XML 13 R2.htm IDEA: XBRL DOCUMENT v3.19.1
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Mar. 31, 2019
Dec. 31, 2018
Investments in real estate    
Land $ 15,217 $ 15,217
Building and improvements 31,697 31,697
Tenant improvements 1,524 1,479
Investments in real estate, gross 48,438 48,393
Accumulated depreciation (4,216) (3,917)
Investments in real estate, net 44,222 44,476
Properties under development and development costs    
Land 25,851 25,851
Buildings 566 570
Development costs 14,739 13,813
Properties under development and development costs 41,156 40,234
Cash, cash equivalents and restricted cash 3,254 3,347
Prepaid expenses and other assets, net 105 137
Tenant receivables, net of $40 and $40 bad debt reserve 1,122 1,084
Investments in unconsolidated joint ventures 2,719 2,701
Lease intangibles, net 1,810 1,890
Deferred financing costs, net 578 736
TOTAL ASSETS (1) 94,966 [1] 94,605
LIABILITIES    
Notes payable, net 36,063 34,536
Accounts payable and accrued expenses 1,310 1,224
Amounts due to affiliates 12 30
Other liabilities 258 375
Below-market lease liabilities, net 355 370
TOTAL LIABILITIES (1) 37,998 36,535
Commitments and contingencies (Note 12)
EQUITY    
Preferred stock, $0.01 par value; 50,000,000 shares authorized, none issued and outstanding 0 0
Common stock, $0.01 par value; 400,000,000 shares authorized; 10,842,444 and 10,863,299 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively 110 110
Additional paid-in capital 95,210 95,336
Accumulated deficit (39,501) (38,546)
Total stockholders’ equity 55,819 56,900
Non-controlling interests 1,149 1,170
TOTAL EQUITY 56,968 58,070
TOTAL LIABILITIES AND EQUITY 94,966 94,605
Variable Interest Entity, Primary Beneficiary [Member]    
Properties under development and development costs    
Land 25,851 25,851
Buildings 566 570
Development costs 14,739 13,813
Properties under development and development costs 41,156 40,234
Cash, cash equivalents and restricted cash 386 276
Prepaid expenses and other assets, net 6 9
Lease intangibles, net 4 4
TOTAL ASSETS (1) [2] 41,552 40,523
LIABILITIES    
Notes payable, net [3] 17,193 17,166
Accounts payable and accrued expenses 241 132
Amounts due to affiliates 9 8
Other liabilities 9 9
TOTAL LIABILITIES (1) $ 17,452 $ 17,315
[1] As of March 31, 2019 and December 31, 2018, includes approximately $41.6 million and $40.5 million, respectively, of assets related to consolidated variable interest entities that can be used only to settle obligations of the consolidated variable interest entities and approximately $17.5 million and $17.3 million, respectively, of liabilities of consolidated variable interest entities for which creditors do not have recourse to the general credit of the Company. Refer to Note 4. “Variable Interest Entities”.
[2] The assets of the Sunset & Gardner Joint Venture and Wilshire Joint Venture can be used only to settle obligations of the respective consolidated joint ventures.
[3] As of both, March 31, 2019 and December 31, 2018, includes reclassification of approximately $0.3 million of deferred financing costs, net, as a contra-liability. The creditors of the consolidated joint ventures do not have recourse to the general credit of the Company. The notes payable of the consolidated joint ventures are not guaranteed by the Company.