UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



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

For the quarterly period ended ~~June~~September 30, 2018



¨	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 000-55424

KBS STRATEGIC OPPORTUNITY REIT II, INC.

(Exact Name of Registrant as Specified in Its Charter)



Maryland		46-2822978
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)
800 Newport Center Drive, Suite 700 Newport Beach, California		92660
(Address of Principal Executive Offices)		(Zip Code)

(949) 417-6500

(Registrant’s Telephone Number, Including Area Code)

______________________________________________________________________

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

Indicate by check mark whether the registrant has submitted electronically ~~and posted on its corporate website, if any,~~ every Interactive Data File required to be submitted ~~and posted~~ pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit ~~and post~~ such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

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. x

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

As of ~~August 7,~~November 5, 2018, there were ~~17,853,044~~18,055,883 and ~~11,980,251~~12,172,486 outstanding shares of Class A and Class T common stock, respectively, of KBS Strategic Opportunity REIT II, Inc.

Table of Contents

KBS Strategic Opportunity REIT II, Inc.

FORM 10-Q

~~June~~September 30, 2018

INDEX



PART I.	FINANCIAL INFORMATION		2
	Item 1.	Financial Statements	2
		Consolidated Balance Sheets as of ~~June~~September 30, 2018 (unaudited) and December 31, 2017	2
		Consolidated Statements of Operations (unaudited) for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2018 and 2017	3
		Consolidated Statements of Comprehensive Income (Loss) (unaudited) for the Three and ~~Six~~Nine Months Ended ~~June~~September 30, 2018 and 2017	4
		Consolidated Statements of Equity for the Year Ended December 31, 2017 and the ~~Six~~Nine Months Ended ~~June~~September 30, 2018 (unaudited)	5
		Consolidated Statement of Cash Flows (unaudited) for the ~~Six~~Nine Months Ended ~~June~~September 30, 2018 and 2017	6
		Condensed Notes to Consolidated Financial Statements as of ~~June~~September 30, 2018 (unaudited)	7
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	3134
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	4850
	Item 4.	Controls and Procedures	4951
PART II.	OTHER INFORMATION		5052
	Item 1.	Legal Proceedings	5052
	Item 1A.	Risk Factors	5052
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	5154
	Item 3.	Defaults upon Senior Securities	5356
	Item 4.	Mine Safety Disclosures	5356
	Item 5.	Other Information	5356
	Item 6.	Exhibits	5457
SIGNATURES			5558

Table of Contents


PART I.	FINANCIAL INFORMATION


Item 1.	Financial Statements

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)


	June 30, 2018			December 31, 2017			September 30, 2018			December 31, 2017
	(unaudited)						(unaudited)
Assets
Real estate, net	$	529,187		$	530,440		$	523,842		$	530,440
Real estate equity securities	7,300			—			6,814			—
Real estate loan receivable, net	—			3,500			—			3,500
Total real estate and real estate-related investments, net	536,487			533,940			530,656			533,940
Cash and cash equivalents	27,134			29,031			27,038			29,031
Restricted cash	7,056			6,022			6,638			6,022
Investment in unconsolidated entity	2,732			2,698			2,810			2,698
Rents and other receivables	6,241			3,265			6,791			3,265
Above-market leases, net	74			83			69			83
Prepaid expenses and other assets	8,231			7,476			8,297			7,476
Total assets	$	587,955		$	582,515		$	582,299		$	582,515
Liabilities and equity
Notes payable, net	$	328,674		$	328,351		$	326,409		$	328,351
Accounts payable and accrued liabilities	7,357			6,845			7,859			6,845
Due to affiliates	1,535			1,862			271			1,862
Distributions payable	374			366			473			366
Below-market leases, net	8,951			10,783			8,113			10,783
Other liabilities	13,861			12,399			13,367			12,399
Redeemable common stock payable							2,126			—
Total liabilities	360,752			360,606			358,618			360,606
Commitments and contingencies (Note 12)
Redeemable common stock	1,846			2,611			194			2,611
Equity
KBS Strategic Opportunity REIT II, Inc. stockholders’ equity
Preferred stock, $.01 par value per share; 10,000,000 shares authorized, no shares issued and outstanding	—			—			—			—
Class A common stock, $.01 par value per share; 500,000,000 shares authorized, 17,619,873 and 16,888,940 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively	176			169
Class T common stock, $.01 par value per share; 500,000,000 shares authorized, 11,770,887 and 11,031,895 shares issued and outstanding as of June 30, 2018 and December 31, 2017, respectively	118			110
Class A common stock, $.01 par value per share; 500,000,000 shares authorized, 17,963,199 and 16,888,940 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively							180			169
Class T common stock, $.01 par value per share; 500,000,000 shares authorized, 12,100,736 and 11,031,895 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively							121			110
Additional paid-in capital	259,191			245,077			264,807			245,077
Cumulative distributions and net losses	(47,614		)	(39,657		)	(55,269		)	(39,657		)
Accumulated other comprehensive income	134			202			118			202
Total KBS Strategic Opportunity REIT II, Inc. stockholders’ equity	212,005			205,901			209,957			205,901
Noncontrolling interests	13,352			13,397			13,530			13,397
Total equity	225,357			219,298			223,487			219,298
Total liabilities and equity	$	587,955		$	582,515		$	582,299		$	582,515

See accompanying condensed notes to consolidated financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

(in thousands, except share and per share amounts)


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,						Nine Months Ended September 30,
	2018			2017			2018			2017			2018			2017			2018			2017
Revenues:
Office revenues	$	7,361		$	1,782		$	14,960		$	3,606		$	7,515		$	4,218		$	22,475		$	7,824
Hotel revenues	10,263			6,470			15,773			11,313			10,461			12,160			26,234			23,473
Apartment revenues	1,803			1,699			3,519			3,438			1,940			1,746			5,459			5,184
Dividend income from real estate equity securities	36			—			36			—			77			—			113			—
Interest income from real estate loan receivable	—			101			10			200			—			103			10			303
Total revenues	19,463			10,052			34,298			18,557			19,993			18,227			54,291			36,784
Expenses:
Office expenses	3,039			597			5,710			1,177			3,241			1,536			8,951			2,713
Hotel expenses	6,265			4,788			11,055			9,032			6,106			5,807			17,161			14,839
Apartment expenses	965			862			1,882			1,698			976			1,026			2,858			2,724
Asset management fees to affiliate	986			577			1,920			1,081			1,020			739			2,940			1,820
General and administrative expenses	604			772			1,244			1,346			704			1,146			1,947			2,492
Depreciation and amortization	5,069			2,614			10,172			5,467			5,150			3,709			15,322			9,176
Interest expense	3,407			1,834			6,304			3,544			3,435			2,255			9,740			5,798
Impairment charge on real estate													4,245			—			4,245			—
Total expenses	20,335			12,044			38,287			23,345			24,877			16,218			63,164			39,562
Other income:
Other (loss) income:
Other interest income	91			193			152			289			105			178			257			467
Equity in income of unconsolidated entity	116			13			131			26			94			14			225			40
Unrealized gain on real estate equity securities	400			—			314			—
Total other income	607			206			597			315
Net loss before income taxes	(265		)	(1,786		)	(3,392		)	(4,473		)
Income tax benefit	—			428			9			437
Net loss	(265		)	(1,358		)	(3,383		)	(4,036		)
Net (income) loss attributable to noncontrolling interests	(39		)	78			213			308
Net loss attributable to common stockholders	$	(304	)	$	(1,280	)	$	(3,170	)	$	(3,728	)
Loss on real estate equity securities													(486		)	—			(172		)	—
Casualty-related income, net													—			1,614			—			1,614
Total other (loss) income													(287		)	1,806			310			2,121
Net (loss) income before income taxes													(5,171		)	3,815			(8,563		)	(657		)
Income tax (expense) benefit													—			(431		)	9			5
Net (loss) income													(5,171		)	3,384			(8,554		)	(652		)
Net loss (income) attributable to noncontrolling interests													208			(491		)	421			(182		)
Net (loss) income attributable to common stockholders													$	(4,963	)	$	2,893		$	(8,133	)	$	(834	)

Class A Common Stock:
Net loss attributable to common stockholders	$	(23	)	$	(650	)	$	(1,593	)	$	(2,138	)
Net loss per common share, basic and diluted	$	—		$	(0.04	)	$	(0.09	)	$	(0.14	)
Net (loss) income attributable to common stockholders													$	(2,914	)	$	1,904		$	(4,514	)	$	(124	)
Net (loss) income per common share, basic and diluted													$	(0.16	)	$	0.12		$	(0.26	)	$	(0.01	)
Weighted-average number of common shares outstanding, basic and diluted	17,565,835			15,632,018			17,399,380			15,285,252			17,938,824			16,514,730			17,640,671			15,759,082

Class T Common Stock:
Net loss attributable to common stockholders	$	(281	)	$	(630	)	$	(1,577	)	$	(1,590	)
Net loss per common share, basic and diluted	$	(0.02	)	$	(0.06	)	$	(0.14	)	$	(0.19	)
Net (loss) income attributable to common stockholders													$	(2,049	)	$	989		$	(3,619	)	$	(710	)
Net (loss) income per common share, basic and diluted													$	(0.17	)	$	0.09		$	(0.31	)	$	(0.08	)
Weighted-average number of common shares outstanding, basic and diluted	11,664,545			9,776,935			11,514,548			8,580,397			12,044,757			10,714,415			11,733,316			9,339,643

See accompanying condensed notes to consolidated financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(unaudited)

(in thousands)

Three Months Ended June 30, Six Months Ended June 30,
2018 2017 2018 2017
Net loss $ (265 ) $ (1,358 ) $ (3,383 ) $ (4,036 )
Other comprehensive (loss) income:
Foreign currency translation (loss) gain (135 ) 162
(68 ) 191
Total other comprehensive (loss) income (135 ) 162
(68 ) 191
Total comprehensive loss (400 ) (1,196 ) (3,451 ) (3,845 )
Total comprehensive (income) loss attributable to noncontrolling interests (39 ) 78
213
308
Total comprehensive loss attributable to common stockholders $ (439 ) $ (1,118 ) $ (3,238 ) $ (3,537 )



	Three Months Ended September 30,						Nine Months Ended September 30,
	2018			2017			2018			2017
Net (loss) income	$	(5,171	)	$	3,384		$	(8,554	)	$	(652	)
Other comprehensive (loss) income:
Foreign currency translation (loss) gain	(16		)	82			(84		)	273
Total other comprehensive (loss) income	(16		)	82			(84		)	273
Total comprehensive (loss) income	(5,187		)	3,466			(8,638		)	(379		)
Total comprehensive loss (income) attributable to noncontrolling interests	208			(491		)	421			(182		)
Total comprehensive (loss) income attributable to common stockholders	$	(4,979	)	$	2,975		$	(8,217	)	$	(561	)

See accompanying condensed notes to consolidated financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONSOLIDATED STATEMENTS OF EQUITY

For the Year Ended December 31, 2017 and the ~~Six~~Nine Months Ended ~~June~~September 30, 2018

(unaudited)

(dollars in thousands)


	Common Stock										Additional Paid-in Capital			Cumulative Distributions and Net Losses			Accumulated Other Comprehensive Income (Loss)			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity			Common Stock										Additional Paid-in Capital			Cumulative Distributions and Net Losses			Accumulated Other Comprehensive Income (Loss)			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity
	Class A					Class T																							Class A					Class T
	Shares		Amounts			Shares		Amounts																					Shares		Amounts			Shares		Amounts
Balance, December 31, 2016	14,074,793		$	140		6,046,591		$	61		$	176,021		$	(27,817	)	$	(111	)	$	148,294		$	11,674		$	159,968		14,074,793		$	140		6,046,591		$	61		$	176,021		$	(27,817	)	$	(111	)	$	148,294		$	11,674		$	159,968
Net loss	—		—			—		—			—			(3,272		)	—			(3,272		)	(26		)	(3,298		)	—		—			—		—			—			(3,272		)	—			(3,272		)	(26		)	(3,298		)
Other comprehensive income	—		—			—		—			—			—			313			313			—			313			—		—			—		—			—			—			313			313			—			313
Issuance of common stock	2,641,090		27			4,822,456		48			71,841			—			—			71,916			—			71,916			2,641,090		27			4,822,456		48			71,841			—			—			71,916			—			71,916
Stock dividends issued	308,857		3			184,606		2			4,643			(4,648		)	—			—			—			—			308,857		3			184,606		2			4,643			(4,648		)	—			—			—			—
Redemptions of common stock	(135,800	)	(1		)	(21,758	)	(1		)	(1,357		)	—			—			(1,359		)	—			(1,359		)	(135,800	)	(1		)	(21,758	)	(1		)	(1,357		)	—			—			(1,359		)	—			(1,359		)
Transfers to redeemable common stock	—		—			—		—			(490		)	—			—			(490		)	—			(490		)	—		—			—		—			(490		)	—			—			(490		)	—			(490		)
Distributions declared	—		—			—		—			—			(3,920		)	—			(3,920		)	—			(3,920		)	—		—			—		—			—			(3,920		)	—			(3,920		)	—			(3,920		)
Commissions on stock sales, dealer manager fees and stockholder servicing fees to affiliate	—		—			—		—			(4,913		)	—			—			(4,913		)	—			(4,913		)	—		—			—		—			(4,913		)	—			—			(4,913		)	—			(4,913		)
Other offering costs	—		—			—		—			(668		)	—			—			(668		)	—			(668		)	—		—			—		—			(668		)	—			—			(668		)	—			(668		)
Noncontrolling interests contributions	—		—			—		—			—			—			—			—			1,774			1,774			—		—			—		—			—			—			—			—			1,774			1,774
Distributions to noncontrolling interests	—		—			—		—			—			—			—			—			(25		)	(25		)	—		—			—		—			—			—			—			—			(25		)	(25		)
Balance, December 31, 2017	16,888,940		$	169		11,031,895		$	110		$	245,077		$	(39,657	)	$	202		$	205,901		$	13,397		$	219,298		16,888,940		$	169		11,031,895		$	110		$	245,077		$	(39,657	)	$	202		$	205,901		$	13,397		$	219,298
Net loss	—		—			—		—			—			(3,170		)	—			(3,170		)	(213		)	(3,383		)	—		—			—		—			—			(8,133		)	—			(8,133		)	(421		)	(8,554		)
Other comprehensive loss	—		—			—		—			—			—			(68		)	(68		)	—			(68		)	—		—			—		—			—			—			(84		)	(84		)	—			(84		)
Issuance of common stock	762,335		7			665,366		7			13,705			—			—			13,719			—			13,719			1,047,279		10			937,874		9			19,074			—			—			19,093			—			19,093
Stock dividends issued	171,682		2			113,539		1			2,578			(2,581		)	—			—			—			—			260,498		3			173,135		2			3,919			(3,924		)	—			—			—			—
Redemptions of common stock	(203,084	)	(2		)	(39,913	)	—			(2,120		)	—			—			(2,122		)	—			(2,122		)	(233,518	)	(2		)	(42,168	)	—			(2,415		)	—			—			(2,417		)	—			(2,417		)
Transfers from redeemable common stock	—		—			—		—			765			—			—			765			—			765			—		—			—		—			291			—			—			291			—			291
Distributions declared	—		—			—		—			—			(2,206		)	—			(2,206		)	—			(2,206		)	—		—			—		—			—			(3,555		)	—			(3,555		)	—			(3,555		)
Commissions on stock sales, dealer manager fees and stockholder servicing fees to affiliate	—		—			—		—			(685		)	—			—			(685		)	—			(685		)	—		—			—		—			(965		)	—			—			(965		)	—			(965		)
Other offering costs	—		—			—		—			(129		)	—			—			(129		)	—			(129		)	—		—			—		—			(174		)	—			—			(174		)	—			(174		)
Noncontrolling interests contributions	—		—			—		—			—			—			—			—			518			518			—		—			—		—			—			—			—			—			1,054			1,054
Distributions to noncontrolling interests	—		—			—		—			—			—			—			—			(350		)	(350		)	—		—			—		—			—			—			—			—			(500		)	(500		)
Balance, June 30, 2018	17,619,873		$	176		11,770,887		$	118		$	259,191		$	(47,614	)	$	134		$	212,005		$	13,352		$	225,357
Balance, September 30, 2018																													17,963,199		$	180		12,100,736		$	121		$	264,807		$	(55,269	)	$	118		$	209,957		$	13,530		$	223,487

See accompanying condensed notes to consolidated financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(in thousands)



	For the Nine Months Ended September 30,
	2018			2017
Cash Flows from Operating Activities:
Net loss	$	(8,554	)	$	(652	)
Adjustment to reconcile net loss to net cash provided by operating activities
Equity in income of unconsolidated entity	(225		)	(40		)
Distribution of earnings from unconsolidated entity	29			40
Casualty-related income, net	—			(1,614		)
Depreciation and amortization	15,322			9,176
Impairment charge on real estate	4,245			—
Loss on real estate equity securities	172			—
Noncash interest income on real estate-related investment	—			(58		)
Deferred rents	(1,244		)	(319		)
Bad debt expense	285			425
Amortization of above- and below-market leases, net	(2,656		)	(974		)
Amortization of deferred financing costs	794			612
Unrealized (gain) loss on derivative instruments	(84		)	117
Changes in operating assets and liabilities:
Rents and other receivables	(2,521		)	(499		)
Prepaid expenses and other assets	(1,633		)	2,444
Accounts payable and accrued liabilities	538			509
Due to affiliates	20			23
Other liabilities	1,115			1,176
Net cash provided by operating activities	5,603			10,366
Cash Flows from Investing Activities:
Acquisition of real estate	—			(154,719		)
Improvements to real estate	(6,485		)	(7,830		)
Investment in real estate securities	(6,986		)	—
Payments for construction in progress	(4,796		)	(4,103		)
Payoff of real estate loan receivable	3,500			—
Purchase of interest rate cap agreement	(8		)	—
Escrow deposits for future real estate purchases	—			(1,000		)
Proceeds from insurance claims	237			5,080
Net cash used in investing activities	(14,538		)	(162,572		)
Cash Flows from Financing Activities:
Proceeds from notes payable	2,058			97,374
Principal payments on notes payable	(5,154		)	—
Payments of deferred financing costs	(100		)	(1,225		)
Principal payments on capital lease obligations	(175		)	—
Proceeds from issuance of common stock	16,921			61,559
Payments to redeem common stock	(2,417		)	(634		)
Payments of commissions on stock sales, dealer manager fees and stockholder servicing fees	(1,645		)	(3,803		)
Payments of other offering costs	(1,162		)	—
Distributions paid	(1,322		)	(1,059		)
Noncontrolling interest contributions	1,054			500
Distributions to noncontrolling interest	(500		)	(25		)
Net cash provided by financing activities	7,558			152,687
Net (decrease) increase in cash, cash equivalents and restricted cash	(1,377		)	481
Cash, cash equivalents and restricted cash, beginning of period	35,053			47,126
Cash, cash equivalents and restricted cash, end of period	$	33,676		$	47,607
Supplemental Disclosure of Cash Flow Information:
Interest paid, net of capitalized interest of $3,920 and $2,985 for the nine months ended September 30, 2018 and 2017, respectively	$	8,101		$	4,062
Supplemental Disclosure of Noncash Investing and Financing Activities:
Distributions paid to common stockholders through common stock issuances pursuant to the dividend reinvestment plan	$	2,126		$	1,721
Increase in redemption payable	$	2,126		$	—
Increase in accrued improvements to real estate	$	215		$	134
Increase in other offering costs due to affiliates	$	—		$	583
Increase in acquisition fees due to affiliates	$	57		$	4,099
Stock dividends issued	$	3,924		$	3,415
Increase in distributions payable	$	107		$	67
Foreign currency translation (loss) gain on investment in unconsolidated entity	$	(84	)	$	273
Increase in construction in progress payable	$	261		$	403
Increase in construction in progress for amortization of deferred financing costs	$	460		$	459

For the Six Months Ended June 30,
2018 2017
Cash Flows from Operating Activities:
Net loss $ (3,383 ) $ (4,036 )
Adjustment to reconcile net loss to net cash provided by operating activities
Equity in income of unconsolidated entity (131 ) (26 )
Distribution of earnings from unconsolidated entity 29
26
Depreciation and amortization 10,172
5,467
Unrealized gain on real estate equity securities (314 ) —
Insurance proceeds received for repair and cleanup costs —
2,368
Noncash interest income on real estate-related investment —
(38 )
Deferred rents (1,042 ) (11 )
Bad debt expense 179
213
Amortization of above- and below-market leases, net (1,823 ) (329 )
Amortization of deferred financing costs 530
384
Unrealized (gain) loss on derivative instruments (61 ) 73
Changes in operating assets and liabilities:
Rents and other receivables (2,259 ) 380
Prepaid expenses and other assets (1,370 ) (995 )
Accounts payable and accrued liabilities 412
(3,104 )
Due to affiliates 6
6
Other liabilities 1,621
417
Net cash provided by operating activities 2,566
795
Cash Flows from Investing Activities:
Improvements to real estate (4,768 ) (4,489 )
Investment in real estate securities (6,986 ) —
Payments for construction in progress (3,244 ) (2,325 )
Payoff of real estate loan receivable 3,500
—
Purchase of interest rate cap agreement (8 ) —
Proceeds from insurance claims 237
908
Net cash used in investing activities (11,269 ) (5,906 )
Cash Flows from Financing Activities:
Proceeds from notes payable 1,753
1,951
Principal payments on notes payable (2,166 ) —
Payments of deferred financing costs (100 ) (58 )
Principal payments on capital lease obligations (175 ) —
Proceeds from issuance of common stock 12,509
52,336
Payments to redeem common stock (2,122 ) (302 )
Payments of commissions on stock sales, dealer manager fees and stockholder servicing fees (1,185 ) (3,161 )
Distributions paid (842 ) (677 )
Noncontrolling interest contributions 518
80
Distributions to noncontrolling interest (350 ) (25 )
Net cash provided by financing activities 7,840
50,144
Net (decrease) increase in cash, cash equivalents and restricted cash (863 ) 45,033
Cash, cash equivalents and restricted cash, beginning of period 35,053
47,126
Cash, cash equivalents and restricted cash, end of period $ 34,190
$ 92,159
Supplemental Disclosure of Cash Flow Information:
Interest paid, net of capitalized interest of $2,607 and $1,710 for the six months ended June 30, 2018 and 2017, respectively $ 5,160
$ 2,595
Supplemental Disclosure of Noncash Investing and Financing Activities:
Distributions paid to common stockholders through common stock issuances pursuant to the dividend reinvestment plan $ 1,356
$ 1,084
Increase in accrued improvements to real estate $ 218
$ 158
Increase in other offering costs due to affiliates $ 129
$ 496
Stock dividends issued $ 2,581
$ 2,225
Increase in distributions payable $ 8
$ 51
Foreign currency translation (loss) gain on investment in unconsolidated entity $ (68 ) $ 191
Increase in construction in progress payable $ 23
$ 649

See accompanying condensed notes to consolidated financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

~~June~~September 30, 2018

(unaudited)


1.	ORGANIZATION

KBS Strategic Opportunity REIT II, Inc. (the “Company”) was formed on February 6, 2013 as a Maryland corporation that elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ended December 31, 2014 and intends to continue to operate in such a manner. The Company’s business is conducted through KBS Strategic Opportunity Limited Partnership II (the “Operating Partnership”), a Delaware limited partnership formed on February 7, 2013. The Company is the sole general partner of, and owns a 0.1% partnership interest in, the Operating Partnership. KBS Strategic Opportunity Holdings II LLC (“REIT Holdings”), a Delaware limited liability company formed on February 7, 2013, owns the remaining 99.9% partnership interest in the Operating Partnership and is the sole limited partner. The Company is the sole member and manager of REIT Holdings. The Company has three wholly owned taxable REIT subsidiaries (“TRS”), two of which lease the Company’s hotel properties and in turn contract with independent hotel management companies that manage the day-to-day operations of the Company’s hotels; the third consolidates the Company’s wholly owned TRSs. The Company’s TRSs are subject to federal and state income tax at regular corporate tax rates.

Subject to certain restrictions and limitations, the business of the Company has been externally managed by KBS Capital Advisors LLC (the “Advisor”), an affiliate of the Company, since July 2013 pursuant to an advisory agreement (the “Advisory Agreement”). The Advisor conducts the Company’s operations and manages its portfolio of real estate loans, opportunistic real estate, and other real estate-related investments. The Advisor has entered into a sub-advisory agreement with STAM, a real estate operating company to provide real estate acquisition and portfolio management services to the Advisor in connection with any investments the Company may make in value-added real estate, distressed debt, and real estate-related investments in Europe. On July 3, 2013, the Company issued 21,739 shares of its common stock to the Advisor at a purchase price of $9.20 per share.

The Company ~~expects to invest~~has invested in and ~~manage~~manages a diverse portfolio of opportunistic real estate, real estate-related loans, real estate-related debt securities and other real estate-related investments located in the United States and Europe. Such investments ~~may~~ include ~~the acquisition of distressed debt,~~ the origination and acquisition of mortgage, mezzanine, bridge and other real estate-related loans and investment in opportunistic real estate and investments in real estate-related debt securities such as residential and commercial mortgage-backed securities and collateralized debt obligations. The Company may also invest in entities that make similar investments.estate. As of ~~June~~September 30, 2018, the Company had invested in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity and an investment in real estate equity securities. Additionally as of ~~June~~September 30, 2018, the Company had entered into a joint venture to develop one retail ~~property, which is currently under construction.~~property.

From July 3, 2013 to August 11, 2014, the Company conducted a private placement offering (the “Private Offering”) exempt from registration under Regulation D of the Securities Act of 1933, as amended (the “Act”). The Company sold 3,619,851 shares of common stock for gross offering proceeds of $32.2 million in the Private Offering.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

On November 14, 2013, the Company filed a registration statement on Form S-11 with the Securities and Exchange Commission (the “SEC”) to offer a maximum of 180,000,000 shares of common stock for sale to the public (the “Public Offering”), of which 100,000,000 shares were registered in a primary offering and 80,000,000 shares were registered to be sold under the Company’s dividend reinvestment plan. The SEC declared the Company’s registration statement effective on August 12, 2014. On February 11, 2016, the Company filed an amended registration statement on Form S-11 with the SEC to offer a second class of common stock designated as Class T shares and to designate its initially offered and outstanding common stock as Class A shares. Pursuant to the amended registration statement, the Company is offering to sell any combination of Class A and Class T shares in the Public Offering but in no event may the Company sell more than 180,000,000 of shares of its common stock pursuant to the Public Offering. The Company commenced offering Class T shares of common stock for sale to the public on February 17, 2016. KBS Capital Markets Group LLC (the “Dealer Manager”), an affiliate of the Advisor, serves as the dealer manager of the Public Offering pursuant to a dealer manager agreement originally dated August 12, 2014 and amended and restated February 17, 2016 (the “Dealer Manager Agreement”). Previously the Dealer Manager served as dealer manager for the Private Offering. The Dealer Manager is responsible for marketing the Company’s shares.

~~Table~~ The Company ceased offering shares of ~~Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

~~On January 7, 2015, the Company broke escrow~~common stock in the Public Offering on July 31, 2018 and ~~through June 30, 2018,~~terminated the primary Offering on September 28, 2018. The Company continues to offer shares of common stock under its dividend reinvestment plan. In some states, the Company ~~had~~will need to renew the registration statement annually or file a new registration statement to continue its dividend reinvestment plan offering. The Company may terminate its dividend reinvestment plan offering at any time.

The Company sold ~~12,242,387~~11,977,758 and ~~11,443,519~~11,537,701 shares of Class A and Class T common stock, respectively, in the Public Offering for aggregate gross offering proceeds of ~~$230.0 million, including 496,426~~$228.6 million. As of September 30, 2018, the Company had sold 549,572 and ~~146,459~~178,325 shares of Class A and Class T common stock, respectively, under its dividend reinvestment plan for aggregate gross offering proceeds of ~~$6.0~~$6.7 million. Also as of ~~June~~September 30, 2018, the Company had redeemed ~~410,408~~440,842 and ~~61,671~~63,926 shares of Class A and Class T common stock, respectively, for ~~$4.1~~$4.4 million.

On each of April 2, 2014 and July 31, 2014, the Company issued 120,106 shares of Class A common stock to Willowbrook Capital Group LLC, an entity owned and controlled by Keith D. Hall, one of the Company’s directors and the Company’s Chief Executive Officer, and Peter McMillan III, also one of the Company’s directors and the Company’s President, for $1.0 million. On July 14, 2017 and February 13, 2018, the Company issued 214,175 shares and 10,935 shares, respectively, of Class A common stock to a business associate of Keith D. Hall and Peter McMillan III for approximately $2.0 million and $0.1 million, respectively. The Company issued these shares of common stock in a private transaction exempt from the registration requirements of the Act pursuant to Section 4(2) of the Act.

On August 10, 2017, the Company filed a registration statement on Form S-11 with the SEC to register a proposed follow-on offering. Pursuant to the follow-on offering registration statement, the Company proposes to register up to $500.0 million of shares of common stock for sale to the public in a primary offering. The Company also proposes to register up to $125.0 million of shares of common stock pursuant to the dividend reinvestment plan in the follow-on offering. The Company can give no assurance that it will commence or complete the follow-on offering.

The Company ceased offering shares of common stock in the primary offering on July 31, 2018 and is continuing to process subscriptions. Subscriptions must be dated on or before July 31, 2018, and subscriptions and all related documents and funds must be received by the Company in good order no later than September 28, 2018.


2.	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

There have been no significant changes to the Company’s accounting policies since it filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2017, except for the Company’s adoption of the revenue recognition and financial instruments standards issued by the Financial Accounting Standards Board (“FASB”) effective on January 1, 2018 and the addition of an accounting policy with respect to real estate equity securities. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended December 31, 2017 included in the Company’s Annual Report on Form 10-K filed with the SEC.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Principles of Consolidation and Basis of Presentation

The accompanying unaudited consolidated financial statements and condensed notes thereto have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information as contained within the FASB Accounting Standards Codification (“ASC”) and the rules and regulations of the SEC, including the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for audited financial statements. In the opinion of management, the financial statements for the unaudited interim periods presented include all adjustments, which are of a normal and recurring nature, necessary for a fair and consistent presentation of the results for such periods. Operating results for the three and ~~six~~nine months ended ~~June~~September 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018.

The consolidated financial statements include the accounts of the Company, REIT Holdings, the Operating Partnership and their direct and indirect wholly owned subsidiaries and joint ventures in which the Company has a controlling interest. All significant intercompany balances and transactions are eliminated in consolidation.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

Use of Estimates

The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates.

Revenue Recognition

Effective January 1, 2018, the Company adopted ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU No. 2014-09”), using the modified retrospective approach, which requires a cumulative effect adjustment as of the date of the Company’s adoption. Under the modified retrospective approach, an entity may also elect to apply this standard to either (i) all contracts as of January 1, 2018 or (ii) only to contracts that were not completed as of January 1, 2018. A completed contract is a contract for which all (or substantially all) of the revenue was recognized under legacy GAAP that was in effect before the date of initial application. The Company elected to apply this standard only to contracts that were not completed as of January 1, 2018.

Based on the Company’s evaluation of contracts within the scope of ASU No. 2014-09, revenue that is impacted by ASU No. 2014-09 includes revenue generated by other operating income and tenant reimbursements for substantial services earned at the Company’s office properties and hotel revenues. The recognition of such revenue will occur when the services are provided and the performance obligations are satisfied.

Hotel Revenue

The Company recognizes revenue for hotels as hotel revenue when earned. Revenues are recorded net of any sales or occupancy tax collected from the Company’s guests. Additionally, some of the Company’s hotel rooms are booked through independent internet travel intermediaries. If the guest pays the independent internet travel intermediary directly, revenue for the room is booked by the Company at the price the Company sold the room to the independent internet travel intermediary, less any discount or commission paid. If the guest pays the Company directly, revenue for the room is booked by the Company on a gross basis. The Company participates in frequent guest programs sponsored by the brand owners of the Company’s hotels and the Company expenses the charges associated with those programs, as incurred. Hotel operating revenues are disaggregated in the real estate footnote into the categories of rooms revenue, food, beverage and convention services revenue, campground revenue and other revenue to demonstrate how economic factors affect the nature, amount, timing, and uncertainty of revenue and cash flows.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Room revenue is generated through contracts with customers whereby the customer agrees to pay a daily rate for the right to use a hotel room. The Company’s contract performance obligations are fulfilled at the end of the day that the customer is provided the room and revenue is recognized daily at the contract rate. Payment from the customer is secured at the end of the contract upon check-out by the customer from the Company’s hotel. The Company records contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future stay at the Company’s hotels. Advanced deposits for room revenue are included in the balance of other liabilities on the consolidated balance sheet. Advanced deposits are recognized as revenue at the time of the guest’s stay. The Company notes no significant judgments regarding the recognition of rooms revenue.

Food, beverage and convention revenue is generated through contracts with customers whereby the customer agrees to pay a contract rate for restaurant dining services or convention services. The Company’s contract performance obligations are fulfilled at the time that the meal is provided to the customer or when the convention facilities and related dining amenities are provided to the customer. The Company recognizes food and beverage revenue upon the fulfillment of the contract with the customer. The Company records contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future banquet event at the Company’s hotels. Advanced deposits for food and beverage revenue are included in the balance of other liabilities on the consolidated balance sheet. Advanced deposits for banquet services are recognized as revenue following the completion of the banquet services. The Company notes no significant judgements regarding the recognition of food and beverage revenue.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

Campground revenue is recognized on a straight-line basis over the term of the lease when collectability is reasonably assured.

Real Estate Equity Securities

The Company’s real estate equity securities are carried at their estimated fair value based on quoted market prices for the security. Transaction costs that are directly attributable to the acquisition of real estate equity securities are capitalized to its cost basis. Upon adoption of ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities (“ASU No. 2016-01”) on January 1, 2018, unrealized gains and losses on real estate equity securities are recognized in earnings.

Dividend income from real estate equity securities is recognized on an accrual basis based on eligible shares as of the ex-dividend date.

Segments

The Company has invested in opportunistic real estate investments, real estate equity securities and originated a loan secured by a non-stabilized real estate asset, which was repaid on January 12, 2018. In general, the Company intends to hold its investments in opportunistic real estate, real estate equity securities and other real estate-related assets for capital appreciation. Traditional performance metrics of opportunistic real estate and other real estate-related assets may not be meaningful as these investments are generally non-stabilized and do not provide a consistent stream of interest income or rental revenue. These investments exhibit similar long-term financial performance and have similar economic characteristics. These investments typically involve a higher degree of risk and do not provide a constant stream of ongoing cash flows. As a result, the Company’s management views opportunistic real estate and other real estate-related assets as similar investments. Substantially all of its revenue and net income (loss) is from opportunistic real estate and other real estate-related assets, and therefore, the Company currently aggregates its operating segments into one reportable business segment. In addition, the Company has invested in a participating loan facility secured by a portfolio of light industrial properties located in Europe. However, based on the Company’s investment portfolio and future investment focus, the Company does not believe that its investment in the European asset is a reportable segment.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Per Share Data

Basic net income (loss) per share of common stock is calculated by dividing net income (loss) attributable to common stockholders by the weighted-average number of shares of common stock issued and outstanding for each class of share outstanding during such period. Diluted net income (loss) per share of common stock equals basic net income (loss) per share of common stock as there were no potentially dilutive securities outstanding during the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017. For the purpose of determining the weighted-average number of shares outstanding, stock dividends issued are adjusted retroactively and treated as if they were issued and outstanding for all periods presented.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

The Company’s board of directors has declared and issued stock dividends on shares of the Company’s common stock during the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 as follows:

Three Months Ended June 30,

Amount Declared per Share Outstanding ⁽¹⁾

Total Shares Issued

Three Months Ended September 30,

Amount Declared per Share Outstanding ⁽¹⁾

Total Shares Issued

2017

0.005001 shares

121,213

0.005001 shares

131,477

2018

0.005001 shares

144,436

0.005001 shares

148,412

~~_____________________~~

⁽¹⁾Amount declared per share outstanding includes monthly dividends and assumes each share was issued and outstanding for the entire periods presented. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend.

Six Months Ended June 30,

Amount Declared per Share Outstanding ⁽¹⁾

Total Shares Issued

Nine Months Ended September 30,

Amount Declared per Share Outstanding ⁽¹⁾

Total Shares Issued

2017

0.010002 shares

225,738

0.015003 shares

357,215

2018

0.010002 shares

285,221

0.015003 shares

433,633

~~_____________________~~

Until the Company established an estimated net asset value per share of common stock on June 6, 2017, for the purpose of calculating the dollar amount of the Class A and Class T stock dividends issued, the Company used the Class A and Class T primary offering price at the time of issuance.

Cash distributions declared per share of Class A common stock were $0.048 and ~~$0.095~~$0.143 for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. Cash distributions declared per share of Class T common stock were ~~$0.025~~$0.041 and ~~$0.049~~$0.090 for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. ~~The~~Until the Company ceased offering shares of common stock in the Public Offering on July 31, 2018, the declared rate of cash distributions for Class T Shares iswas different than the rate declared for the Class A Shares by an amount equivalent to any applicable daily stockholder servicing fees. Distributions declared per share of common stock assumes each share was issued and outstanding each day that was a record date during the three and ~~six~~nine months ended ~~June~~September 30, 2018. Each day during the period from January 1, 2018 through ~~June~~September 30, 2018 was a record date for distributions. Distributions for this period were calculated based on stockholders of record each day during this period at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock, divided by the number of shares of common stock of such class outstanding as of the close of business on each respective record date.

Cash distributions declared per share of Class A common stock were $0.048 and $0.095 for the three and six months ended June 30, 2017, respectively. Cash distributions declared per share of Class T common stock were $0.024 and $0.048 for the three and six months ended June 30, 2017, respectively. The declared rate of cash distributions for Class T Shares is different than the rate declared for the Class A Shares by an amount equivalent to any applicable daily stockholder servicing fees. Distributions declared per share of common stock assumes each share was issued and outstanding each day that was a record date during the three and six months ended June 30, 2017. Each day during the period from January 1, 2017 through June 30, 2017 was a record date for distributions. Distributions for this period were calculated based on stockholders of record each day during this period at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock, divided by the number of shares of common stock of such class outstanding as of the close of business on each respective record date.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

Cash distributions declared per share of Class A common stock were $0.048 and $0.143 for the three and nine months ended September 30, 2017, respectively. Cash distributions declared per share of Class T common stock were $0.025 and $0.073 for the three and nine months ended September 30, 2017, respectively. The declared rate of cash distributions for Class T Shares was different than the rate declared for the Class A Shares by an amount equivalent to any applicable daily stockholder servicing fees. Distributions declared per share of common stock assumes each share was issued and outstanding each day that was a record date during the three and nine months ended September 30, 2017. Each day during the period from January 1, 2017 through September 30, 2017 was a record date for distributions. Distributions for this period were calculated based on stockholders of record each day during this period at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock, divided by the number of shares of common stock of such class outstanding as of the close of business on each respective record date.

The Company uses the two-class method to calculate earnings per share. Basic earnings per share is calculated based on dividends declared (“distributed earnings”) and the rights of common shares and participating securities in any undistributed earnings, which represents net income remaining after deduction of dividends declared during the period. The undistributed earnings are allocated to all outstanding common shares based on the relative percentage of each class of shares to the total number of outstanding shares. The Company does not have any participating securities outstanding other than Class A Common Stock and Class T Common stock during the periods presented.

The Company’s calculated earnings per share for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 were as follows (in thousands, except share and per share amounts):


	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,					Nine Months Ended September 30,
	2018			2017			2018			2017			2018			2017		2018			2017

Net loss attributable to common stockholders	$	(304	)	$	(1,280	)	$	(3,170	)	$	(3,728	)
Net (loss) income attributable to common stockholders													$	(4,963	)	$	2,893	$	(8,133	)	$	(834	)
Less: Class A Common Stock cash distributions declared	836			728			1,642			1,410			862			777		2,505			2,187
Less: Class T Common Stock cash distributions declared	288			232			564			402			487			258		1,050			660
Undistributed net loss attributable to common stockholders	$	(1,428	)	$	(2,240	)	$	(5,376	)	$	(5,540	)
Undistributed net (loss) income attributable to common stockholders													$	(6,312	)	$	1,858	$	(11,688	)	$	(3,681	)
Class A Common Stock:
Undistributed net loss attributable to common stockholders	$	(859	)	$	(1,378	)	$	(3,235	)	$	(3,548	)
Undistributed net (loss) income attributable to common stockholders													$	(3,776	)	$	1,127	$	(7,019	)	$	(2,311	)
Class A Common Stock cash distributions declared	836			728			1,642			1,410			862			777		2,505			2,187
Net loss attributable to Class A common stockholders	$	(23	)	$	(650	)	$	(1,593	)	$	(2,138	)
Net loss per common share, basic and diluted	$	—		$	(0.04	)	$	(0.09	)	$	(0.14	)
Net (loss) income attributable to Class A common stockholders													$	(2,914	)	$	1,904	$	(4,514	)	$	(124	)
Net (loss) income per common share, basic and diluted													$	(0.16	)	$	0.12	$	(0.26	)	$	(0.01	)
Weighted-average number of common shares outstanding, basic and diluted	17,565,835			15,632,018			17,399,380			15,285,252			17,938,824			16,514,730		17,640,671			15,759,082
Class T Common Stock:
Undistributed net loss attributable to common stockholders	$	(569	)	$	(862	)	$	(2,141	)	$	(1,992	)
Undistributed net (loss) income attributable to common stockholders													$	(2,536	)	$	731	$	(4,669	)	$	(1,370	)
Class T Common Stock cash distributions declared	288			232			564			402			487			258		1,050			660
Net loss attributable to Class T common stockholders	$	(281	)	$	(630	)	$	(1,577	)	$	(1,590	)
Net loss per common share, basic and diluted	$	(0.02	)	$	(0.06	)	$	(0.14	)	$	(0.19	)
Net (loss) income attributable to Class T common stockholders													$	(2,049	)	$	989	$	(3,619	)	$	(710	)
Net (loss) income per common share, basic and diluted													$	(0.17	)	$	0.09	$	(0.31	)	$	(0.08	)
Weighted-average number of common shares outstanding, basic and diluted	11,664,545			9,776,935			11,514,548			8,580,397			12,044,757			10,714,415		11,733,316			9,339,643

Square Footage, Occupancy and Other Measures

Any references to square footage, occupancy or annualized base rent are unaudited and outside the scope of the Company’s independent registered public accounting firm’s review of the Company’s financial statements in accordance with the standards of the United States Public Company Accounting Oversight Board.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

Recently Issued Accounting Standards Updates

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) (“ASU No. 2016-02”). The amendments in ASU No. 2016-02 change the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. ASU No. 2016-02 is effective for annual periods beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption of ASU No. 2016-02 as of its issuance is permitted. ASU No. 2016-02 requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application, with an option to use certain transition relief. ~~The Company is currently evaluating the impact of adopting the new lease accounting standard on its consolidated financial statements.~~ Upon adoption of ASU No. 2016-02, the Company expects to adopt the package of practical expedients for all leases that commenced before the effective date of January 1, 2019. Accordingly, the Company will 1) not reassess whether any expired or existing contracts are or contain leases, 2) not reassess the lease classification for any expired or existing lease, and 3) not reassess initial direct costs for any existing leases. The Company does not expect to elect the practical expedient related to using hindsight to reevaluate the lease term. In addition, the Company expects to adopt the practical expedient for land easements to not assess whether existing or expired land easements that were not previously accounted for as leases under the current lease accounting standards of Topic 840 are or contain a lease under Topic 842.

In July 2018, the FASB issued ASU No. 2018-11, Leases (Topic 842), Targeted Improvements (“ASU No. 2018-11”), which provides lessors with a practical expedient, by class of underlying asset, to not separate nonlease components from the associated lease component and, instead to account for those components as a single component if the nonlease components otherwise would be accounted for under the new revenue recognition standard (Topic 606) and if certain conditions are met. Upon adoption of the lease accounting standard under Topic 842, the Company expects to adopt this practical expedient, specifically related to its tenant reimbursements which would otherwise be accounted for under the new revenue recognition standard. The Company believes the two conditions have been met for tenant reimbursements as 1) the timing and pattern of transfer of the nonlease components and associated lease components are the same and 2) the lease component would be classified as an operating lease. In addition, ASU No. 2018-11 provides an additional optional transition method to allow entities to apply the new lease accounting standard at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings. An entity’s reporting for the comparative periods presented in the financial statements in which it adopts the new lease accounting standard will continue to be reported under the current lease accounting standards of Topic 840. The Company expects to adopt this transition method upon adoption of the lease accounting standard of Topic 842 on January 1, 2019.


3.	~~REAL ESTATE~~

AsThe Company is currently evaluating the impact of ~~June 30, 2018,~~adopting the new lease accounting standards on its consolidated financial statements. The Company is in process of creating an inventory of its leases where the Company may be a lessee to assess the potential impact to the Company’s ~~real estate portfolio was composed~~financial statements upon adoption of ~~two hotel properties, four office properties and one apartment building. In addition,~~ the Company has entered into a consolidated joint venture to develop one retail property, which is currently under construction. The following table summarizes the Company’s real estate as of June 30, 2018 and December 31, 2017 (in thousands):

June 30, 2018 December 31, 2017
Land $ 104,138
$ 104,138
Buildings and improvements 366,988
362,210
Construction in progress 67,232
63,732
Tenant origination and absorption costs 18,510
19,006
Total real estate, cost 556,868
549,086
Accumulated depreciation and amortization (27,681 ) (18,646 )
Total real estate, net $ 529,187
$ 530,440
new lease accounting standards.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses of Financial Instruments (“ASU No. 2016-13”). ASU No. 2016-13 affects entities holding financial assets and net investments in leases that are not accounted for at fair value through net income. The amendments in ASU No. 2016-13 require a financial asset (or a group of financial assets) measured at amortized cost basis to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. ASU No. 2016-13 also amends the impairment model for available-for-sale debt securities. An entity will recognize an allowance for credit losses on available-for-sale debt securities as a contra-account to the amortized cost basis rather than as a direct reduction of the amortized cost basis of the investment, as is currently required. ASU No. 2016-13 also requires new disclosures. For financial assets measured at amortized cost, an entity will be required to disclose information about how it developed its allowance for credit losses, including changes in the factors that influenced management’s estimate of expected credit losses and the reasons for those changes. For financing receivables and net investments in leases measured at amortized cost, an entity will be required to further disaggregate the information it currently discloses about the credit quality of these assets by year of the asset’s origination for as many as five annual periods. For available-for-sale debt securities, an entity will be required to provide a roll-forward of the allowance for credit losses and an aging analysis for securities that are past due. ASU No. 2016-13 is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption is permitted for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. The Company is still evaluating the impact of adopting ASU No. 2016-13 on its financial statements.

In August 2018, the FASB issued ASU No. 2018-13, Fair Value Measurement (Topic 820):Disclosure Framework -Changes to the Disclosure Requirements for Fair Value Measurement (“ASU No. 2018-13”). The primary focus of ASU 2018-13 is to improve the effectiveness of the disclosure requirements for fair value measurements. ASU No. 2018-13 removes the requirement to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, the policy for the timing of transfers between levels and the valuation processes for Level 3 fair value measurements. It also adds a requirement to disclose changes in unrealized gains and losses for the period included in other comprehensive income for recurring Level 3 fair value measurements held at the end of the reporting period and to disclose the range and weighted average of significant unobservable inputs used to develop recurring and nonrecurring Level 3 fair value measurements. For certain unobservable inputs, entities may disclose other quantitative information in lieu of the weighted average if the other quantitative information would be a more reasonable and rational method to reflect the distribution of unobservable inputs used to develop the Level 3 fair value measurement. In addition, public entities are required to provide information about the measurement uncertainty of recurring Level 3 fair value measurements from the use of significant unobservable inputs if those inputs reasonably could have been different at the reporting date. ASU No. 2018-13 is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Entities are permitted to early adopt either the entire standard or only the provisions that eliminate or modify the requirements. The amendments on changes in unrealized gains and losses, the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and the narrative description of measurement uncertainty should be applied prospectively for only the most recent interim or annual period presented in the initial fiscal year of adoption. All other amendments should be applied retrospectively to all periods presented upon their effective date. The Company is still evaluating the impact of adopting ASU No. 2018-13 on its financial statements, but does not expect the adoption of ASU No. 2018-13 to have a material impact on its financial statements.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)


3.	REAL ESTATE

As of September 30, 2018, the Company’s real estate portfolio was composed of two hotel properties, four office properties and one apartment building. In addition, as of September 30, 2018, the Company has entered into a consolidated joint venture to develop one retail property. The following table summarizes the Company’s real estate as of September 30, 2018 and December 31, 2017 (in thousands):



	September 30, 2018			December 31, 2017
Land	$	104,138		$	104,138
Buildings and improvements	368,448			362,210
Construction in progress	65,106			63,732
Tenant origination and absorption costs	17,728			19,006
Total real estate, cost and net of impairment charge ⁽¹⁾	555,420			549,086
Accumulated depreciation and amortization	(31,578		)	(18,646		)
Total real estate, net	$	523,842		$	530,440

_____________________

⁽¹⁾ See “ – Impairment of Real Estate” below.

The following table provides summary information regarding the Company’s real estate as of ~~June~~September 30, 2018 (in thousands):


Property	Date Acquired	City	State	Property Type	Land		Building and Improvements ⁽¹⁾		Tenant Origination and Absorption		Total Real Estate, at Cost		Accumulated Depreciation and Amortization			Total Real Estate, Net		Ownership %	Date Acquired	City	State	Property Type	Land		Building and Improvements ⁽¹⁾		Tenant Origination and Absorption		Total Real Estate, at Cost and Net of Impairment Charge		Accumulated Depreciation and Amortization			Total Real Estate, Net		Ownership %
Springmaid Beach Resort	12/30/2014	Myrtle Beach	SC	Hotel	$	27,438	$	33,154	$	—	$	60,592	$	(5,750	)	$	54,842	90.0%	12/30/2014	Myrtle Beach	SC	Hotel	$	27,438	$	33,402	$	—	$	60,840	$	(6,475	)	$	54,365	90.0%
Q&C Hotel	12/17/2015	New Orleans	LA	Hotel	1,232		53,036		—		54,268		(4,955		)	49,313		90.0%	12/17/2015	New Orleans	LA	Hotel	1,232		53,075		—		54,307		(5,512		)	48,795		90.0%
2200 Paseo Verde	12/23/2015	Henderson	NV	Office	1,850		11,606		553		14,009		(1,352		)	12,657		100.0%	12/23/2015	Henderson	NV	Office	1,850		11,728		553		14,131		(1,505		)	12,626		100.0%
Lincoln Court	05/20/2016	Campbell	CA	Office	14,706		34,060		3,643		52,409		(4,615		)	47,794		100.0%	05/20/2016	Campbell	CA	Office	14,706		34,064		2,881		51,651		(4,137		)	47,514		100.0%
Lofts at NoHo Commons	11/16/2016	North Hollywood	CA	Apartment	26,222		76,503		—		102,725		(3,076		)	99,649		90.0%	11/16/2016	North Hollywood	CA	Apartment	26,222		77,305		—		103,527		(3,629		)	99,898		90.0%
210 West 31st Street ⁽²⁾	12/01/2016	New York	NY	Retail	—		67,232		—		67,232		—			67,232		80.0%	12/01/2016	New York	NY	Retail	—		65,106		—		65,106		—			65,106		80.0%
Oakland City Center	08/18/2017	Oakland	CA	Office	22,150		138,713		11,514		172,377		(6,847		)	165,530		100.0%	08/18/2017	Oakland	CA	Office	22,150		138,939		11,494		172,583		(8,871		)	163,712		100.0%
Madison Square ⁽³⁾	10/03/2017	Phoenix	AZ	Office	10,540		19,916		2,800		33,256		(1,086		)	32,170		90.0%	10/03/2017	Phoenix	AZ	Office	10,540		19,935		2,800		33,275		(1,449		)	31,826		90.0%
					$	104,138	$	434,220	$	18,510	$	556,868	$	(27,681	)	$	529,187						$	104,138	$	433,554	$	17,728	$	555,420	$	(31,578	)	$	523,842

_____________________

⁽¹⁾ Building and improvements includes construction in progress.

⁽²⁾ The Company acquired the rights to a leasehold interest with respect to this property. The leasehold interest expires January 31, 2114. ~~As of June 30, 2018, the capital lease asset had a carrying value of $6.8 million included in construction in progress.~~

⁽³⁾ The Company acquired the rights to a leasehold interest with respect to the land at this property. This property was formerly known as Grace Court and was re-named Madison Square in connection with the Company’s re-branding strategy offor this property.

~~Office Properties~~

As of June 30, 2018, the Company owned four office properties encompassing in the aggregate 864,941 rentable square feet which were 72% occupied. The following table provides detailed information regarding the Company’s office revenues and expenses for the three and six months ended June 30, 2018 and 2017 (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2018 2017 2018 2017
Office revenues:
Rental income $ 6,585
$ 1,716
$ 13,429
$ 3,466
Tenant reimbursements and other income ⁽¹⁾
776
66
1,531
140
Office revenues $ 7,361
$ 1,782
$ 14,960
$ 3,606

Office expenses:
Operating, maintenance, and management $ 2,134
$ 405
$ 3,853
$ 796
Real estate taxes and insurance 905
192
1,857
381
Office expenses $ 3,039
$ 597
$ 5,710
$ 1,177

~~_____________________~~

⁽¹⁾For the three and six months ended June 30, 2018, included in tenant reimbursements and other income for office properties is $0.2 million and $0.4 million, respectively, of other operating income and tenant reimbursements for substantial services accounted for under ASU No. 2014-09.

1415

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

Office Properties

As of September 30, 2018, the Company owned four office properties encompassing in the aggregate 864,940 rentable square feet which were 72% occupied. The following table provides detailed information regarding the Company’s office revenues and expenses for the three and nine months ended September 30, 2018 and 2017 (in thousands):



	Three Months Ended September 30,				Nine Months Ended September 30,
	2018		2017		2018		2017
Office revenues:
Rental income	$	6,653	$	3,983	$	20,082	$	7,406
Tenant reimbursements and other income ⁽¹⁾	862		235		2,393		418
Office revenues	$	7,515	$	4,218	$	22,475	$	7,824

Office expenses:
Operating, maintenance, and management	$	2,219	$	1,094	$	6,072	$	1,890
Real estate taxes and insurance	1,022		442		2,879		823
Office expenses	$	3,241	$	1,536	$	8,951	$	2,713

_____________________

⁽¹⁾For the three and nine months ended September 30, 2018, included in tenant reimbursements and other income for office properties is $0.2 million and $0.6 million, respectively, of other operating income and tenant reimbursements for substantial services accounted for under ASU No. 2014-09.

Operating Leases

The Company’s office properties are leased to tenants under operating leases for which the terms and expirations vary. As of ~~June~~September 30, 2018, the leases had remaining terms, excluding options to extend, of up to ~~10.2~~9.9 years with a weighted-average remaining term of ~~3.9~~3.6 years. Some of the leases may have provisions to extend the term of the lease, options for early termination for all or a part of the leased premises after paying a specified penalty, rights of first refusal to purchase the property at competitive market rates, and other terms and conditions as negotiated. The Company retains substantially all of the risks and benefits of ownership of the real estate assets leased to tenants. Generally, upon the execution of a lease, the Company requires a security deposit from the tenant in the form of a cash deposit and/or a letter of credit. The amount required as a security deposit varies depending upon the terms of the respective lease and the creditworthiness of the tenant, but generally is not a significant amount. Therefore, exposure to credit risk exists to the extent that a receivable from a tenant exceeds the amount of its security deposit. Security deposits received in cash related to office tenant leases are included in other liabilities in the accompanying consolidated balance sheets and totaled $1.3 million and $1.1 million as of ~~June~~September 30, 2018 and December 31, ~~2017.~~2017, respectively.

During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company recognized deferred rent from tenants of ~~$0.4~~$0.2 million and ~~$1.0~~$1.2 million, respectively, net of lease incentive amortization. During each of the ~~six~~three and nine months ended ~~June~~September 30, 2017, the Company recognized deferred rent from tenants of ~~$11,000,~~$0.3 million, net of lease incentive amortization. As of ~~June~~September 30, 2018 and December 31, 2017, the cumulative deferred rent receivable balance, including unamortized lease incentive receivables, was ~~$2.4~~$2.6 million and $1.3 million, respectively, and is included in rents and other receivables on the accompanying balance sheets. The cumulative deferred rent balance included $0.2 million of unamortized lease incentives as of ~~June~~September 30, 2018 and December 31, 2017.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

As of ~~June~~September 30, 2018, the future minimum rental income from the Company’s office properties under its non-cancelable operating leases was as follows (in thousands):


July 1, 2018 through December 31, 2018	$	10,845
October 1, 2018 through December 31, 2018			$	5,406
2019	20,498		21,359
2020	17,789		19,285
2021	14,935		16,290
2022	11,748		13,002
Thereafter	27,741		30,556
	$	103,556	$	105,898

As of ~~June~~September 30, 2018, the Company’s commercial real estate properties were leased to approximately 100 tenants over a diverse range of industries and geographic areas. As of ~~June~~September 30, 2018, the highest tenant industry concentrations (greater than 10% of annualized base rent) in the Company’s portfolio were as follows:


Industry	Number of Tenants	Annualized Base Rent ⁽¹⁾ (in thousands)		Percentage of Annualized Base Rent		Number of Tenants	Annualized Base Rent ⁽¹⁾ (in thousands)		Percentage of Annualized Base Rent
Professional, Scientific and Legal						14	$	3,753	16.1	%
Legal Services	11	$	3,564	15.3	%	12	3,647		15.6	%
Public Administration (Government)	6	3,168		13.6	%	6	3,168		13.6	%
Professional, Scientific and Legal	12	2,970		12.7	%
Finance	13	2,505		10.7	%	13	2,505		10.7	%
		$	12,207	52.3	%		$	13,073	56.0	%

_____________________

⁽¹⁾Annualized base rent represents annualized contractual base rental income as of ~~June~~September 30, 2018, adjusted to straight-line any contractual tenant concessions (including free rent), rent increases and rent decreases from the lease’s inception through the balance of the lease term.

No other tenant industries accounted for more than 10% of annualized base rent. No tenant accounted for more than 10% of annualized base rent. No material tenant credit issues have been identified at this time.

1517

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

Hotel Properties

As of ~~June~~September 30, 2018, the Company owned two hotel properties. The following table provides detailed information regarding the Company’s hotel revenues and expenses for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2018		2017		2018		2017		2018		2017		2018		2017
Hotel revenues:
Room	$	8,002	4,736		$	12,112	8,330		$	8,094	4,973		$	20,207	13,304
Food, beverage and convention services	1,503		1,002		2,318		1,754		1,574		1,031		3,893		2,785
Campground	292		278		582		550		298		288		879		838
Other(1)	466		454		761		679		495		5,868		1,255		6,546
Hotel revenues	$	10,263	$	6,470	$	15,773	$	11,313	$	10,461	$	12,160	$	26,234	$	23,473

Hotel expenses:
Room	$	1,765	1,182		$	3,015	2,213		$	1,824	1,391		$	4,839	3,604
Food, beverage and convention services	1,197		836		1,921		1,513		1,084		868		3,005		2,381
General and administrative	809		581		1,445		1,147		704		601		2,149		1,748
Sales and marketing	797		764		1,449		1,368		932		690		2,381		2,058
Repairs and maintenance	509		454		995		896		571		454		1,566		1,350
Utilities	276		232		552		452		364		325		916		777
Property taxes and insurance	421		400		864		783		447		867		1,311		1,650
Other	491		339		814		660		180		611		994		1,271
Hotel expenses	$	6,265	$	4,788	$	11,055	$	9,032	$	6,106	$	5,807	$	17,161	$	14,839

_____________________

⁽¹⁾ Hotel revenues - other includes $5.5 million and $5.8 million of business interruption insurance recovery for the three and nine months ended September 30, 2017, respectively.

Contract liabilities

The Company records contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future stay or a deposit for a future banquet event at the Company’s hotels. Advanced deposits are recognized as revenue at the time of the guest’s stay or completion of the banquet services. The following table summarizes the Company’s contract liabilities, which are included in other liabilities in the accompanying consolidated balance sheets, as of ~~June~~September 30, 2018 and December 31, 2017 (in thousands):


	June 30, 2018		December 31, 2017		September 30, 2018		December 31, 2017
Contract liability	$	992	$	358	$	431	$	358
Revenue recognized in the period from:
Amounts included in contract liability at the beginning of the period	$	231	⁽¹⁾		$	302	⁽¹⁾

_____________________

⁽¹⁾The amount of revenue recognized in the period from amounts included in contract liability at the beginning of the period is not relevant for the year ended December 31, 2017, as the Company adopted ASU No. 2014-09 effective January 1, 2018.

1618

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

Apartment Property

As of ~~June~~September 30, 2018, the Company owned one apartment property with 292 units which was ~~94%~~91% occupied. The following table provides detailed information regarding the Company’s apartment revenues and expenses for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,				Three Months Ended September 30,				Nine Months Ended September 30,
	2018		2017		2018		2017		2018		2017		2018		2017
Apartment revenues:
Rental income	$	1,645	$	1,603	$	3,229	$	3,218	$	1,774	$	1,638	$	5,003	$	4,856
Tenant reimbursements and other income	158		96		290		220		166		108		456		328
Apartment revenues	$	1,803	$	1,699	$	3,519	$	3,438	$	1,940	$	1,746	$	5,459	$	5,184

Apartment expenses:
Operating, maintenance, and management	$	636	$	534	$	1,205	$	1,021	$	639	$	683	$	1,844	$	1,704
Real estate taxes and insurance	329		328		677		677		337		343		1,014		1,020
Apartment expenses	$	965	$	862	$	1,882	$	1,698	$	976	$	1,026	$	2,858	$	2,724

Geographic Concentration Risk

As of ~~June~~September 30, 2018, the Company’s real estate investments in California and New York represented ~~53.2%~~53.4% and ~~11.4%~~11.2%, respectively, of the Company’s total assets. As a result, the geographic concentration of the Company’s portfolio makes it particularly susceptible to adverse economic developments in the California and New York real estate markets. Any adverse economic or real estate developments in these markets, such as business layoffs or downsizing, industry slowdowns, relocations of businesses, changing demographics and other factors, or any decrease in demand for office space resulting from the local business climate, could adversely affect the Company’s operating results and its ability to make distributions to stockholders.


4.	~~TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES~~

AsImpairment of ~~June~~Real Estate

During the three and nine months ended September 30, 2018, the Company recorded an impairment charge of $4.2 million to write-down the carrying value of 210 West 31st Street, a development property located in New York, New York, to its estimated fair value of $58.3 million due to a change in the projected hold period and related decrease in projected cash flows. The Company purchased 210 West 31st Street for $48.0 million plus $1.8 million of closing costs. Since acquisition in December ~~31, 2017,~~2016, the ~~Company’s tenant origination~~Company has capitalized $6.8 million related to a capital lease asset, $3.5 million in development costs and ~~absorption~~$9.2 million of other certain costs ~~above-market~~such as financing costs, real estate taxes and insurance costs that have been capitalized to construction in progress. In addition, as of September 30, 2018, 210 West 31st Street had a capital lease ~~assets and below-market lease liabilities (excluding fully amortized assets and liabilities and accumulated amortization) were as follows (in thousands):~~

Tenant Origination and Absorption Costs Above-Market Lease Assets Below-Market Lease Liabilities
June 30, 2018 December 31, 2017 June 30, 2018 December 31, 2017 June 30, 2018 December 31, 2017
Cost $ 18,510
$ 19,006
$ 99
$ 99
$ (12,527 ) $ (12,869 )
Accumulated Amortization (5,355 ) (3,473 ) (25 ) (16 ) 3,576
2,086
Net Amount $ 13,155
$ 15,533
$ 74
$ 83
$ (8,951 ) $ (10,783 )
liability with a carrying value of $6.8 million included in other liabilities.

1719

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)


4.	TENANT ORIGINATION AND ABSORPTION COSTS, ABOVE-MARKET LEASE ASSETS AND BELOW-MARKET LEASE LIABILITIES

As of September 30, 2018 and December 31, 2017, the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities (excluding fully amortized assets and liabilities and accumulated amortization) were as follows (in thousands):



	Tenant Origination and Absorption Costs						Above-Market Lease Assets						Below-Market Lease Liabilities
	September 30, 2018			December 31, 2017			September 30, 2018			December 31, 2017			September 30, 2018			December 31, 2017
Cost	$	17,728		$	19,006		$	99		$	99		$	(11,823	)	$	(12,869	)
Accumulated Amortization	(5,690		)	(3,473		)	(30		)	(16		)	3,710			2,086
Net Amount	$	12,038		$	15,533		$	69		$	83		$	(8,113	)	$	(10,783	)

Increases (decreases) in net income as a result of amortization of the Company’s tenant origination and absorption costs, above-market lease assets and below-market lease liabilities for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 were as follows (in thousands):

Tenant Origination and Absorption Costs Above-Market Lease Assets Below-Market Lease Liabilities
For the Three Months Ended June 30, For the Three Months Ended June 30, For the Three Months Ended June 30,
2018 2017 2018 2017 2018 2017
Amortization $ (1,164 ) $ (716 ) $ (5 ) $ (1 ) $ 885
$ 158



	Tenant Origination and Absorption Costs						Above-Market Lease Assets						Below-Market Lease Liabilities
	For the Three Months Ended September 30,						For the Three Months Ended September 30,						For the Three Months Ended September 30,
	2018			2017			2018			2017			2018		2017
Amortization	$	(1,117	)	$	(865	)	$	(5	)	$	(2	)	$	838	$	647

Tenant Origination and Absorption Costs Above-Market Lease Assets Below-Market Lease Liabilities
For the Six Months Ended June 30, For the Six Months Ended June 30, For the Six Months Ended June 30,
2018 2017 2018 2017 2018 2017
Amortization $ (2,378 ) $ (1,713 ) $ (9 ) $ (3 ) $ 1,832
$ 332



	Tenant Origination and Absorption Costs						Above-Market Lease Assets						Below-Market Lease Liabilities
	For the Nine Months Ended September 30,						For the Nine Months Ended September 30,						For the Nine Months Ended September 30,
	2018			2017			2018			2017			2018		2017
Amortization	$	(3,495	)	$	(2,578	)	$	(14	)	$	(5	)	$	2,670	$	979

As of ~~June~~September 30, 2018 and December 31, 2017, the Company had recorded a housing subsidy intangible asset, net of amortization, which is included in prepaid expenses and other assets in the accompanying balance sheets, of $2.4 million, which is amortized on a straight line basis over 31.8 years. During each of the three months ended ~~June~~September 30, 2018 and 2017, the Company recorded amortization expense of $20,000 related to the housing subsidy intangible asset. During each of the ~~six~~nine months ended ~~June~~September 30, 2018 and 2017, the Company recorded amortization expense of ~~$40,000~~$60,000 related to the housing subsidy intangible asset.

Additionally, as of ~~June~~September 30, 2018 and December 31, 2017, the Company had recorded property tax abatement intangible assets, net of amortization, which are included in prepaid expenses and other assets in the accompanying balance sheets, of ~~$2.5~~$2.4 million and $2.8 million, respectively, which are amortized on a straight line basis over a range of 0.7 to 6.6 years. During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company recorded amortization expense of $0.1 million and ~~$0.3~~$0.4 million, respectively, related to the property tax abatement intangible assets.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)


5.	REAL ESTATE LOAN RECEIVABLE

As of December 31, 2017, the Company had originated one real estate loan receivable. On January 12, 2018, the real estate loan receivable was repaid in full. Information for the real estate loan receivable was as follows (in thousands):

Loan Name

Location of Related Property or Collateral

Date Originated

Property Type

Loan Type

Outstanding Principal Balance as of
June 30, 2018

Book Value as of June 30, 2018 ⁽¹⁾

Book Value as of December 31, 2017 ⁽¹⁾

Contractual Interest Rate

Annualized Effective Interest Rate

Maturity Date

Date Originated

Property Type

Loan Type

Outstanding Principal Balance as of
September 30, 2018

Book Value as of September 30, 2018 ⁽¹⁾

Book Value as of December 31, 2017 ⁽¹⁾

Contractual Interest Rate

Annualized Effective Interest Rate

Maturity Date

655 Summer Street First Mortgage

Boston, Massachusetts

09/04/2014

Office

Mortgage

—

3,500

9.25%

⁽²⁾

09/04/2014

Office

Mortgage

—

3,500

9.25%

⁽²⁾

_____________________

⁽¹⁾ Book value of the real estate loan receivable represents outstanding principal balance adjusted for unamortized origination fees and direct origination and acquisition costs.

⁽²⁾On January 12, 2018, the real estate loan receivable was repaid in full.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

The following summarizes the activity related to the real estate loan receivable for the ~~six~~nine months ended ~~June~~September 30, 2018 (in thousands):


Real estate loan receivable - December 31, 2017	$	3,500		$	3,500
Principal repayment	(3,500		)	(3,500		)
Real estate loan receivable - June 30, 2018	$	—
Real estate loan receivable - September 30, 2018				$	—

For the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017, interest income from the real estate loan receivable consisted of the following (in thousands):


	For the Three Months Ended June 30,				For the Six Months Ended June 30,				For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2018		2017		2018		2017		2018		2017		2018		2017
Contractual interest income	$	—	$	82	$	10	$	162	$	—	$	83	$	10	$	245
Amortization of closing costs and origination fees, net	—		19		—		38		—		20		—		58
Interest income from real estate loan receivable	$	—	$	101	$	10	$	200	$	—	$	103	$	10	$	303


6.	REAL ESTATE EQUITY SECURITIES

During the ~~six~~nine months ended ~~June~~September 30, 2018, the Company purchased 852,797 shares of common stock of Franklin Street Properties Corp. (NYSE Ticker: FSP) for an aggregate purchase price of $7.0 million. The Company’s real estate equity securities are carried at their estimated fair value based on quoted market prices for the security. Transaction costs that are directly attributable to the acquisition of real estate equity securities are capitalized to its cost basis. Unrealized gains and losses on real estate equity securities are recognized in earnings.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

The following summarizes the activity related to real estate equity securities for the ~~six~~nine months ended ~~June~~September 30, 2018 (in thousands):


	Amortized Cost Basis		Unrealized Gain		Total		Amortized Cost Basis		Unrealized Loss			Total
Real estate equity securities - December 31, 2017	$	—	$	—	$	—	$	—	$	—		$	—
Acquisition of real estate equity securities	6,800		—		6,800		6,800		—			6,800
Acquisition fee to affiliate and purchase commission	186		—		186		186		—			186
Unrealized change in market value of real estate equity securities	—		314		314
Real estate equity securities - June 30, 2018	$	6,986	$	314	$	7,300
Loss on real estate equity securities							—		(172		)	(172		)
Real estate equity securities - September 30, 2018							$	6,986	$	(172	)	$	6,814

During the three and nine months ended September 30, 2018, the Company recognized $0.1 million of dividend income from real estate equity securities.


7.	INVESTMENT IN UNCONSOLIDATED ENTITY

On June 28, 2016, the Company originated a participating loan facility in an amount up to €2.6 million ($2.9 million at closing). The Company funded approximately €2.1 million ($2.3 million at closing). The proceeds were used by STAM to fund a 5% general partner interest in a joint venture acquiring a portfolio of light industrial properties located throughout France. The total acquisition cost of the portfolio was approximately €95.5 million ($105.6 million at closing). Under the terms of the participating loan facility, the Company participates in the expected residual profits of the portfolio and the terms are structured in a manner such that the risks and rewards of the arrangement are similar to those associated with an investment in a real estate joint venture. Accordingly, the participating loan facility is accounted for under the equity method of accounting. In addition to the amount funded at closing, the Company also capitalized an additional $0.2 million of acquisition costs and fees. During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company recognized ~~$116,000~~$94,000 and ~~$131,000,~~$225,000, respectively, of income with respect to this investment. During the three and ~~six~~nine months ended ~~June~~September 30, 2017, the Company recognized ~~$13,000~~$14,000 and ~~$26,000,~~$40,000, respectively, of income with respect to this investment.


8.	NOTES PAYABLE

As of September 30, 2018 and December 31, 2017, the Company’s notes payable consisted of the following (in thousands):



	Book Value as of September 30, 2018			Book Value as of December 31, 2017			Contractual Interest Rate ⁽¹⁾	Effective Interest Rate ⁽¹⁾	Payment Type	Maturity Date
Springmaid Beach Resort Mortgage Loan	$	37,460		$	38,000		One-month LIBOR + 3.00%	5.11%	Principal & Interest	12/30/2018
Q&C Hotel Mortgage Loan	23,716			28,330			One-month LIBOR + 3.25%	5.36%	Principal & Interest	12/17/2018
2200 Paseo Verde Mortgage Loan ⁽²⁾	7,947			7,947			One-month LIBOR + 2.25%	4.36%	Interest Only ⁽²⁾	07/01/2020
Lincoln Court Mortgage Loan	33,500			33,500			One-month LIBOR + 1.75%	3.85%	Interest Only	06/01/2020
Lofts at NoHo Commons Mortgage Loan	72,100			72,100			One-month LIBOR + 2.66%	4.77%	Interest Only	12/01/2019
210 West 31st Street Mortgage Loan ⁽³⁾	37,821			35,763			One-month LIBOR + 5.50%	7.60%	Interest Only	12/01/2019
Oakland City Center Mortgage Loan ⁽⁴⁾	94,500			94,500			One-month LIBOR + 1.75%	3.85%	Interest Only ⁽⁴⁾	09/01/2022
Madison Square Mortgage Loan ⁽⁵⁾	21,895			21,895			One-month LIBOR + 4.05% ⁽⁵⁾	6.11%	Interest Only	10/09/2020
Total notes payable principal outstanding	328,939			332,035
Deferred financing costs, net	(2,530		)	(3,684		)
Total notes payable, net	$	326,409		$	328,351

1922

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)


8.	~~NOTES PAYABLE~~

~~As of June 30, 2018 and December 31, 2017, the Company’s notes payable consisted of the following (in thousands):~~

Book Value as of June 30, 2018 Book Value as of December 31, 2017
Contractual Interest Rate ⁽¹⁾

Effective Interest Rate ⁽¹⁾
Payment Type Maturity Date
Springmaid Beach Resort Mortgage Loan $ 37,640
$ 38,000
One-month LIBOR + 3.00% 4.98% Principal &
Interest 12/30/2018
Q&C Hotel Mortgage Loan 26,524
28,330
One-month LIBOR + 3.25% 5.23% Principal &
Interest 12/17/2018
2200 Paseo Verde Mortgage Loan ⁽²⁾
7,947
7,947
One-month LIBOR + 2.25% 4.23%
Interest Only ⁽²⁾
07/01/2020
Lincoln Court Mortgage Loan 33,500
33,500
One-month LIBOR + 1.75% 3.84% Interest Only 06/01/2020
Lofts at NoHo Commons Mortgage Loan 72,100
72,100
One-month LIBOR + 2.66% 4.66% Interest Only 12/01/2019
210 West 31st Street Mortgage Loan ⁽³⁾
37,516
35,763
One-month LIBOR + 5.50% 7.48% Interest Only 12/01/2019
Oakland City Center Mortgage Loan ⁽⁴⁾
94,500
94,500
One-month LIBOR + 1.75% 3.73%
Interest Only ⁽⁴⁾
09/01/2022
Madison Square Mortgage Loan ⁽⁵⁾
21,895
21,895

One-month LIBOR + 4.05% ⁽⁵⁾
6.12% Interest Only 10/09/2020
Total notes payable principal outstanding 331,622
332,035

Deferred financing costs, net (2,948 ) (3,684 )
Total notes payable, net $ 328,674
$ 328,351

_____________________

⁽¹⁾ Contractual interest rate represents the interest rate in effect under the loan as of ~~June~~September 30, 2018. Effective interest rate is calculated as the actual interest rate in effect as of ~~June~~September 30, 2018 (consisting of the contractual interest rate, contractual floor rates and the effects of interest rate caps, if applicable), using interest rate indices at ~~June~~September 30, 2018, where applicable.

⁽²⁾ As of ~~June~~September 30, 2018, $7.9 million had been disbursed to the Company and up to $1.6 million is available for future disbursements to be used for tenant improvement costs, capital improvements costs and leasing commissions, subject to certain terms and conditions contained in the loan documents. Beginning August 1, 2019, monthly payments include principal amortization payments of $10,000 per month.

⁽³⁾As of ~~June~~September 30, 2018, ~~$37.5~~$37.8 million had been disbursed to the Company and up to ~~$9.6~~$9.3 million is available for future disbursements to be used for capital improvement costs, tenant improvement costs, leasing commissions and operating/interest shortfall, subject to certain terms and conditions contained in the loan documents.

⁽⁴⁾As of ~~June~~September 30, 2018, $94.5 million had been disbursed to the Company and up to $8.9 million is available for future disbursements to be used for tenant improvements and leasing commissions, subject to certain terms and conditions contained in the loan documents. Beginning October 1, 2020, monthly payments will include principal and interest with principal payments of $110,000 or, in the event the Company repays any principal of the loan amount, with principal payments calculated using an amortization schedule of 30 years and an annual interest rate of 6.0%, subject to certain terms and conditions contained in the loan documents.

⁽⁵⁾ As of ~~June~~September 30, 2018, $21.9 million had been disbursed to the Company and up to $12.2 million is available for future disbursements to be used for tenant improvements and leasing expenses, subject to certain terms and conditions contained in the loan documents. The Madison Square Mortgage Loan bears interest at a floating rate of 405 basis points over one-month LIBOR, but at no point shall the interest rate be less than 5.05%. The property securing this mortgage loan was formerly known as Grace Court and was re-named Madison Square in connection with the Company’s re-branding strategy of the property.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company incurred $3.4 million and ~~$6.3~~$9.7 million, respectively, of interest expense. During the three and ~~six~~nine months ended ~~June~~September 30, 2017, the Company incurred ~~$1.8~~$2.3 million and ~~$3.5~~$5.8 million, respectively, of interest expense. Included in interest expense was: (i) the amortization of deferred financing costs of $0.4 million and ~~$0.8~~$1.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively, and $0.4 million and ~~$0.8~~$1.1 million for the three and ~~six~~nine months ended ~~June~~September 30, 2017, respectively, (ii) the capitalization of interest to construction in progress related to its redevelopment project at 210 West 31st Street ~~which decreased interest expense by~~of $1.3 million and ~~$2.6~~$3.9 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively, and ~~$0.9~~$1.3 million and ~~$1.7~~$3.0 million for the three and ~~six~~nine months ended ~~June~~September 30, 2017, respectively, and (iii) an unrealized ~~loss of $20,000 and an unrealized~~ gain of ~~$10,000~~$1,000 and $11,000 on interest rate cap agreements for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively, and unrealized losses related to interest rate cap agreements of ~~$23,000~~$12,000 and ~~$73,000~~$84,000 for the three and ~~six~~nine months ended ~~June~~September 30, 2017, respectively. As of ~~June~~September 30, 2018 and December 31, 2017, the Company’s interest payable was $1.3 million and $1.1 million, respectively.

The following is a schedule of maturities, including principal amortization payments, for all notes payable outstanding as of ~~June~~September 30, 2018 (in thousands):


July 1, 2018 through December 31, 2018	$	64,164
October 1, 2018 through December 31, 2018			$	61,176
2019	109,666		109,971
2020	63,622		63,622
2021	1,320		1,320
2022	92,850		92,850
	$	331,622	$	328,939

The Company’s notes payable contain financial and non-financial debt covenants. As of ~~June~~September 30, 2018, the Company was in compliance with all debt covenants, except that the ~~borrowers~~borrower under the ~~Q&C Hotel Mortgage Loan and~~ Madison Square Mortgage Loan ~~were~~was out of debt service coverage compliance. Such non-compliance does not constitute an event of default under the ~~applicable~~ loan ~~agreements. Under the Q&C Hotel Mortgage Loan, as a result of such non-compliance, the Company is required to make a principal paydown. Under the Madison Square Mortgage Loan, as~~agreement. As a result of such non-compliance, the Company is required to maintain an interest shortfall reserve.

The Company’s note payable with respect to the Springmaid Beach Resort Mortgage Loan requires the Company to maintain a minimum working capital reserve in an amount sufficient to fund the working capital requirements of the Springmaid Beach Resort through the off-peak season, which amount shall be reduced by any amounts for working capital reserved by the third-party hotel operator. In addition, until certain renovations are complete, the loan documents impose a “cash trap” which restricts the use of accumulated cash from the Springmaid Beach Resort to the payment of working capital shortfalls, renovation expenditures and distributions required to satisfy the Company’s REIT requirements. The working capital reserve was included in restricted cash on the accompanying consolidated balance sheets.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)


9.	DERIVATIVE INSTRUMENTS

The Company enters into derivative instruments for risk management purposes to hedge its exposure to cash flow variability caused by changing interest rates. The primary goal of the Company’s risk management practices related to interest rate risk is to prevent changes in interest rates from adversely impacting the Company’s ability to achieve its investment return objectives. The Company does not enter into the derivatives for speculative purposes.

The Company enters into interest rate caps to mitigate its exposure to rising interest rates on its variable rate notes payable. The values of interest rate caps are primarily impacted by interest rates, market expectations about interest rates, and the remaining life of the instrument. In general, increases in interest rates, or anticipated increases in interest rates, will increase the value of interest rate caps. As the remaining life of an interest rate cap decreases, the value of the instrument will generally decrease towards zero.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

As of ~~June~~September 30, 2018, the Company had four interest rate caps outstanding, which were not designated as hedging instruments. The following table summarizes the notional amount and other information related to the Company’s derivative instruments as of ~~June~~September 30, 2018 and December 31, 2017. The notional amount is an indication of the extent of the Company’s involvement in each instrument at that time, but does not represent exposure to credit, interest rate or market risks (dollars in thousands):


							Fair Value of Asset											Fair Value of Asset
Derivative Instruments		Effective Date	Maturity Date	Notional Value		Reference Rate	June 30, 2018		December 31, 2017		Balance Sheet Location		Effective Date	Maturity Date	Notional Value		Reference Rate	September 30, 2018		December 31, 2017		Balance Sheet Location
Interest Rate Cap		12/29/2014	01/01/2018	$	26,000	One-month LIBOR at 3.00%	$	—	$	—	Prepaid expenses and other assets		12/29/2014	01/01/2018	$	26,000	One-month LIBOR at 3.00%	$	—	$	—	Prepaid expenses and other assets
Interest Rate Cap		12/15/2015	12/23/2018	$	28,330	One-month LIBOR at 3.00%	—		—		Prepaid expenses and other assets		12/15/2015	12/23/2018	$	28,330	One-month LIBOR at 3.00%	—		—		Prepaid expenses and other assets
Interest Rate Cap		12/01/2016	12/01/2019	$	47,110	One-month LIBOR at 3.00%	21		9		Prepaid expenses and other assets		12/01/2016	12/01/2019	$	47,110	One-month LIBOR at 3.00%	22		9		Prepaid expenses and other assets
Interest Rate Cap		10/03/2017	10/15/2019	$	34,125	One-month LIBOR at 3.00%	10		4		Prepaid expenses and other assets		10/03/2017	10/15/2019	$	34,125	One-month LIBOR at 3.00%	10		4		Prepaid expenses and other assets
Interest Rate Cap		02/02/2018	12/30/2018	$	26,000	One-month LIBOR at 3.00%	—		—		Prepaid expenses and other assets		02/02/2018	12/30/2018	$	26,000	One-month LIBOR at 3.00%	—		—		Prepaid expenses and other assets
Total Derivative Instruments not designated as hedging instruments	Total Derivative Instruments not designated as hedging instruments						$	31	$	13		Total Derivative Instruments not designated as hedging instruments						$	32	$	13

During the three and nine months ended June 30, 2018, the Company recorded an unrealized loss of $20,000 on interest rate cap agreements, which is included in interest expense on the accompanying consolidated statements of operations. During the six months ended JuneSeptember 30, 2018, the Company recorded an unrealized gain of ~~$10,000~~$1,000 and $11,000, respectively, on interest rate cap agreements, which is included as an offset to interest expense on the accompanying consolidated statements of operations. During the three and ~~six~~nine months ended ~~June~~September 30, 2017, the Company recorded an unrealized loss of ~~$23,000~~$12,000 and ~~$73,000,~~$84,000, respectively, on interest rate cap agreements, which is included in interest expense on the accompanying consolidated statements of operations.

The Company enters into foreign currency forward contracts to mitigate its exposure to foreign currency exchange rate movements on its investment in unconsolidated entity. The foreign currency forward contract is a commitment to deliver a certain amount of currency at a certain price on a specific date in the future.

The following table summarizes the notional amount and other information related to the Company’s foreign currency forward contract as of ~~June~~September 30, 2018. The notional amount is an indication of the extent of the Company’s involvement in each instrument at that time, but does not represent exposure to credit, interest rate or market risks (currency in thousands):



Derivative Instrument	Notional Amount		Strike Price	Trade Date	Maturity Date
Derivative instrument not designated as hedging instrument
Foreign currency forward contract	$	2,668	1.2704 USD-EUR	09/05/2017	09/07/2021

During the three and six months ended June 30, 2018, the Company recorded a foreign currency gain of $135,000 and $51,000, respectively, on foreign currency forward contract, which is included as an offset to general and administrative expenses on the accompanying consolidated statements of operations. The fair value of the foreign currency forward contract was $27,000 and $79,000 liability as of June 30, 2018 and December 31, 2017, respectively, included in other liabilities on the accompanying balance sheets.

2224

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

During the three and nine months ended September 30, 2018, the Company recorded a foreign currency gain of $22,000 and $73,000, respectively, on foreign currency forward contract, which is included as an offset to general and administrative expenses on the accompanying consolidated statements of operations. During the three and nine months ended September 30, 2017, the Company recorded a foreign currency loss of $33,000 on foreign currency forward contract, which is included in general and administrative expenses on the accompanying consolidated statements of operations. The fair value of the foreign currency forward contract was $6,000 and $79,000 liability as of September 30, 2018 and December 31, 2017, respectively, included in other liabilities on the accompanying balance sheets.


10.	FAIR VALUE DISCLOSURES

Under GAAP, the Company is required to measure certain financial instruments at fair value on a recurring basis. In addition, the Company is required to measure other non-financial and financial assets at fair value on a non-recurring basis (e.g., carrying value of impaired real estate loans receivable and long-lived assets). Fair value is defined as the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The GAAP fair value framework uses a three-tiered approach. Fair value measurements are classified and disclosed in one of the following three categories:

Level 1: unadjusted quoted prices in active markets that are accessible at the measurement date for identical assets or liabilities;

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 in which significant inputs and significant value drivers are observable in active markets; and

Level 3: prices or valuation techniques where little or no market data is available that requires inputs that are both significant to the fair value measurement and unobservable.

The fair value for certain financial instruments is derived using a combination of market quotes, pricing models and other valuation techniques that involve significant management judgment. The price transparency of financial instruments is a key determinant of the degree of judgment involved in determining the fair value of the Company’s financial instruments. Financial instruments for which actively quoted prices or pricing parameters are available and for which markets contain orderly transactions will generally have a higher degree of price transparency than financial instruments for which markets are inactive or consist of non-orderly trades. The Company evaluates several factors when determining if a market is inactive or when market transactions are not orderly. The following is a summary of the methods and assumptions used by management in estimating the fair value of each class of assets and liabilities for which it is practicable to estimate the fair value:

Cash and cash equivalents, restricted cash, rent and other receivables and accounts payable and accrued liabilities: These balances approximate their fair values due to the short maturities of these items.

Real estate equity securities: The Company’s real estate equity securities are presented at fair value on the accompanying consolidated balance sheet. The fair values of real estate equity securities were based on a quoted price in an active market on a major stock exchange. The Company classifies these inputs as Level 1 inputs.

Real estate loan receivable: The Company’s real estate loan receivable is presented in the accompanying consolidated balance sheets at its amortized cost net of recorded loan loss reserves (if any) and not at fair value. The fair value of real estate loan receivable was estimated using an internal valuation model that considered the expected cash flows for the loan, underlying collateral value (for collateral-dependent loans) and estimated yield requirements of institutional investors for loans with similar characteristics, including remaining loan term, loan-to-value, type of collateral and other credit enhancements. The Company classifies these inputs as Level 3 inputs.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Derivative instruments: The Company’s derivative instruments are presented at fair value on the accompanying consolidated balance sheets. The valuation of these instruments are determined using a proprietary model that utilizes observable inputs. As such, the Company classifies these inputs as Level 2 inputs. The proprietary model uses the contractual terms of the derivatives, including the period to maturity, as well as observable market-based inputs, including interest rate curves and volatility. The fair value of interest rate caps (floors) are determined using the market standard methodology of discounting the future expected cash payments (receipts) which would occur if variable interest rates rise above (below) the strike rate of the caps (floors). The variable interest rates used in the calculation of projected payments (receipts) on the cap (floor) are based on an expectation of future interest rates derived from observed market interest rate curves and volatilities. The fair value of foreign currency forward contract are valued by comparing the contracted forward exchange rate to the current market exchange rate.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

Notes payable: The fair value of the Company’s notes payable are estimated using a discounted cash flow analysis based on management’s estimates of current market interest rates for instruments with similar characteristics, including remaining loan term, loan-to-value ratio, type of collateral and other credit enhancements. Additionally, when determining the fair value of liabilities in circumstances in which a quoted price in an active market for an identical liability is not available, the Company measures fair value using (i) a valuation technique that uses the quoted price of the identical liability when traded as an asset or quoted prices for similar liabilities or similar liabilities when traded as assets or (ii) another valuation technique that is consistent with the principles of fair value measurement, such as the income approach or the market approach. The Company classifies these inputs as Level 3 inputs.

The following were the face value, carrying amount and fair value of the Company’s financial instruments as of ~~June~~September 30, 2018 and December 31, 2017, which carrying amounts do not approximate the fair values (in thousands):


	June 30, 2018						December 31, 2017						September 30, 2018						December 31, 2017
	Face Value		Carrying Amount		Fair Value		Face Value		Carrying Amount		Fair Value		Face Value		Carrying Amount		Fair Value		Face Value		Carrying Amount		Fair Value
Financial asset:
Real estate loan receivable	$	—	$	—	$	—	$	3,500	$	3,500	$	3,500	$	—	$	—	$	—	$	3,500	$	3,500	$	3,500
Financial liability:
Notes payable	$	331,622	$	328,674	$	333,932	$	332,035	$	328,351	$	333,336	$	328,939	$	326,409	$	331,265	$	332,035	$	328,351	$	333,336

Disclosure of the fair value of financial instruments is based on pertinent information available to the Company as of the period end and requires a significant amount of judgment. Despite increased capital market and credit market activity, transaction volume for certain financial instruments remains relatively low. This has made the estimation of fair values difficult and, therefore, both the actual results and the Company’s estimate of value at a future date could be materially different.

As of ~~June~~September 30, 2018, the Company measured the following assets at fair value on a recurring basis (in thousands):


			Fair Value Measurements Using								Fair Value Measurements Using
	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Recurring Basis:
Real estate equity securities	$	7,300	$	7,300	$	—	$	—	$	6,814	$	6,814	$	—	$	—
Asset derivatives - interest rate caps	$	31	$	—	$	31	$	—	$	32	$	—	$	32	$	—
Liability derivative - foreign currency forward contract	$	27	$	—	$	27	$	—	$	6	$	—	$	6	$	—

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

As of September 30, 2018, the Company measured the following assets at fair value on a nonrecurring basis (in thousands):



			Fair Value Measurements Using
	Total		Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)
Nonrecurring Basis:
Impaired real estate ⁽¹⁾	$	58,300	$	—	$	—	$	58,300

_____________________

⁽¹⁾ Amount represents the fair value for a real estate asset impacted by an impairment charge during the nine months ended September 30, 2018, as of the date that the fair value measurement was made. The carrying value for the real estate asset may have subsequently increased or decreased from the fair value reflected due to activity that has occurred since the measurement date.

During the nine months ended September 30, 2018, one of the Company’s real estate properties was measured at its estimated fair value based on a sales comparison approach. As a result, this property was impaired and the carrying value was adjusted due to a change in the projected hold period and related decrease in projected cash flows. See Note 3, “Real Estate – Impairment of Real Estate” for a further discussion on the impaired real estate property.


11.	RELATED PARTY TRANSACTIONS

The Company has entered into the Advisory Agreement with the Advisor and dealer manager agreements with the Dealer Manager, with respect to the Private Offering and the Public Offering. These agreements entitle the Advisor and the Dealer Manager to specified fees upon the provision of certain offering-related services and the investment of funds in real estate-related investments, among other services, as well as reimbursement of organization and offering costs incurred by the Advisor and the Dealer Manager on behalf of the Company and certain costs incurred by the Advisor in providing services to the Company. In addition, the Advisor is entitled to certain other fees, including an incentive fee upon achieving certain performance goals, as described in the Advisory Agreement. The Advisor also serves or has served as the advisor for KBS Real Estate Investment Trust, Inc. (“KBS REIT I”), KBS Real Estate Investment Trust II, Inc. (“KBS REIT II”), KBS Real Estate Investment Trust III, Inc. (“KBS REIT III”), KBS Legacy Partners Apartment REIT, Inc. (“KBS Legacy Partners Apartment REIT”), KBS Strategic Opportunity REIT, Inc. (“KBS Strategic Opportunity REIT”) and KBS Growth & Income REIT, Inc. (“KBS Growth & Income REIT”). The Dealer Manager also serves as the dealer manager for the KBS dividend reinvestment plan offerings for KBS Strategic Opportunity REIT, KBS REIT III and KBS Growth & Income REIT.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

On January 6, 2014, the Company, together with KBS REIT I, KBS REIT II, KBS REIT III, KBS Legacy Partners Apartment REIT, KBS Strategic Opportunity REIT, the Dealer Manager, the Advisor and other KBS-affiliated entities, entered into an errors and omissions and directors and officers liability insurance program where the lower tiers of such insurance coverage ~~are~~were shared. The cost of these lower tiers iswas allocated by the Advisor and its insurance broker among each of the various entities covered by the program, and iswas billed directly to each entity. The allocation of these shared coverage costs is proportionate to the pricing by the insurance marketplace for the first tiers of directors and officers liability coverage purchased individually by each REIT. The Advisor’s and the Dealer Manager’s portion of the shared lower tiers’ cost iswas proportionate to the respective entities’ prior cost for the errors and omissions insurance. In June 2015, KBS Growth & Income REIT was added to the insurance program at terms similar to those described above. KBS REIT I elected to cease participation in the program at the June 2017 renewal and obtained separate insurance coverage. At renewal in June 2018, the Company, KBS Strategic Opportunity REIT and KBS Legacy Partners Apartment REIT elected to cease participation in the program and obtain separate insurance coverage. The Company, together with KBS Strategic Opportunity REIT, entered into an errors and omissions and directors and officers liability insurance program where the lower tiers of such insurance coverage are shared. The cost of these lower tiers is allocated by the Advisor and its insurance broker among each REIT covered by the program, and is billed directly to each REIT. The program is effective through June 30, 2019.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

During the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017, no other business transactions occurred between the Company and these other KBS-sponsored programs.

The Advisory Agreement has a one-year term that expires August 12, ~~2018.~~2019. The Company may terminate the Advisory Agreement on 6030 days’ written notice and the Advisor may terminate on 90 days’ written notice. The Advisor in its sole discretion may defer any fee payable to it under the Advisory Agreement. All or any portion of such fee not taken may be deferred without interest and paid when the Advisor determines.

Pursuant to the terms of these agreements, summarized below are the related-party costs incurred by the Company for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017, respectively, and any related amounts payable as of ~~June~~September 30, 2018 and December 31, 2017 (in thousands):

Incurred Payable as of
Three Months Ended June 30, Six Months Ended June 30, June 30, 2018 December 31, 2017
2018 2017 2018 2017
Expensed
Asset management fees $ 986
$ 577
$ 1,920
$ 1,081
$ 20
$ 22
Reimbursable operating expenses ⁽¹⁾
132
71
224
174
50
42
Capitalized
Acquisition fees 108
9
215
25
114
76
Asset management fees —
—
—
67
—
—
Additional Paid-in Capital
Sales commissions 223
759
424
1,761
—
—
Dealer manager fees 136
437
245
1,047
—
—
Stockholder servicing fees ⁽²⁾
3
432
16
536
180
680
Reimbursable other offering costs ⁽³⁾
68
185
129
496
1,171
1,042
$ 1,656
$ 2,470
$ 3,173
$ 5,187
$ 1,535
$ 1,862

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~



	Incurred									Payable as of
	Three Months Ended September 30,					Nine Months Ended September 30,				September 30, 2018		December 31, 2017
	2018			2017		2018		2017		September 30, 2018		December 31, 2017
Expensed
Asset management fees	$	1,020		$	739	$	2,940	$	1,820	$	20	$	22
Reimbursable operating expenses ⁽¹⁾	113			65		337		239		64		42
Capitalized
Acquisition fees	19			4,126		234		4,151		133		76
Asset management fees	—			—		—		67		—		—
Additional Paid-in Capital
Sales commissions	190			267		614		2,028		—		—
Dealer manager fees	92			133		337		1,180		—		—
Stockholder servicing fees ⁽²⁾	(2		)	505		14		1,041		—		680
Reimbursable other offering costs ⁽³⁾	45			87		174		583		54		1,042
	$	1,477		$	5,922	$	4,650	$	11,109	$	271	$	1,862

_____________________

⁽¹⁾Reimbursable operating expenses primarily consists of internal audit personnel costs, accounting software and cyber-security related expenses incurred by the Advisor under the Advisory Agreement. The Company has reimbursed the Advisor for the Company’s allocable portion of the salaries, benefits and overhead of internal audit department personnel providing services to the Company. These amounts totaled $0.1 million and ~~$0.2~~$0.3 million for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively, and $0.1 million and $0.2 million for the three and ~~six~~nine months ended ~~June~~September 30, 2017, respectively, and were the only employee costs reimbursed under the Advisory Agreement for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017. The Advisor may seek reimbursement for certain other employee costs under the Advisory Agreement. The Company will not reimburse for employee costs in connection with services for which the Advisor earns acquisition or origination fees or disposition fees (other than reimbursement of travel and communication expenses) or for the salaries or benefits the Advisor or its affiliates may pay to the Company’s executive officers. In addition to the amounts above, the Company reimburses the Advisor for certain of the Company’s direct costs incurred from third parties that were initially paid by the Advisor on behalf of the Company.

⁽²⁾Reflects the ~~estimated amount of the~~ stockholder servicing fee ~~payable~~paid based on the terms of the Class T Shares. Pursuant to the terms of the Class T shares as set forth in the Articles Supplementary and Multiple Class Plan of the Company, the Company ceased accruing for stockholder servicing fees after July 31, 2018.

⁽³⁾See “Other Offering Costs” below.

During the ~~six~~nine months ended ~~June~~September 30, 2018 and 2017, the Advisor reimbursed the Company $35,000 and $21,000, respectively, for a property insurance ~~rebate.~~rebates.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Other Offering Costs

Organization and offering costs (other than selling commissions, dealer manager fees and the stockholder servicing fee) of the Company may be paid by the Advisor, the Dealer Manager or their affiliates on behalf of the Company or may be paid directly by the Company. These offering costs include all expenses incurred by the Company in connection with the Private Offering and the Public Offering. Organization costs include all expenses incurred by the Company in connection with the formation of the Company, including but not limited to legal fees and other costs to incorporate the Company.

The Company recorded $1.0 million of offering costs (other than selling commissions and dealer manager fees) related to the Private Offering, all of which was initially paid by the Advisor or its affiliates on behalf of the Company and subsequently reimbursed by the Company. In addition, the Company paid $1.9 million in selling commissions and dealer manager fees related to the Private Offering.

During the Public Offering, pursuant to the Advisory Agreement and the Dealer Manager Agreement, the Company is obligated to reimburse the Advisor, the Dealer Manager or their affiliates, as applicable, for organization and other offering costs paid by them on behalf of the Company, provided that no reimbursements made by the Company to the Advisor or the Dealer Manager may cause total organization and offering expenses incurred by the Company in connection with the Public Offering (including selling commissions, dealer manager fees and the stockholder servicing fee) to exceed 15% of the aggregate gross proceeds from the Public Offering as of the date of reimbursement. In addition, the Advisor and its affiliates ~~will reimburse~~reimbursed the Company to the extent that the organization and other offering expenses (which exclude selling commissions, dealer manager fees and stockholder servicing fees) paid directly or reimbursed by the Company in connection with the primary portion of the Public Offering, regardless of when incurred, ~~exceed~~exceeded 1.0% of gross offering proceeds from the primary portion of the Public Offering. The Advisor and its affiliates ~~will be~~are responsible for any organization and other offering expenses related to the primary portion of the Public Offering to the extent they exceed 1.0% of gross proceeds from the primary portion of the Public Offering.

Through ~~June~~September 30, 2018, the Advisor and its affiliates had incurred organization and other offering costs (which exclude selling commissions dealer manager fees and stockholder servicing fees) on the Company’s behalf in connection with the Public Offering of approximately ~~$10.8~~$10.9 million. As of ~~June~~September 30, 2018, the Company had recorded ~~$14.2~~$14.5 million in selling commissions and dealer manager fees and $1.7 million of stockholder servicing fees. As of ~~June~~September 30, 2018, the Company had recorded $2.3 million of other organization and offering expenses, which amounts represent the Company’s maximum liability for organization and other offering costs as of ~~June~~September 30, 2018 based on the 1.0% limitation described above.

In addition, as of ~~June~~September 30, 2018, the Advisor had incurred ~~$31,000~~$0.1 million in organization and offering costs on behalf of the Company in connection with a proposed follow-on offering the Company filed with the SEC on August 10, 2017. As of ~~June~~September 30, 2018, the Company had not commenced the follow-on ~~offering and therefore had not recorded any of these organization and offering expenses as they are subject to the 1.0% limitation described above.~~offering.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~


12.	COMMITMENTS AND CONTINGENCIES

Management Agreement

Springmaid Beach Resort

The consolidated joint venture entity through which the Company leases the operations for Springmaid Beach Resort has entered into a management agreement with Doubletree Management LLC, an independent third-party hotel operator (the “Operator”) pursuant to which the Operator will manage and operate the Springmaid Beach Resort. The hotel was branded a DoubleTree by Hilton in September 2016 (the “Brand Commencement Date”).

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

The management agreement expires on December 31 of the 20th full year following the Brand Commencement Date. Upon mutual agreement, the parties may extend the term of the agreement for two successive periods of five years each. If an event of default occurs and continues beyond any applicable notice and cure periods set forth in the management agreement, the non-defaulting party generally has, among other remedies, the option of terminating the management agreement upon written notice to the defaulting party with no termination fee payable to Doubletree. In addition, the Company has the right to terminate the management agreement without the payment of a termination fee if Doubletree fails to achieve certain criteria relating to the performance of the hotel for any two consecutive years following the Brand Commencement Date. Under certain circumstances following a casualty or condemnation event, either party may terminate the management agreement provided Doubletree receives a termination fee an amount equal to two years of the base fee. The Company is permitted to terminate the management agreement upon a sale, lease or other transfer of the Springmaid Beach Resort any time so long as the buyer is approved for, and enters into a DoubleTree by Hilton franchise agreement for the balance of the agreement’s term. Finally, the Company is restricted in its ability to assign the management agreement upon a sale, lease or other transfer the Springmaid Beach Resort unless the transferee is approved by Doubletree to assume the management agreement.

Pursuant to the management agreement the Operator receives the following fees:

a base fee, which is a percentage of total operating revenue that starts at 2.5% and increases to 2.75% in the second year following the Brand Commencement Date and further increases in the third year following the Brand Commencement Date and thereafter to 3.0%;

a campground area management fee, which is 2% of any campground revenue;

an incentive fee, which is 15% of operating cash flow (after deduction for capital renewals reserve and the joint venture owner’s priority, which is 12% of the joint venture owner’s total investment);

an additional services fee in the amount reasonably determined by the Operator from time to time; and

a brand services fee in the amount of 4% of total rooms revenue, and an other brand services fee in an amount determined by the Operator from time to time.

The management agreement contains specific standards for the operation and maintenance of the hotel, which allows the Operator to maintain uniformity in the system created by the Operator’s franchise. Such standards generally regulate the appearance of the hotel, quality and type of goods and services offered, signage and protection of trademarks. Compliance with the management agreement will require the Company to make significant expenditures for capital improvements.

During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company incurred $0.2 million and $0.5 million, respectively, of fees related to the management agreement, which are included in hotel expenses on the accompanying consolidated statements of operations. During the three and nine months ended September 30, 2017, the Company incurred $0.1 million and $0.3 million, respectively, of fees related to the management agreement, which are included in hotel expenses on the accompanying consolidated statements of operations. During each of the three and six months ended June 30, 2017, the Company incurred $0.1 million of fees related to the management agreement, which are included in hotel expenses on the accompanying consolidated statements of operations.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 1.~~	~~Financial Statements (continued)~~

~~KBS STRATEGIC OPPORTUNITY REIT II, INC.~~

~~CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)~~

~~June 30, 2018~~

~~(unaudited)~~

Q&C Hotel

A wholly owned subsidiary of the joint venture through which the Company leases the operations of the Q&C Hotel (“Q&C Hotel Operations”) has entered into a management agreement with Encore Hospitality, LLC (“Encore Hospitality”), an affiliate of the joint venture partner, pursuant to which Encore Hospitality will manage and operate the Q&C Hotel. The management agreement expires on December 17, 2035. Subject to certain conditions, Encore Hospitality may extend the term of the agreement for a period of five years. Pursuant to the management agreement Encore Hospitality will receive a base fee, which is 4.0% of gross revenue (as defined in the management agreement). During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company incurred $0.1 million and ~~$0.2~~$0.3 million, respectively, of fees related to the management agreement, which are included in hotel expenses on the accompanying consolidated statements of operations. During the three and ~~six~~nine months ended ~~June~~September 30, 2017, the Company incurred $0.1 million and ~~$0.2~~$0.3 million, respectively, of fees related to the management agreement, which are included in hotel expenses on the accompanying consolidated statements of operations.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

September 30, 2018

(unaudited)

Q&C Hotel Operations has also entered into a franchise agreement with Marriott International (“Marriott”) pursuant to which Marriott has granted Q&C Hotel Operations a limited, non-exclusive license to establish and operate the Q&C Hotel using certain of Marriott’s proprietary marks and systems and the hotel was branded as a Marriott Autograph Collection hotel on May 25, 2016. The franchise agreement will expire on May 25, 2041. Pursuant to the franchise agreement, Q&C Hotel Operations pays Marriott a monthly franchise fee equal to a percent of gross room sales on a sliding scale that is initially 2% and increases to 5% on May 25, 2019 and a monthly marketing fund contribution fee equal to 1.5% of the Q&C Hotel’s gross room sales. In addition, the franchise agreement requires the maintenance of a reserve account to fund all renovations at the hotel based on a percentage of gross revenues which starts at 2% of gross revenues and increases to 5% of gross revenues on May 25, 2019. Q&C Hotel Operations is also responsible for the payment of certain other fees, charges and costs as set forth in the agreement. During the three and ~~six~~nine months ended ~~June~~September 30, 2018, the Company incurred ~~$0.3~~$0.2 million and ~~$0.6~~$0.8 million, respectively, of fees related to the Marriott franchise agreement. During the three and ~~six~~nine months ended ~~June~~September 30, 2017, the Company incurred ~~$0.3~~$0.2 million and ~~$0.4~~$0.7 million, respectively, of fees related to the Marriott franchise agreement.

In addition, in connection with the execution of the franchise agreement, SOR US Properties II is providing an unconditional guarantee that all Q&C Hotel Operations’ obligations under the franchise agreement will be punctually paid and performed. Finally, certain transfers of the Q&C Hotel or an ownership interest therein are subject to a notice and consent requirement, and the franchise agreement further provides Marriott with a right of first refusal with respect to a sale of the hotel to a competitor of Marriott.

Lease Obligations

As of ~~June~~September 30, 2018, the Company had leasehold interests expiring on various expiration dates between ~~July~~October 1, 2018 and 2114. Future minimum lease payments owed by the Company under the capital leases as of ~~June~~September 30, 2018 are as follows (in thousands):


July 1, 2018 through December 31, 2018	$	240
October 1, 2018 through December 31, 2018				$	150
2019	635			635
2020	680			680
2021	735			735
2022	935			935
Thereafter	53,841			53,841
Total expected minimum lease obligations	57,066			56,976
Less: Amount representing interest ⁽¹⁾	(48,752		)	(48,648		)
Present value of net minimum lease payments ⁽²⁾	$	8,314		$	8,328

_____________________

⁽¹⁾ Interest includes the amount necessary to reduce the total expected minimum lease obligations to present value calculated at the Company’s incremental borrowing rate at acquisition.

⁽²⁾ The present value of net minimum lease payments are presented in other liabilities in the accompanying consolidated balance sheets.

Economic Dependency

The Company is dependent on the Advisor for certain services that are essential to the Company, including the identification, evaluation, negotiation, origination, acquisition and disposition of investments; management of the daily operations of the Company’s investment portfolio; and other general and administrative responsibilities. In the event that the Advisor is unable to provide these services, the Company will be required to obtain such services from other sources.

2831

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

~~Economic Dependency~~

The Company is dependent on the Advisor and the Dealer Manager for certain services that are essential to the Company, including the sale of the Company’s shares of common stock; the identification, evaluation, negotiation, origination, acquisition and disposition of investments; management of the daily operations of the Company’s investment portfolio; and other general and administrative responsibilities. In the event that these companies are unable to provide the respective services, the Company will be required to obtain such services from other sources.

Environmental

As an owner of real estate, the Company is subject to various environmental laws of federal, state and local governments. Although there can be no assurance, the Company is not aware of any environmental liability that could have a material adverse effect on its financial condition or results of operations as of ~~June~~September 30, 2018. However, changes in applicable environmental laws and regulations, the uses and conditions of properties in the vicinity of the Company’s properties, the activities of its tenants and other environmental conditions of which the Company is unaware with respect to the properties could result in future environmental liabilities.

Legal Matters

From time to time, the Company is a party to legal proceedings that arise in the ordinary course of its business. Management is not aware of any legal proceedings of which the outcome is probable or reasonably possible to have a material adverse effect on the Company’s results of operations or financial condition, which would require accrual or disclosure of the contingency and the possible range of loss. Additionally, the Company has not recorded any loss contingencies related to legal proceedings in which the potential loss is deemed to be remote.


13.	SUBSEQUENT EVENTS

The Company evaluates subsequent events up until the date the consolidated financial statements are issued.

~~Status of the Offering~~

The Company commenced the Public Offering on August 12, 2014 and broke escrow on January 7, 2015. The Company ceased offering shares of common stock in the primary offering on July 31, 2018 and is continuing to process subscriptions. Subscriptions must be dated on or before July 31, 2018, and subscriptions and all related documents and funds must be received by the Company in good order no later than September 28, 2018. As of August 7, 2018, the Company had sold 12,446,971 and 11,615,607 shares of Class A and Class T common stock, respectively, in the Public Offering for aggregate gross offering proceeds of $233.6 million. Included in these amounts were 531,570 and 162,456 shares of Class A and Class T common stock, respectively, sold under the Company’s dividend reinvestment plan for aggregate gross offering proceeds of $6.4 million.

Cash Distributions Paid

On ~~July 3,~~October 1, 2018, the Company paid distributions of ~~$0.4~~$0.5 million related to cash distributions on the outstanding shares of the common stock based on daily record dates for the period from ~~June~~September 1, 2018 through ~~June~~September 30, 2018. On ~~August~~November 1, 2018, the Company paid distributions of ~~$0.4~~$0.5 million related to cash distributions on the outstanding shares of the common stock based on daily record dates for the period from ~~July~~October 1, 2018 through ~~July~~October 31, 2018. Distributions for the period from ~~June~~September 1, 2018 through ~~July~~October 31, 2018 were calculated based on stockholders of record each day during these periods at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock, divided by the number of shares of common stock of such class outstanding as of the close of business on each respective record date.

Stock Dividends Issued

On August 9, 2018, the Company’s board of directors authorized stock dividends for the month of September 2018, in the amount of 0.001667 shares of each class of the Company’s common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on September 30, 2018. The Company issued the September 2018 stock dividend, consisting of 50,117 shares, on October 2, 2018.

On August 9, 2018, the Company’s board of directors authorized stock dividends for the month of October 2018, in the amount of 0.001667 shares of each class of the Company’s common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on October 31, 2018. The Company issued the October 2018 stock dividends, consisting of 50,250 shares, on November 2, 2018.

2932

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 1.	Financial Statements (continued)

KBS STRATEGIC OPPORTUNITY REIT II, INC.

CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

~~June~~September 30, 2018

(unaudited)

~~Stock Dividends Issued~~

On May 10, 2018, the Company’s board of directors authorized stock dividends for the month of June 2018, in the amount of 0.001667 shares of each class of the Company’s common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on June 30, 2018. The Company issued the June 2018 stock dividend, consisting of 48,994 shares, on July 5, 2018.

On May 10, 2018, the Company’s board of directors authorized stock dividends for the month of July 2018, in the amount of 0.001667 shares of each class of the Company’s common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on July 31, 2018. The Company issued the July 2018 stock dividends, consisting of 49,556 shares, on August 2, 2018.

Distributions Declared

On ~~July 13,~~October 10, 2018, the Company’s board of directors declared cash distributions on the outstanding shares of all classes of its common stock based on daily record dates for the period from ~~August~~November 1, 2018 through ~~August 31,~~November 30, 2018, which the Company expects to pay in ~~September~~December 2018. Investors may choose to receive cash distributions or purchase additional shares through the Company’s dividend reinvestment plan. Distributions for these periods will be calculated based on stockholders of record each day during this period at a rate of $0.00052548 per share per day.

Also on ~~July 13,~~October 10, 2018, the Company’s board of directors authorized a stock dividend for the month of ~~August~~November 2018 in the amount of 0.001667 shares of common stock on each outstanding share of common stock, issuable to all common stockholders of record as of the close of business on ~~August 31,~~November 30, 2018. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend. The Company expects to issue this stock dividend in ~~September 2018.~~

~~On August 9,~~December 2018 the Company’s board of directors declared cash distributions on the outstanding shares of all classes of its common stock based on daily record dates for the periods from September 1, 2018 through September 30, 2018 and October 1, 2018 through October 31, 2018, which the Company expects to pay in October 2018 and November 2018, respectively. Investors may choose to receive cash distributions or purchase additional shares through the Company’s dividend reinvestment plan. Distributions for these periods will be calculated based on stockholders of record each day during these periods at a rate of $0.00052548 per share per day.

Also on August 9, 2018, the Company’s board of directors authorized a stock dividend for the months of September 2018 and October 2018 in the amount of 0.001667 shares of common stock on each outstanding share of common stock, issuable to all common stockholders of record as of the close of business on September 30, 2018 and October 31, 2018, respectively. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend. The Company expects to issue these stock dividends in October 2018 and November 2018, respectively..

3033

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

The following discussion and analysis should be read in conjunction with the accompanying financial statements of KBS Strategic Opportunity REIT II, Inc. and the notes thereto. As used herein, the terms “we,” “our” and “us” refer to KBS Strategic Opportunity REIT II, Inc., a Maryland corporation, and, as required by context, KBS Strategic Opportunity Limited Partnership II, a Delaware limited partnership, which we refer to as the “Operating Partnership,” and to their subsidiaries.

Forward-Looking Statements

Certain statements included in this Quarterly Report on Form 10-Q are forward-looking statements. Those statements include statements regarding the intent, belief or current expectations of KBS Strategic Opportunity REIT II, Inc. and members of our management team, as well as the assumptions on which such statements are based, and generally are identified by the use of words such as “may,” “will,” “seeks,” “anticipates,” “believes,” “estimates,” “expects,” “plans,” “intends,” “should” or similar expressions. Actual results may differ materially from those contemplated by such forward-looking statements. Further, forward-looking statements speak only as of the date they are made, and we undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results over time, unless required by law.

The following are some of the risks and uncertainties, although not all of the risks and uncertainties, that could cause our actual results to differ materially from those presented in our forward-looking statements:

~~We have a limited operating history and as of~~ ~~June 30, 2018, our total assets were $588.0 million. You will not have an opportunity to evaluate our investments before we make them, making our future operations speculative.~~

We depend on our advisor to identify suitable investments, ~~and~~ conduct our operations and eventually dispose of our ~~dealer manager to conduct our offering.~~investments.

All of our executive officers, our affiliated directors and other key real estate and debt finance professionals are also officers, directors, managers, key professionals and/or holders of a direct or indirect controlling interest in our advisor, our dealer manager and other KBS-affiliated entities. As a result, they face conflicts of interest, including significant conflicts created by our advisor’s compensation arrangements with us and other KBS-advised programs and investors and conflicts in allocating time among us and these other programs and investors. These conflicts could result in unanticipated actions.

We raised substantially less than the maximum offering amount in our initial public offering. Therefore, we will not be able to invest in as diverse a portfolio of properties as we otherwise would, which will cause the value of our stockholders’ investment to vary more widely with the performance of specific ~~assets, and cause our general and administrative expenses to constitute a greater percentage of our revenue.~~assets.

Our board of directors has begun to explore strategic alternatives for the company. If we consummate a merger or pursue another exit strategy in the near term, stockholders may not receive an amount per share equal to our current offering prices or our estimated NAV per share.

Our advisor and its affiliates receive fees in connection with transactions involving the origination, acquisition and management of our investments. These fees will be based on the cost of the investment, and not based on the quality of the investment or the quality of the services rendered to us. This may influence our advisor to recommend riskier transactions to us and increase our stockholders’ risk of loss.

Our distribution policy is generally not to use offering proceeds to pay distributions. However, we may pay distributions from any source, including, without limitation, from offering proceeds or borrowings (which may constitute a return of capital). If we pay distributions from sources other than our cash flow from operations, we will have less funds available for investment in properties and other assets, the overall return to our stockholders may be reduced and subsequent investors may experience dilution.

~~If we are unable to find suitable investments, we may not be able to achieve our investment objectives or pay distributions.~~

Our policies do not limit us from incurring debt until our total liabilities would exceed 75% of the cost of our tangible assets (before deducting depreciation and other non-cash reserves), and we may exceed this limit with the approval of the conflicts committee of our board of directors. During the early stages of our initial public offering, and to the extent financing in excess of this limit is available on attractive terms, our conflicts committee may approve debt such that our total liabilities would exceed this limit. High debt levels could limit the amount of cash we have available to distribute and could result in a decline in the value of an investment in us.

Disruptions in the financial markets and uncertain economic conditions could adversely affect our ability to implement our business strategy and generate returns to stockholders.

3134

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

~~Disruptions in the financial markets and uncertain economic conditions could adversely affect our ability to implement our business strategy and generate returns to stockholders.~~

Except with respect to unimproved or non-incoming producing property, we are not limited in the percentage of net proceeds that we may allocate to a specific real estate asset type. Thus, we may make all of our investments in investments which present an increased risk of loss. In addition, we may change our targeted investments and investment guidelines at any time without the consent of our stockholders, which could result in our making investments that are different from, and possibly riskier than, the investments we initially expect to focus on.

~~We expect to focus our investments in real estate-related loans and real estate-related debt securities in distressed debt, which involves more risk than in performing debt.~~

Our opportunistic property-acquisition strategy involves a higher risk of loss than would a strategy of investing in stabilized properties.

We have made foreign investments and will be susceptible to risks associated with such investments, including changes in currency exchange rates, adverse political or economic developments, lack of uniform accounting standards and changes in foreign laws.

All forward-looking statements should be read in light of the risks identified herein in Part II, Item 1A “Risk Factors” and in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017 and in Part II, Item 1A of our Quarterly Report on Form 10-Q for the period ended March 31, 2018, as filed with the Securities and Exchange Commission (the “SEC”).

Overview

We were formed on February 6, 2013 as a Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”) beginning with the taxable year ending December 31, 2014. On July 3, 2013, we commenced a private placement offering exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”), to offer a maximum of $105,000,000 of shares of common stock for sale to certain accredited investors, of which $5,000,000 of shares were offered pursuant to our dividend reinvestment plan. We ceased offering shares in our private offering on August 11, 2014. KBS Capital Markets Group LLC, an affiliate of our advisor, served as the dealer manager of the offering pursuant to a dealer manager agreement and was responsible for marketing our shares in the offering.

On November 14, 2013, we filed a registration statement on Form S-11 with the Securities and Exchange Commission (the “SEC”) to register for sale to the public a maximum of 180,000,000 shares of common stock, of which 80,000,000 shares were to be offered pursuant to our dividend reinvestment plan. The SEC declared our registration statement effective on August 12, 2014 and we retained KBS Capital Markets Group LLC to serve as the dealer manager of the initial public offering pursuant to a dealer manager agreement. On February 11, 2016, we filed an amended registration statement on Form S-11 with the SEC to offer a second class of common stock designated as Class T shares and to designate our initially offered and outstanding common stock as Class A shares. Pursuant to the amended registration statement, we ~~are~~were offering to sell any combination of Class A and Class T shares in our primary offering and dividend reinvestment plan offering but in no event ~~may~~could we sell more than 180,000,000 of shares of our common stock pursuant to the offering. We commenced offering our Class T shares of our common stock for sale to the public on February 17, 2016. The dealer manager iswas responsible for marketing our shares in the initial public offering.

On August 10, 2017, we filed a registration statement on Form S-11 with the SEC to register a proposed follow-on offering. Pursuant to the follow-on offering registration statement, we propose to register up to $500.0 million of shares of common stock for sale to the public in a primary offering. We also propose to register up to $125.0 million of shares of common stock pursuant to our dividend reinvestment plan in the follow-on offering. We can give no assurance that we will commence or complete the follow-on offering.

We ceased offering shares of common stock in our ~~primary~~initial public offering on July 31, 2018 and ~~are continuing to process subscriptions. Subscriptions must be dated~~terminated our initial public offering on ~~or before July 31, 2018, and subscriptions and all related documents and funds must be received by us in good order no later than~~ September 28, 2018.

~~Table~~ We continue to offer shares of ~~Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

common stock under our dividend reinvestment plan. In some states, we will need to renew the registration statement annually or file a new registration statement to continue our dividend reinvestment plan offering. We may terminate our dividend reinvestment plan offering at any time.

We ~~intend to use~~have used substantially all of the net proceeds from our offerings to invest in and manage a diverse portfolio of real estate-related loans, opportunistic real estate, real estate-related debt securities and other real estate-related investments located in the United States and Europe. Such investments ~~will~~ include ~~the acquisition of distressed debt,~~ the origination and acquisition of mortgage, mezzanine, bridge and other real estate-related loans and investment in opportunistic real estate and investments in real estate-related debt securities such as residential and commercial mortgage-backed securities and collateralized debt obligations. We may also invest in entities that make similar investments. Although this is our current target portfolio, we may make adjustments to our target portfolio based on real estate market conditions and investment opportunities. We will not forego what we believe to be a good investment because it does not precisely fit our expected portfolio composition.estate. As of ~~June~~September 30, 2018, we had invested in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity and an investment in real estate equity securities. Additionally, as of ~~June~~September 30, 2018, we had entered into a joint venture to develop one retail ~~property, which is currently under construction.~~property.

~~As of June 30, 2018, we had~~We sold ~~12,242,387~~11,977,758 and ~~11,443,519~~11,537,701 shares of Class A and Class T common stock, respectively, for aggregate gross offering proceeds of ~~$230.0~~$228.6 million in our initial public ~~offering, including 496,426~~offering. As of September 30, 2018, we had sold 549,572 and ~~146,459~~178,325 shares of Class A and Class T common stock, respectively, under our dividend reinvestment plan for aggregate gross offering proceeds of ~~$6.0~~$6.7 million. Also as of ~~June~~September 30, 2018, we had redeemed ~~410,408~~440,842 and ~~61,671~~63,926 shares of Class A and Class T common stock, respectively, for ~~$4.1~~$4.4 million.

We sold 3,619,851 shares of Class A common stock for gross offering proceeds of $32.2 million in our private offering. Additionally, on each of April 2, 2014 and July 31, 2014, we issued 120,106 shares of Class A common stock to an entity affiliated with two of our officers and affiliated directors for $1.0 million in separate private transactions exempt from the registration requirements of the Securities Act. On July 14, 2017 and February 13, 2018, we issued 214,175 shares and 10,935 shares, respectively, of Class A common stock to a business associate of two of our officers and affiliated director for $2.0 million and $0.1 million, respectively, in a separate private transaction exempt from the registration requirements of the Securities Act.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

We have no employees and KBS Capital Advisors LLC (“KBS Capital Advisors”) has served as our external advisor since commencement of the private offering. As our advisor, KBS Capital Advisors manages our day-to-day operations and manages our portfolio of real estate properties and real estate-related investments. KBS Capital Advisors will make recommendations on all investments to our board of directors. All proposed investments must be approved by at least a majority of our board of directors, including a majority of the conflicts committee. Unless otherwise provided by our charter, the conflicts committee may approve a proposed investment without action by the full board of directors if the approving members of the conflicts committee constitute at least a majority of the board of directors. KBS Capital Advisors also provides asset-management, marketing, investor-relations and other administrative services on our behalf.

We have formed a strategic relationship with STAM, a commercial real estate investment and asset management firm headquartered in Paris, France to support us and our advisor in connection with any investments we may make in Europe. We can give no assurances as to the number, if any, of investments we may make in Europe.

Market Outlook - Real Estate and Real Estate Finance Markets

Volatility in global financial markets and changing political environments can cause fluctuations in the performance of the U.S. commercial real estate markets. Possible future declines in rental rates, slower or potentially negative net absorption of leased space and expectations of future rental concessions, including free rent to renew tenants early, to retain tenants who are up for renewal or to attract new tenants, may result in decreases in cash flows from investment properties. Increases in the cost of financing due to higher interest rates may cause difficulty in refinancing debt obligations prior to or at maturity or at terms as favorable as the terms of existing indebtedness. Further, increases in interest rates would increase the amount of our debt payments on our variable rate debt to the extent the interest rates on such debt are not limited by interest rate caps. Market conditions can change quickly, potentially negatively impacting the value of real estate investments. Management continuously reviews our investment and debt financing strategies to optimize our portfolio and the cost of our debt exposure.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Liquidity and Capital Resources

Our principal demand for funds during the short and long-term is and will be for the payment of operating expenses, capital expenditures and general and administrative expenses; payments under debt obligations; redemptions of common stock; capital commitments and development expenses under our joint venture agreements; and payments of distributions to stockholders.

To date, we have had four primary sources of capital for meeting our cash requirements:

Proceeds from the primary portion of our initial public offering;

Proceeds from our dividend reinvestment plan;

Proceeds from the repayment of a real estate loan receivable;

Debt financings; and

Cash flow generated by our real estate investments.

~~As of June 30, 2018, we had~~We sold ~~12,242,387~~11,977,758 and ~~11,443,519~~11,537,701 shares of Class A and Class T common stock, respectively, for aggregate gross offering proceeds of ~~$230.0~~$228.6 million in our initial public offering. Additionally, we sold 3,619,851 shares of common stock in our private offering for gross offering proceeds of $32.2 million. We ceased offering shares of common stock in our primary public offering on July 31, 2018 and ~~are continuing to process subscriptions. Subscriptions must be dated~~terminated on ~~or before July 31, 2018, and subscriptions and all related documents and funds must be received by us in good order no later than~~ September 28, 2018.

To date, we have invested a significant amount of the proceeds from the primary public offering in real estate and do not anticipate making additional real estate acquisitions due to the termination of the primary portion of our initial public offering on July 31, 2018. We intend to use our cash on hand, cash flow generated by our real estate operations and proceeds from our dividend reinvestment plan as our primary sources of immediate and long-term liquidity.

As of ~~June~~September 30, 2018, we had invested in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity and an investment in real estate equity securities. Additionally, as of ~~June~~September 30, 2018, we had entered into a joint venture to develop one retail ~~property, which is currently under construction.~~property.

Our office and apartment properties generate cash flow in the form of rental revenues and tenant reimbursements, which are reduced by operating expenditures, capital expenditures, debt service payments, the payment of asset management fees and corporate general and administrative expenses. Cash flow from operations from office and apartment properties is primarily dependent upon the occupancy level of our properties, the net effective rental rates on our leases, the collectibility of rent and operating recoveries from our tenants and how well we manage our expenditures. As of ~~June~~September 30, 2018, we owned four office properties that were 72% occupied and one apartment property that was ~~94%~~91% occupied.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Our hotel properties generate cash flow in the form of room, food, beverage and convention services, campground and other revenues, which are reduced by hotel expenses, capital expenditures, debt service payments, the payment of asset management fees and corporate general and administrative expenses. Cash flow from operations from our hotel properties are primarily dependent upon the occupancy levels of our hotels, the average daily rates and how well we manage our expenditures. The following table provides summary information regarding our hotel properties as of ~~June~~September 30, 2018:


Property	Number of Rooms	Percentage Occupied for the Six Months Ended June 30, 2018	Average Revenue per Available Room	Average Daily Rate	Number of Rooms	Percentage Occupied for the Nine Months Ended September 30, 2018	Average Revenue per Available Room	Average Daily Rate
Springmaid Beach Resort	452	57.8%	$88.52	$153.16	452	65.7%	$111.78	$170.09
Q&C Hotel	196	80.5%	$137.19	$170.43	196	75.7%	$119.61	$158.08

Investments in real estate equity securities generate cash flow in the form of dividend income, which is reduced by asset management fees. As of ~~June~~September 30, 2018, we had an investment in real estate equity securities outstanding with a total book value of ~~$7.3~~$6.8 million.

As of ~~June~~September 30, 2018, we had mortgage debt obligations in the aggregate principal amount of ~~$331.6~~$328.9 million, with a weighted-average remaining term of ~~2.1~~1.9 years. As of ~~June~~September 30, 2018, an aggregate amount of ~~$32.3~~$32.0 million was available under our mortgage loans for future disbursements to be used for capital improvement costs, tenant improvement costs, leasing commissions and expenses and operating/interest shortfall, subject to certain terms and conditions contained in the loan documents.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

~~In addition to making investments in accordance with our investment objectives, we~~We expect to use our capital resources to make certain payments to our advisor and the dealer manager. During our organization and offering stage, these payments include payments to the dealer manager for selling commissions, the dealer manager fee and the stockholder servicing fee and payments to the dealer manager and our advisor for reimbursement of certain commercially reasonable organization and offering expenses, provided that no reimbursements made by us to our advisor or dealer manager may cause total organization and offering expenses incurred by us in connection with our initial public offering (including selling commissions, dealer manager fees, stockholder servicing fees and all other items of organization and offering expenses) to exceed 15% of the aggregate gross proceeds from our public offering as of the date of reimbursement. As of June 30, 2018, our advisor has incurred organization and offering expenses on our behalf related to our initial public offering of approximately $10.8 million. In addition, our advisor and its affiliates will reimburse us to the extent that the organization and other offering expenses (which exclude selling commissions, dealer manager fees and stockholder servicing fees) paid directly or reimbursed by us in connection with the primary portion of our initial public offering, regardless of when incurred, exceed 1.0% of gross offering proceeds from the primary portion of our initial public offering. Our advisor and its affiliates will be responsible for any organization and other offering expenses related to the primary portion of our initial public offering to the extent they exceed 1.0% of gross proceeds from the primary portion of the initial public offering. There was no limit on the organization and offering expenses we could incur in connection with our private offering. As of June 30, 2018, our advisor had incurred offering expenses on our behalf related to our private offering of $1.0 million, all of which have been reimbursed from proceeds from our now terminated private offering. During our acquisition and development stage, we expect to make payments to our advisor in connection with the selection and origination or purchase of investments, the management of our assets and costs incurred by our advisor in providing services to us. ~~We will also continue to make payments to our dealer manager related to the stockholder servicing fees based on the terms of the Class T Shares.~~ Our currently effective advisory agreement expires August 12, ~~2018~~2019 and may be renewed for an unlimited number of successive one-year periods upon the mutual consent of KBS Capital Advisors and our conflicts committee.

Among the fees payable to our advisor is an asset management fee. We pay our advisor a monthly fee equal to the lesser of one-twelfth of (i) 1.0% of the cost of our investments and (ii) 2.0% of the sum of the cost of our investments, less any debt secured by or attributable to the investments. The cost of the real property investments is calculated as the amount paid or allocated to acquire the real property, including the cost of any subsequent development, construction or improvements to the property and including fees and expenses related thereto (but excluding acquisition fees paid or payable our advisor). The cost of the loans and any investments other than real property is calculated as the lesser of (x) the amount actually paid or allocated to acquire or fund the loan or other investment, including fees and expenses related thereto (but excluding acquisition fees paid or payable to our advisor) and (y) the outstanding principal amount of such loan or other investment, including fees and expenses related to the acquisition or funding of such investment (but excluding acquisition fees paid or payable to our advisor) as of the time of calculation. In the case of investments made through joint ventures, the asset management fee is determined based on our proportionate share of the underlying investment.

In addition, an affiliate of our advisor, KBS Management Group, was recently formed to provide property management services with respect to certain properties owned by KBS-advised companies. In the future, we may engage KBS Management Group with respect to one or more of our properties to provide property management services. With respect to any such properties, we would expect to pay KBS Management Group a monthly fee equal to a percentage of the rent (to be determined on a property by property basis, consistent with current market rates).

We elected to be taxed and to operate as a REIT beginning with our taxable year ended December 31, 2014. To maintain our qualification as a REIT, we will be required to make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (computed without regard to the dividends paid deduction and excluding net capital gain). Our board of directors may authorize distributions in excess of those required for us to maintain REIT status depending on our financial condition and such other factors as our board of directors deems relevant. We have not established a minimum distribution level.

Under our charter, we are required to limit our total operating expenses to the greater of 2% of our average invested assets or 25% of our net income for the four most recently completed fiscal quarters, as these terms are defined in our charter, unless the conflicts committee has determined that such excess expenses were justified based on unusual and non-recurring factors. Operating expense reimbursements for the four fiscal quarters ended ~~June~~September 30, 2018 did not exceed the charter imposed limitation.

3537

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Cash Flows from Operating Activities

We commenced operations on September 4, 2014 in connection with our first investment. As of ~~June~~September 30, 2018, we had invested in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity and an investment in real estate equity securities. Additionally, as of ~~June~~September 30, 2018, we had entered into a joint venture to develop one retail ~~property, which is currently under construction.~~property. During the ~~six~~nine months ended ~~June~~September 30, 2018, net cash provided by operating activities was ~~$2.6~~$5.6 million. We expect that our cash flows from operating activities will generally increase in future periods as a result of leasing additional space that is currently unoccupied ~~the development and subsequent operation of 210 West 31st Street, which is currently under construction,~~ and owning real estate securities acquired during 2018 for an entire period.

Cash Flows from Investing Activities

Net cash used in investing activities was ~~$11.3~~$14.5 million for the ~~six~~nine months ended ~~June~~September 30, 2018 and primarily consisted of the following:

$7.0 million investment in real estate equity securities;

$~~4.8~~6.5 million of improvements to real estate;

$4.8 million of payments for construction in progress;

$3.5 million of cash received in connection with the real estate loan receivable payoff;

~~$3.2 million of payments for construction in progress;~~ and

$0.2 million of proceeds from insurance claims.

Cash Flows from Financing Activities

Net cash provided by financing activities was ~~$7.8~~$7.6 million for the ~~six~~nine months ended ~~June~~September 30, 2018 and primarily consisted of the following:

$~~11.3~~15.3 million of net cash provided by offering proceeds related to our initial public offering, net of payments of commissions, dealer manager fees and stockholder servicing fees of ~~$1.2~~$1.6 million;

$~~2.1 million of cash used for redemptions of common stock;~~

~~$0.8 million of net cash distributions, after giving effect to distributions reinvested by stockholders of $1.4 million;~~

~~$0.5~~3.2 million of net cash used in debt and other financings as a result of principal payments on notes payable of ~~$2.2~~$5.2 million and payments of deferred financing costs of $0.1 million, partially offset by proceeds from notes payable of ~~$1.8~~$2.1 million;

$~~0.5~~2.4 million of cash used for redemptions of common stock;

$1.3 million of net cash distributions, after giving effect to distributions reinvested by stockholders of $2.1 million;

$1.2 million of payments of other offering costs;

$1.1 million of noncontrolling interest contributions;

$~~0.4~~0.5 million of distributions to noncontrolling interest; and

$0.2 million of principal payments on capital lease obligations.

In order to execute our investment strategy, we utilize secured debt and we may, to the extent available, utilize unsecured debt, to finance a portion of our investment portfolio. Management remains vigilant in monitoring the risks inherent with the use of debt in our portfolio and is taking actions to ensure that these risks, including refinancing and interest risks, are properly balanced with the benefit of using leverage. ~~Once we have fully invested the proceeds from our offering stage, we~~We expect our debt financing will be 60% or less of the cost of our tangible assets (before deducting depreciation or other non-cash reserves). There is no limitation on the amount we may borrow for any single investment. Our charter limits our total liabilities such that our total liabilities may not exceed 75% of the cost of our tangible assets (before deducting depreciation or other non-cash reserves); however, we may exceed that limit if a majority of the Conflicts Committee approves each borrowing in excess of our charter limitation and we disclose such borrowing to our common stockholders in our next quarterly report with an explanation from the conflicts committee of the justification for the excess borrowing. As of ~~June~~September 30, 2018, our borrowings and other liabilities were approximately ~~60%~~59% of the cost (before depreciation and other noncash reserves) and book value (before depreciation) of our tangible assets.

3638

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Contractual Commitments and Contingencies

The following is a summary of our contractual obligations as of ~~June~~September 30, 2018 (in thousands):


			Payments Due During the Years Ending December 31,										Payments Due During the Years Ending December 31,
Contractual Obligations	Total		Remainder of 2018		2019-2020		2021-2022		Thereafter		Total		Remainder of 2018		2019-2020		2021-2022		Thereafter
Outstanding debt obligations⁽¹⁾	$	331,622	$	64,164	$	173,288	$	94,170	$	—	$	328,939	$	61,176	$	173,593	$	94,170	$	—
Interest payments on outstanding debt obligations ⁽²⁾	30,904		7,702		17,423		5,779		—		27,537		3,771		17,801		5,965		—
Stockholder servicing fee liability ⁽³⁾	180		180		—		—		—
Capital lease obligations	57,066		240		1,315		1,670		53,841		56,976		150		1,315		1,670		53,841

_____________________

⁽¹⁾ Amounts include principal payments only.

⁽²⁾ Projected interest payments are based on the outstanding principal amounts and interest rates in effect at ~~June~~September 30, 2018. We incurred interest expense of ~~$8.1~~$12.4 million, excluding amortization of deferred financing costs of ~~$0.8~~$1.3 million and unrealized gain on interest rate cap of ~~$10,000~~$11,000 and including interest capitalized of ~~$2.6~~$3.9 million for the ~~six~~nine months ended ~~June~~September 30, 2018.

⁽³⁾ Stockholder servicing fee is an annual fee of 1.0% of the purchase price per Class T share sold in our primary public offering for services rendered to Class T stockholders by the broker dealer of record after the initial sale of the Class T share. The stockholder servicing fee will accrue daily and be paid monthly in arrears for up to the fourth anniversary of the issuance of the Class T share. The amount shown is the amount estimated as payable as of June 30, 2018 based on the terms of the Class T shares.

~~In addition, as of June 30, 2018, we expect to incur approximately $10.9 million of development costs related to 210 West 31st Street.~~

Results of Operations

Overview

As of ~~June~~September 30, 2017, we had invested in two hotel properties, ~~two~~three office properties, one apartment building, an investment in an unconsolidated entity and one first mortgage loan. Additionally, as of ~~June~~September 30, 2017, we had entered into a joint venture to develop one retail ~~property, which was under construction.~~property. As of ~~June~~September 30, 2018, we had invested in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity and an investment in real estate equity securities. Additionally, as of ~~June~~September 30, 2018, we had entered into a joint venture to develop one retail ~~property, which is currently under construction.~~property. We funded the acquisitions of these investments with proceeds from our terminated ~~private offering, initial public offering~~offerings and debt financing. Our results of operations for the three and ~~six~~nine months ended ~~June~~September 30, 2018 are not indicative of those in future periods as we commenced operations on September 4, 2014 in connection with our first investment and we have acquired additional investments since that time. In general, we expect that our revenue and expenses related to our portfolio will increase in future periods as our development of one retail property is completed and the occupancies at our properties stabilize as discussed below. Additionally, our investment objectives include acquiring properties with significant possibilities for short-term capital appreciation, such as non-stabilized properties, properties with moderate vacancies or near-term lease rollovers, poorly managed and positioned properties, properties owned by distressed sellers and built-to-suit properties. As of ~~June~~September 30, 2018, the occupancy in our properties has not been stabilized. However, due to the amount of near-term lease expirations, we do not put significant emphasis on quarterly changes in occupancy (positive or negative) in the short run. Our underwriting and valuations are generally more sensitive to “terminal values” that may be realized upon the disposition of the assets in the portfolio and less sensitive to ongoing cash flows generated by the portfolio in the years leading up to an eventual sale. There are no guarantees that occupancies of our assets will increase, or that we will recognize a gain on the sale of our assets. In general, we expect that our income and expenses related to our portfolio will increase in future periods as a result of leasing additional space and improving our properties ~~and acquiring additional assets~~ but decrease due to disposition activity.

3739

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Comparison of the three months ended ~~June~~September 30, 2018 versus the three months ended ~~June~~September 30, 2017

The following table provides summary information about our results of operations for the three months ended ~~June~~September 30, 2018 and 2017 (dollar amounts in thousands):


	Three Months Ended June 30,				Increase (Decrease)			Percentage Change			$ Change Due to Acquisitions/Repayments ⁽¹⁾			$ Change Due to Investments Held Throughout Both Periods ⁽²⁾				Three Months Ended September 30,							Increase (Decrease)			Percentage Change			$ Change Due to Acquisitions/Repayments ⁽¹⁾			$ Change Due to Investments Held Throughout Both Periods ⁽²⁾
	2018		2017					Percentage Change		2018							2017								Increase (Decrease)			Percentage Change			$ Change Due to Acquisitions/Repayments ⁽¹⁾
Office revenues	$	7,361	$	1,782	Increase (Decrease)		$	5,579			$ Change Due to Acquisitions/Repayments ⁽¹⁾	313	%		$	5,601			$	(22	)		$	7,515		$	4,218		$	3,297		78	%		$	3,256	$	41
Hotel revenues	10,263		6,470		3,793			59	%		—			3,793				10,461				12,160			(1,699		)	(14	)%		—			(1,699		)
Apartment revenues	1,803		1,699		104			6	%		—			104				1,940				1,746			194			11	%		—			194
Dividend income from real estate equity securities	36		—		36			n/a			36			—				77				—			77			n/a			77			—
Interest income from real estate loan receivable	—		101		(101	)		(100	)%		(101	)		—				—				103			(103		)	(100	)%		(103	)		—
Office expenses	3,039		597		2,442			409	%		2,481			(39		)		3,241				1,536			1,705			111	%		1,826			(121		)
Hotel expenses	6,265		4,788		1,477			31	%		—			1,477				6,106				5,807			299			5	%		—			299
Apartment expenses	965		862		103			12	%		—			103				976				1,026			(50		)	(5	)%		—			(50		)
Asset management fees to affiliate	986		577		409			71	%		347			62				1,020				739			281			38	%		243			38
General and administrative expenses	604		772		(168	)		(22	)%		n/a			n/a				704				1,146			(442		)	(39	)%		n/a			n/a
Depreciation and amortization	5,069		2,614		2,455			94	%		2,519			(64		)		5,150				3,709			1,441			39	%		1,298			143
Interest expense	3,407		1,834		1,573			86	%		n/a			n/a				3,435				2,255			1,180			52	%		1,012			168
Impairment charge on real estate																		4,245				—			4,245			n/a			—			4,245
Other interest income	91		193		(102	)		(53	)%		n/a			n/a				105				178			(73		)	(41	)%		n/a			n/a
Equity in income of unconsolidated entity	116		13		103			792	%		—			103				94				14			80			571	%		—			80
Unrealized gain on real estate equity securities	400		—		400			n/a			400			—
Income tax benefit	—		428		(428	)		(100	)%		—			(428		)
Loss on real estate equity securities																		(486		)		—			(486		)	n/a			(486	)		—
Income tax expense																		—				(431		)	431			(100	)%		—			431

_____________________

⁽¹⁾ Represents the dollar amount increase (decrease) for the three months ended ~~June~~September 30, 2018 compared to the three months ended ~~June~~September 30, 2017 related to real estate and real estate-related investments acquired or repaid on or after ~~April~~July 1, 2017.

⁽²⁾ Represents the dollar amount increase (decrease) for the three months ended ~~June~~September 30, 2018 compared to the three months ended ~~June~~September 30, 2017 with respect to real estate and real estate-related investments owned by us during the entire periods presented.

Office revenues increased from ~~$1.8~~$4.2 million for the three months ended ~~June~~September 30, 2017 to ~~$7.4~~$7.5 million for the three months ended ~~June~~September 30, 2018 primarily as a result of the growth in our real estate portfolio. We expect office revenues to vary in future periods based on occupancy rates and rental rates of our office properties.

Hotel revenues ~~increased~~decreased from ~~$6.5~~$12.2 million for the three months ended ~~June~~September 30, 2017 to ~~$10.3~~$10.5 million for the three months ended ~~June~~September 30, 2018 primarily due to $5.5 million of business interruption insurance recovery recorded in hotel revenues during the three months ended September 30, 2017, partially offset by the impact of Hurricane Matthew in October 2016, the result of which placed certain rooms at Springmaid Beach Resort out of service during the three months ended ~~June~~September 30, 2017. We expect hotel revenues to vary in future periods based on occupancy and room rates.

Dividend income from real estate equity securities was $0.1 million for the three months ended September 30, 2018. We expect dividend income from real estate equity securities to vary in future periods as a result of declaration of dividends and to the extent we buy or sell any securities.

Interest income from our real estate loan receivable, recognized using the interest method, was $0.1 million for the three months ended ~~June~~September 30, 2017. The real estate loan receivable was repaid in full on January 12, 2018.

Office expenses increased from ~~$0.6~~$1.5 million for the three months ended ~~June~~September 30, 2017 to ~~$3.0~~$3.2 million for the three months ended ~~June~~September 30, 2018 primarily as a result of the growth in our real estate portfolio. Hotel expenses increased from ~~$4.8~~$5.8 million for the three months ended ~~June~~September 30, 2017 to ~~$6.3~~$6.1 million for the three months ended ~~June~~September 30, 2018 primarily due to an increase in occupancy rates. ~~Apartment expenses increased from $0.9 million for the three months ended June 30, 2017 to $1.0 million for the three months ended June 30, 2018.~~ We expect total expenses to vary in future periods based on occupancy rates.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Asset management fees to affiliate increased from ~~$0.6~~$0.7 million for the three months ended ~~June~~September 30, 2017 to $1.0 million for the three months ended ~~June~~September 30, 2018 primarily as a result of the growth of our real estate portfolio. We expect asset management fees to increase in future periods as a result of any improvements we make to our properties and as a result of owning our investment in real estate equity securities acquired in 2018 for an entire period. Approximately $20,000 of asset management fees incurred were payable as of ~~June~~September 30, 2018.

General and administrative expenses decreased from $1.1 million for the three months ended September 30, 2017 to $0.7 million for the three months ended September 30, 2018 primarily as a result of professional fees incurred during the three months ended September 30, 2017 related to the Hurricane Matthew insurance claim. We expect general and administrative expenses to fluctuate based on our legal expenses and investment and disposition activity.

Depreciation and amortization expenses increased from $3.7 million for the three months ended September 30, 2017 to $5.2 million for the three months ended September 30, 2018 primarily due to the growth of our real estate portfolio and improvements to real estate for properties held throughout both periods. We expect depreciation and amortization expenses to vary in future periods as a result of a decrease in amortization related to fully amortized tenant origination and absorption costs and increase as a result of improvements to real estate.

Interest expense increased from $2.3 million for the three months ended September 30, 2017 to $3.4 million for the three months ended September 30, 2018 primarily due to increased borrowings in connection with our acquisition activity and increased one-month LIBOR rates during the three months ended September 30, 2018. Excluded from interest expense was $1.3 million of interest capitalized to our construction in progress during each of the three months ended September 30, 2018 and 2017. Our interest expense in future periods will vary based on our level of future borrowings, which will depend on the amount of proceeds raised in our ongoing initial public offering, the availability and cost of debt financing and the opportunity to acquire real estate and real estate-related investments meeting our investment objectives. The increase in interest expense due to increases in LIBOR rates would be minimized to the extent rates are above the strike rates on our interest rate cap instruments.

During the three months ended September 30, 2018, we recorded an impairment charge of $4.2 million to write-down the carrying value of 210 West 31st Street, a development property located in New York, New York, to its estimated fair value of $58.3 million due to a change in the projected hold period and related decrease in projected cash flows. We purchased 210 West 31st Street for $48.0 million plus $1.8 million of closing costs. Since acquisition in December 2016, we have capitalized $3.5 million in development costs and $9.2 million of other certain costs such as financing costs, real estate taxes and insurance costs that have been capitalized to construction in progress.

Loss on real estate equity securities was $0.5 million during the three months ended September 30, 2018, primarily as a result of a decrease in share price of our investment in real estate equity securities.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Comparison of the nine months ended September 30, 2018 versus the nine months ended September 30, 2017

The following table provides summary information about our results of operations for the nine months ended September 30, 2018 and 2017 (dollar amounts in thousands):



	Nine Months Ended September 30,					Increase (Decrease)			Percentage Change		$ Change Due to Acquisitions/Repayments ⁽¹⁾			$ Change Due to Investments Held Throughout Both Periods ⁽²⁾
	2018			2017		Increase (Decrease)			Percentage Change		$ Change Due to Acquisitions/Repayments ⁽¹⁾
Office revenues	$	22,475		$	7,824	$	14,651		187	%	$	14,544		$	107
Hotel revenues	26,234			23,473		2,761			12	%	—			2,761
Apartment revenues	5,459			5,184		275			5	%	—			275
Dividend income from real estate equity securities	113			—		113			n/a		113			—
Interest income from real estate loan receivable	10			303		(293		)	(97	)%	(293		)	—
Office expenses	8,951			2,713		6,238			230	%	6,455			(217		)
Hotel expenses	17,161			14,839		2,322			16	%	—			2,322
Apartment expenses	2,858			2,724		134			5	%	—			134
Asset management fees to affiliate	2,940			1,820		1,120			62	%	958			162
General and administrative expenses	1,947			2,492		(545		)	(22	)%	n/a			n/a
Depreciation and amortization	15,322			9,176		6,146			67	%	6,382			(236		)
Interest expense	9,740			5,798		3,942			68	%	3,614			328
Impairment charge on real estate	4,245			—		4,245			n/a		—			4,245
Other interest income	257			467		(210		)	(45	)%	n/a			n/a
Equity in income of unconsolidated entity	225			40		185			463	%	—			185
Loss on real estate equity securities	(172		)	—		(172		)	n/a		(172		)	—
Income tax benefit	9			5		4			80	%	—			4

_____________________

⁽¹⁾ Represents the dollar amount increase (decrease) for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017 related to real estate and real estate-related investments acquired or repaid on or after January 1, 2017.

⁽²⁾ Represents the dollar amount increase (decrease) for the nine months ended September 30, 2018 compared to the nine months ended September 30, 2017 with respect to real estate and real estate-related investments owned by us during the entire periods presented.

Office revenues increased from $7.8 million for the nine months ended September 30, 2017 to $22.5 million for the nine months ended September 30, 2018 primarily as a result of the growth in our real estate portfolio. We expect office revenues to vary in future periods based on occupancy rates and rental rates of our office properties.

Hotel revenues increased from $23.5 million for the nine months ended September 30, 2017 to $26.2 million for the nine months ended September 30, 2018 primarily due to the impact of Hurricane Matthew in October 2016, the result of which placed certain rooms at Springmaid Beach Resort out of service during the nine months ended September 30, 2017. We expect hotel revenues to vary in future periods based on occupancy and room rates.

Interest income from our real estate loan receivable, recognized using the interest method, decreased from $0.3 million for the nine months ended September 30, 2017 to $10,000 for the nine months ended September 30, 2018 as a result of the real estate loan receivable being repaid in full on January 12, 2018.

Office expenses increased from $2.7 million for the nine months ended September 30, 2017 to $9.0 million for the nine months ended September 30, 2018 primarily as a result of the growth in our real estate portfolio. Hotel expenses increased from $14.8 million for the nine months ended September 30, 2017 to $17.2 million for the nine months ended September 30, 2018 primarily due to an increase in occupancy rates. We expect total expenses to vary in future periods based on occupancy rates.

Asset management fees to affiliate increased from $1.8 million for the nine months ended September 30, 2017 to $2.9 million for the nine months ended September 30, 2018 primarily as a result of the growth of our real estate portfolio. We expect asset management fees to increase in future periods as a result of any improvements we make to our properties and as a result of owning our investment in real estate equity securities acquired in 2018 for an entire period. Approximately $20,000 of asset management fees incurred were payable as of September 30, 2018.

3842

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

General and administrative expenses decreased from ~~$0.8~~$2.5 million for the ~~three~~nine months ended ~~June~~September 30, 2017 to ~~$0.6~~$1.9 million for the ~~three~~nine months ended ~~June~~September 30, 2018 primarily ~~due~~as a result of professional fees incurred during the nine months ended September 30, 2017 related to the Hurricane Matthew insurance claim, as well as a foreign currency gain of $0.1 million on our foreign currency forward ~~contract.~~contract, which is included as an offset to general and administrative expenses during the nine months ended September 30, 2018. We expect general and administrative expenses to fluctuate based on our legal expenses and investment and disposition activity.

Depreciation and amortization expenses increased from ~~$2.6~~$9.2 million for the ~~three~~nine months ended ~~June~~September 30, 2017 to ~~$5.1~~$15.3 million for the ~~three~~nine months ended ~~June~~September 30, 2018 primarily due to the growth of our real estate portfolio, partially offset by the effect of fully amortized assets related to properties held throughout both periods. We expect depreciation and amortization expenses to vary in future periods as a result of a decrease in amortization related to fully amortized tenant origination and absorption costs and increase as a result of ~~the development and subsequent operation of 210 West 31st Street.~~improvements to real estate.

Interest expense increased from ~~$1.8~~$5.8 million for the ~~three~~nine months ended ~~June~~September 30, 2017 to ~~$3.4~~$9.7 million for the ~~three~~nine months ended ~~June~~September 30, 2018 primarily due to increased borrowings in connection with our acquisition activity and increased one-month LIBOR rates during the ~~three~~nine months ended ~~June~~September 30, 2018. Excluded from interest expense was ~~$1.3~~$3.9 million and ~~$0.9~~$3.0 million of interest capitalized to our construction in progress during the ~~three~~nine months ended ~~June~~September 30, 2018 and 2017, respectively. Our interest expense in future periods will vary based on our level of future borrowings, which will depend on the amount of proceeds raised in our ongoing initial public offering, the availability and cost of debt financing and the opportunity to acquire real estate and real estate-related investments meeting our investment objectives. The increase in interest expense due to increases in LIBOR rates would be minimized to the extent rates are above the strike rates on our interest rate cap instruments.

~~Unrealized gain~~During the nine months ended September 30, 2018, we recorded an impairment charge of $4.2 million to write-down the carrying value of 210 West 31st Street, a development property located in New York, New York, to its estimated fair value of $58.3 million due to a change in the projected hold period and related decrease in projected cash flows. We purchased 210 West 31st Street for $48.0 million plus $1.8 million of closing costs. Since acquisition in December 2016, we have capitalized $3.5 million in development costs and $9.2 million of other certain costs such as financing costs, real estate taxes and insurance costs that have been capitalized to construction in progress.

Loss on real estate equity securities was ~~$0.4~~$0.2 million during the ~~three~~nine months ended ~~June~~September 30, 2018, primarily as a result of ~~an increase~~a decrease in share price of our investment in real estate equity securities.

~~Comparison of the six months ended June 30, 2018 versus the six months ended June 30, 2017~~

~~The following table provides summary information about our results of operations for the six months ended June 30, 2018 and 2017 (dollar amounts in thousands):~~

Six Months Ended June 30, Increase (Decrease) Percentage Change
$ Change Due to Acquisitions/Repayments ⁽¹⁾

$ Change Due to
Investments Held Throughout
Both Periods ⁽²⁾
2018 2017
Office revenues $ 14,960
$ 3,606
$ 11,354
315 % $ 11,286
$ 68
Hotel revenues 15,773
11,313
4,460
39 % —
4,460
Apartment revenues 3,519
3,438
81
2 % —
81
Dividend income from real estate equity securities 36
—
36
n/a
36
—
Interest income from real estate loan receivable 10
200
(190 ) (95 )% (190 ) —
Office expenses 5,710
1,177
4,533
385 % 4,630
(97 )
Hotel expenses 11,055
9,032
2,023
22 % —
2,023
Apartment expenses 1,882
1,698
184
11 % —
184
Asset management fees to affiliate 1,920
1,081
839
78 % 684
155
General and administrative expenses 1,244
1,346
(102 ) (8 )% n/a
n/a
Depreciation and amortization 10,172
5,467
4,705
86 % 5,084
(379 )
Interest expense 6,304
3,544
2,760
78 % n/a
n/a
Other interest income 152
289
(137 ) (47 )% n/a
n/a
Equity in income of unconsolidated entity 131
26
105
404 % —
105
Unrealized gain on real estate equity securities 314
—
314
n/a
314
—
Income tax benefit 9
437
(428 ) (98 )% —
(428 )

~~_____________________~~

⁽¹⁾ Represents the dollar amount increase (decrease) for the six months ended June 30, 2018 compared to the six months ended June 30, 2017 related to real estate and real estate-related investments acquired or repaid on or after January 1, 2017.

⁽²⁾ Represents the dollar amount increase (decrease) for the six months ended June 30, 2018 compared to the six months ended June 30, 2017 with respect to real estate and real estate-related investments owned by us during the entire periods presented.

Office revenues increased from $3.6 million for the six months ended June 30, 2017 to $15.0 million for the six months ended June 30, 2018 primarily as a result of the growth in our real estate portfolio. We expect office revenues to vary in future periods based on occupancy rates and rental rates of our office properties.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Hotel revenues increased from $11.3 million for the six months ended June 30, 2017 to $15.8 million for the six months ended June 30, 2018 primarily due to the impact of Hurricane Matthew in October 2016, the result of which placed certain rooms at Springmaid Beach Resort out of service during the six months ended June 30, 2017. We expect hotel revenues to vary in future periods based on occupancy and room rates.

Interest income from our real estate loan receivable, recognized using the interest method, decreased from $0.2 million for the six months ended June 30, 2017 to $10,000 for the six months ended June 30, 2018 as a result of the real estate loan receivable being repaid in full on January 12, 2018.

Office expenses increased from $1.2 million for the six months ended June 30, 2017 to $5.7 million for the six months ended June 30, 2018 primarily as a result of the growth in our real estate portfolio. Hotel expenses increased from $9.0 million for the six months ended June 30, 2017 to $11.1 million for the six months ended June 30, 2018 primarily due to an increase in occupancy rates. Apartment expenses increased from $1.7 million for the six months ended June 30, 2017 to $1.9 million for the six months ended June 30, 2018. We expect total expenses to vary in future periods based on occupancy rates.

Asset management fees to affiliate increased from $1.1 million for the six months ended June 30, 2017 to $1.9 million for the six months ended June 30, 2018 primarily as a result of the growth of our real estate portfolio. We expect asset management fees to increase in future periods as a result of any improvements we make to our properties and as a result of owning our investment in real estate equity securities acquired in 2018 for an entire period. Approximately $20,000 of asset management fees incurred were payable as of June 30, 2018.

General and administrative expenses decreased from $1.3 million for the six months ended June 30, 2017 to $1.2 million for the six months ended June 30, 2018, primarily due to a foreign currency gain of $0.1 million on our foreign currency forward contract. We expect general and administrative expenses to fluctuate based on our legal expenses and investment and disposition activity.

Depreciation and amortization expenses increased from $5.5 million for the six months ended June 30, 2017 to $10.2 million for the six months ended June 30, 2018 primarily due to the growth of our real estate portfolio, partially offset by the effect of fully amortized assets related to properties held throughout both periods. We expect depreciation and amortization expenses to vary in future periods as a result of a decrease in amortization related to fully amortized tenant origination and absorption costs and increase as a result of the development and subsequent operation of 210 West 31st Street.

Interest expense increased from $3.5 million for the six months ended June 30, 2017 to $6.3 million for the six months ended June 30, 2018 primarily due to increased borrowings in connection with our acquisition activity and increased one-month LIBOR rates during the six months ended June 30, 2018. Excluded from interest expense was $2.6 million and $1.7 million of interest capitalized to our construction in progress during the six months ended June 30, 2018 and 2017, respectively. Our interest expense in future periods will vary based on our level of future borrowings, which will depend on the amount of proceeds raised in our ongoing initial public offering, the availability and cost of debt financing and the opportunity to acquire real estate and real estate-related investments meeting our investment objectives. The increase in interest expense due to increases in LIBOR rates would be minimized to the extent rates are above the strike rates on our interest rate cap instruments.

Unrealized gain on real estate equity securities was $0.3 million during the six months ended June 30, 2018, primarily as a result of an increase in share price of our investment in real estate equity securities.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Funds from Operations, Modified Funds from Operations and Adjusted Modified Funds from Operations

We believe that funds from operations (“FFO”) is a beneficial indicator of the performance of an equity REIT. We compute FFO in accordance with the current National Association of Real Estate Investment Trusts (“NAREIT”) definition. FFO represents net income, excluding gains and losses from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), impairment losses on real estate assets, depreciation and amortization of real estate assets, and adjustments for unconsolidated partnerships and joint ventures. We believe FFO facilitates comparisons of operating performance between periods and among other REITs. However, our computation of FFO may not be comparable to other REITs that do not define FFO in accordance with the NAREIT definition or that interpret the current NAREIT definition differently than we do. Our management believes that historical cost accounting for real estate assets in accordance with U.S. generally accepted accounting principles (“GAAP”) implicitly assumes that 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 and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient by themselves. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and provides a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Changes in accounting rules have resulted in a substantial increase in the number of non-operating and non-cash items included in the calculation of FFO. As a result, our management also uses modified funds from operations (“MFFO”) as an indicator of our ongoing performance as well as our dividend sustainability. MFFO excludes from FFO: acquisition fees and expenses (to the extent that such fees and expenses have been recorded as operating expenses); adjustments related to contingent purchase price obligations; amounts relating to straight-line rents and amortization of above- and below-market intangible lease assets and liabilities; accretion of discounts and amortization of premiums on debt investments; amortization of closing costs relating to debt investments; impairments of real estate-related investments; mark-to-market adjustments included in net income; and gains or losses included in net income for the extinguishment or sale of debt or hedges. We compute MFFO in accordance with the definition of MFFO included in the practice guideline issued by the Institute for Portfolio Alternatives (“IPA”) in November 2010 as interpreted by management. Our computation of MFFO may not be comparable to other REITs that do not compute MFFO in accordance with the current IPA definition or that interpret the current IPA definition differently than we do.

In addition, our management uses an adjusted MFFO (“Adjusted MFFO”) as an indicator of our ongoing performance as well as our dividend sustainability. Adjusted MFFO provides adjustments to reduce MFFO related to operating expenses that are capitalized with respect to certain of our investments in undeveloped land.

We believe that MFFO and Adjusted MFFO are helpful as measures of ongoing operating performance because they exclude costs that management considers more reflective of investing activities and other non-operating items included in FFO. Management believes that excluding acquisition costs (to the extent that such costs have been recorded as operating expenses) from MFFO and Adjusted MFFO provides investors with supplemental performance information that is consistent with management’s analysis of the operating performance of the portfolio over time, including periods after our acquisition stage. MFFO and Adjusted MFFO also exclude non-cash items such as straight-line rental revenue. Additionally, we believe that MFFO and Adjusted MFFO provide investors with supplemental performance information that is consistent with the performance indicators and analysis used by management, in addition to net income and cash flows from operating activities as defined by GAAP, to evaluate the sustainability of our operating performance. MFFO provides comparability in evaluating the operating performance of our portfolio with other non-traded REITs which typically have limited lives with short and defined acquisition periods and targeted exit strategies. MFFO, or an equivalent measure, is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes.

FFO, MFFO and Adjusted MFFO are non-GAAP financial measures and do not represent net income as defined by GAAP. Net income as defined by GAAP is the most relevant measure in determining our operating performance because FFO, MFFO and Adjusted MFFO include adjustments that investors may deem subjective, such as adding back expenses such as depreciation and amortization and the other items described above. Accordingly, FFO, MFFO and Adjusted MFFO should not be considered as alternatives to net income as an indicator of our current and historical operating performance. In addition, FFO, MFFO and Adjusted MFFO do not represent cash flows from operating activities determined in accordance with GAAP and should not be considered an indication of our liquidity. We believe FFO, MFFO and Adjusted MFFO, in addition to net income and cash flows from operating activities as defined by GAAP, are meaningful supplemental performance measures.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Although MFFO includes other adjustments, the exclusion of straight-line rent, the amortization of above- and below-market leases and mark-to-market adjustments included in net income, are the most significant adjustments for the periods presented. We have excluded these items based on the following economic considerations:

Adjustments for straight-line rent. These are adjustments to rental revenue as required by GAAP to recognize contractual lease payments on a straight-line basis over the life of the respective lease. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the current economic impact of our in-place leases, while also providing investors with a useful supplemental metric that addresses core operating performance by removing rent we expect to receive in a future period or rent that was received in a prior period;

Amortization of above- and below-market leases. Similar to depreciation and amortization of real estate assets and lease related costs that are excluded from FFO, GAAP implicitly assumes that the value of intangible lease assets and liabilities diminishes predictably over time and requires that these charges be recognized currently in revenue. Since market lease rates in the aggregate have historically risen or fallen with local market conditions, management believes that by excluding these charges, MFFO provides useful supplemental information on the realized economics of the real estate; and

Mark to Market adjustments included in net income. These are fair value adjustments to derivative instruments and real estate equity securities. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect core operating performance.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Adjusted MFFO includes adjustments to reduce MFFO related to real estate taxes, property insurance and financing costs which are capitalized with respect to certain renovation projects. We have included adjustments for the costs incurred necessary to bring these investments to their intended use, as these costs are recurring operating costs that are capitalized in accordance with GAAP and not reflected in our net income (loss), FFO and MFFO.

Our calculation of FFO, which we believe is consistent with the calculation of FFO as defined by NAREIT, is presented in the following table, along with our calculations of MFFO and Adjusted MFFO, for the three and ~~six~~nine months ended ~~June~~September 30, 2018 and 2017 (in thousands). No conclusions or comparisons should be made from the presentation of these periods.


	For the Three Months Ended June 30,						For the Six Months Ended June 30,						For the Three Months Ended September 30,						For the Nine Months Ended September 30,
	2018			2017			2018			2017			2018			2017			2018			2017
Net loss attributable to common stockholders	$	(304	)	$	(1,280	)	$	(3,170	)	$	(3,728	)
Net (loss) income attributable to common stockholders													$	(4,963	)	$	2,893		$	(8,133	)	$	(834	)
Depreciation of real estate assets	3,228			1,746			6,415			3,454			3,373			2,416			9,788			5,870
Amortization of lease-related costs	1,841			868			3,757			2,013			1,777			1,293			5,534			3,306
Impairment charge on real estate													4,245			—			4,245			—
Adjustments for noncontrolling interests ⁽¹⁾	(226		)	(172		)	(450		)	(368		)	(517		)	(166		)	(967		)	(534		)
Adjustments for investment in unconsolidated entity ⁽²⁾	(18		)	—			(18		)	—			(35		)	—			(53		)	—
FFO attributable to common stockholders	4,521			1,162			6,534			1,371
FFO attributable to common stockholders ⁽³⁾													3,880			6,436			10,414			7,808
Straight-line rent and amortization of above- and below-market leases	(1,280		)	(157		)	(2,865		)	(340		)	(1,035		)	(953		)	(3,900		)	(1,293		)
Amortization of discounts and closing costs	—			(19		)	—			(38		)	—			(20		)	—			(58		)
Unrealized gain on real estate equity securities	(400		)	—			(314		)	—
Loss on real estate equity securities													486			—			172			—
Unrealized losses on derivative instruments	(114		)	23			(61		)	73			(23		)	44			(84		)	117
Adjustments for noncontrolling interests ⁽¹⁾	(8		)	(5		)	(7		)	(11		)	(5		)	(5		)	(12		)	(16		)
MFFO attributable to common stockholders	2,719			1,004			3,287			1,055
Other capitalized operating expenses ⁽³⁾	(274		)	(160		)	(700		)	(287		)
Adjusted MFFO attributable to common stockholders	$	2,445		$	844		$	2,587		$	768
MFFO attributable to common stockholders ⁽³⁾													3,303			5,502			6,590			6,558
Other capitalized operating expenses ⁽⁴⁾													(298		)	(159		)	(998		)	(446		)
Casualty-related income, net ⁽⁵⁾													—			(1,614		)	—			(1,614		)
Adjustments for noncontrolling interests - consolidated entity ⁽¹⁾													—			161			—			161
Adjusted MFFO attributable to common stockholders ⁽³⁾													$	3,005		$	3,890		$	5,592		$	4,659

_____________________

⁽¹⁾ Reflects adjustments to eliminate the noncontrolling interest holders’ share of the adjustments to convert our net ~~loss~~(loss) income attributable to common stockholders to FFO, MFFO and Adjusted MFFO.

⁽²⁾ Reflects adjustments to add back our noncontrolling interest share of the adjustments to convert our net ~~loss~~(loss) income attributable to common stockholders to FFO for our equity investment in an unconsolidated entity.

⁽³⁾FFO, MFFO and Adjusted MFFO includes $5.5 million and $5.8 million of business interruption insurance recovery for the three and nine months ended September 30, 2017, respectively.

⁽⁴⁾ Reflects financing costs that are capitalized with respect to certain renovation projects but excluding development projects. During the time in which we are incurring costs necessary to bring these investments to their intended use, certain financing costs are capitalized in accordance with GAAP and not reflected in our net ~~loss,~~(loss) income, FFO and MFFO.

~~Table~~⁽⁵⁾Reflects property damages and insurance recoveries related to the impact of ~~Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Hurricane Matthew at the Springmaid Beach Resort. We exclude them from Adjusted MFFO to more appropriately present the ongoing operating performance of our real estate investments on a comparative basis. We believe this exclusion is useful to investors as it allows investors to more accurately evaluate the sustainability of our operating performance.

FFO, MFFO and Adjusted MFFO may also be used to fund all or a portion of certain capitalizable items that are excluded from FFO, MFFO and Adjusted MFFO, such as tenant improvements, building improvements and deferred leasing costs. We expect FFO, MFFO and Adjusted MFFO to improve in future periods to the extent that we continue to lease up vacant space and acquire additional assets. We expect FFO, MFFO and Adjusted MFFO to increase as a result of acquisitions.

Organization and Offering Costs

Our organization and offering costs (other than selling commissions, dealer manager fees and the stockholder servicing fee) ~~may be~~were paid by our advisor, the dealer manager or their affiliates on our behalf or ~~may be~~ paid directly by us. These offering costs include all expenses incurred in connection with our offerings. Organization costs include all expenses incurred in connection with our formation, including but not limited to legal fees and other costs to incorporate.

We recorded $1.0 million of offering costs (other than selling commissions and dealer manager fees) related to our private offering, all of which were initially paid by our advisor or its affiliates on our behalf and subsequently reimbursed by us. In addition, we paid $1.9 million in selling commissions and dealer manager fees related to our private offering.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

During our initial public offering, pursuant to the advisory agreement and dealer manager agreement, we are obligated to reimburse our advisor, the dealer manager or their affiliates, as applicable, for organization and other offering costs paid by them on behalf of us, provided that no reimbursements made by us to our advisor or the dealer manager may cause total organization and offering expenses incurred by us in connection with our initial public offering (including selling commissions, dealer manager fees and the stockholder servicing fees) to exceed 15% of the aggregate gross proceeds from our initial public offering as of the date of reimbursement. In addition, our advisor and its affiliates ~~will reimburse~~reimbursed us to the extent that the organization and other offering expenses (which exclude selling commissions, dealer manager fees and stockholder servicing fees) paid directly or reimbursed by us in connection with the primary portion of our initial public offering, regardless of when incurred, ~~exceed~~exceeded 1.0% of gross offering proceeds from the primary portion of our initial public offering. Our advisor and its affiliates ~~will be~~are responsible for any organization and other offering expenses related to the primary portion of our initial public offering to the extent they exceed 1.0% of gross proceeds from the primary portion of the Public Offering as of the termination of the primary portion of our initial public offering.

Through ~~June~~September 30, 2018, our advisor and its affiliates had incurred organization and other offering costs (which exclude selling commissions dealer manager fees and stockholder servicing fees) on our behalf in connection with our initial public offering of approximately ~~$10.8~~$10.9 million. As of ~~June~~September 30, 2018, we had recorded ~~$14.2~~$14.5 million in selling commissions and dealer manager fees and $1.7 million of stockholder servicing fees. As of ~~June~~September 30, 2018, we had recorded $2.3 million of other organization and offering expenses, which amounts represent our maximum liability for organization and other offering costs ~~as of June 30, 2018~~ based on the 1.0% limitation described above.

Distributions

To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with GAAP). If we meet the REIT qualification requirements, we generally will not be subject to federal income tax on the income that we distribute to our stockholders each year. In general, we anticipate making distributions to our stockholders of at least 100% of our REIT taxable income so that none of our income is subject to federal income tax. Our board of directors may authorize distributions in excess of those required for us to maintain REIT status depending on our financial condition and such other factors as our board of directors deems relevant.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

~~Until we have fully invested the proceeds of our public offering, and from~~From time to time during our operational stage, we may not pay distributions solely from our cash flow from operating activities, in which case distributions may be paid in whole or in part from debt financing. Distributions declared, distributions paid and cash flow provided by operations were as follows for the first, second and ~~second~~third quarters of 2018 (in thousands, except per share amounts):


	Distributions Declared ⁽¹⁾			Distributions Declared Per Class A Share⁽¹⁾⁽²⁾			Distributions Declared Per Class T Share⁽¹⁾⁽²⁾				Distributions Paid ⁽³⁾											Cash Flows (Used in) Provided by Operations			Distributions Declared ⁽¹⁾			Distributions Declared Per Class A Share⁽¹⁾⁽²⁾				Distributions Declared Per Class T Share⁽¹⁾⁽²⁾				Distributions Paid ⁽³⁾									Cash Flows (Used in) Provided by Operations
Period			Cash				Distributions Declared Per Class T Share⁽¹⁾⁽²⁾			Reinvested				Total							Cash				Distributions Declared ⁽¹⁾		Reinvested					Distributions Declared Per Class T Share⁽¹⁾⁽²⁾			Total										Cash Flows (Used in) Provided by Operations
First Quarter 2018	Distributions Declared ⁽¹⁾		$	Distributions Declared Per Class A Share⁽¹⁾⁽²⁾		1,082		$	0.047			$	0.024			$	407		$	665		Cash Flows (Used in) Provided by Operations		$	1,072		$	Distributions Declared Per Class A Share⁽¹⁾⁽²⁾		(1,928	)		$	1,082			$	0.047		$	0.024		$	407		$	665	$	1,072	$	(1,928	)
Second Quarter 2018	1,124			0.048			0.025				435				691			1,126				4,494			1,124			0.048				0.025				435			691			1,126			4,494
Third Quarter 2018																									1,349			0.048				0.041				480			770			1,250			3,037
	$	2,206		$	0.095		$	0.049			$	842			$	1,356		$	2,198			$	2,566		$	3,555		$	0.143			$	0.090			$	1,322		$	2,126		$	3,448		$	5,603

_____________________

⁽¹⁾Distributions for the period from January 1, 2018 through ~~June~~September 30, 2018 were based on daily record dates and were calculated at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock.

⁽²⁾Assumes share was issued and outstanding each day that was a record date for distributions during the period presented.

⁽³⁾Distributions are paid on a monthly basis. Distributions for all record dates of a given month are paid on or about the first business day of the following month.

For the ~~six~~nine months ended ~~June~~September 30, 2018, we paid aggregate distributions of ~~$2.2~~$3.4 million including ~~$0.8~~$1.3 million distributions paid in cash and ~~$1.4~~$2.1 million of distributions reinvested through our dividend reinvestment plan. Our net loss attributable to common stockholders for the ~~six~~nine months ended ~~June~~September 30, 2018 was ~~$3.2~~$8.1 million and cash flow provided by operations was ~~$2.6~~$5.6 million. We funded our total distributions paid, which includes net cash distributions and dividends reinvested by stockholders, with ~~$1.1~~$2.3 million cash flow from current operating activities and $1.1 million prior period cash flow from operating activities in excess of distributions paid. For purposes of determining the source of our distributions paid, we assume first that we use cash flow from operating activities from the relevant or prior periods to fund distribution payments.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

To the extent that we pay distributions from sources other than our cash flow from operating activities, we will have less funds available, ~~for the acquisition of real estate investments,~~ the overall return to our stockholders may be reduced and subsequent investors will experience dilution.

In addition, during the ~~six~~nine months ended ~~June~~September 30, 2018, our board of directors declared stock dividends for each month based on a single record date at the end of each month in an amount that would equal a 2% annualized stock dividend per share of common stock if paid each month for a year. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend.

Going forward we expect our board of directors to continue to authorize and declare cash distributions based on daily record dates and to pay these distributions on a monthly basis and during our offering stage to continue to authorize and declare stock dividends based on a single record date as of the end of the month, and to issue these dividends on a monthly basis. Cash distributions and stock dividends will be determined by our board of directors based on our financial condition and such other factors as our board of directors deems relevant. Our board of directors has not pre-established a percentage rate of return for stock dividends or cash distributions to stockholders. We have not established a minimum dividend or distribution level, and our charter does not require that we make dividends or distributions to our stockholders.

We expect that we will fund these cash distributions from ~~interest income on our debt investments,~~ dividend income from real estate equity securities and rental and other income on our real property investments and to the extent we acquire investments with short maturities or investments that are close to maturity, we may fund distributions with the proceeds received at the maturity, payoff or settlement of those investments. We may also utilize strategic refinancings to fund cash distributions for investments that have appreciated in value after our acquisition. Generally, our distribution policy is not to pay cash distributions from sources other than cash flow from operations, investment activities and strategic financings. However, we may fund cash distributions from any source and there are no limits to the amount of distributions that we may pay from any source, including proceeds from our public offering or the proceeds from the issuance of securities in the future, other third party borrowings, advances from our advisor or sponsors or from our advisor’s deferral of its fees under the advisory agreement. Distributions paid from sources other than current or accumulated earnings and profits may constitute a return of capital. From time to time, we may generate taxable income greater than our net income for financial reporting purposes, or our taxable income may be greater than our cash flow available for distribution to stockholders. In these situations we may make distributions in excess of our cash flow from operations, investment activities and strategic financings to satisfy the REIT distribution requirement. In such an event, we would look first to other third party borrowings to fund these distributions.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

During the early stages of our operations and until our cash flows stabilize, our board of directors believes the declaration of stock dividends is in our best interest because it will allow us to focus on our investment strategy of investing in opportunistic real estate investments that may generate limited cash flow but have the potential for appreciation. These stock dividends may reflect in part an increase or anticipated increase in portfolio value to the extent our board of directors believes assets in our portfolio have appreciated or will appreciate in value after acquisition or after we have taken control of the assets. In addition, these stock dividends may reflect in part cash flow from operations. However, we can provide no assurances that our stock dividends will reflect appreciation in our portfolio or cash flow from operations. Unless our assets appreciate in an amount sufficient to offset the dilutive effect of any stock dividends, the return per share for later investors purchasing our stock will be below the return per share of earlier investors. With respect to any non-performing assets that we acquire, we believe that within a relatively short time after acquisition or taking control of such investments via foreclosure or deed-in-lieu proceedings, we will often experience an increase in their value. For example, in most instances, we bring financial stability to the property, which reduces uncertainty in the market and alleviates concerns regarding the property’s management, ownership and future. We also may have more capital available for investment in these properties than their prior owners and operators were willing to invest, and as such, we are able to invest in tenant improvements and capital expenditures with respect to such properties, which enables us to attract substantially increased interest from brokers and tenants.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Critical Accounting Policies

Our consolidated interim financial statements have been prepared in accordance with GAAP and in conjunction with the rules and regulations of the SEC. The preparation of our financial statements requires significant management judgments, assumptions and estimates about matters that are inherently uncertain. These judgments affect the reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities as of the dates of the financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses. A discussion of the accounting policies that management considers critical in that they involve significant management judgments, assumptions and estimates is included in our Annual Report on Form 10-K for the year ended December 31, 2017 filed with the SEC. There have been no significant changes to our policies during 2018, except for our adoption of the revenue recognition and financial instruments standards issued by the Financial Accounting Standards Board effective on January 1, 2018.

Revenue Recognition

Effective January 1, 2018, we adopted ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU No. 2014-09”), using the modified retrospective approach, which requires a cumulative effect adjustment as of the date of the entity’s adoption. Under the modified retrospective approach, an entity may also elect to apply this standard to either (i) all contracts as of January 1, 2018 or (ii) only to contracts that were not completed as of January 1, 2018. A completed contract is a contract for which all (or substantially all) of the revenue was recognized under legacy GAAP that was in effect before the date of initial application. We elected to apply this standard only to contracts that were not completed as of January 1, 2018.

Based on our evaluation of contracts within the scope of ASU No. 2014-09, revenue that is impacted by ASU No. 2014-09 includes revenue generated by other operating income and tenant reimbursements for substantial services earned at our office properties and hotel revenues. The recognition of such revenue will occur when the services are provided and the performance obligations are satisfied.

Hotel Revenue

We recognize revenue for hotels as hotel revenue when earned. Revenues are recorded net of any sales or occupancy tax collected from our guests. Additionally, some of our hotel rooms are booked through independent internet travel intermediaries. If the guest pays the independent internet travel intermediary directly, we book revenue for the room at the price we sold the room to the independent internet travel intermediary, less any discount or commission paid. If the guest pays us directly, we book revenue for the room on a gross basis. We participate in frequent guest programs sponsored by the brand owners of our hotels and we expense the charges associated with those programs, as incurred. Hotel operating revenues are disaggregated in the real estate footnote into the categories of rooms revenue, food, beverage and convention services revenue, campground revenue and other revenue to demonstrate how economic factors affect the nature, amount, timing, and uncertainty of revenue and cash flows.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

Room revenue is generated through contracts with customers whereby the customer agrees to pay a daily rate for right to use a hotel room. Our contract performance obligations are fulfilled at the end of the day that the customer is provided the room and revenue is recognized daily at the contract rate. Payment from the customer is secured at the end of the contract upon check-out by the customer from our hotel. We record contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future stay at our hotels. Advanced deposits for room revenue are included in the balance of other liabilities on the consolidated balance sheet. Advanced deposits are recognized as revenue at the time of the guest’s stay. We note no significant judgments regarding the recognition of rooms revenue.

Food, beverage and convention revenue is generated through contracts with customers whereby the customer agrees to pay a contract rate for restaurant dining services or convention services. Our contract performance obligations are fulfilled at the time that the meal is provided to the customer or when the convention facilities and related dining amenities are provided to the customer. We recognize food and beverage revenue upon the fulfillment of the contract with the customer. We record contract liabilities in the form of advanced deposits when a customer or group of customers provides a deposit for a future banquet event at our hotels. Advanced deposits for food and beverage revenue are included in the balance of other liabilities on the consolidated balance sheet. Advanced deposits for banquet services are recognized as revenue following the completion of the banquet services. We note no significant judgements regarding the recognition of food and beverage revenue.

Campground revenue is recognized on a straight-line basis over the term of the lease when collectability is reasonably assured.

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


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

Real Estate Equity Securities

Our real estate equity securities are carried at their estimated fair value based on quoted market prices for the security. Transaction costs that are directly attributable to the acquisition of real estate equity securities are capitalized to its cost basis. Upon adoption of ASU No. 2016-01, Financial Instruments - Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities (“ASU No. 2016-01”) on January 1, 2018, unrealized gains and losses on real estate equity securities are recognized in earnings.

Dividend income from real estate equity securities is recognized on an accrual basis based on eligible shares as of the ex-dividend date.

Subsequent Events

We evaluate subsequent events up until the date the consolidated financial statements are issued.

~~Status of the Offering~~

We commenced our initial public offering on August 12, 2014 and broke escrow on January 7, 2015. We ceased offering shares of common stock in our primary public offering on July 31, 2018 and are continuing to process subscriptions. Subscriptions must be dated on or before July 31, 2018, and subscriptions and all related documents and funds must be received by us in good order no later than September 28, 2018. As of August 7, 2018, we had sold 12,446,971 and 11,615,607 shares of Class A and Class T common stock, respectively, in our initial public offering for aggregate gross offering proceeds of $233.6 million. Included in these amounts were 531,570 and 162,456 shares of Class A and Class T common stock, respectively, sold under our dividend reinvestment plan for aggregate gross offering proceeds of $6.4 million.

Cash Distributions Paid

On ~~July 3,~~October 1, 2018, we paid distributions of ~~$0.4~~$0.5 million related to cash distributions on the outstanding shares of the common stock based on daily record dates for the period from ~~June~~September 1, 2018 through ~~June~~September 30, 2018. On ~~August~~November 1, 2018, we paid distributions of ~~$0.4~~$0.5 million related to cash distributions on the outstanding shares of the common stock based on daily record dates for the period from ~~July~~October 1, 2018 through ~~July~~October 31, 2018. Distributions for the period from ~~June~~September 1, 2018 through ~~July~~October 31, 2018 were calculated based on stockholders of record each day during the period at a rate of (i) $0.00052548 per share per day less (ii) the applicable daily stockholder servicing fees accrued for and allocable to any class of common stock, divided by the number of shares of common stock of such class outstanding as of the close of business on each respective record date.

Stock Dividends Issued

On ~~May 10,~~August 9, 2018, our board of directors authorized stock dividends for the month of ~~June~~September 2018, in the amount of 0.001667 shares of our common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on ~~June~~September 30, 2018. We issued the ~~June~~September 2018 stock dividend, consisting of ~~48,994~~50,117 shares, on ~~July 5,~~October 2, 2018.

~~Table of Contents~~


~~PART I.~~	~~FINANCIAL INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Management's Discussion and Analysis of Financial Condition and Results of Operations (continued)~~

On ~~May 10,~~August 9, 2018, our board of directors authorized stock dividends for the month of ~~July~~October 2018, in the amount of 0.001667 shares of our common stock on each outstanding share of common stock issuable to all common stockholders of record as of the close of business on ~~July~~October 31, 2018. We issued the ~~July~~October 2018 stock dividend, consisting of ~~49,556~~50,250 shares, on ~~August~~November 2, 2018.

Distributions Declared

On ~~July 13,~~October 10, 2018, our board of directors declared cash distributions on the outstanding shares of all classes of our common stock based on daily record dates for the period from ~~August~~November 1, 2018 through ~~August 31,~~November 30, 2018, which we expect to pay in ~~September~~December 2018. Investors may choose to receive cash distributions or purchase additional shares through our dividend reinvestment plan. Distributions for this period will be calculated based on stockholders of record each day during this period at a rate of $0.00052548 per share per day.

Also on ~~July 13,~~October 10, 2018, our board of directors authorized a stock dividend for the month of ~~August~~November 2018 in the amount of 0.001667 shares of common stock on each outstanding share of common stock, issuable to all common stockholders of record as of the close of business on ~~August 31,~~November 30, 2018. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend. We expect to issue this stock dividend in ~~September~~December 2018.

On August 9, 2018, our board of directors declared cash distributions on the outstanding shares of all classes of our common stock based on daily record dates for the periods from September 1, 2018 through September 30, 2018 and October 1, 2018 through October 31, 2018, which we expect to pay in October 2018 and November 2018, respectively. Investors may choose to receive cash distributions or purchase additional shares through our dividend reinvestment plan. Distributions for these periods will be calculated based on stockholders of record each day during this period at a rate of $0.00052548 per share per day.

Also on August 9, 2018, our board of directors authorized a stock dividend for the months of September 2018 and October 2018 in the amount of 0.001667 shares of common stock on each outstanding share of common stock, issuable to all common stockholders of record as of the close of business on September 30, 2018 and October 31, 2018, respectively. Stock dividends are issued in the same class of shares as the shares for which such stockholder received the stock dividend. We expect to issue these stock dividends in October 2018 and November 2018, respectively.

4749

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 3.	Quantitative and Qualitative Disclosures about Market Risk

We are exposed to the effects of interest rate changes as a result of borrowings used to maintain liquidity and to fund the financing of our real estate investment portfolio and operations. We are also exposed to the effects of changes in interest rates as a result of the origination of a mortgage loan. We are also exposed to the effects of foreign currency changes in the Euro with respect to our €2.1 million participating loan facility. Foreign currency exchange rate risk is the possibility that our financial results could be better or worse than planned because of changes in foreign currency exchange rates. Our profitability and the value of our investment portfolio may be adversely affected during any period as a result of interest rate changes and foreign currency changes. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings, prepayment penalties and cash flows and to lower overall borrowing costs. We may manage interest rate risk by maintaining a ratio of fixed rate, long-term debt such that floating rate exposure is kept at an acceptable level. In addition, we may utilize a variety of financial instruments, including interest rate caps, floors, and swap agreements, in order to limit the effects of changes in interest rates on our operations. When we use these types of derivatives to hedge the risk of interest-earning assets or interest-bearing liabilities, we may be subject to certain risks, including the risk that losses on a hedge position will reduce the funds available for payments to holders of our common stock and that the losses may exceed the amount we invested in the instruments.

Movements in interest rates on variable rate debt would change our future earnings and cash flows, but would not significantly affect the fair value of those instruments. However, changes in required risk premiums would result in changes in the fair value of floating rate instruments. As of ~~June~~September 30, 2018, we were exposed to market risks related to fluctuations in interest rates on ~~$331.6~~$328.9 million of variable rate debt outstanding. As of ~~June~~September 30, 2018, we have also entered into four interest rate cap agreements with an aggregate notional value of $135.6 million, which effectively caps one-month LIBOR at 3.00%. The weighted-average remaining term of the interest rate caps is ~~0.9~~0.8 years. Based on interest rates as of ~~June~~September 30, 2018, if interest rates were 100 basis points higher or lower during the 12 months ending ~~June~~September 30, 2019, interest expense on our variable rate debt would increase or decrease, respectively, by ~~$3.2~~$2.9 million and $3.3 million, respectively.

The weighted-average interest rate of our variable rate debt as of ~~June~~September 30, 2018 was ~~4.8%~~4.9%. The weighted-average interest rate represents the actual interest rate in effect as of ~~June~~September 30, 2018 (consisting of the contractual interest rate and the effect of interest rate caps, if applicable), using interest rate indices as of ~~June~~September 30, 2018 where applicable.

We are exposed to financial market risk with respect to our real estate equity securities. Financial market risk is the risk that we will incur economic losses due to adverse changes in our real estate equity security prices. Our exposure to changes in real estate equity security prices is a result of our investment in these types of securities. Market prices are subject to fluctuation and, therefore, the amount realized in the subsequent sale of an investment may significantly differ from the reported market value. Fluctuation in the market prices of a real estate equity security may result from any number of factors, including perceived changes in the underlying fundamental characteristics of the issuer, the relative price of alternative investments, interest rates, default rates and general market conditions. In addition, amounts realized in the sale of a particular security may be affected by the relative quantity of the real estate equity security being sold. We do not currently engage in derivative or other hedging transactions to manage our real estate equity security price risk. As of ~~June~~September 30, 2018, we owned real estate equity securities with a book value of ~~$7.3~~$6.8 million. Based solely on the prices of real estate equity securities for the three months ended ~~June~~September 30, 2018, if prices were to increase or decrease by 10%, our net income would increase or decrease, respectively, by approximately $0.7 million.

For a discussion of the interest rate risks related to the current capital and credit markets, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Market Outlook” herein, and Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the SEC.

4850

Table of Contents


PART I.	FINANCIAL INFORMATION (CONTINUED)


Item 4.	Controls and Procedures

Disclosure Controls and Procedures

As of the end of the period covered by this report, management, including our principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based upon, and as of the date of, the evaluation, our principal executive officer and principal financial officer concluded that the disclosure controls and procedures were effective as of the end of the period covered by this report to ensure that information required to be disclosed in the reports we file and submit under the Exchange Act is recorded, processed, summarized and reported as and when required. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us in the reports we file and submit under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and our principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

Internal Control Over Financial Reporting

There have been no changes in our internal control over financial reporting that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

4951

Table of Contents


PART II.	OTHER INFORMATION


Item 1.	Legal Proceedings

From time to time, we are party to legal proceedings that arise in the ordinary course of our business. Management is not aware of any legal proceedings of which the outcome is reasonably likely to have a material adverse effect on our results of operations or financial condition, nor are we aware of any such legal proceedings contemplated by government agencies.


Item 1A.	Risk Factors

The following risk factor supplements the risks discussed in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2017 and in Part II, Item 1A of our Quarterly Report on Form 10-Q for the period ended March 31, 2018.

We have paid distributions in part from financings and expect that in the future we may not pay distributions solely from our cash flow from operating activities. To the extent that we pay distributions from sources other than our cash flow from operating activities, we will have less funds available for investment in properties and other assets, the overall return to our stockholders may be reduced and subsequent investors will experience dilution.

Our organizational documents permit us to pay distributions from any source, including offering proceeds or borrowings (which may constitute a return of capital), and our charter does not limit the amount of funds we may use from any source to pay such distributions. We have paid distributions in part from financings and expect that in the future we may not pay distributions solely from our cash flow from operating activities, in which case distributions may be paid in whole or in part from debt financing. We may also fund such distributions with proceeds from the sale of assets or from the maturity, payoff or settlement of debt investments. If we fund distributions from borrowings, our interest expense and other financing costs, as well as the repayment of such borrowings, will reduce our earnings and cash flow from operating activities available for distribution in future periods. If we fund distributions from the sale of assets or the maturity, payoff or settlement of debt investments, this will affect our ability to generate cash flow from operating activities in future periods. To the extent that we pay distributions from sources other than our cash flow from operating activities, we will have fewer funds available with which to make real estate investments, the overall return to our stockholders may be reduced and subsequent investors will experience dilution. In addition, to the extent distributions exceed cash flow from operating activities, a stockholder’s basis in our stock will be reduced and, to the extent distributions exceed a stockholder’s basis, the stockholder may recognize capital gain. There is no limit on the amount of distributions we may fund from sources other than from cash flow from operating activities.

During our public offering stage, when we may raise capital in this offering (and possibly future offerings) more quickly than we acquire income-producing assets, and from time to time during our operational stage, we may not pay distributions solely from our cash flow from operating activities.

Table of Contents


PART II.	OTHER INFORMATION (CONTINUED)

Item 1A. Risk Factors (continued)

In July 2018 we exhausted funds available for redemptions under our share redemption program, other than those submitted in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence” for which we have ~~a history~~$0.2 million available as of ~~operating losses~~September 30, 2018. Therefore, except in limited circumstances, our stockholders will be unable to sell their shares under our share redemption program until January 2019 when the dollar limitation resets. However, because of the amount of unfulfilled redemption requests, and ~~cannot assure our stockholders~~limitations on the dollar amount of shares that may be redeemed, it is likely that we will ~~achieve profitability.~~not be able to redeem all shares when the dollar limitation resets.

~~Since our inception in 2013,~~During any calendar year, except with respect to redemptions made upon a stockholder’s death, “qualifying disability” or “determination of incompetence” (for which we have ~~experienced~~$0.2 million available as of September 30, 2018), we may redeem only the number of shares that we could purchase with the amount of net ~~losses (calculated in accordance with GAAP) for each fiscal year, which have contributed to~~proceeds from the sale of shares under our ~~cumulative~~distribution reinvestment plan during the prior calendar year. In 2017, our net ~~loss~~proceeds from the distribution reinvestment plan were $2.4 million. As of ~~$17.5 million from inception through June 30, 2018. Our net loss attributable to common stockholders for~~ the ~~six months ended June~~July 2018 redemption date, we had exhausted this amount, and as of September 30, 2018, ~~was $3.2 million. Our net loss attributable to common stockholders~~we had $3.0 million outstanding and unfulfilled redemption requests representing 327,841 shares.

The annual limitation on the dollar amount of shares that may be redeemed under our share redemption program will be reset on January 1, 2019. Once we have funds available for redemption, if we cannot redeem all shares presented for redemption in any month because of the dollar limitation on redemptions or the limitation on the number of shares that we may redeem during the calendar year, ended December 31, 2017, and from inception through December 31, 2017 was $3.3 million and $14.3 million, respectively. Our net loss attributable to common stockholders for the year ended December 31, 2016, and from inception through December 31, 2016 was $6.5 million and $11.1 million, respectively. The extent ofeach set forth in our ~~future operating losses and the timing of when~~share redemption program, then we will ~~achieve profitability are highly uncertain, and~~honor redemption requests on a pro rata basis, except that if a pro rata redemption would result in a stockholder owning less than the minimum purchase requirement described in our most recently effective registration statement, then we would redeem all of such stockholder’s shares. Therefore, even once the annual limitation on the dollar amount of shares that may ~~never achieve or sustain profitability.~~be redeemed is reset, it is likely that our stockholders will be unable to have all of their shares redeemed under our share redemption program because we will be forced to redeem our stockholders pro rata based on the amount of funds we have available for redemption.

5053

Table of Contents


PART II.	OTHER INFORMATION (CONTINUED)


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


a)	During the period covered by this Form 10-Q, we did not sell any equity securities that were not registered under the Securities Act of 1933.

On August 12, 2014, our Registration Statement on Form S-11 (File No. 333-192331), covering a public offering of up to 100,000,000 shares of common stock in a primary offering and 80,000,000 shares of common stock under our dividend reinvestment plan, was declared effective under the Securities Act of 1933. We commenced our initial public offering on August 12, 2014 upon retaining KBS Capital Markets Group LLC, an affiliate of our advisor, as the dealer manager of our offering. Initially, we were offering 100,000,000 shares of common stock in our primary offering at an aggregate offering price of up to $1.0 billion, or $10.00 per share with discounts available to certain categories of purchasers. The 80,000,000 shares offered under our dividend reinvestment plan were initially being offered at an aggregate offering price of $760 million, or $9.50 per share.

On February 11, 2016, we filed an amended registration statement on Form S-11 with the SEC to add a second class of common stock designated as Class T shares and to designate our currently outstanding common stock as Class A shares. Pursuant to the registration statement, as amended, effective February 17, 2016 through June 7, 2017, we offered Class A shares at a price of $10.00 per share and Class T shares at a price of $9.59 per share. Both classes of shares have discounts available to certain categories of purchasers. We also offered up to 76,366,006 in shares of our common stock pursuant to our dividend reinvestment plan: Class A shares at a price of $9.50 per share and Class T shares at a price of $9.12 per share. Effective June 8, 2017, Class A shares are being offered at $10.00 per share and Class T shares at $9.63 per share. We ~~are offering~~offered to sell any combination of Class A and Class T shares in our primary offering and dividend reinvestment plan offering but in no event ~~may~~could we sell more than 180,000,000 of shares of our common stock pursuant to the offering.

We ~~reserve the right to reallocate~~ceased offering shares ~~between the~~of common stock in our primary offering on July 31, 2018 and terminated our primary offering on September 28, 2018 upon the completion of review of subscriptions submitted in accordance with our processing procedures. We continue to offer shares under our dividend reinvestment plan. In some states, we will need to renew the registration statement annually or file a new registration statement to continue the dividend reinvestment plan offering. We may terminate our dividend reinvestment plan ~~offering. Based on our current estimates, we have allocated 103,633,994~~offering at any time.

We sold 11,977,758 and ~~76,366,006 shares of our common stock to our primary and dividend reinvestment plan offerings, respectively.~~

~~As of June 30, 2018, we had sold 12,242,387 and 11,443,519~~11,537,701 shares of Class A and Class T common stock, respectively, in our ongoing initial public offering for aggregate gross offering proceeds of ~~$230.0~~$228.6 million in our initial public ~~offering, including 496,426~~offering. As of September 30, 2018, we had sold 549,572 and ~~146,459~~178,325 shares of Class A and Class T common stock, respectively, under our dividend reinvestment plan for aggregate gross offering proceeds of ~~$6.0~~$6.7 million. As of ~~June~~September 30, 2018, we had incurred selling commissions, dealer manager fees and organization and other offering costs in connection with our initial public offering in the amounts set forth below. We ~~pay~~paid selling commissions and dealer manager fees to KBS Capital Markets Group, and KBS Capital Markets Group ~~reallows~~reallowed all selling commissions and a portion of the dealer manager fees to participating broker-dealers. In addition, we ~~reimburse~~reimbursed KBS Capital Advisors and KBS Capital Markets Group for certain offering expenses as described in our prospectus, as amended and supplemented.

We ceased offering shares of common stock in our primary public offering on July 31, 2018 and are continuing to process subscriptions. Subscriptions must be dated on or before July 31, 2018, and subscriptions and all related documents and funds must be received by us in good order no later than September 28, 2018.


Type of Expense Amount	Amount (in thousands)		Estimated/Actual	Amount (in thousands)		Estimated/Actual
Selling commissions and dealer manager fees ⁽¹⁾	$	14,193	Actual	$	14,475	Actual
Organization and other offering costs (excluding selling commissions, dealer manager fees and stockholder servicing fees) ⁽²⁾	2,261		Actual	2,306		Actual
Total expenses	$	16,454		$	16,781

Table of Contents


PART II.	OTHER INFORMATION (CONTINUED)


Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds (continued)

⁽¹⁾Except as described in the “Plan of Distribution” section of our prospectus, as amended and supplemented, an annual stockholder servicing fee of 1.0% of the purchase price per share (ignoring any discounts that may be available to certain categories of purchasers) for the Class T shares sold in the primary portion of our initial public offering ~~will be~~was paid to our dealer manager and ~~will accrue~~accrued daily and bewas paid monthly in arrears. Our dealer manager ~~will reallow~~reallowed all of the stockholder servicing fees paid to it. The stockholder servicing fee iswas an ongoing fee that iswas not paid at the time of purchase and iswas not intended to be a principal use of offering proceeds; it iswas therefore ~~not included in~~excluded from the table above. As of ~~June~~September 30, 2018, we ceased paying the stockholder servicing fee and had recorded approximately $1.7 million in stockholder servicing fees, which is the ~~estimated~~ amount of the stockholder servicing fee payable with respect to all Class T shares sold in the primary portion of our initial public offering as of ~~June 30, 2018.~~the termination of the offering.

⁽²⁾Organization and other offering costs (which exclude selling commissions, dealer manager fees and stockholder servicing fees) are capped at 1.0% of gross offering proceeds from the primary portion of our initial public offering. KBS Capital Advisors and its affiliates are responsible for any organization and other offering costs related to the primary portion of our initial public offering that exceed this limit. The amount included above represents our maximum liability for organization and other offering costs based on the 1.0% limit. As of ~~June~~September 30, 2018, KBS Capital Advisors and its affiliates had incurred an additional ~~$8.5~~$8.6 million in organization and other offering costs on our behalf in connection with our initial public offering.

~~Table~~As of ~~Contents~~


~~PART II.~~	~~OTHER INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Unregistered Sales of Equity Securities and Use of Proceeds (continued)~~

~~We expect to use~~September 30, 2018, we have used substantially all of the net proceeds from our ~~initial public offering~~offerings to invest in and manage a diverse portfolio of opportunistic real estate, real estate-related loans, real estate-related debt securities and other real estate-related investments located in the United States and Europe. Such investments ~~will~~ include ~~the acquisition of distressed debt,~~ the origination and acquisition of mortgage, mezzanine, bridge and other real estate-related loans and investment in opportunistic real estate and investments in real estate-related debt securities such as residential and commercial mortgage-backed securities and collateralized debt obligations. We may also invest in entities that make similar investments.estate.

~~As of June 30, 2018, we had used the~~The net proceeds from our ~~now terminated private offering and our initial public offering and~~offerings, along with debt financing, we used to invest ~~$568.4~~$571.6 million in two hotel properties, four office properties, one apartment building, an investment in an unconsolidated entity, a leasehold interest through a joint venture to develop one retail property, one first mortgage loan and an investment in real estate equity securities, including $18.0 million of acquisition fees and closing costs and origination fees and expenses.


c)	On July 3, 2013, our board of directors adopted a share redemption program that has been amended at various times thereafter and that may enable stockholders to sell their shares to us in limited circumstances. The terms of the share redemption program described below are the terms as are currently in effect.

Pursuant to the share redemption program there are several limitations on our ability to redeem shares:

Unless the shares are being redeemed in connection with a stockholder’s death, “qualifying disability” or “determination of incompetence” (each as defined under the share redemption program), we may not redeem shares until the stockholder has held the shares for one year.

During each calendar year, the share redemption program limits the number of shares we may redeem to those that we could purchase with the amount of the net proceeds from the issuance of shares under the dividend reinvestment plan during the prior calendar year. We may, however, increase or decrease the funding available for the redemption of shares pursuant to the program upon ten business days’ notice to our stockholders.

During any calendar year, we may redeem no more than 5% of the weighted-average number of shares outstanding during the prior calendar year.

We have no obligation to redeem shares if the redemption would violate the restrictions on distributions under Maryland law, which prohibits distributions that would cause a corporation to fail to meet statutory tests of solvency.

On June 6, 2017, our board of directors approved an estimated NAV per share of our common stock of $9.05. As a result, and unless the shares are being redeemed in connection with a stockholder’s death, qualifying disability, or determination of incompetence, the price at which we redeem the shares is as follows:

For those shares held by the redeeming stockholder for at least one year, 92.5% of our most recent estimated NAV per share as of the applicable redemption date;

For those shares held by the redeeming stockholder for at least two years, 95.0% of our most recent estimated NAV per share as of the applicable redemption date;

For those shares held by the redeeming stockholder for at least three years, 97.5% of our most recent estimated NAV per share as of the applicable redemption date; and

For those shares held by the redeeming stockholder for at least four years, 100% of our most recent estimated NAV per share as of the applicable redemption date.

Table of Contents


PART II.	OTHER INFORMATION (CONTINUED)


Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds (continued)

For purposes of determining the time period a redeeming stockholder has held each share, the time period begins as of the date the stockholder acquired the share; provided, that shares purchased by the redeeming stockholder pursuant to our dividend reinvestment plan and shares received as a stock dividend will be deemed to have been acquired on the same date as the initial share to which the dividend reinvestment plan shares or stock dividend shares relate. The date of the share’s original issuance by us is not determinative. In addition, as described above, the shares owned by a stockholder may be redeemed at different prices depending on how long the stockholder has held each share submitted for redemption.

~~Table of Contents~~


~~PART II.~~	~~OTHER INFORMATION (CONTINUED)~~


~~Item 2.~~	~~Unregistered Sales of Equity Securities and Use of Proceeds (continued)~~

The terms of our share redemption program with respect to redemptions sought upon a stockholder’s death, qualifying disability or determination of incompetence are as follows:

There is no one-year holding requirement;

Additional funds in an amount up to $500,000 are available for redemption; and

The redemption price is the estimated NAV of the shares, as determined by our board of directors.

Upon a transfer of shares any pending redemption requests with respect to such transferred shares will be canceled as of the date we accept the transfer. Stockholders wishing to continue to have a redemption request related to any transferred shares considered by us must resubmit their redemption request.

Our board may amend, suspend or terminate the share redemption program upon 30 days’ notice to stockholders, provided that we may increase or decrease the funding available for the redemption of shares pursuant to the share redemption program upon 10 business days’ notice.

During the ~~six~~nine months ended ~~June~~September 30, 2018, we fulfilled redemption requests and redeemed shares pursuant to the share redemption program as follows:

Month
Total Number of Shares Redeemed

Average Price Paid Per Share⁽¹⁾
Approximate Dollar Value of Shares Available That May Yet Be Redeemed Under the Program
January 2018 72,262
$ 8.82

⁽²⁾
February 2018 10,602
$ 8.37

⁽²⁾
March 2018 11,025
$ 8.57

⁽²⁾
April 2018 27,994
$ 8.39

⁽²⁾
May 2018 36,198
$ 8.53

⁽²⁾
June 2018 84,916
$ 8.91

⁽²⁾
Total 242,997



Month	Total Number of Shares Redeemed	Average Price Paid Per Share⁽¹⁾		Approximate Dollar Value of Shares Available That May Yet Be Redeemed Under the Program
January 2018	72,262	$	8.82	⁽²⁾
February 2018	10,602	$	8.37	⁽²⁾
March 2018	11,025	$	8.57	⁽²⁾
April 2018	27,994	$	8.39	⁽²⁾
May 2018	36,198	$	8.53	⁽²⁾
June 2018	84,916	$	8.91	⁽²⁾
July 2018	32,689	$	9.05	⁽²⁾
August 2018	—	$	—	⁽²⁾
September 2018	—	$	—	⁽²⁾
Total	275,686

_____________________

⁽¹⁾Pursuant to the program, as amended, we will redeem shares at the purchase prices described above.

⁽²⁾We limit the dollar value of shares that may be redeemed under the program as described above. During the ~~six~~nine months ended ~~June~~September 30, 2018, we redeemed ~~$2.1~~$2.4 million of common ~~stock, which represented~~stock. In July 2018, we exhausted all funds available for redemption of shares in 2018 in connection with redemption requests ~~received~~not made upon a stockholder’s death, “qualifying disability” or “determination of incompetence.” As of September 30, 2018, we have $0.2 million available for redemptions that are submitted in ~~good order~~connection with a stockholders’ death, “qualifying disability” or “determination of incompetence.” As of September 30, 2018, we had a total of $3.0 million outstanding and ~~eligible for~~unfulfilled redemption ~~through the June 2018 redemption date. Based~~requests representing 327,841 shares. We recorded $2.1 million to redeemable common stock payable on the accompanying consolidated balance sheets, which represents the amount ofavailable to be redeemed in 2019 based on net proceeds ~~raised~~ from the sale of shares under ~~the dividend~~our distribution reinvestment plan during 2018 and the $0.2 million set aside for stockholder’s death, qualifying disability or determination of incompetence, we have $0.5 million available for redemptions during the remainder of 2018 as of ~~June~~September 30, ~~2018, subject to the limitations described above.~~2018.


Item 3.	Defaults upon Senior Securities

None.


Item 4.	Mine Safety Disclosures

None.


Item 5.	Other Information

None.

5356

Table of Contents


PART II.	OTHER INFORMATION (CONTINUED)


Item 6.	Exhibits



Ex.		Description

3.1		Second Articles of Amendment and Restatement adopted on August 11, 2014, incorporated by reference to Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2014, filed September 19, 2014

3.2		Second Amended and Restated Bylaws adopted August 6, 2015, incorporated by reference to Exhibit 3.2 to the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2015, filed August 11, 2015

3.3		Articles Supplementary for the Class T Shares of common stock dated February 16, 2016, incorporated by reference to Exhibit 3.3 to Post-Effective Amendment no. 4 to the Company’s Registration Statement on Form S-11, Commission File no. 333-192331, filed February 16, 2016

3.4		Articles Supplementary for the Class A Shares of common stock dated February 16, 2016, incorporated by reference to Exhibit 3.4 to Post-Effective Amendment no. 4 to the Company’s Registration Statement on Form S-11, Commission File no. 333-192331, filed February 16, 2016

3.5		Articles of Amendment dated February 16, 2016, incorporated by reference to Exhibit 3.5 to Post-Effective Amendment no. 4 to the Company’s Registration Statement on Form S-11, Commission File no. 333-192331, filed February 16, 2016

4.1		Form of Subscription Agreement, incorporated by reference to Appendix A to the prospectus filed in Post-Effective Amendment no. 10 to the Company’s Registration Statement on Form S-11, Commission File no. 333-192331, filed April 18, 2017

4.2		Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates), incorporated by reference to Exhibit 4.2 to the Company’s Quarterly Report on Form 10-Q for the period ended June 30, 2014, filed September 19, 2014

4.3		Fourth Amended and Restated Dividend Reinvestment Plan adopted May 18, 2017, incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K, filed May 24, 2017

4.4		Escrow Agreement dated January 22, 2016, incorporated by reference to Exhibit 4.5 to Post-Effective Amendment no. 3 to the Company’s Registration Statement on Form S-11, Commission File No. 333-192331, dated February 11, 2016

4.5		Amended and Restated Multiple Class Plan, effective as of May 18, 2017, incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed May 24, 2017

10.1		Advisory Agreement, by and between the Company and KBS Capital Advisors, LLC, dated October 10, 2018

31.1		Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

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

32.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002

99.1		Third Amended and Restated Share Redemption Program adopted February 16, 2016, incorporated by reference to Exhibit 99.1 to the Company's Current Report on Form 8-K, filed February 22, 2016

101.INS		XBRL Instance Document

101.SCH		XBRL Taxonomy Extension Schema

101.CAL		XBRL Taxonomy Extension Calculation Linkbase

101.DEF		XBRL Taxonomy Extension Definition Linkbase

101.LAB		XBRL Taxonomy Extension Label Linkbase

101.PRE		XBRL Taxonomy Extension Presentation Linkbase

SIGNATURES

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




		KBS STRATEGIC OPPORTUNITY REIT II, INC.

Date:	~~August 10,~~November 9, 2018	By:	/S/ KEITH D. HALL
			Keith D. Hall
			Chief Executive Officer and Director
			(principal executive officer)

Date:	~~August 10,~~November 9, 2018	By:	/S/ JEFFREY K. WALDVOGEL
			Jeffrey K. Waldvogel
			Chief Financial Officer, Treasurer and Secretary
			(principal financial officer)

5558



	Book Value as of June 30, 2018			Book Value as of December 31, 2017			Contractual Interest Rate ⁽¹⁾	Effective Interest Rate ⁽¹⁾	Payment Type	Maturity Date
Springmaid Beach Resort Mortgage Loan	$	37,640		$	38,000		One-month LIBOR + 3.00%	4.98%	Principal & Interest	12/30/2018
Q&C Hotel Mortgage Loan	26,524			28,330			One-month LIBOR + 3.25%	5.23%	Principal & Interest	12/17/2018
2200 Paseo Verde Mortgage Loan ⁽²⁾	7,947			7,947			One-month LIBOR + 2.25%	4.23%	Interest Only ⁽²⁾	07/01/2020
Lincoln Court Mortgage Loan	33,500			33,500			One-month LIBOR + 1.75%	3.84%	Interest Only	06/01/2020
Lofts at NoHo Commons Mortgage Loan	72,100			72,100			One-month LIBOR + 2.66%	4.66%	Interest Only	12/01/2019
210 West 31st Street Mortgage Loan ⁽³⁾	37,516			35,763			One-month LIBOR + 5.50%	7.48%	Interest Only	12/01/2019
Oakland City Center Mortgage Loan ⁽⁴⁾	94,500			94,500			One-month LIBOR + 1.75%	3.73%	Interest Only ⁽⁴⁾	09/01/2022
Madison Square Mortgage Loan ⁽⁵⁾	21,895			21,895			One-month LIBOR + 4.05% ⁽⁵⁾	6.12%	Interest Only	10/09/2020
Total notes payable principal outstanding	331,622			332,035
Deferred financing costs, net	(2,948		)	(3,684		)
Total notes payable, net	$	328,674		$	328,351

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

¨ ~~(Do not check if a smaller reporting company)~~
x

Smaller reporting company

Emerging growth company