XML 41 R30.htm IDEA: XBRL DOCUMENT v2.4.0.6
Real Estate Investments (Tables)
12 Months Ended
Dec. 31, 2012
Schedule Of Equity And Cost Method Investments [Line Items]  
Purchases/sale of communities
During the fourth quarter 2012, Fund II sold seven communities for gross proceeds of $413.0 million, consisting of the following communities ($ in thousands):

Communities
 
Location
 
Purchase Price
  
Units
 
Parcwood
 
Corona, CA
 $42,200   312 
Regency Tower
 
Oakland, CA
  31,000   178 
Studio 40-41
 
Studio City, CA
  56,300   149 
Tower @ 801
 
Seattle, WA
  50,100   173 
Cielo
 
Chatsworth, CA
  33,100   119 
Echo Ridge
 
Snoqualmie, WA
  26,500   120 
The Enclave
 
San Jose, CA
  173,750   637 
Total 2012 sales
    $412,950   1,688 
Joint venture developments
The following are the CPPIB development joint ventures:
 
     
Ownership
     
Estimated
 
Construction
 
Development Projects - CPPIB Joint Venture
Location
 
%
  
Units
  
Total Cost
 
Start
 
                
Epic -  Phase I and II
San Jose, CA
 55%   569  $191.6 
 Aug-11
 
Connolly Station (fka Linc)
Dublin, CA
 55%   309   94.5 
 Aug-11
 
Folsom and Fifth
San Francisco, CA
 55%   463   250.0 
 Jun-12
 
Elkhorn
San Mateo, CA
 55%   197   76.1 
 Aug-12
 
Total - CPPIB Joint Venture Development Projects
     1,538  $612.2    
Investments in Joint Ventures Accounted for under the Equity Method and Preferred Stock Accounted for under the Cost Method
   
2012
  
2011
 
Investments in joint ventures accounted for under the equity method of accounting:
      
        
Membership interest in Wesco I
 $143,874  $75,588 
Partnership interest in Fund II
  53,601   64,294 
Membership interest in Wesco III
  9,941   - 
Membership interest in a limited liability company that owns Essex Skyline at MacArthur Place
  -   24,063 
Total operating co-investments
  207,416   163,945 
          
Membership interests in limited liability companies that own and are developing Epic, Connolly Station, Folsom and Fifth, and Elkhorn
  186,362   62,897 
Membership interest in a limited liability company that owns and is developing Expo
  18,752   17,981 
Membership interests in limited liability companies that own and are developing The Huxley and The Dylan
  16,552   15,194 
Total development co-investments
  221,666   96,072 
          
Membership interest in Wesco II that owns a preferred equity interest in Parkmerced with a perferred return of 10.1%
  91,843   88,075 
Preferred interests in limited liability companies that own apartment communities in downtown Los Angeles with preferred returns of 9% and 10%
  22,807   22,792 
Preferred interests in related party limited liability company that owns Sage at Cupertino with a preferred return of  9.5%
  14,438   - 
Preferred interest in a related party limited liability company that owns Madison Park at Anaheim with a preferred return of 13%
  13,175   12,528 
Total preferred interest investments
  142,263   123,395 
Total co-investments
 $571,345  $383,412 
Combined Financial Information of Co-investments Accounted for under the Equity Method
The combined summarized financial information of co-investments, which are accounted for under the equity method, is as follows ($ in thousands):
 
   
December 31,
 
   
2012
  
2011
 
Balance sheets:
      
Rental properties and real estate under development
 $1,745,147  $1,659,078 
Other assets
  168,061   63,847 
Total assets
 $1,913,208  $1,722,925 
          
Debt
 $820,895  $900,095 
Other liabilities
  91,922   48,518 
Equity
  1,000,391   774,312 
Total liabilities and partners' equity
 $1,913,208  $1,722,925 
          
Company's share of equity
 $571,345  $383,412 

   
Years ended
 
   
December 31,
 
   
2012
  
2011
  
2010
 
Statements of operations:
         
Property revenues
 $130,128  $106,386  $54,699 
Property operating expenses
  (55,990)  (43,066)  (24,098)
Net operating income
  74,138   63,320   30,601 
              
Gain on sale of real estate
  106,016   -   - 
Interest expense
  (34,959)  (27,843)  (13,619)
General and administrative
  (3,697)  (1,748)  (709)
Depreciation and amortization
  (47,917)  (44,412)  (20,850)
Net income (loss)
 $93,581  $(10,683) $(4,577)
              
Company's share of net income (loss)
 $41,745  $(467) $(1,715)
Wesco I LLC [Member]
 
Schedule Of Equity And Cost Method Investments [Line Items]  
Purchases/sale of communities
For the year ended December 31, 2011, the Company purchased five communities for approximately $103.3 million, consisting of the following communities ($ in thousands):

Communities
 
Location
 
Purchase Price
  
Units
 
Delano
 
Redmond, WA
 $14,100   66 
Bernard
 
Seattle, WA
  13,800   63 
Bellerive
 
Los Angeles, CA
  27,000   63 
Santee Village
 
Los Angeles, CA
  17,000   73 
1000 Kiely
 
Santa Clara, CA
  31,400   121 
Total 2011 purchases
    $103,300   386 
Essex Apartment Value Fund II, L.P. Fund II [Member]
 
Schedule Of Equity And Cost Method Investments [Line Items]  
Purchases/sale of communities
For the year ended December 31, 2011, the Company purchased five communities under the Wesco I joint venture for approximately $429.2 million, consisting of the following communities ($ in thousands):

Communities
 
Location
 
Purchase Price
  
Units
 
Arbors Parc Rose
 
Oxnard, CA
 $92,000   373 
Redmond Hill
 
Redmond, WA
  151,300   882 
Reveal
 
Woodland Hills, CA
  132,900   438 
Briarwood
 
Fremont, CA
  27,800   160 
The Woods
 
Fremont, CA
  25,200   160 
Total 2011 purchases
    $429,200   2,013