XML 44 R29.htm IDEA: XBRL DOCUMENT v3.3.1.900
Investments in Unconsolidated Real Estate Entities (Tables) - Unconsolidated Properties [Member]
12 Months Ended
Dec. 31, 2015
Summary of Financial Information for Apartment LLCs

A summary of financial information for the Apartment LLCs in the aggregate is as follows:

 

 

 

December 31,

 

 

 

Apartment LLCs - Balance Sheet Data

 

2015

 

 

2014

 

 

 

Real estate assets, net of accumulated depreciation of $54,936

   and $49,153 at December 31, 2015 and 2014, respectively

 

$

208,345

 

 

$

208,493

 

 

 

Cash and other

 

 

6,215

 

 

 

5,490

 

 

 

Total assets

 

$

214,560

 

 

$

213,983

 

 

 

Mortgage notes payable

 

$

177,723

 

 

$

177,723

 

 

 

Other liabilities

 

 

2,994

 

 

 

3,445

 

 

 

Total liabilities

 

 

180,717

 

 

 

181,168

 

 

 

Members' equity

 

 

33,843

 

 

 

32,815

 

 

 

Total liabilities and members' equity

 

$

214,560

 

 

$

213,983

 

 

 

Company's equity investment in Apartment LLCs (1)

 

$

(12,017

)

 

$

(12,565

)

 

 

 

(1)

At December 31, 2015 and 2014, the Company’s equity investment includes its credit investments of $15,873 and $16,624, respectively, discussed above.

Schedule of Operation for Apartment LLCs

 

 

 

Year ended December 31,

 

Apartment LLCs - Income Statement Data

 

2015

 

 

2014

 

 

2013

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Rental

 

$

27,795

 

 

$

26,502

 

 

$

25,692

 

Other property revenues

 

 

1,952

 

 

 

1,857

 

 

 

1,881

 

Total revenues

 

 

29,747

 

 

 

28,359

 

 

 

27,573

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

Property operating and maintenance

 

 

11,918

 

 

 

11,939

 

 

 

10,955

 

Depreciation and amortization

 

 

5,886

 

 

 

5,608

 

 

 

5,421

 

Interest

 

 

9,052

 

 

 

9,052

 

 

 

9,052

 

Total expenses

 

 

26,856

 

 

 

26,599

 

 

 

25,428

 

Net income

 

$

2,891

 

 

$

1,760

 

 

$

2,145

 

Company's share of net income in Apartment LLCs

 

$

2,208

 

 

$

1,788

 

 

$

2,090