~the~~ REIT advisory ~~fee.~~fees paid.

Other income of ~~$243 for~~$1,567 during the three months ended ~~March 31,~~September 30, 2021 ~~decreased $1,541~~increased $1,378 or ~~86.4%~~729.1% in comparison to the same period in 2020. ~~The decrease~~During the three months ended September 30, 2021 the trust received $1,000 from related parties, for reimbursement of expenses paid that were associated with capital projects is ~~attributed to disposition activity~~the primary factor for the increase in ~~the first quarter of 2020 that did not occur in~~other income as compared the same period ~~in 2021. The total gain on the sale of a real estate investment~~for 2020. No reimbursements were received during the three months ended September 30, 2020. A gain on involuntary conversion was recognized during the three months ended September 30, 2021 of $578 that was not recognized during the same period in 2020. This was related to a roof collapse claim that occurred in March ~~31, 2020 was $1,455.~~2019 at a commercial property in Fargo, North Dakota.

38Table of Contents

Results of Operations for the Nine Months Ended September 30, 2021 and 2020

Nine months ended September 30, 2021

Nine months ended September 30, 2020


Residential

Commercial

Total

Residential

Commercial

Total

(unaudited)

(unaudited)

(in thousands)

(in thousands)
Real Estate Revenues

$
80,028

$
16,708

$
96,736

$
73,234

$
18,359

$
91,593
Real Estate Expenses

Real Estate Taxes

8,025

2,098

10,123

7,433

2,030

9,463
Property Management

9,708

1,044

10,752

9,495

666

10,161
Utilities

6,648

808

7,456

6,098

810

6,908
Repairs and Maintenance

15,819

1,478

17,297

14,572

1,508

16,080
Insurance

2,364

87

2,451

2,380

110

2,490
Total Real Estate Expenses

42,564

5,515

48,079

39,978

5,124

45,102
Net Operating Income

$
37,464

$
11,193

48,657

$
33,256

$
13,235

46,491
Interest

13,261

12,761
Depreciation and amortization

16,634

15,826
Administration of REIT

3,267

3,218
Other income

(4,337)

(2,204)
Net Income

$
19,832

$
16,890

Net Income Attributed to:

Noncontrolling Interest

$
12,713

$
11,031
Sterling Real Estate Trust

$
7,119

$
5,859
Dividends per share⁽¹⁾

$
0.7950

$
0.7941
Earnings per share

$
0.7100

$
0.6100
Weighted average number of common shares

10,095

9,638
(1) Does not take into consideration the amounts distributed by the Operating Partnership to limited partners.

Revenues

Property revenues of $96,736 for the nine months ended September 30, 2021 increased $5,143 or 5.6% in comparison to the same period in 2020. Residential property revenues increased $6,794 and commercial property revenues decreased $1,651, from the prior year’s comparable nine month period.

The following table illustrates occupancy percentages for the nine month periods indicated:

September 30,

September 30,


2021

2020

Residential occupancy

94.1
%
93.1
%
Commercial occupancy

78.2
%
93.6
%

Residential revenues for the nine months ended September 30, 2021 increased $6,794 or 9.3% in comparison to the same period for 2020. Residential properties acquired since January 1, 2020 contributed approximately $4,155 to the increase in total residential revenues in the nine months ended September 30, 2021. Increased lease renewals, resulting in decreased rental incentives contributed to the rental income increase, as well as increased rent charges at the stabilized properties. Residential revenues comprised 82.7% of total revenues for the nine months ended September 30, 2021 compared to 80.0% of total revenues for the nine months ended September 30, 2020. The vacancy decrease coincides with an increase in residential occupancy rates for the nine months ended September 30, 2021 of 1.0%.

For the nine months ended September 30, 2021, total commercial revenues decreased $1,651 or 9.0% in comparison to the same period for 2020. The decrease was primarily attributed to vacant office space in commercial properties located in Minneapolis, Minnesota of $966, which coincides with the 12.7% year-over-year decrease in commercial occupancy. The disposition of three commercial properties account for $650 of the decrease to commercial revenues during the nine months

Table of Contents

~~Net Operating Income~~ended September 30, 2021. Commercial revenues comprised 17.3% of the total revenues for the nine months ended September 30, 2021 compared to 20.0% of total revenues for the nine months ended September 30, 2020.

We measure the performance of our segments based on net operating income (“NOI”), which we define as total revenue from rental operations less expenses from rental operations and real estate taxes (excluding depreciation and amortization related to real estate investments and impairment of real estate investments). We believe that NOI is an important supplemental measure of operating performance for a REIT because it provides a measure of core operations unaffected by depreciation, amortization, financing, and administration expense. NOI does not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income, net income available for non-controlling interests and shareholders of the Trust or cash flow from operating activities as a measure of financial performance. See Note 3 to the Consolidated Financial Statements included herein, as well as the above table for more information on NOI performance by segment.Expenses

~~Net Income~~Residential expenses from operations of $42,564 during the nine months ended September 30, 2021 increased $2,586 or 6.5% in comparison to the same period in 2020. The increase was attributed to increased project and upgrades expense of $1,135 or 56.3%. The increase is also attributed to increased real estate taxes of $592 or 8.0%. Properties acquired since January 1, 2020 contributed $385 to the overall increase in real estate taxes. Further, the increase is attributed to increased utility expense of $550 or 9.0%, mainly in the Minneapolis, Minnesota and Fargo, North Dakota market.

~~Net income for~~Commercial expenses from operations of $5,515 during the ~~three~~nine months ended ~~March 31,~~September 30, 2021~~was $5,836 compared~~ increased $391 or 7.6% in comparison to ~~$5,227 for~~ the ~~three~~same period in 2020. During the nine months ended ~~March 31, 2020.~~ September 30, 2021 property management fees increased by $378 or 56.8%. This was related to increased advertising and marketing expenses in an office building located in Minneapolis, Minnesota in efforts to lease up vacant space.

~~Known Trends, Events and Uncertainties~~Interest expense of $13,261 during the nine months ended September 30, 2021 increased $500 or 3.9% in comparison to the same period in 2020. Capitalized interest expense related to construction in progress decreased $329 during the nine months ended September 30, 2021, compared to the same period in 2020, thus increasing the overall interest expense for the nine months ended September 30, 2021 by $329. Interest expense related to financing activities increased by $191 during the nine months ended September 30, 2021 as compared to the same period in 2020. The primary reason for increasing interest expense related to debt is due to the increase of mortgage principle of the Trust’s debt portfolio. During the nine months ended September 30, 2021, interest expense was 13.7% of total revenues

Depreciation and amortization expense of $16,634 for the nine months ended September 30, 2021 increased $808 or 5.1% in comparison to the same period in 2020. Properties acquired since January 1, 2020, contributed approximately $848 to the increase in depreciation expense. Amortization expense will continue to decrease as lease intangibles become fully amortized but will increase upon acquisitions of intangible assets. Depreciation and amortization expense as a percentage of rental income for the nine months ended September 30, 2021 and 2020 was relatively consistent at 17.2% and 17.3%, respectively.

REIT administration expenses of $3,267 for the nine months ended September 30, 2021 increased $49 or 1.5% in comparison to the same period in 2020. The increase is attributed to an increase of REIT advisory fees paid during the year 2021 as compared to 2020.

Other income of $4,337 for the nine months ended September 30, 2021 increased $2,133 or 96.8% in comparison to the same period in 2020. The primary reason for the increase is due to insurance claims resulting in recognized gains on involuntary conversion during the nine months ended September 30, 2021 of $1,183, which did not occur during the same period in 2020. The insurance claims are from a wind storm claim that occurred in June 2019 and roof collapse in March 2019. During the nine months ended September 30, 2021, the Trust received $1,000 from related parties, in reimbursement for expenses paid that were associated with capital projects is another factor for the increase in other income. The Trust realized gains of $253 on the sale of real estate investments during the nine months ended September 30, 2021 as compared to the same period in 2020.

COVID-19 Impact

Table of Contents

taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others. ~~In particular, during~~

COVID-19 Developments

During the ~~three~~the nine months ended ~~March 31,~~September 30, 2021, the Trust continued to monitor state and federal legislative actions and efforts ~~in regard to~~regarding the eviction moratorium which affects almost all single-family and multifamily rental housing units. The Trust has seen a number of ~~tenants~~residents complete the sworn statement certifying the qualifications to obtain eviction protection. The Trust is monitoring the collection rates on ~~these tenants~~residents and, at this time is unable to predict, with complete certainty, the impact that ~~COVID-19 and~~ the ~~eviction moratorium will~~COVID-19 have on its future financial condition, results of operations and cash flows, however, is optimistic that the collection efforts will result in the Trust receiving a substantial amount of delinquent rents due to numerous uncertainties.

~~As of March 31, 2021,~~

The situation surrounding the Trust received certain rent relief requests as a result of COVID-19. These requests were received principally from office tenants and most often in the form of rent deferral requests. Few rental defaults have occurred to dateCOVID-19 pandemic remains fluid, and the Trust is ~~pursuing legal remedies~~actively managing its response in collaboration with residents, commercial tenants, and business partners and assessing potential impacts to financial position and operating results, as well as potential adverse impacts on our business. With legislation related to ~~these amounts which are not material~~COVID-19 ever evolving, management remains steadfast in ~~the aggregate. The Trust will continue~~working with residents to ~~evaluate any further tenant~~apply for rent relief ~~requests on an individual basis, considering a number~~programs to help pay unpaid rents, and be distributed to the properties. As of ~~factors. Not all tenant requests~~September 30, 2021, the Trust’s Property Management Company’s efforts to work with residents and apply for these funds, since the second quarter of 2020, has provided approximately $2,800 in rent help for our residential portfolio. Management continues to apply for rent help in excess of $1,000 in relation to the Minnesota residential portfolio and is optimistic that these funds will ~~ultimately result in modification agreements, nor will~~be received. Our management remains committed to ensuring the safety of team members, residents, and communities, and to maintaining the financial stability of the Trust ~~forgo its contractual rights under its lease agreements.~~

~~Property Acquisitions and Dispositions~~

~~Property Acquisitions and Dispositions during the three months ended March 31, 2021~~

~~There were no acquisitions or dispositions during the three months ended March 31, 2021.~~

~~Table of Contents~~

~~Property Acquisitions and Dispositions during the three months ended March 31, 2020~~

~~We acquired six properties for a total of $12,896 during the three months ended March 31, 2020. Total consideration~~ for the ~~acquisitions was the issuance of approximately $9,031 in limited partnership units~~duration of the ~~operating partnership, assumed liabilities of $265, cash of $375 and a mortgage of $3,225.~~

COVID-19 pandemic

~~We disposed of one retail property located in Apple Valley, MN for $3,670.~~

~~See Notes 18 and 19~~ ~~to the Consolidated Financial Statements included above for more information regarding our acquisitions and dispositions during~~ ~~the three months ended March 31, 2021 and 2020~~.

Construction in Progress and Development Projects

The Trust capitalizes direct and certain indirect project costs incurred during the development period such as construction, insurance, architectural, legal, interest and other financing costs, and real estate taxes. At such time as the development is considered substantially complete, the capitalization of certain indirect costs such as real estate taxes, ~~and~~ interest, and financing costs cease, ~~and~~ all project-related costs included in construction in process are reclassified to land and building and other improvements.

Construction in progress as of ~~March 31,~~September 30, 2021 consists primarily of construction at ~~Bell Plaza~~several residential properties located in ~~Minneapolis, Minnesota, the Montreal Courts Apartments located in Little Canada, Minnesota, the Bayview Apartments located in Fargo,~~ North Dakota, and Missouri, and Trustmark Office Park located in Fargo, North Dakota. The ~~Bell Plaza~~Prairiewood Meadows construction consists of the re-development of one building due to a fire, a new clubhouse for residents, and parking lot repairs. Current expectations are that the projects will be completed in the fourth quarter of 2021 and first quarter of 2022, and the current budget approximates $3,590, of which $1,485 has been incurred and is included in construction in progress. The Quail Creek Apartments projects primarily consist of work ~~includes updated HVAC~~related to roof repairs and ~~thermostats throughout the building.~~re-development of one building due to a fire. Current expectations are that the project will be completed in the ~~second~~fourth quarter of 2021 and the current ~~project~~ budget approximates ~~$1,000~~$894, of which $998 has been incurred and included in construction in progress. The Montreal Courts development consists of a new clubhouse. The current project budget approximates $1,965 of which $1,827 has been incurred and the remaining budgeted cost is accrued for at March 31, 2021. The project is included in construction in progress until final payment of all costs have been made which is expected to occur during the second quarter of 2021. The Bayview Apartments development consists of new windows and siding. Current expectations are that the project will be completed in the second quarter of 2021 and the current project budget approximates $1,501 of which $1,418$727 has been incurred and is included in construction in progress. The Trustmark construction primarily consists of office demolition and clearing, as well as tenant space remodel and build-outs. Current expectations are that the projects will be completed in the ~~second~~fourth quarter of 2021 and the current project budgets approximate ~~$5,398~~$5,870 of which ~~$2,968~~$5,675 has been incurred and is included in construction in progress. Remaining construction in progress projects are primarily related to exterior window and lighting upgrades and new deck systems on multiple residential properties.

Table of Contents

Funds From Operations (FFO)

Funds From Operations (FFO) applicable to common shares and limited partnership units means net income (computed in accordance with GAAP), excluding gains (or losses) from sales of property, plus depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. Adjustments for unconsolidated partnerships and joint ventures will be calculated to reflect funds from operations on the same basis.

Historical cost accounting for real estate assets implicitly assumes the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors have considered presentations of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. The term Funds From Operations (FFO) was created to address this problem. It was intended to be a standard supplemental measure of REIT operating performance that excluded historical cost depreciation from — or “added back” to — GAAP net income.

Our management believes this non-GAAP measure is useful to investors because it provides supplemental information that facilitates comparisons to prior periods and for the evaluation of financial results. Management uses this non-GAAP measure to evaluate our financial results, develop budgets and manage expenditures. The method used to produce non-GAAP results is not computed according to GAAP, is likely to differ from the methods used by other companies and should not be regarded as a replacement for corresponding GAAP measures. Management encourages the review of the reconciliation of this non-GAAP financial measure to the comparable GAAP results.

~~Table of Contents~~

Since the introduction of the definition of FFO, the term has come to be widely used by REITs. In the view of National Association of Real Estate Investment Trusts (“NAREIT”), the use of the definition of FFO (combined with the primary GAAP presentations required by the Securities and Exchange Commission) has been fundamentally beneficial, improving the understanding of operating results of REITs among the investing public and making it easier to compare the results of one REIT with another.

While FFO applicable to common shares and limited partnership units are widely used by REITs as performance metrics, all REITs do not use the same definition of FFO or calculate FFO in the same way. The FFO reconciliation presented here is not necessarily comparable to FFO presented by other real estate investment trusts. FFO should also not be considered as an alternative to net income as determined in accordance with GAAP as a measure of a real estate investment trust’s performance, but rather should be considered as an additional, supplemental measure, and should be viewed in conjunction with net income as presented in the consolidated financial statements included in this report. FFO applicable to common shares and limited partnership units does not represent cash generated from operating activities in accordance with GAAP and is not necessarily indicative of sufficient cash flow to fund a real estate investment trust’s needs or its ability to service indebtedness or to pay dividends to shareholders.

Table of Contents

The following tables include calculations of FFO, and the reconciliations to net income, for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020, respectively. We believe these calculations are the most comparable GAAP financial ~~measure:~~measure (in thousands):

Reconciliation of Net Income Attributable to Sterling to FFO Applicable to Common Shares and Limited Partnership Units

Three months ended September 30, 2021

Three months ended September 30, 2020

Weighted Avg

Weighted Avg

Shares and

Shares and


Amount

Units(1)

Amount

Units(1)


(unaudited)

(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust

$
2,104

10,215

$
1,844

9,740

Add back:

Noncontrolling Interest - OPU

3,753

18,256

3,450

18,232

Depreciation & Amortization from continuing operations

5,551

5,328

Pro rata share of unconsolidated affiliate depreciation & amortization

207

95

Subtract:

Gain on sales of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments

—

—

Funds from operations applicable to common shares and limited partnership units (FFO)

$
11,615

28,471

$
10,717

27,972

Three months ended March 31, 2021

Three months ended March 31, 2020

Weighted Avg

Per

Weighted Avg

Per

Shares and

Share and

Shares and

Share and


Amount

Units(1)

Unit (2)

Amount

Units(1)

Unit (2)

(unaudited)

(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust

$
2,052

9,983

$
0.21

$
1,813

9,562

$
0.19

Add back:

Noncontrolling Interest - OPU

3,753

18,260

3,419

18,036

Depreciation & Amortization from continuing operations

5,328

5,252

Pro rata share of unconsolidated affiliate depreciation & amortization

140

94

Subtract:

Gain on sale of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments

—

(1,455)

Funds from operations applicable to common shares and limited partnership units (FFO)

$
11,273

28,243

$
0.40

$
9,123

27,598

$
0.33
~~(1)~~ ~~Please see Note 11 and Note 13 to the consolidated financial statements included above for more information.~~
~~(2)~~ ~~Net Income is calculated on a per share basis. FFO are calculated on a per share and unit basis.~~

Nine months ended September 30, 2021

Nine months ended September 30, 2020

Weighted Avg

Weighted Avg

Shares and

Shares and


Amount

Units(1)

Amount

Units(1)


(unaudited)

(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust

$
7,119

10,095

$
5,859

9,638

Add back:

Noncontrolling Interest - OPU

12,861

18,236

11,046

18,170

Depreciation & Amortization from continuing operations

16,634

15,826

Pro rata share of unconsolidated affiliate depreciation & amortization

499

283

Subtract:

Gain on sale of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments

(1,710)

(1,456)

Funds from operations applicable to common shares and limited partnership units (FFO)

$
35,403

28,331

$
31,558

27,808

Liquidity and Capital Resources

Our principal demands for funds will be for the (i) acquisition of real estate and real estate-related investments, (ii) payment of acquisition related expenses and operating expenses, (iii) payment of dividends/distributions (iv) payment of principal and interest on current and any future outstanding indebtedness, (v) redemptions of our securities under our redemption plans and (vi) capital improvements, development projects, and property related expenditures. Generally, we expect to meet cash needs for the payment of operating expenses and interest on outstanding indebtedness from cash flow from operations. We expect to pay dividends/distributions and any repurchase requests to our shareholders and the unit holders of our ~~operating partnership~~Operating Partnership from cash flow from operations; however, we may use other sources to fund dividends/distributions and repurchases, as necessary. We expect to meet cash needs for acquisitions and other real-estate investments from cash flow from operations, net proceeds of share offerings and debt proceeds.

4138

Table of Contents

Evaluation of Liquidity

We continually evaluate our liquidity and ability to fund future operations, debt obligations and any repurchase requests. As part of our analysis, we consider among other items, credit quality of tenants and lease ~~expirations.~~expirations and the effects of the COVID-19 pandemic on its impact on rental income proceeds.

Credit Quality of Tenants

We are exposed to credit risk within our tenant portfolio, which can reduce our results of operations and cash flow from operations if our tenants are unable to pay their rent. Tenants experiencing financial difficulties may become delinquent on their rent or default on their leases and, if they file for bankruptcy protection, may reject our lease in bankruptcy court, resulting in reduced cash flow. This may negatively impact net asset values and require us to incur impairment charges. Even if a default has not occurred and a tenant is continuing to make the required lease payments, we may restructure or renew leases on less favorable terms, or the tenant’s credit profile may deteriorate, which could affect the value of the leased asset and could in turn require us to incur impairment charges.

To mitigate credit risk on commercial properties, we have historically looked to invest in assets that we believe are critically important to our tenants’ operations and have attempted to diversify our portfolio by tenant, tenant industry and geography. We also monitor all of our ~~properties~~properties’ performance through review of rent delinquencies as a precursor to a potential default, meetings with tenant management and review of tenants’ financial statements and compliance with financial covenants. When necessary, our asset management process includes restructuring transactions to meet the evolving needs of tenants, refinancing debt and selling properties, as well as protecting our rights when tenants default or enter into bankruptcy.

Lease Expirations and Occupancy

Generally our residential leases are for a term of one year or less. There are two commercial leases expiring within the next twelve months that are considered significant. As of March 31, 2021 and 2020, revenues of $327 and $321, respectively, were received from these leases. The Advisor, with the assistance of our property managers, actively manages our real estate portfolio and begins discussing options with tenants in advance of scheduled lease expirations. In certain cases, we may obtain lease renewals from our tenants; however, tenants may elect to move out at the end of their term. In the cases where tenants elect not to renew, we may seek replacement tenants or try to sell the ~~property.~~property.

COVID-19

The Trust does not anticipate COVID-19 will result in a material reduction of our liquidity sources. The Trust anticipates our monthly collection of rent, the economic occupancy rates of our portfolio and rental rates to continue to stabilize to pre-pandemic levels. However, as the pandemic continues to evolve and produce many unknown circumstances, there is potential for rent collections and occupancy rates to vary from anticipated factors, resulting in reduced liquidity sources.

Cash Flow Analysis

Our objectives are to generate sufficient cash flow over time to provide shareholders with increasing dividends and to seek investments with potential for strong returns and capital appreciation throughout varying economic cycles. We have funded 100% of the dividends from operating cash flows. In setting a dividend rate, we focus primarily on expected returns from investments we have already made to assess the sustainability of a particular dividend rate over time.

Nine Months Ended

September 30,

2021

2020

(in thousands)
Net cash flows provided by operating activities

$
32,840

$
35,988
Net cash flows used in investing activities

$
(49,112)

$
(31,398)
Net cash flows provided by (used in) financing activities

$
21,684

$
(7,022)

Table of Contents

Operating Activities

Our real estate properties generate cash flow in the form of rental revenues, which is reduced by interest payments, direct lease costs and property-level operating expenses. Property-level operating expenses consist primarily of property management fees including salaries and wages of property management personnel, utilities, cleaning, repairs, insurance, security, ~~and~~ building maintenance ~~cost,~~costs, and real estate taxes. Additionally, we incur general and administrative expenses, advisory fees, acquisition and disposition expenses, and financing fees.

Net cash provided by operating activities was ~~$8,909~~$32,840 and ~~$7,184~~$35,988 for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, respectively, which consists primarily of net income from property operations adjusted for non-cash depreciation and amortization.

Investing Activities

Our investing activities generally consist of real estate-related transactions (purchases and sales of properties) and payments of capitalized property-related costs such as intangible ~~assets and reserve escrows.~~assets.

~~Table of Contents~~

Net cash used in investing activities was ~~$4,116~~$49,112 and ~~$1,613~~$31,398 for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, respectively (this does not include the value of UPREIT units issued in connection with investing activities). For the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, cash flows used in investing activities related specifically to the acquisition of properties and capital expenditures was ~~$3,686~~$49,522 and ~~$5,433,~~$36,284, respectively. ~~Cash outlays related to investments in unconsolidated affiliates was $2,090~~Proceeds of $4,095 and ~~$38 during the three months ended March 31, 2021 and 2020, respectively. Gains~~$1,077 were received from involuntary conversions ~~for~~during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 ~~was $1,642. Gains~~and 2020. In addition, proceeds of $5,590 and $5,483 were generated from ~~sale~~the sales of real estate investments during the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020. For the nine months ended September 30, 2021 and 2020, cash flows used for investment in unconsolidated affiliates was ~~$3,494.~~$5,845 and $1,170 respectively.

Financing Activities

Our financing activities generally consist of funding property purchases by raising proceeds and securing mortgage notes payable as well as paying dividends, paying syndication costs and making principal payments on mortgage notes payable.

Net cash provided by financing activities was $21,684 for the nine months ended September 30, 2021. During the nine months ended September 30, 2021, we paid $17,309 in dividends and distributions, redeemed $4,465 of shares and units, received $71,530 from new mortgage notes payable, and made mortgage principal payments of $30,360. Net cash used in financing activities was ~~$2,081 and $7,260~~$7,022 for the ~~three~~nine months ended ~~March 31, 2021 and~~September 30, 2020. ~~During~~For the ~~three~~nine months ended ~~March 31, 2021,~~September 30, 2020, we paid ~~$5,761~~$17,012 in dividends and distributions, redeemed ~~$1,405~~$2,786 of shares and units, received ~~proceeds of $18,485~~$26,135 from new mortgage notes payable, and made mortgage principal payments of $14,528. For the three months ended March 31, 2020, we paid $5,534 in dividends and distributions, redeemed $1,237 of shares and units, received proceeds of $7,788 from new mortgage notes, and made mortgage principal payments of $9,129.

~~Estimated Value of Units/Shares~~

The Board of Trustees determined an estimate of fair value for the trust shares in the first three months of 2021 and 2020. In addition, the Board of Trustees, acting as general partner for the operating partnership, determined an estimate of fair value for the limited partnership units in the first three months of 2021 and 2020. In determining this value, the Board relied upon their experience with, and knowledge about, the Trust’s real estate portfolio and debt obligations. The Board typically determines the share price on an annual basis. The trustees determine the price in their discretion and use data points to guide their determination which is typically based on a consensus of opinion. In addition, the Board considers how the price chosen will affect existing share and unit values, redemption prices, dividend coverage ratios, yield percentages, dividend reinvestment factors, and future UPREIT transactions, among other considerations and information. The fair value was not determined based on, nor intended to comply with, fair value standards under US GAAP and the value may not be indicative of the price we would get for selling our assets in their current condition.

The Board determined the fair value of the shares and limited partnership units to be $20.00 per share/unit effective January 1, 2021. The Board determined the fair value of the shares and limited partnership units to be $19.25 per share/unit effective January 1, 2020.

Determination of price is a matter within the Board’s sole discretion. The Trust does not determine price based on any rate formula or specific factors. At this time, no shares are held in street name accounts and the Trust is not subject to FINRA’s specific pricing requirements set out in Rule 2340 or otherwise. Thus, the Trust does not employ any specific valuation methodology or formula. Rather, the Board looks to available data and information, which is often adjusted and weighted to comport more closely with the assets held by the Trust at the time of valuation. The principal valuation methodology utilized is the NAV calculation/direct capitalization method. The information made available to the Board is assembled by the Trust’s Advisor.

As with any valuation methodology, the methodologies utilized by the Board in reaching an estimate of the value of the shares and limited partnership units are based upon a number of estimates, assumptions, judgments or opinions that may, or may not, prove to be correct. The use of different estimates, assumptions, judgments, or opinions would likely have resulted in significantly different estimates of the value of the shares and limited partnership units. In addition, the Board’s estimate of share and limited partnership unit value is not based on the book values of our real estate, as determined by GAAP, as our book value for most real estate is based on the amortized cost of the property, subject to certain adjustments.

~~Table of Contents~~

Furthermore, in reaching an estimate of the value of the shares and limited partnership units, the Board applied a liquidity discount to one valuation scenario in order to reflect the fact that the shares and limited partnership units are not currently traded on a national securities exchange and did not consider a discount for debt that may include a prepayment obligation or a provision precluding assumption of the debt by a third party or the costs that are likely to be incurred in connection with an appropriate exit strategy, whether that strategy might be a listing of the limited partnership units or common shares on a national securities exchange or a merger or sale of our portfolio.$15,249.

Dividends and Distributions

Common Stock

We declared cash dividends to our shareholders during the period from January 1, 2021 to ~~March 31,~~September 30, 2021 totaling ~~$2,642~~$8,020 or ~~$0.2650~~$0.7950 per share, of which ~~$963~~$2,818 were cash dividends and ~~$1,679~~$5,202 were reinvested ~~under~~through the dividend reinvestment plan. The cash dividends were paid with the ~~$8,909~~$32,840 from our cash flows from ~~operations and $1 provided by distributions from unconsolidated affiliates.~~operations.

We declared cash dividends to our shareholders during the period from January 1, 2020 to ~~March 31,~~September 30, 2020 totaling ~~$2,527~~$7,648 or ~~$0.2647~~$0.7941 per share, of which ~~$919~~$2,721 were cash dividends and ~~$1,608~~$4,927 were reinvested ~~under~~through the dividend reinvestment plan. The cash dividends were paid with the ~~$7,184~~$35,988 from our cash flows from ~~operations and $105 provided by distributions from unconsolidated affiliates.~~operations.

We continue to provide cash dividends to our shareholders from cash generated by our operations. The following chart summarizes the sources of our cash used to pay dividends. Our primary source of cash is cash flow provided by operating activities from our investments as presented in our cash flow statement. We also include distributions from unconsolidated affiliates to the extent that the underlying real estate operations in these entities generate cash flow and the gain on sale of properties relates to net profits from the sale of certain properties. Our presentation is not intended to be an alternative to our consolidated statement of cash flows and does not present all sources and uses of our cash.

Table of Contents

The following table presents certain information regarding our dividend coverage:

Three Months Ended

March 31,


2021

2020

(in thousands)
Cash flows provided by operations (includes net income of $5,836 and $5,227, respectively)

$
8,909

$
7,184
Distributions in excess of earnings received from unconsolidated affiliates

1

105
Gain (Loss) on sales of real estate and non-real estate investments

—

1,455
Dividends declared

(2,642)

(2,527)
Excess

$
6,268

$
6,217

Nine Months Ended

September 30,


2021

2020

(in thousands)
Cash flows provided by operations (includes net income of $19,832 and $16,890, respectively)

$
32,840

$
35,988
Distributions in excess of earnings received from unconsolidated affiliates

—

239
Gain (Loss) on sales of real estate and non-real estate investments

1,710

1,456
Dividends declared

(8,020)

(7,648)
Excess

$
26,530

$
30,035

Limited Partnership Units

The ~~operating partnership~~Operating Partnership agreement provides that our ~~operating partnership~~Operating Partnership will distribute to the partners (subject to certain limitations) cash from operations on a quarterly basis (or more frequently, if we so elect) in accordance with the percentage interests of the partners. We determine the amounts of such distributions in our sole discretion.

For the ~~three~~nine months ended ~~March 31,~~September 30, 2021, we declared ~~quarterly~~ distributions totaling ~~$4,835~~$14,493 to holders of limited partnership units in our ~~operating partnership,~~Operating Partnership, which we paid on April 15, July 15 and October 15, 2021. Distributions were paid at a rate of $0.2650 per unit per quarter, which is equal to the per share distribution rate paid to the common shareholders.

For the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we declared quarterly distributions totaling ~~$4,831~~$14,484 to holders of limited partnership units in our ~~operating partnership,~~Operating Partnership, which we paid on April 15, July 15 and October 15, 2020. Distributions were paid at a rate of $0.2647 per unit per quarter, which is equal to the per share distribution rate paid to the common shareholders.

~~Table of Contents~~

Sources of Dividends and Distributions

For the ~~three~~nine months ended ~~March 31,~~September 30, 2021, we paid aggregate dividends ~~and distributions of $7,447,~~$7,922, which were paid with cash flows provided by operating ~~activities and distributions from unconsolidated affiliates.~~activities. Our funds from operations, or FFO, was ~~$11,273 for the three months ended March 31, 2021; therefore we believe~~$35,403 Therefore, our ~~dividend and~~management believes our distribution policy is sustainable over time. For the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we paid aggregate dividends ~~and distributions~~ of ~~$7,118,~~$7,536 which were paid with cash flows provided by operating ~~activities and distributions from unconsolidated affiliates.~~activities. Our FFO was ~~$9,123~~$31,558 as of the ~~three~~nine months ended ~~March 31,~~September 30, 2020. ~~For a further discussion of FFO, including a reconciliation of FFO to net income, see “Funds from Operations” above.~~

Cash Resources

At ~~March 31,~~September 30, 2021, our unrestricted cash resources consisted of cash and cash equivalents totaling approximately ~~$13,888.~~$22,168. Our unrestricted cash reserves can be used for working capital needs and other commitments. In addition, we had unencumbered properties with a gross book value of ~~$51,314,~~$66,641, which could potentially be used as collateral to secure additional financing in future periods.

At ~~March 31,~~September 30, 2021, there was no balance outstanding on ~~the~~our lines of credit. ~~Of the $28,215 available as of March 31, 2021, one variable rate line~~The lines of credit ~~secured~~aggregate $9,915 in total availability and are collateral for two letters of credit totaling ~~$746,~~$67, leaving ~~$27,469~~$9,982 available and unused under the agreements. See Note 7 to the accompanying consolidated financial statements for additional details regarding our line of credit agreements.

The sale of our securities and issuance of limited partnership units of the ~~operating partnership~~Operating Partnership in exchange for property acquisitions and sale of additional common or preferred shares is also expected to be a source of long-term capital for us.

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, we did not sell any common shares in a private placement. During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, ~~89,000~~we issued 269,000 and 150,000 common shares ~~were issued pursuant to dividend reinvestments and 65,000 were issued pursuant to additional optional cash purchases~~for $8,121 under the dividend reinvestment plan, through dividends reinvested and ~~raised gross proceeds of $2,993.~~the optional share purchases. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, we did not sell any common shares in a private placement. During the ~~three~~nine months ended ~~March 31,~~September 30, 2020, ~~87,000~~we issued 265,000 and 134,000 common shares ~~were issued pursuant to dividend reinvestments and 62,000 were issued pursuant to additional optional cash purchases~~for $7,415, under the dividend reinvestment plan, through dividends reinvested and ~~raised gross proceeds~~the optional share repurchases, respectively.

Table of ~~$2,787.~~Contents

During the ~~three~~nine months ended ~~March 31,~~September 30, 2021, we issued no2,883,000 limited partnership units in connection with ~~acquisition~~three of ~~properties.~~

~~During~~ the ~~three months ended March 31, 2020, we issued 469,000 limited partnership units in connection with six~~five properties acquired.

Unconsolidated Affiliate Arrangements

As of ~~March 31,~~September 30, 2021 and December 31, 2020, we had debt obligations related to investments in unconsolidated affiliates of ~~$52,276~~$81,078 and ~~$41,559,~~$41,405, respectively. The Trust is jointly and severally liable for the full mortgage balance.

~~Table of Contents~~

Item 3. Quantitative and Qualitative Disclosures about Market Risk

The principal material financial market risk to which we are exposed is interest-rate risk. Our exposure to market risk for changes in interest rates relates primarily to refinancing long-term fixed rate obligations, the opportunity cost of fixed rate obligations in a falling interest rate environment and our variable rate lines of ~~credit.~~credit.

The carrying amount of our interest rate swaps have been adjusted to their fair value at ~~March 31,~~September 30, 2021, resulting in a liability of ~~$341~~$856 and asset of ~~$920.~~$524. As of December 31, 2020, the fair value adjustment resulted in a liability of $1,805.

As much of our outstanding debt is long-term, fixed rate debt, our interest rate risk has not changed significantly from what was disclosed in our Annual Report on Form 10-K for the year ended December 31, 2020 filed with the Securities and Exchange Commission on March ~~13, 2021.~~ 31, 2021.

Item 4. Controls and Procedures.

Disclosure Controls and Procedures

~~Sterling Real Estate Trust’s~~Our management, with the participation of our Chief Executive Officer and Chief Financial Officer, ~~have~~has evaluated the effectiveness of ~~Sterling Real Estate Trust’s~~our disclosure controls and procedures (as such term is defined in ~~Rules~~Rule 13a-15(e) ~~and 15d-15(e)~~under the Securities Exchange Act of ~~the Exchange Act)~~1934, as amended) as of the end of the period covered by this ~~Report.~~report. Based on ~~that~~such evaluation, ~~the Company’s~~our Chief Executive Officer and Chief Financial Officer have concluded that, ~~the Company’s~~as of September 30, 2021, such disclosure controls and procedures ~~(as defined~~were effective to ensure that information required to be disclosed by us in ~~Rules 13a-15(e) and 15d-15(e) of~~the reports that we file or submit under the Exchange ~~Act) were not effective as of December 31, 2020 due to a material weakness in internal control over financial reporting.~~

~~Material Weakness in Internal Control over Financial Reporting~~

~~At December 31, 2020,~~Act is recorded, processed, summarized and reported within the ~~Trust concluded its internal controls over financial reporting~~ ~~surrounding management’s review of the appropriate hedging documentation failed to identify the drafting error~~time periods specified in the ~~internal documentation relating~~SEC’s rules and forms, and is accumulated and communicated to ~~the method used~~management, including our principal executive and principal financial officers, as appropriate to test the effectiveness of the Trust’s hedging relationships. In addition, the contemporaneous documentation and fair value hedge effectiveness requirements of ASC 815 were not applied appropriately for the hedging relationships at inception~~. The ineffectiveness of these internal controls did not result in a restatement of previously issued interim or annual consolidated financial statements.~~

~~As of March 31, 2021, the following remediation measures have been implemented:~~
i. Improved training, education and accounting reviews designed to ensure that all relevant personnel involved in derivative transactions understand and apply hedge accounting in compliance with generally accepted accounting principles, including ASC 815 and its related interpretations.
~~ii.~~ Enlisting the use of a third-party specialist for any new hedging relationship entered into subsequent to the date of the financial statements being issued, to evaluate the effectiveness of the hedging relationship at the inception of each hedge.
~~iii.~~ ~~All hedges entered into by the Trust prior to March 31, 2021, have been subsequently re-designated and are considered to be highly effective hedges.~~

~~We believe these remediation measures have strengthened our internal control over financial reporting and have remediated the material weakness identified as of December 31, 2020.~~allow timely decisions regarding required disclosure.

Changes in Internal Controls over Financial Reporting

There were no changes in our internal controls over financial reporting that occurred during the ~~first~~third fiscal quarter of 2021 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

4642

Table of Contents

PART II
OTHER INFORMATION

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

Sale of Securities

Neither Sterling nor the ~~operating partnership~~Operating Partnership issued any unregistered securities during the three months ended ~~March 31,~~September 30, 2021.

Other Sales

During the three months ended ~~March 31,~~September 30, 2021, we did not ~~issued~~issue any common shares in exchange for limited partnership units of the ~~operating partnership~~Operating Partnership on a one-for-one basis pursuant to redemption requests made by accredited investors pursuant to Section ~~4(a)~~4 (a) (2) and Rule 506 of Regulation D.

Redemptions of Securities

Set forth below is information regarding common shares and limited partnership units redeemed during the the three months ended ~~March 31,~~September 30, 2021:

Average

Total Number of

Total Number of

Approximate Dollar Value of

Total Number

Total Number

Price

Shares Redeemed

Units Redeemed

Shares (or Units) that May

of Common

of Limited

Paid per

as Part of

as Part of

Yet Be Redeemed Under

Shares

Partner Units

Common

Publicly Announced

Publicly Announced

Publicly Announced
Period

Redeemed


Redeemed

Share/Unit

Plans or Programs

Plans or Programs

Plans or Programs
January 1-31, 2021

9,000

—

$
19.00

1,371,000

899,000

$
7,157
February 1-29, 2021

21,000

26,000

$
19.00

1,392,000

925,000

$
6,274
March 1-31, 2021

11,000

7,000

$
19.00

1,403,000

932,000

$
5,920
Total

41,000

33,000

Average

Total Number of

Total Number of

Approximate Dollar Value of

Total Number

Total Number

Price

Shares Redeemed

Units Redeemed

Shares (or Units) that May

of Common

of Limited

Paid per

as Part of

as Part of

Yet Be Redeemed Under

Shares

Partner Units

Common

Publicly Announced

Publicly Announced

Publicly Announced
Period

Redeemed


Redeemed

Share/Unit

Plans or Programs

Plans or Programs

Plans or Programs
January 1-31, 2021

9,000

—

$
19.00

1,371,000

899,000

$
7,157
February 1-29, 2021

21,000

26,000

$
19.00

1,392,000

925,000

$
6,274
March 1-31, 2021

11,000

7,000

$
19.00

1,403,000

932,000

$
5,920
Total

41,000

33,000

April 1-30, 2021

8,000

49,000

$
19.00

1,411,000

981,000

$
4,840
May 1-31, 2021

5,000

10,000

$
19.00

1,416,000

991,000

$
4,544
June 1-30, 2021

2,000

38,000

$
19.00

1,418,000

1,029,000

$
3,775
Total

15,000

97,000

July 1-31, 2021

5,000

26,000

$
19.00

1,423,000

1,055,000

$
3,179
August 1-31, 2021

1,000

16,000

$
19.00

1,424,000

1,071,000

$
2,876
September 1-30, 2021

—

1,000

$
19.00

1,424,000

1,072,000

$
17,860
Total

6,000

43,000

For the three months ended ~~March 31,~~September 30, 2021, we redeemed all shares or units for which we received redemption requests. In addition, for the the three months ended ~~March 31,~~September 30, 2021, all common shares and units redeemed were redeemed as part of the publicly announced plans.

The Amended and Restated Share Redemption Plan permits us to repurchase common shares held by our shareholders and limited partnership units held by partners of our ~~operating partnership,~~Operating Partnership, up to a maximum amount of ~~$40,000~~$55,000 worth of shares and units, upon request by the holders after they have held them for at least one year and subject to other conditions and limitations described in the plan. The amount remaining to be redeemed as of ~~March 31,~~September 30, 2021, was ~~$5,920.~~$17,860. The redemption price for such shares and units redeemed under the plan was fixed at $19.00 per share or unit, which became effective January 1, 2021. The redemption plan will terminate in the event the shares become listed on any national securities exchange, the subject of bona fide quotes on any inter-dealer quotation system or electronic communications network or are the subject of bona fide quotes in the pink sheets. Additionally, the Board, in its sole discretion, may terminate, amend or suspend the redemption plan at any time if it determines to do so is in our best interest.

4743

Table of Contents

Item 6. Exhibits.

Exhibit

Number

Title of Document

~~10.1~~

Amended and Restated Sterling Real Estate Trust Independent Trustee Common Shares Plan approved March 25, 2021 (incorporated by reference to Exhibit No. 10.1 to the Trust’s Current Report on Form 8-K filed March 31, 2021).

~~10.2~~

~~Tenth Amended and Restated Advisory Agreement, effective April 1, 2021 (incorporated by reference to Exhibit No. 10.2 to the Trust’s current report on Form 8-K filed March 31, 2021).~~

31.1

Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2

Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1

Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the of the Sarbanes-Oxley Act of ~~2002.~~2002.

101

The following materials from Sterling Real Estate Trust’s Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~September 30, 2021 formatted in iXBRL (Inline ~~iXtensible~~eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at ~~March 31,~~September 30, 2021 and December 31, 2020; (ii) Consolidated Statements of Operations and Other Comprehensive Income for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020; (iii) Consolidated Statements of Shareholders’ Equity for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020; (iv) Consolidated Statements of Cash Flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, and; (v) Notes to Consolidated Financial Statements.

104

Cover Page Interactive Data File, formatted in iXBRL and contained in Exhibit 101.

4844

Table of Contents

SIGNATURES

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

Dated:~~May 14,~~November 10, 2021

STERLING REAL ESTATE TRUST

By:
/s/ Kenneth P. Regan

Kenneth P. Regan

Chief Executive Officer

(Principal Executive Officer)

By:
/s/ Erica J. Chaffee

Erica J. Chaffee

Chief Financial Officer

(Principal Financial and Accounting Officer)

4945


	Three months ended March 31, 2021						Three months ended March 31, 2020
	Residential		Commercial		Total		Residential		Commercial		Total

	(in thousands)						(in thousands)
Income from rental operations	$	25,959	$	5,801	$	31,760	$	23,995	$	5,911	$	29,906
Expenses from rental operations		13,847		1,504		15,351		13,912		1,787		15,699
Net operating income	$	12,112	$	4,297	$	16,409	$	10,083	$	4,124	$	14,207
Depreciation and amortization						5,328						5,252
Interest						4,287						4,350
Administration of REIT						1,201						1,162
Other income						(243)						(1,784)
Net income					$	5,836					$	5,227


	As of March 31,		As of December 31,
	2021		2020

	(in thousands)
Tenant security deposits	$	4,885	$	4,730
Real estate tax and insurance escrows		1,158		2,058
Replacement reserves		2,094		2,137
Other funded reserves		8,322		6,994
	$	16,459	$	15,919


	Three months ended March 31,
	2021		2020

	(in thousands)
Income from rental operations	$	880	$	963
Expenses from rental operations		234		259
Net operating income	$	646	$	704
Depreciation and Amortization		247		171
Interest		417		244
Net (loss) income	$	(18)	$	289


~~Total Cost~~	~~Fee~~		~~Range of Fee~~	~~Formula~~
~~0 – 10M~~	~~5.0~~	%	~~0 –.5M~~	~~0M – 5.0% x (TC – 0M)~~
~~10M - 20M~~	~~4.5~~	%	~~.5 M – .95M~~	~~.50M – 4.5% x (TC – 10M)~~
~~20M – 30M~~	~~4.0~~	%	~~.95 M – 1.35M~~	~~.95M – 4.0% x (TC – 20M)~~
~~30M – 40M~~	~~3.5~~	%	~~1.35 M – 1.70M~~	~~1.35M – 3.5% x (TC – 30M)~~
~~40M – 50M~~	~~3.0~~	%	~~1.70 M – 2.00M~~	~~1.70M – 3.0% x (TC – 40M)~~


	March 31, 2021		March 31, 2020		March 31, 2021		December 31, 2020		Nine months ended				Due and Payable at
	Incurred		Incurred		Due and		Due and		September 30, 2021		September 30, 2020		September 30, 2021		December 31, 2020
	Fee		Fee		Payable		Payable		Fee		Fee		Payable		Payable

	(in thousands)								(in thousands)
Fee:
Advisory	$	807	$	765	$	271	$	278	$	2,474	$	2,321	$	285	$	278
Acquisition	$	-	$	302	$	-	$	-	$	375	$	500	$	-	$	-
Disposition	$	-	$	92	$	-	$	175	$	146	$	143	$	-	$	175
Financing	$	43	$	25	$	38	$	-	$	146	$	82	$	5	$	-
Development	$	-	$	-	$	79	$	79	$	-	$	-	$	79	$	79
Project Management	$	71	$	17	$	-	$	51	$	409	$	226	$	11	$	51


	Three months ended September 30, 2021			Three months ended September 30, 2020
			Weighted Avg			Weighted Avg
			Shares and			Shares and
	Amount		Units(1)	Amount		Units(1)

	(unaudited)
	(in thousands, except per share data)
Net Income attributable to Sterling Real Estate Trust	$	2,104	10,215	$	1,844	9,740

Add back:
Noncontrolling Interest - OPU		3,753	18,256		3,450	18,232
Depreciation & Amortization from continuing operations		5,551			5,328
Pro rata share of unconsolidated affiliate depreciation & amortization		207			95
Subtract:
Gain on sales of land, depreciable real estate, investment in equity method investee, and change in control of real estate investments		—			—
Funds from operations applicable to common shares and limited partnership units (FFO)	$	11,615	28,471	$	10,717	27,972


			Average		Total Number of	Total Number of	Approximate Dollar Value of
	Total Number	Total Number	Price		Shares Redeemed	Units Redeemed	Shares (or Units) that May
	of Common	of Limited	Paid per		as Part of	as Part of	Yet Be Redeemed Under
	Shares	Partner Units	Common		Publicly Announced	Publicly Announced	Publicly Announced
Period	Redeemed	Redeemed	Share/Unit		Plans or Programs	Plans or Programs	Plans or Programs
January 1-31, 2021	9,000	—	$	19.00	1,371,000	899,000	$	7,157
February 1-29, 2021	21,000	26,000	$	19.00	1,392,000	925,000	$	6,274
March 1-31, 2021	11,000	7,000	$	19.00	1,403,000	932,000	$	5,920
Total	41,000	33,000


Exhibit
Number		Title of Document

~~10.1~~		Amended and Restated Sterling Real Estate Trust Independent Trustee Common Shares Plan approved March 25, 2021 (incorporated by reference to Exhibit No. 10.1 to the Trust’s Current Report on Form 8-K filed March 31, 2021).
~~10.2~~		~~Tenth Amended and Restated Advisory Agreement, effective April 1, 2021 (incorporated by reference to Exhibit No. 10.2 to the Trust’s current report on Form 8-K filed March 31, 2021).~~
31.1		Certification of the Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2		Certification of the Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1		Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the of the Sarbanes-Oxley Act of ~~2002.~~2002.

101		The following materials from Sterling Real Estate Trust’s Quarterly Report on Form 10-Q for the quarter ended ~~March 31,~~September 30, 2021 formatted in iXBRL (Inline ~~iXtensible~~eXtensible Business Reporting Language): (i) Consolidated Balance Sheets at ~~March 31,~~September 30, 2021 and December 31, 2020; (ii) Consolidated Statements of Operations and Other Comprehensive Income for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020; (iii) Consolidated Statements of Shareholders’ Equity for the three and nine months ended ~~March 31,~~September 30, 2021 and 2020; (iv) Consolidated Statements of Cash Flows for the ~~three~~nine months ended ~~March 31,~~September 30, 2021 and 2020, and; (v) Notes to Consolidated Financial Statements.

104		Cover Page Interactive Data File, formatted in iXBRL and contained in Exhibit 101.

	STERLING REAL ESTATE TRUST

	By:	/s/ Kenneth P. Regan
		Kenneth P. Regan
		Chief Executive Officer
		(Principal Executive Officer)

	By:	/s/ Erica J. Chaffee
		Erica J. Chaffee
		Chief Financial Officer
		(Principal Financial and Accounting Officer)