Document_and_Entity_Informatio
Document and Entity Information | 9 Months Ended | ||
Sep. 30, 2014 | Nov. 04, 2014 | Nov. 04, 2014 | |
Class A | Class B | ||
Entity Registrant Name | 'NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP | ' | ' |
Entity Central Index Key | '0000746514 | ' | ' |
Document Type | '10-Q | ' | ' |
Document Period End Date | 30-Sep-14 | ' | ' |
Amendment Flag | 'false | ' | ' |
Current Fiscal Year End Date | '--12-31 | ' | ' |
Entity Current Reporting Status | 'Yes | ' | ' |
Entity Filer Category | 'Accelerated Filer | ' | ' |
Entity Common Stock, Shares Outstanding | ' | 102,550 | 24,397 |
Document Fiscal Year Focus | '2014 | ' | ' |
Document Fiscal Period Focus | 'Q3 | ' | ' |
CONSOLIDATED_BALANCE_SHEETS
CONSOLIDATED BALANCE SHEETS (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
ASSETS | ' | ' |
Rental Properties | $149,759,026 | $152,904,661 |
Cash and Cash Equivalents | 13,744,651 | 14,013,380 |
Rents Receivable | 568,560 | 496,149 |
Real Estate Tax Escrows | 304,398 | 375,560 |
Prepaid Expenses and Other Assets | 3,364,841 | 3,895,189 |
Investments in Unconsolidated Joint Ventures | 9,343,093 | 12,025,142 |
Financing Fees | 1,775,187 | 1,635,076 |
Total Assets | 178,859,756 | 185,345,157 |
LIABILITIES AND PARTNERS' CAPITAL | ' | ' |
Mortgage Notes Payable | 196,103,164 | 198,520,478 |
Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture | 1,375,332 | 1,252,346 |
Accounts Payable and Accrued Expenses | 2,908,670 | 3,178,495 |
Advance Rental Payments and Security Deposits | 4,350,638 | 4,242,401 |
Total Liabilities | 204,737,804 | 207,193,720 |
Commitments and Contingent Liabilities (Notes 3 and 9) | ' | ' |
Partners' Capital 128,407 and 129,487 units outstanding in 2013 and 2012 respectively | -25,878,048 | -21,848,563 |
Total Liabilities and Partners' Capital | $178,859,756 | $185,345,157 |
CONSOLIDATED_BALANCE_SHEETS_Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) | Sep. 30, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Dec. 31, 2012 |
CONSOLIDATED BALANCE SHEETS | ' | ' | ' | ' |
Partners' Capital, units outstanding | 128,407 | 129,487 | 129,539 | 130,444 |
CONSOLIDATED_STATEMENTS_OF_INC
CONSOLIDATED STATEMENTS OF INCOME (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Revenues | ' | ' | ' | ' |
Rental income | $10,546,055 | $9,859,135 | $31,500,342 | $27,687,903 |
Laundry and sundry income | 96,973 | 108,617 | 321,150 | 302,305 |
Total Revenues | 10,643,028 | 9,967,752 | 31,821,492 | 27,990,208 |
Expenses | ' | ' | ' | ' |
Administrative | 543,704 | 451,268 | 1,643,185 | 1,601,123 |
Depreciation and amortization | 2,463,708 | 2,824,318 | 7,935,355 | 5,758,310 |
Management fee | 438,319 | 400,588 | 1,303,780 | 1,144,462 |
Operating | 838,728 | 786,179 | 3,540,985 | 3,032,964 |
Renting | 155,865 | 78,874 | 301,334 | 135,540 |
Repairs and maintenance | 2,087,290 | 1,641,608 | 4,899,746 | 4,238,821 |
Taxes and insurance | 1,388,807 | 1,301,388 | 4,180,961 | 3,667,180 |
Total Expenses | 7,916,421 | 7,484,223 | 23,805,346 | 19,578,400 |
Income Before Other Income | 2,726,607 | 2,483,529 | 8,016,146 | 8,411,808 |
Other Income (Expense) | ' | ' | ' | ' |
Interest income | 209 | 230 | 592 | 945 |
Interest expense | -2,393,427 | -2,142,817 | -7,160,489 | -5,746,533 |
Gain on the sale of equipment | ' | 2,250 | 0 | 2,250 |
(Loss) from investments in unconsolidated joint ventures | -151,902 | -375,412 | -422,535 | -1,028,601 |
Total Other Income (loss) | -2,545,120 | -2,515,749 | -7,582,432 | -6,771,939 |
Income (loss) From Continuing Operations | 181,487 | -32,220 | 433,714 | 1,639,869 |
Discontinued Operations | ' | ' | ' | ' |
Income from discontinued operations | ' | -654 | 0 | 19,160 |
Gain on the sale of real estate | ' | ' | ' | 3,678,839 |
Total Discontinued Operations | ' | -654 | ' | 3,697,999 |
Net Income (Loss) | $181,487 | ($32,874) | $433,714 | $5,337,867 |
Income (loss) per Unit | ' | ' | ' | ' |
Income (loss) before discontinued operations | $1.41 | ($0.25) | $3.36 | $12.62 |
Income from discontinued operations | ' | ($0.01) | ' | $28.45 |
Net Income (loss) per Unit | $1.41 | ($0.26) | $3.36 | $41.07 |
Weighted Average Number of Units Outstanding (in units) | 128,587 | 129,719 | 129,149 | 129,981 |
CONSOLIDATED_STATEMENTS_OF_CHA
CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' CAPITAL (USD $) | Subtotal | Class A | Class B | General Partnership | Treasury Units | Total |
USD ($) | USD ($) | USD ($) | USD ($) | |||
Balance at Dec. 31, 2012 | ' | ($18,017,082) | ($4,273,666) | ($224,929) | ' | ($22,515,677) |
Balance (in units) at Dec. 31, 2012 | 180,225 | 144,180 | 34,243 | 1,802 | 49,781 | 130,444 |
Increase (Decrease) in Partners' Capital | ' | ' | ' | ' | ' | ' |
Distribution to Partners | ' | -2,337,714 | -555,208 | -29,221 | ' | -2,922,143 |
Stock Buyback | ' | -819,240 | -192,610 | -10,137 | ' | -1,021,987 |
Stock Buyback (in units) | ' | ' | ' | ' | 905 | -905 |
Net income | ' | 4,270,294 | 1,014,195 | 53,379 | ' | 5,337,867 |
Balance at Sep. 30, 2013 | ' | -16,903,742 | -4,007,289 | -210,908 | ' | -21,121,940 |
Balance (in units) at Sep. 30, 2013 | 180,225 | 144,180 | 34,243 | 1,802 | 50,686 | 129,539 |
Balance at Dec. 31, 2013 | ' | -17,485,327 | -4,145,076 | -218,160 | ' | -21,848,563 |
Balance (in units) at Dec. 31, 2013 | 180,225 | 144,180 | 34,243 | 1,802 | 50,738 | 129,487 |
Increase (Decrease) in Partners' Capital | ' | ' | ' | ' | ' | ' |
Distribution to Partners | ' | -2,319,041 | -550,772 | -28,988 | ' | -2,898,801 |
Stock Buyback | ' | -1,258,399 | -290,698 | -15,300 | ' | -1,564,397 |
Stock Buyback (in units) | ' | ' | -205 | -11 | 1,080 | -1,080 |
Net income | ' | 346,971 | 82,406 | 4,337 | ' | 433,714 |
Balance at Sep. 30, 2014 | ' | ($20,715,796) | ($4,904,141) | ($258,111) | ' | ($25,878,048) |
Balance (in units) at Sep. 30, 2014 | 180,225 | 144,180 | 34,243 | 1,802 | 51,818 | 128,407 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 9 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
Cash Flows from Operating Activities | ' | ' |
Net income | $433,714 | $5,337,867 |
Adjustments to reconcile net income to net cash provided by operating activities | ' | ' |
Gain on the sale of real estate | 0 | -3,678,839 |
Gain on the sale of equipment | 0 | -2,250 |
Depreciation and amortization | 7,935,355 | 5,758,310 |
Loss from investments in joint ventures | 422,535 | 1,028,601 |
Depreciation and amortization - discontinued operations | 0 | 2,111 |
Change in operating assets and liabilities | ' | ' |
(Increase) in rents receivable | -72,411 | -89,114 |
(Decrease) Increase in accounts payable and accrued expense | -269,825 | 181,883 |
Decrease in real estate tax escrow | 71,162 | 186,865 |
(Increase) in prepaid expenses and other assets | -408,753 | -2,402,166 |
Increase in advance rental payments and security deposits | 108,237 | 389,939 |
Total Adjustments | 7,786,300 | 1,375,340 |
Net cash provided by operating activities | 8,220,014 | 6,713,207 |
Cash Flows From Investing Activities | ' | ' |
Proceed from unconsolidated joint ventures | 2,346,690 | 920,472 |
Net proceeds from the sale of equipment | 0 | 2,250 |
Net proceeds from sale of real estate | 0 | 2,155,546 |
Distribution in excess of investment in unconsolidated joint ventures | 185,000 | 1,640,250 |
(Investment in) unconsolidated joint ventures | -149,190 | -255,722 |
Improvement of rental properties | -3,701,170 | -3,400,894 |
Purchase of rental properties | 0 | -20,884,105 |
Net cash (used in) investing activities | -1,318,670 | -19,822,203 |
Cash Flows from Financing Activities | ' | ' |
Payment of financing costs | -289,561 | -588,448 |
Proceeds of mortgage notes payable | 1,109,555 | 20,500,000 |
Principal payments and payoffs of mortgage notes payable | -3,526,869 | -4,581,283 |
Stock buyback | -1,564,397 | -1,021,987 |
Distributions to partners | -2,898,801 | -2,922,143 |
Net cash provided by (used in) financing activities | -7,170,073 | 11,386,139 |
Net (Decrease) in Cash and Cash Equivalents | -268,729 | -1,722,857 |
Cash and Cash Equivalents, at beginning of period | 14,013,380 | 6,981,906 |
Cash and Cash Equivalents, at end of period | $13,744,651 | $5,259,049 |
SIGNIFICANT_ACCOUNTING_POLICIE
SIGNIFICANT ACCOUNTING POLICIES - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
SIGNIFICANT ACCOUNTING POLICIES | ' |
SIGNIFICANT ACCOUNTING POLICIES | ' |
NOTE 1. SIGNIFICANT ACCOUNTING POLICIES | |
Line of Business: New England Realty Associates Limited Partnership (“NERA” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own 24 properties which include 16 residential buildings; 4 mixed use residential, retail and office buildings; 3 commercial buildings and individual units at one condominium complex. These properties total 2,412 apartment units, 19 condominium units and 108,043 square feet of commercial space. Additionally, the Partnership also owns a 40-50% interest in 9 residential and mixed use properties consisting of 792 apartment units, 12,500 square feet of commercial space and a 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire. | |
Basis of Presentation: The preparation of the financial statements, in conformity with accounting principles generally accepted in the United State of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Accordingly, actual results could differ from those estimates. | |
Principles of Consolidation: The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a 99.67% to 100% ownership interest in each subsidiary except for the nine limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a 40 - 50% ownership interest. The consolidated group is referred to as the “Partnership.” Minority interests are not recorded, since they are insignificant. All significant intercompany accounts and transactions are eliminated in consolidation. The Partnership accounts for its investment in the above-mentioned Investment Properties using the equity method of consolidation. (See Note 14: Investments in Unconsolidated Joint Ventures). | |
The Partnership accounts for its investments in joint ventures using the equity method of accounting. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. In 2013, the carrying value of an investment fell below zero. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits. (See Note 14: Investment in Unconsolidated Joint Ventures.) | |
The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE. | |
Impairment: On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties or investments in unconsolidated subsidiaries may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management include reviewing low leased percentages, significant near term lease expirations, recently acquired properties, current and historical operating and/or cash flow losses, near term mortgage debt maturities or other factors that might impact the Partnership’s intent and ability to hold property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved. | |
Revenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight-line basis over the term of the lease. Contingent rent for commercial properties are received from tenants for certain costs as provided in the lease agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight-line basis. | |
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases. | |
Rental Properties: Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions which improve or extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight-line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases and (iii) tenant relationships. The Partnership allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. | |
Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships. | |
In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write-down to fair value is required. | |
Financing and Leasing Fees: Financing fees are capitalized and amortized, using the interest method, over the life of the related mortgages. Leasing fees are capitalized and amortized on a straight-line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable. | |
Income Taxes: The financial statements have been prepared on the basis that NERA and its subsidiaries are entitled to tax treatment as partnerships. Accordingly, no provision for income taxes have been recorded (See Note 13). | |
Cash Equivalents: The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less. | |
Segment Reporting: Operating segments are revenue producing components of the Partnership for which separate financial information is produced internally for management. Under the definition, NERA operated, for all periods presented, as one segment. | |
Comprehensive Income: Comprehensive income is defined as changes in partners’ equity, exclusive of transactions with owners (such as capital contributions and dividends). NERA did not have any comprehensive income items in 2014 or 2013 other than net income as reported. | |
Income Per Depositary Receipt: Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth (1/30) of a Class A Unit of the Partnership. All references to Depositary Receipts in the report are reflective of the 3- for-1 forward split. | |
Income Per Unit: Net income per unit has been calculated based upon the weighted average number of units outstanding during each period presented. The Partnership has no dilutive units and, therefore, basic net income is the same as diluted net income per unit (see Note 7). | |
Concentration of Credit Risks and Financial Instruments: The Partnership’s properties are located in New England, and the Partnership is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the Partnership’s revenues in 2014 or 2013. The Partnership makes its temporary cash investments with high-credit quality financial institutions. At September 30, 2014, substantially all of the Partnership’s cash and cash equivalents were held in interest-bearing accounts at financial institutions, earning interest at rates from 0.01% to 0.35%. At September 30, 2014 and December 31, 2013, respectively approximately $13,372,000 and $15,275,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts. | |
Advertising Expense: Advertising is expensed as incurred. Advertising expense was $79,346 and $23,483 for the nine months ended September 30, 2014 and 2013, respectively. | |
Discontinued Operations and Rental Property Held for Sale: When significant assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. If, in management’s opinion, the net sales price of the assets which have been identified as held for sale is less than the net book value of the assets, a valuation allowance is established. Properties identified as held for sale and/or sold are presented in discontinued operations for all periods presented. | |
If circumstances arise that previously were considered unlikely and, as a result, the Partnership decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying amount before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell. | |
Interest Capitalized: The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds one year. During the nine months ended September 30, 2014 and 2013 there was no capitalized interest. | |
Extinguishment of Debt: When existing mortgages are refinanced with the same lender and it is determined that the refinancing is substantially different, then they are recorded as an extinguishment of debt. However if it is determined that the refinancing is substantially the same, then they are recorded as an exchange of debt. All refinancing qualify as extinguishment of debt. | |
Reclassifications: Certain reclassifications have been made to prior period amounts in order to conform to current period presentation. | |
RENTAL_PROPERTIES_10Q
RENTAL PROPERTIES - 10Q | 9 Months Ended | |||||||||
Sep. 30, 2014 | ||||||||||
RENTAL PROPERTIES | ' | |||||||||
RENTAL PROPERTIES | ' | |||||||||
NOTE 2. RENTAL PROPERTIES | ||||||||||
As of September 30, 2014, the Partnership and its Subsidiary Partnerships owned 2,412 residential apartment units in 20 residential and mixed-use complexes (collectively, the “Apartment Complexes”). The Partnership also owns 19 condominium units in a residential condominium complex, all of which are leased to residential tenants (collectively referred to as the “Condominium Units”). The Apartment Complexes and Condominium Units are located primarily in the metropolitan Boston area of Massachusetts. | ||||||||||
Additionally, as of September 30, 2014, the Partnership and Subsidiary Partnerships owned a commercial shopping center in Framingham, commercial buildings in Newton and Brookline and mixed-use properties in Boston, Brockton and Newton, all in Massachusetts. These properties are referred to collectively as the “Commercial Properties.” | ||||||||||
The Partnership also owned a 40% to 50% ownership interest in nine residential and mixed use complexes (the “Investment Properties”) at September 30, 2014 with a total of 792 units, accounted for using the equity method of consolidation. See Note 14 for summary information on these investments. | ||||||||||
Rental properties consist of the following: | ||||||||||
September 30, 2014 | December 31, 2013 | Useful Life | ||||||||
Land, improvements and parking lots | $ | 44,300,508 | $ | 43,919,728 | 15–40 years | |||||
Buildings and improvements | 152,926,255 | 152,130,635 | 15–40 years | |||||||
Kitchen cabinets | 6,791,528 | 5,956,078 | 5–10 years | |||||||
Carpets | 6,601,426 | 5,820,516 | 5–10 years | |||||||
Air conditioning | 736,933 | 707,928 | 5–10 years | |||||||
Laundry equipment | 422,552 | 404,775 | 5–7 years | |||||||
Elevators | 1,139,296 | 1,139,296 | 20–40 years | |||||||
Swimming pools | 444,629 | 444,629 | 10–30 years | |||||||
Equipment | 5,476,998 | 5,038,530 | 5–7 years | |||||||
Motor vehicles | 86,657 | 86,657 | 5 years | |||||||
Fences | 24,670 | 24,670 | 5–15 years | |||||||
Furniture and fixtures | 5,967,285 | 5,564,621 | 5–7 years | |||||||
Smoke alarms | 236,719 | 216,223 | 5–7 years | |||||||
Total fixed assets | 225,155,456 | 221,454,286 | ||||||||
Less: Accumulated depreciation | (75,396,430 | ) | (68,549,625 | ) | ||||||
$ | 149,759,026 | $ | 152,904,661 | |||||||
In May 2013 the Partnership sold the Nashoba Apartments located in Acton, Massachusetts. The sale price was $4,300,000; the net proceeds of approximately $2,100,000 were transferred to Investment Property Exchange Services, Inc. a Qualified Intermediary. These funds were held by the intermediary in order to maintain the Partnership’s ability to structure a tax free exchange in accordance with the Internal Revenue Service’s rules under Sec. 1031. The gain on the sale in accordance with GAAP is approximately $3,679,000. The proceeds were subsequently used in the acquisition of the Hamilton Green Apartments described below. | ||||||||||
On July 15, 2013, Hamilton Green Apartments, LLC, (“Hamilton Green”) a newly formed subsidiary of the Partnership, purchased Windsor Green at Andover, a 193 unit apartment complex located at 311 and 319 Lowell Street, Andover, Massachusetts. The purchase price was $62,500,000. From the purchase price, the Partnership allocated approximately $1,656,000 to the value of the in-place leases and approximately $96,000 to the value of the tenant relationships. These amounts were amortized over 12 and 36 months respectively. To fund this purchase, the Partnership obtained short term financing of approximately $40,000,000, used the funds of approximately $2,100,000 from the sale of the Nashoba Apartments, and the balance from the Partnership’s cash reserves. The closing costs associated with this short term financing were approximately $38,000. The original mortgage matured in November 2013. On December 20, 2013, the Partnership refinanced the mortgage on Hamilton Green. The new 15 year mortgage is $38,500,000; the interest rate is 4.67%; interest only for 2 years. After the first two years, principal is amortized on a 30-year amortization schedule through January 2029. This refinancing required additional capital of approximately $1,846,000 from the Partnership. The closing costs associated with this refinancing were approximately $346,000. | ||||||||||
RELATED_PARTY_TRANSACTIONS_10Q
RELATED PARTY TRANSACTIONS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
RELATED PARTY TRANSACTIONS | ' |
RELATED PARTY TRANSACTIONS | ' |
NOTE 3. RELATED PARTY TRANSACTIONS | |
The Partnership’s properties are managed by an entity that is owned by the majority shareholder of the General Partner. The management fee is equal to 4% of gross receipts rental revenue and laundry income on the majority of the Partnership’s properties and 3% on Linewt. Total fees paid including discontinued operations were approximately $1,304,000 and $1,153,000 for the nine months ended September 30, 2014 and 2013, respectively. | |
The Partnership Agreement permits the General Partner or Management Company to charge the costs of professional services (such as counsel, accountants and contractors) to NERA. During the nine months ended September 30, 2014 and 2013, approximately $630,000 and $817,000, was charged to NERA for legal, accounting, construction, maintenance, rental and architectural services and supervision of capital improvements. Of the 2014 expenses referred to above, approximately $256,000 consisted of repairs and maintenance, $261,000 of administrative expense and $6,000 for rental commission. Approximately $107,000 of expenses for construction, architectural services and supervision of capital projects were capitalized in rental properties. Additionally in 2014, the Hamilton Company received approximately $684,000 from the Investment Properties of which approximately $489,000 was the management fee, approximately $64,000 was for maintenance services, approximately $95,000 was for construction and capital improvement projects and approximately $36,000 was for administrative services. The management fee is equal to 4% of gross receipts rental income on the majority of investment properties and 2% on Dexter Park. | |
The Partnership reimburses the management company for the payroll and related expenses of the employees who work at the properties. Total reimbursement was approximately $2,385,000 and $2,170,000 for the nine months ended September 30, 2014 and 2013, respectively. The Management Company maintains a 401K plan for all eligible employees whereby the employees may contribute the maximum allowed by law. The plan also provides for discretionary contributions by the employer. There were no employer contributions during 2014 and 2013. | |
Bookkeeping and accounting functions are provided by the Management Company’s accounting staff, which consists of approximately 14 people. During the nine months ended September 30, 2014 and 2013, the Management Company charged the Partnership $93,750 ($125,000 per year) for bookkeeping and accounting services included in administrative expenses above. | |
The President of the Management Company performs asset management consulting services and receives an asset management fee from the Partnership. The Partnership does not have a written agreement with this individual. During the nine months ended September 30, 2014 and 2013 this individual received fees of $56,250. | |
The Partnership has invested in nine limited partnerships, which have invested in mixed use residential apartment complexes. The Partnership has a 40% to 50% ownership interest in each investment property. The other investors are Harold Brown, the President of the Management Company and five other employees of the Management Company. Harold Brown’s ownership interest is between 43.2% and 60%. See Note 14 for a description of the properties and their operations. | |
See Note 8 for information regarding the repurchase of Class B and General Partnership Units. | |
OTHER_ASSETS_10Q
OTHER ASSETS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
OTHER ASSETS | ' |
OTHER ASSETS | ' |
NOTE 4. OTHER ASSETS | |
Approximately $2,066,000 and $2,053,000 of security deposits are included in prepaid expenses and other assets at September 30, 2014 and December 31, 2013, respectively. The security deposits and escrow accounts are restricted cash. | |
Included in prepaid expenses and other assets at September 30, 2014 and December 31, 2013 is approximately $234,000 and $123,000, respectively, held in escrow to fund future capital improvements. | |
Intangible assets on the acquisition of Hamilton Green are included in prepaid expenses and other assets. Intangible assets are approximately $57,000 net of accumulated amortization of approximately $1,695,000 and approximately $978,000 net of accumulated amortization of approximately $774,000 at September 30, 2014 and December 31, 2013, respectively. | |
Financing fees of approximately $1,775,000 and $1,635,000 are net of accumulated amortization of approximately $557,000 and $548,000 at September 30, 2014 and December 31, 2013, respectively. | |
MORTGAGE_NOTES_PAYABLE_10Q
MORTGAGE NOTES PAYABLE - 10Q | 9 Months Ended | ||||
Sep. 30, 2014 | |||||
MORTGAGE NOTES PAYABLE | ' | ||||
MORTGAGE NOTES PAYABLE | ' | ||||
NOTE 5. MORTGAGE NOTES PAYABLE AND LINE OF CREDIT | |||||
Mortgage Notes Payable | |||||
At September 30, 2014 and December 31, 2013, the mortgages payable consisted of various loans, all of which were secured by first mortgages on properties referred to in Note 2. At September 30, 2014, the interest rates on these loans ranged from 3.76% to 5.97%, payable in monthly installments aggregating approximately $808,000 including principal, to various dates through 2029. The majority of the mortgages are subject to prepayment penalties. At September 30, 2014, the weighted average interest rate on the above mortgages was 4.81%. The effective rate of 4.92% includes the amortization expense of deferred financing costs. See Note 12 for fair value information. The Partnership’s mortgage debt and the mortgage debt of its unconsolidated joint ventures generally is non-recourse except for customary exceptions pertaining to misuse of funds and material misrepresentations. | |||||
The Partnership has pledged tenant leases as additional collateral for certain of these loans. | |||||
Approximate annual maturities at September 30, 2014 are as follows: | |||||
2015—current maturities | $ | 133,000 | |||
2016 | 726,000 | ||||
2017 | 1,821,000 | ||||
2018 | 7,840,000 | ||||
2019 | 1,912,000 | ||||
Thereafter | 183,671,000 | ||||
$ | 196,103,000 | ||||
On February 25, 2013, the Partnership paid off the mortgage of approximately $3,967,000 on Hamilton Cypress LLC. There was no penalty on the early payoff. The funds used to pay off the mortgage were from the Partnership’s cash reserves. | |||||
On March 11, 2013, the Partnership refinanced the property owned by School Street 9 LLC. The new loan is $15,000,000 with an interest rate of 3.7% due in 2023. The loan calls for interest only for three years followed by principal and interest payments over the remainder of the loan term. Principal payments will be on a 30 year amortization schedule. The Partnership paid off the prior mortgage in the amount of approximately $15,284,000 with the proceeds of the new mortgage and the Partnership’s cash reserves. The costs associated with this refinancing were approximately $159,000. | |||||
On July 7, 2013, the Partnership refinanced the property owned by Boylston Downtown LP. The new 15 year $40,000,000 mortgage has an interest rate of 3.97%. The terms of the loan are interest only for the first three years, with a 30 year amortization thereafter until maturity in August 2028. Approximately $19,500,000 of loan proceeds was used to pay off the existing mortgage. The balance of the funds, approximately $20,000,000, after closing costs, were used in connection with the purchase of Hamilton Green Apartments. The costs associated with this refinancing are approximately $279,000. | |||||
On October 1, 2013, the Partnership refinanced the property owned by Westgate Apartments LLC. The new mortgage is $15,700,000; the interest rate is 4.65%, interest only payable in 10 years. Approximately $7,616,000 of the loan proceeds was used to pay off the existing mortgage. The mortgage matures in September 2023. The costs associated with the refinancing were approximately $190,000. | |||||
On December 20, 2013, the Partnership refinanced the property owned by Hamilton Green Apartments LLP. The new mortgage is $38,500,000; the interest rate is 4.67%; interest only for 2 years. After the first two years, principal is amortized on a 30-year amortization schedule through January 2029. The proceeds of the new mortgage as well as the Partnership’s cash reserves of approximately $1,846,000 were used to pay off the prior mortgage of $40,000,000 and cover the cost of this refinancing. The costs associated with the refinancing were approximately $346,000. | |||||
In February 2014, the Partnership paid off the mortgages on Linewt in the amount of approximately $1,466,000 and Linhart in the amount of approximately $1,926,000. There were no prepayment penalties. The Partnership’s cash reserves were used to pay off these mortgages. | |||||
On June 11, 2014, the Partnership refinanced the property owned by NERA Dean Street Associates, LLC. The new mortgage is $5,687,000; the interest rate is 4.22%, interest only payable in 10 years. Approximately $5,077,000 of the loan proceeds were used to pay off the existing mortgage. The mortgage matures in June 2024. The costs associated with the refinancing were approximately $89,000. | |||||
On July 11, 2014, the Partnership refinanced the property owned by Westgate Apartments Burlington, LLC. The new mortgage is $2,500,000; the interest rate is 4.31%; interest only, payable in 10 years. Approximately $2,010,000 of loan proceeds were used to pay off the existing mortgage. The mortgage matures in August 2024. The costs associated with the refinancing were approximately $75,000. | |||||
Line of Credit | |||||
On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line is three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one-half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus an applicable margin of 2.5% to 3.5%. The costs associated with the line of credit were approximately $125,000. As of September 30, 2014, no funds have been drawn on this credit line. | |||||
The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay dividends, make distributions or acquire equity interests of the Partnership. | |||||
The line of credit is collateralized by varying percentages of the Partnership’s ownership interest in 23 of its subsidiary properties and joint ventures. Pledged interests range from 49% to 100% of the Partnership’s ownership interest in the respective entities. | |||||
The Partnership paid fees to secure the line of credit. Any unused balance of the line of credit is subject to a fee ranging from 15 to 20 basis points per annum. | |||||
The line of credit agreement contains several covenants including, but not limited to, providing cash flow projections and compliance certificates, as well as other financial information. Additional covenants include certain restrictions on additional encumbrances of Partnership assets, limitations on debt, maintenance of leverage ratios, minimum tangible net worth, limitations on total aggregate indebtedness, minimum ratio of net operating income to total indebtedness debt service, disposition of properties, and other items. | |||||
See Form 8-K filed on August 6, 2014 for additional information. | |||||
ADVANCE_RENTAL_PAYMENTS_AND_SE
ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS | ' |
ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS | ' |
NOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS | |
The Partnership’s residential lease agreements may require tenants to maintain a one-month advance rental payment and/or a security deposit. At September 30, 2014, amounts received for prepaid rents of approximately $1,538,000 are included in cash and cash equivalents, and security deposits of approximately $2,066,000 are included in prepaid expenses and other assets and are restricted cash. | |
PARTNERS_CAPITAL_10Q
PARTNERS' CAPITAL - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
PARTNERS' CAPITAL | ' | |||||||
PARTNERS' CAPITAL | ' | |||||||
NOTE 7. PARTNERS’ CAPITAL | ||||||||
The Partnership has two classes of Limited Partners (Class A and B) and one category of General Partner. Under the terms of the Partnership Agreement, distributions to holders of Class B Units and General Partnership Units must represent 19% and 1%, respectively, of the total units outstanding. All classes have equal profit sharing and distribution rights, in proportion to their ownership interests. | ||||||||
Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth (1/30) of a Class A Unit of the Partnership. | ||||||||
In 2014, the Partnership paid quarterly distributions of $7.50 per unit ($0.25 per receipt) on March 31, June 30, and September 30, 2014. | ||||||||
In 2013, the Partnership paid quarterly distributions of $7.50 per unit ($0.25 per receipt) in March, June, September, and December for a total distribution of $30.00 per unit ($1.00 per receipt) for the year. | ||||||||
The Partnership has entered into a deposit agreement with an agent to facilitate public trading of limited partners’ interests in Class A Units. Under the terms of this agreement, the holders of Class A Units have the right to exchange each Class A Unit for 30 Depositary Receipts. The following is information per Depositary Receipt: | ||||||||
Nine Months Ended | ||||||||
September30, | ||||||||
2014 | 2013 | |||||||
Income per Depositary Receipt before Discontinued Operations | $ | 0.11 | $ | 0.42 | ||||
Income per Depository Receipt from Discontinued Operations | 0.00 | 0.95 | ||||||
Net Income per Depositary Receipt after Discontinued Operations | $ | 0.11 | $ | 1.37 | ||||
Distributions per Depositary Receipt | $ | 0.75 | $ | 0.75 | ||||
TREASURY_UNITS_10Q
TREASURY UNITS - 10Q | 9 Months Ended | |||
Sep. 30, 2014 | ||||
TREASURY UNITS | ' | |||
TREASURY UNITS | ' | |||
NOTE 8. TREASURY UNITS | ||||
Treasury Units at September 30, 2014 are as follows: | ||||
Class A | 41,455 | |||
Class B | 9,845 | |||
General Partnership | 518 | |||
51,818 | ||||
On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one-tenth of a Class A Unit). On January 15, 2008, the General Partner authorized an increase in the Repurchase Program from 300,000 to 600,000 Depositary Receipts. On January 30, 2008 the General Partner authorized an increase the Repurchase Program from 600,000 to 900,000 Depositary Receipts. On March 6, 2008, the General Partner authorized the increase in the total number of Depositary Receipts that could be repurchased pursuant to the Repurchase Program from 900,000 to1,500,000. On August 8, 2008, the General Partner re-authorized and renewed the Repurchase Program for an additional 12-month period ended August 19, 2009. On March 22, 2010, the General Partner re-authorized and renewed the Repurchase Program that expired on August 19, 2009. Under the terms of the renewed Repurchase Program, the Partnership may purchase up to 1,500,000 Depositary Receipts from the start of the program in 2007 through March 31, 2015. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%, 19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restate Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions. From August 20, 2007 through September 30, 2014, the Partnership has repurchased 1,268,811 Depositary Receipts at an average price of $25.32 per receipt (or $759.60 per underlying Class A Unit), 2,308 Class B Units and 122 General Partnership Units, both at an average price of $726.25 per Unit, totaling approximately $34,045,000 including brokerage fees paid by the Partnership. | ||||
During the nine months ended September 30, 2014, the Partnership purchased a total of 25,920 Depositary Receipts. The average price was $47.22 per receipt or $1,416.60 per unit. The total cost including commission was $1,258,399. The Partnership was required to repurchase 205 Class B Units and 11 General Partnership units at a cost of $290,698 and $15,300 respectively. | ||||
From October 1, 2014 through November 4, 2014, the Partnership purchased a total of 5,277 Depositary Receipts. The average price was $47.37 per receipt or $1,421.10 per unit. The total cost was $257,098. The Partnership is required to repurchase 41.8 Class B Units and 2.2 General Partnership Units at a cost of $59,369 and $3,125 respectively. | ||||
COMMITMENTS_AND_CONTINGENCIES_
COMMITMENTS AND CONTINGENCIES - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
COMMITMENTS AND CONTINGENCIES | ' |
COMMITMENTS AND CONTINGENCIES | ' |
NOTE 9. COMMITMENTS AND CONTINGENCIES | |
From time to time, the Partnership is involved in various ordinary routine litigation incidental to their business. The Partnership either has insurance coverage or provides for any uninsured claims when appropriate. The Partnership is not involved in any material pending legal proceedings. | |
RENTAL_INCOME_10Q
RENTAL INCOME - 10Q | 9 Months Ended | ||||||||||
Sep. 30, 2014 | |||||||||||
RENTAL INCOME | ' | ||||||||||
RENTAL INCOME | ' | ||||||||||
NOTE 10. RENTAL INCOME | |||||||||||
During the nine months ended September 30, 2014, approximately 92% of rental income was related to residential apartments and condominium units with leases of one year or less. The majority of these leases expire in June, July and August. Approximately 8% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at September 30, 2014 as follows: | |||||||||||
Commercial | |||||||||||
Property Leases | |||||||||||
2015 | $ | 2,754,000 | |||||||||
2016 | 2,299,000 | ||||||||||
2017 | 1,532,000 | ||||||||||
2018 | 1,188,000 | ||||||||||
2019 | 794,000 | ||||||||||
Thereafter | 837,000 | ||||||||||
$ | 9,404,000 | ||||||||||
The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $532,000 and $489,000 for the nine months ended September 30, 2014 and 2013 respectively. Staples and Trader Joes, tenants at Staples Plaza, are approximately 29% of the total commercial rental income. | |||||||||||
The following information is provided for commercial leases: | |||||||||||
Percentage of | |||||||||||
Annual base rent | Total square feet | Total number | annual base rent for | ||||||||
for expiring leases | for expiring leases | of leases expiring | expiring leases | ||||||||
Through September 30, | |||||||||||
2015 | $ | 386,561 | 20,703 | 11 | 13 | % | |||||
2016 | 685,229 | 24,656 | 7 | 23 | % | ||||||
2017 | 576,040 | 20,023 | 9 | 20 | % | ||||||
2018 | 340,173 | 10,377 | 6 | 11 | % | ||||||
2019 | 632,886 | 22,657 | 7 | 21 | % | ||||||
2020 | 141,831 | 3,056 | 2 | 5 | % | ||||||
2021 | 64,800 | 1,800 | 1 | 2 | % | ||||||
2022 | 0 | 0 | 0 | 0 | % | ||||||
2023 | 0 | 0 | 0 | 0 | % | ||||||
2024 | 157,443 | 4,771 | 1 | 5 | % | ||||||
Totals | $ | 2,984,963 | 108,043 | 44 | 100 | % | |||||
Rents receivable are net of an allowance for doubtful accounts of approximately $570,000 and $344,000 at September 30, 2014 and December 31, 2013. Included in rents receivable at September 30, 2014 is approximately $183,000 resulting from recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis. The majority of this amount is for long-term leases with Staples and Trader Joe’s at Staples Plaza in Framingham, Massachusetts. | |||||||||||
Rents receivable at September 30, 2014 also includes approximately $68,000 representing the deferral of rental concession primarily related to the residential properties. | |||||||||||
For the nine months ended September 30, 2014, rent at the commercial properties includes approximately $2,000 of amortization of deferred rents arising from the fair values assigned to in-place leases upon the purchase of Cypress Street in Brookline, Massachusetts. | |||||||||||
CASH_FLOW_INFORMATION_10Q
CASH FLOW INFORMATION - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
CASH FLOW INFORMATION | ' |
CASH FLOW INFORMATION | ' |
NOTE 11. CASH FLOW INFORMATION | |
During the nine months ended September 30, 2014 and 2013, cash paid for interest was approximately $6,444,000, and $5,795,000 respectively. Cash paid for state income taxes was approximately $50,000 and $59,000 during the nine months ended September 30, 2014 and 2013 respectively. | |
FAIR_VALUE_MEASUREMENTS_10Q
FAIR VALUE MEASUREMENTS - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
FAIR VALUE MEASUREMENTS | ' | |||||||
FAIR VALUE MEASUREMENTS | ' | |||||||
NOTE 12. FAIR VALUE MEASUREMENTS | ||||||||
Fair Value Measurements on a Recurring Basis | ||||||||
At September 30, 2014 and December 31, 2013, we do not have any significant financial assets or financial liabilities that are measured at fair value on a recurring basis in our consolidated financial statements. | ||||||||
Financial Assets and Liabilities not Measured at Fair Value | ||||||||
At September 30, 2014 and December 31, 2013 the carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts receivable, and note payable, accounts payable and accrued expenses were representative of their fair values due to the short-term nature of these instruments or, the recent acquisition of these items. | ||||||||
At September 30, 2014 and December 31, 2013, we estimated the fair value of our mortgages payable and other notes based upon quoted market prices for the same (Level 1) or similar (Level 2) issues when current quoted market prices are available. We estimated the fair value of our secured mortgage debt that does not have current quoted market prices available by discounting the future cash flows using rates currently available to us for debt with similar terms and maturities (Level 3). The differences in the fair value of our debt from the carrying value are the result of differences in interest rates and/or borrowing spreads that were available to us at September 30, 2014 and December 31, 2013, as compared with those in effect when the debt was issued or acquired. The secured mortgage debt contain pre-payment penalties or yield maintenance provisions that could make the cost of refinancing the debt at lower rates exceed the benefit that would be derived from doing so. | ||||||||
The following methods and assumptions were used by the Partnership in estimating the fair value of its financial instruments: | ||||||||
· | For cash and cash equivalents, accounts receivable, other assets, investment in partnerships, accounts payable, advance rents and security deposits: fair value approximates the carrying value of such assets and liabilities. | |||||||
· | For mortgage notes payable: fair value is generally based on estimated future cash flows, which are discounted using the quoted market rate from an independent source for similar obligations. Refer to the table below for the carrying amount and estimated fair value of such instruments. | |||||||
The following table reflects the carrying amounts and estimated fair value of our debt. | ||||||||
Carrying Amount | Estimated Fair Value | |||||||
Mortgage Notes Payable | ||||||||
Partnership Properties | ||||||||
At September 30, 2014 | $ | 196,103,164 | $ | 205,947,641 | ||||
At December 31, 2013 | $ | 198,520,478 | $ | 196,059,827 | ||||
Investment Properties | ||||||||
At September 30, 2014 | $ | 138,334,647 | $ | 147,420,121 | ||||
At December 31, 2013 | $ | 137,875,515 | $ | 147,975,521 | ||||
Disclosure about fair value of financial instruments is based on pertinent information available to management as of September 30, 2014 and December 31, 2013. Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since September 30, 2014 and current estimates of fair value may differ significantly from the amounts presented herein. | ||||||||
TAXABLE_INCOME_AND_TAX_BASIS_1
TAXABLE INCOME AND TAX BASIS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
TAXABLE INCOME AND TAX BASIS | ' |
TAXABLE INCOME AND TAX BASIS | ' |
NOTE 13. TAXABLE INCOME AND TAX BASIS | |
Taxable income reportable by the Partnership and includable in its partners’ tax returns is different than financial statement income because of tax free exchanges, accelerated depreciation, different tax lives, and timing differences related to prepaid rents, allowances and intangible assets at significant acquisitions. Taxable income was approximately $4,300,000 less than statement income for the year ended December 31, 2013. The primary reason for the decrease is due to tax free exchanges of approximately $3,700,000 from the sale of Nashoba and accelerated tax depreciation of approximately $1,100,000 at the related acquisition of Hamilton Green and other depreciation timing difference and accelerated depreciation in prior years. The cumulative tax basis of the Partnership’s real estate at December 31, 2013 is approximately $4,800,000, less than the statement basis. The primary reasons for the lower tax basis are tax free exchanges, and accelerated depreciation. The Partnership’s tax basis in its joint venture investments is approximately $1,300,000 less than statement basis because of accelerated depreciation. | |
Certain entities included in the Partnership’s consolidated financial statements are subject to certain state taxes. These taxes are not significant and are recorded as operating expenses in the accompanying consolidates financial statements. | |
Allowable accelerated depreciation deductions have expired for 2014. This may result in higher taxable income in future years. Future tax law changes may significantly affect taxable income. | |
The Partnership adopted the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes. As a result of the implementation of the guidance, the Partnership recognized no material adjustment regarding its’ tax accounting treatment. The Partnership expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense. | |
In the normal course of business the Partnership or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of September 30, 2014, the tax years that remain subject to examination by the major tax jurisdictions under the statute of limitations are from the year 2008 forward. | |
INVESTMENT_IN_UNCONSOLIDATED_J
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES - 10Q | 9 Months Ended | |||||||||||||||||||||||||||||||
Sep. 30, 2014 | ||||||||||||||||||||||||||||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' | |||||||||||||||||||||||||||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' | |||||||||||||||||||||||||||||||
NOTE 14. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ||||||||||||||||||||||||||||||||
Since November 2001, the Partnership has invested in nine limited partnerships and limited liability companies, the majority of which have invested in residential apartment complexes, with three partnerships investing in commercial property. The Partnership has between a 40%-50% ownership interests in each investment. The other investors are Harold Brown, the President of the Management Company and five other employees of the Management Company. Harold Brown’s ownership interest is between 43.2% and 57%, with the balance owned by the others. A description of each investment is as follows: | ||||||||||||||||||||||||||||||||
On October 28, 2009 the Partnership invested approximately $15,925,000 in a joint venture to acquire a 40% interest in a residential property located in Brookline, Massachusetts. The property, referred to as Dexter Park, is a 409 unit residential complex. The purchase price was $129,500,000. The total mortgage was $89,914,000 with an interest rate of 5.57% and it matures in 2019. The mortgage calls for interest only payments for the first two years of the loan and amortized over 30 years thereafter. The balance of this mortgage is approximately $86,567,000 at September 30, 2014. In order to fund this investment, the Partnership used approximately $8,757,000 of its cash reserves and borrowed approximately $7,168,000 with an interest rate of 6% from HBC Holdings, LLC, an entity owned by Harold Brown and his affiliates (“HBC”). The term of the loan was four years with a provision requiring payment in whole or in part upon demand by HBC with six months notice. The loan was paid in full in April 2012. This investment, Hamilton Park Towers, LLC is referred to as Dexter Park. | ||||||||||||||||||||||||||||||||
On October 3, 2005, the Partnership invested $2,500,000 for a 50% ownership interest in a 168-unit apartment complex in Quincy, Massachusetts. The purchase price was $30,875,000. The Partnership sold 120 units as condominiums and retained 48 units for long-term investment. In February 2007, the Partnership refinanced the 48 units with a new mortgage in the amount of $4,750,000 with an interest rate of 5.57%, interest only for five years. The loan will be amortized over 30 years thereafter and matures in March 2017. As of September 30, 2014, the balance of the mortgage is approximately $4,590,000. This investment is referred to as Hamilton Bay Apartments, LLC. In April 2008, the Partnership refinanced an additional 20 units and obtained a new mortgage in the amount of $2,368,000 with interest at 5.75%, interest only, which matured in 2013. On October 18, 2013, the Partnership and its joint venture partner each made capital contributions to the entity of $660,000. The capital was used to pay off the outstanding mortgage. Six units have been sold during the first nine months of 2014 with a gain of approximately $351,000. As of November 1, 2014, nine units are still owned by the Partnership. This investment is referred to as Hamilton Bay, LLC. | ||||||||||||||||||||||||||||||||
On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising 48 apartments, one commercial space and a 50-car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000, with a $10,750,000 mortgage. The Partnership plans to operate the building and may initiate development of the parking lot. In June 2007, the Partnership separated the parcels, formed an additional limited liability company for the residential apartments and obtained a mortgage on the property. The new limited liability company formed for the residential apartments and commercial space is referred to as Hamilton Essex 81, LLC. In August 2008, the Partnership restructured the mortgages on both parcels at Essex 81 and transferred the residential apartments to Hamilton Essex 81, LLC. The mortgage on Hamilton Essex 81, LLC is approximately $8,141,000, at September 30, 2014, amortizing over 30 years at 5.79% due in August 2016. The mortgage on Essex Development, LLC, or the parking lot is approximately $2,001,000 with a variable interest rate of 2.25% over the daily Libor rate (0.156%) at September 30, 2014. This loan was extended to August 2013 with the same conditions except for the addition of fixed principal payments in the amount of $4,301 per month. The cost associated with the extension was approximately $6,000. In September 2013, the loan was extended for an additional two years to August 2015 with the same conditions except for the increased principal payments of $4,443 per month. The costs associated with the extension were approximately $9,000. Harold Brown has issued a personal guaranty up to $1,000,000 of this mortgage. In the event that he is obligated to make payments to the lender as a result of this guaranty, the Partnership and other investors have, in turn, agreed to indemnify him for their proportionate share of any such payments. The investment in the parking lot is referred to as Hamilton Essex Development, LLC; the investment in the apartments is referred to as Hamilton Essex 81, LLC. | ||||||||||||||||||||||||||||||||
On March 2, 2005, the Partnership invested $2,352,000 for a 50% ownership interest in a 176-unit apartment complex with an additional small commercial building located in Quincy, Massachusetts. The purchase price was $23,750,000. The Partnership sold 127 of the units as condominiums and retained 49 units for long-term investment. The Partnership obtained a new 10-year mortgage in the amount of $5,000,000 on the units to be retained by the Partnership. The interest on the new loan is 5.67% fixed for the 10 year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan term. The balance of this mortgage is approximately $4,824,000 at September 30, 2014. This investment is referred to as Hamilton 1025, LLC. | ||||||||||||||||||||||||||||||||
In August 2004, the Partnership invested $8,000,000 for a 50% ownership interest in a 280-unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000. The Partnership sold 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place. | ||||||||||||||||||||||||||||||||
In 2005, Hamilton on Main Apartments, LLC obtained a ten year mortgage on the three buildings to be retained. The mortgage was $16,825,000, with interest only of 5.18% for three years and amortizing on a 30 year schedule for the remaining seven years when the balance is due. The net proceeds after funding escrow accounts and closing costs on the mortgage were approximately $16,700,000, which were used to reduce the existing mortgage. In August 2014, the property was refinanced with a 10 year mortgage in the amount of $16,900,000 at 4.34% interest only. The Joint Venture Partnership paid off the prior mortgage of approximately $15,205,000 with the proceeds of the new mortgage and distributed $850,000 to the Partnership. | ||||||||||||||||||||||||||||||||
In September 2004, the Partnership invested approximately $5,075,000 for a 50% ownership interest in a 42-unit apartment complex located in Lexington, Massachusetts. The purchase price was $10,100,000. In October 2004, the Joint Venture Partnership obtained a mortgage on the property in the amount of $8,025,000 and returned $3,775,000 to the Partnership. The Partnership obtained a new 10- year mortgage in the amount of $5,500,000 in January 2007. The interest on the new loan is 5.67% fixed for the ten year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan. This loan required a cash contribution by the Partnership of $1,250,000 in December 2006. At September 30, 2014, the balance of this mortgage is approximately $5,312,000. This investment is referred to as Hamilton Minuteman, LLC. | ||||||||||||||||||||||||||||||||
In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a 40-unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a 15 year mortgage in the amount of $10,000,000 at 3.87%, interest only for 3 years and is amortized on a 30-year schedule for the balance of the term. The Partnership paid off the prior mortgage of approximately $6,776,000 with the proceeds of the new mortgage. After the refinancing, the property made a distribution of $1,610,000 to the Partnership. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. This investment is referred to as 345 Franklin, LLC. | ||||||||||||||||||||||||||||||||
Summary financial information as of September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Rental Properties | $ | 8,619,846 | $ | 2,622,203 | $ | 7,230,839 | $ | 5,215,054 | $ | 1,011,453 | $ | 6,473,921 | $ | 6,628,931 | $ | 19,644,258 | $ | 98,343,487 | $ | 155,789,992 | ||||||||||||
Cash & Cash Equivalents | 28,937 | 149,705 | 203,001 | 7,697 | 741,509 | 4,188 | 111,378 | 2,404,047 | 1,231,163 | 4,881,625 | ||||||||||||||||||||||
Rent Receivable | 17,700 | — | 1,703 | 14,718 | 3,049 | 1,102 | 2,326 | 9,845 | 149,200 | 199,643 | ||||||||||||||||||||||
Real Estate Tax Escrow | 98,555 | — | 41,934 | 71,690 | — | 43,591 | 40,212 | 52,130 | 356,155 | 704,267 | ||||||||||||||||||||||
Prepaid Expenses & Other Assets | 95,311 | 895 | 50,550 | 44,962 | 27,327 | 44,461 | 44,558 | 96,377 | 1,657,149 | 2,061,590 | ||||||||||||||||||||||
Financing & Leasing Fees | 33,515 | 7,753 | 91,554 | 10,849 | — | 15,110 | 9,005 | 159,175 | 295,874 | 622,835 | ||||||||||||||||||||||
Total Assets | $ | 8,893,864 | $ | 2,780,556 | $ | 7,619,581 | $ | 5,364,970 | $ | 1,783,338 | $ | 6,582,373 | $ | 6,836,410 | $ | 22,365,832 | $ | 102,033,028 | $ | 164,259,952 | ||||||||||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||||||||||||||||||||||||||
Mortgage Notes Payable | $ | 8,140,592 | $ | 2,001,159 | $ | 10,000,000 | $ | 4,823,762 | $ | — | $ | 4,590,276 | $ | 5,311,923 | $ | 16,900,000 | $ | 86,566,934 | $ | 138,334,646 | ||||||||||||
Accounts Payable & Accrued Expense | 150,481 | 55,616 | 172,833 | 27,905 | 724,100 | 16,076 | 123,765 | 2,142,549 | 931,507 | 4,344,832 | ||||||||||||||||||||||
Advance Rental Pmts & Security Deposits | 174,103 | — | 197,412 | 103,182 | 13,487 | 88,756 | 95,052 | 301,976 | 2,205,078 | 3,179,046 | ||||||||||||||||||||||
Total Liabilities | 8,465,176 | 2,056,775 | 10,370,245 | 4,954,849 | 737,587 | 4,695,108 | 5,530,740 | 19,344,525 | 89,703,519 | 145,858,524 | ||||||||||||||||||||||
Partners’ Capital | 428,688 | 723,781 | (2,750,664 | ) | 410,121 | 1,045,751 | 1,887,265 | 1,305,670 | 3,021,307 | 12,329,509 | 18,401,428 | |||||||||||||||||||||
Total Liabilities and Capital | $ | 8,893,864 | $ | 2,780,556 | $ | 7,619,581 | $ | 5,364,970 | $ | 1,783,338 | $ | 6,582,373 | $ | 6,836,410 | $ | 22,365,832 | $ | 102,033,028 | $ | 164,259,952 | ||||||||||||
Partners’ Capital % - NERA | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 40 | % | ||||||||||||||
Investment in Unconsolidated Joint Ventures | $ | 214,344 | $ | 361,891 | $ | — | $ | 205,061 | $ | 522,876 | $ | 943,633 | $ | 652,833 | $ | 1,510,654 | $ | 4,931,804 | 9,343,093 | |||||||||||||
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | $ | — | $ | — | $ | (1,375,332 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | (1,375,332 | ) | |||||||||||
Total Investment in Unconsolidated Joint Ventures (Net) | $ | 7,967,761 | ||||||||||||||||||||||||||||||
Total units/condominiums | ||||||||||||||||||||||||||||||||
Apartments | 48 | — | 40 | 175 | 120 | 48 | 42 | 148 | 409 | 1,030 | ||||||||||||||||||||||
Commercial | 1 | 1 | — | 1 | — | — | — | — | — | 3 | ||||||||||||||||||||||
Total | 49 | 1 | 40 | 176 | 120 | 48 | 42 | 148 | 409 | 1,033 | ||||||||||||||||||||||
Units to be retained | 49 | 1 | 40 | 49 | — | 48 | 42 | 148 | 409 | 786 | ||||||||||||||||||||||
Units to be sold | — | — | — | 127 | 120 | — | — | — | — | 247 | ||||||||||||||||||||||
Units sold through November 1, 2014 | — | — | — | 127 | 111 | — | — | — | — | 238 | ||||||||||||||||||||||
Unsold units | — | — | — | — | 9 | — | — | — | — | 9 | ||||||||||||||||||||||
Unsold units with deposits for future sale as of November 1, 2014 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Financial information for the nine months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 1,043,460 | $ | 218,995 | $ | 994,756 | $ | 698,401 | $ | 151,937 | $ | 704,397 | $ | 683,025 | $ | 2,177,950 | $ | 10,143,620 | $ | 16,816,541 | ||||||||||||
Laundry and Sundry Income | 12,425 | — | (425 | ) | — | — | — | 844 | 29,213 | 75,213 | 117,270 | |||||||||||||||||||||
1,055,885 | 218,995 | 994,331 | 698,401 | 151,937 | 704,397 | 683,869 | 2,207,163 | 10,218,833 | 16,933,811 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 23,376 | 1,180 | 32,580 | 6,784 | 3,388 | 14,493 | 8,104 | 42,799 | 181,661 | 314,365 | ||||||||||||||||||||||
Depreciation and Amortization | 324,833 | 8,466 | 300,816 | 180,524 | 57,524 | 238,744 | 240,486 | 716,092 | 4,048,679 | 6,116,164 | ||||||||||||||||||||||
Management Fees | 43,937 | 8,760 | 41,823 | 27,973 | 5,888 | 28,206 | 28,489 | 86,429 | 217,031 | 488,536 | ||||||||||||||||||||||
Operating | 96,904 | — | 45,984 | 523 | 1,028 | 1,683 | 60,631 | 288,912 | 960,938 | 1,456,603 | ||||||||||||||||||||||
Renting | 11,875 | — | 11,368 | 5,918 | 753 | 5,042 | 7,571 | 21,131 | 156,856 | 220,514 | ||||||||||||||||||||||
Repairs and Maintenance | 125,411 | 3,150 | 56,421 | 246,576 | 74,719 | 223,566 | 58,132 | 292,004 | 927,771 | 2,007,750 | ||||||||||||||||||||||
Taxes and Insurance | 172,802 | 40,498 | 87,842 | 119,861 | 30,025 | 120,392 | 89,496 | 279,034 | 1,155,775 | 2,095,725 | ||||||||||||||||||||||
799,138 | 62,054 | 576,834 | 588,159 | 173,325 | 632,126 | 492,909 | 1,726,401 | 7,648,711 | 12,699,657 | |||||||||||||||||||||||
Income Before Other Income | 256,747 | 156,941 | 417,497 | 110,242 | (21,388 | ) | 72,271 | 190,960 | 480,762 | 2,570,122 | 4,234,154 | |||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (361,857 | ) | (41,932 | ) | (293,469 | ) | (210,158 | ) | (485 | ) | (197,633 | ) | (231,196 | ) | (610,958 | ) | (3,710,651 | ) | (5,658,339 | ) | ||||||||||||
Interest Income | — | — | — | 15 | — | — | — | — | — | — | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 468 | — | — | — | — | — | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | 350,523 | — | — | — | — | — | ||||||||||||||||||||||
(361,857 | ) | (41,932 | ) | (293,469 | ) | (210,143 | ) | 350,506 | (197,633 | ) | (231,196 | ) | (610,958 | ) | (3,710,651 | ) | (5,658,339 | ) | ||||||||||||||
Net Income (Loss) | $ | (105,110 | ) | $ | 115,009 | $ | 124,028 | $ | (99,901 | ) | $ | 329,118 | $ | (125,362 | ) | $ | (40,236 | ) | $ | (130,196 | ) | $ | (1,140,529 | ) | $ | (1,424,185 | ) | |||||
Net Income (Loss) - NERA 50% | $ | (52,555 | ) | $ | 57,505 | $ | 62,014 | $ | (49,951 | ) | $ | 164,560 | $ | (62,681 | ) | $ | (20,118 | ) | $ | (65,097 | ) | 33,677 | ||||||||||
Net Income (Loss) - NERA 40% | $ | (456,212 | ) | (456,212 | ) | |||||||||||||||||||||||||||
$ | (422,535 | ) | ||||||||||||||||||||||||||||||
Financial information for the three months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 373,304 | $ | 72,523 | $ | 336,267 | $ | 250,921 | $ | 45,216 | $ | 242,294 | $ | 226,213 | $ | 737,588 | $ | 3,433,856 | $ | 5,718,182 | ||||||||||||
Laundry and Sundry Income | 4,306 | — | (660 | ) | — | — | — | 676 | 10,065 | 26,620 | 41,007 | |||||||||||||||||||||
377,610 | 72,523 | 335,607 | 250,921 | 45,216 | 242,294 | 226,889 | 747,653 | 3,460,476 | 5,759,189 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 6,235 | 350 | 12,719 | 2,624 | 715 | 3,916 | 2,661 | 12,037 | 64,668 | 105,925 | ||||||||||||||||||||||
Depreciation and Amortization | 108,663 | 2,822 | 100,712 | 60,204 | 19,174 | 80,047 | 81,233 | 242,960 | 1,354,577 | 2,050,392 | ||||||||||||||||||||||
Management Fees | 14,832 | 2,901 | 13,319 | 9,330 | 1,613 | 9,606 | 9,536 | 28,609 | 68,588 | 158,334 | ||||||||||||||||||||||
Operating | 27,938 | — | 13,390 | 171 | 423 | 643 | 16,528 | 82,442 | 224,085 | 365,620 | ||||||||||||||||||||||
Renting | 908 | — | 7,745 | (459 | ) | — | — | 1,482 | 3,034 | 99,320 | 112,030 | |||||||||||||||||||||
Repairs and Maintenance | 51,584 | — | 25,489 | 82,066 | 27,069 | 79,825 | 19,697 | 101,601 | 413,587 | 800,918 | ||||||||||||||||||||||
Taxes and Insurance | 55,807 | 12,859 | 29,643 | 38,487 | 7,360 | 38,387 | 30,264 | 87,450 | 398,451 | 698,708 | ||||||||||||||||||||||
265,967 | 18,932 | 203,017 | 192,423 | 56,354 | 212,424 | 161,401 | 558,133 | 2,623,276 | 4,291,927 | |||||||||||||||||||||||
Income Before Other Income | 111,643 | 53,591 | 132,590 | 58,498 | (11,138 | ) | 29,870 | 65,488 | 189,520 | 837,200 | 1,467,262 | |||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (121,659 | ) | (14,036 | ) | (97,895 | ) | (70,528 | ) | (86 | ) | (66,300 | ) | (77,635 | ) | (208,944 | ) | (1,245,694 | ) | (1,902,777 | ) | ||||||||||||
Interest Income | — | — | — | 6 | — | — | — | — | — | 6 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | 50,001 | — | — | — | — | 50,001 | ||||||||||||||||||||||
(121,659 | ) | (14,036 | ) | (97,895 | ) | (70,522 | ) | 49,915 | (66,300 | ) | (77,635 | ) | (208,944 | ) | (1,245,694 | ) | (1,852,770 | ) | ||||||||||||||
Net Income (Loss) | $ | (10,016 | ) | $ | 39,555 | $ | 34,695 | $ | (12,024 | ) | $ | 38,777 | $ | (36,430 | ) | $ | (12,147 | ) | $ | (19,424 | ) | $ | (408,494 | ) | $ | (385,508 | ) | |||||
Net Income (Loss) - NERA 50% | $ | (5,007 | ) | $ | 19,778 | $ | 17,348 | $ | (6,011 | ) | $ | 19,389 | $ | (18,215 | ) | $ | (6,074 | ) | $ | (9,711 | ) | 11,496 | ||||||||||
Net Income (Loss) - NERA 40% | $ | (163,398 | ) | (163,398 | ) | |||||||||||||||||||||||||||
$ | (151,902 | ) | ||||||||||||||||||||||||||||||
Future annual mortgage maturities at September 30, 2014 are as follows: | ||||||||||||||||||||||||||||||||
Hamilton | ||||||||||||||||||||||||||||||||
Hamilton | Essex 81 | 345 | Hamilton | Hamilton | Hamilton | Hamilton on | Dexter | |||||||||||||||||||||||||
Period End | Essex 81 | Development | Franklin | 1025 | Bay Apts | Minuteman | Main Apts | Park | Total | |||||||||||||||||||||||
9/30/15 | $ | 138,298 | $ | 2,001,159 | $ | — | $ | 71,689 | $ | 72,279 | $ | 78,516 | $ | — | $ | 1,620,796 | $ | 3,982,737 | ||||||||||||||
9/30/16 | 8,002,294 | — | 42,990 | 75,155 | 76,732 | 82,308 | — | 1,479,627 | 9,759,106 | |||||||||||||||||||||||
9/30/17 | — | — | 180,476 | 4,676,918 | 4,441,265 | 5,151,099 | — | 1,564,180 | 16,013,938 | |||||||||||||||||||||||
9/30/18 | — | — | 189,025 | — | — | — | — | 1,653,563 | 1,842,588 | |||||||||||||||||||||||
9/30/19 | — | — | 196,473 | — | — | — | — | 1,748,055 | 1,944,528 | |||||||||||||||||||||||
Thereafter | — | — | 9,391,036 | — | — | — | 16,900,000 | 78,500,713 | 104,791,749 | |||||||||||||||||||||||
$ | 8,140,592 | $ | 2,001,159 | $ | 10,000,000 | $ | 4,823,762 | $ | 4,590,276 | $ | 5,311,923 | $ | 16,900,000 | $ | 86,566,934 | $ | 138,334,646 | |||||||||||||||
At September 30, 2014 the weighted average interest rate on the above mortgages was 5.28%. The effective rate was 5. 36% including the amortization expense of deferred financing costs. | ||||||||||||||||||||||||||||||||
Summary financial information as of September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Rental Properties | $ | 8,855,213 | $ | 2,617,557 | $ | 7,596,004 | $ | 5,448,764 | $ | 1,785,933 | $ | 6,752,521 | $ | 6,851,307 | $ | 20,455,309 | $ | 103,516,956 | $ | 163,879,564 | ||||||||||||
Cash & Cash Equivalents | 18,578 | 24,337 | 15,400 | 743 | 901 | 14,460 | 60,794 | 15,593 | 919,270 | 1,070,076 | ||||||||||||||||||||||
Rent Receivable | 25,174 | — | 3,684 | 5,841 | 4,019 | 10,560 | — | 8,402 | 72,166 | 129,846 | ||||||||||||||||||||||
Real Estate Tax Escrow | 92,679 | — | 39,518 | 77,637 | — | 51,134 | 38,025 | 70,460 | 417,391 | 786,844 | ||||||||||||||||||||||
Prepaid Expenses & Other Assets | 89,720 | 889 | 43,130 | 46,234 | 113,082 | 28,815 | 51,583 | 306,657 | 1,532,522 | 2,212,632 | ||||||||||||||||||||||
Financing & Leasing Fees | 51,002 | 9,067 | 98,212 | 15,876 | — | 21,472 | 12,973 | 9,435 | 355,190 | 573,227 | ||||||||||||||||||||||
Total Assets | $ | 9,132,366 | $ | 2,651,850 | $ | 7,795,948 | $ | 5,595,095 | $ | 1,903,935 | $ | 6,878,962 | $ | 7,014,682 | $ | 20,865,856 | $ | 106,813,495 | $ | 168,652,189 | ||||||||||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||||||||||||||||||||||||||
Mortgage Notes Payable | $ | 8,263,635 | $ | 2,054,475 | $ | 10,000,000 | $ | 4,885,643 | $ | 1,318,000 | $ | 4,655,194 | $ | 5,379,695 | $ | 15,390,766 | $ | 87,707,013 | $ | 139,654,421 | ||||||||||||
Accounts Payable & Accrued Expense | 50,122 | 5,642 | 76,207 | 52,855 | 21,118 | 8,792 | 77,740 | 188,156 | 1,037,568 | 1,518,200 | ||||||||||||||||||||||
Advance Rental Pmts & Security Deposits | 160,109 | — | 162,242 | 86,196 | 26,410 | 89,430 | 73,462 | 276,764 | 2,107,529 | 2,982,142 | ||||||||||||||||||||||
Total Liabilities | 8,473,866 | 2,060,117 | 10,238,449 | 5,024,694 | 1,365,528 | 4,753,416 | 5,530,897 | 15,855,686 | 90,852,110 | 144,154,763 | ||||||||||||||||||||||
Partners’ Capital | 658,500 | 591,733 | (2,442,501 | ) | 570,401 | 538,407 | 2,125,546 | 1,483,785 | 5,010,170 | 15,961,385 | 24,497,426 | |||||||||||||||||||||
Total Liabilities and Capital | $ | 9,132,366 | $ | 2,651,850 | $ | 7,795,948 | $ | 5,595,095 | $ | 1,903,935 | $ | 6,878,962 | $ | 7,014,682 | $ | 20,865,856 | $ | 106,813,495 | $ | 168,652,189 | ||||||||||||
Partners’ Capital % - NERA | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 40 | % | ||||||||||||||
Investment in Unconsolidated Joint Ventures | $ | 329,250 | $ | 295,867 | $ | — | $ | 285,201 | $ | 269,204 | $ | 1,062,773 | $ | 741,893 | $ | 2,505,085 | $ | 6,384,554 | 11,873,825 | |||||||||||||
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | $ | — | $ | — | $ | (1,221,250 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | (1,221,250 | ) | |||||||||||
Total Investment in Unconsolidated Joint Ventures (Net) | $ | 10,652,575 | ||||||||||||||||||||||||||||||
Total units/condominiums | ||||||||||||||||||||||||||||||||
Apartments | 48 | — | 40 | 175 | 120 | 48 | 42 | 148 | 409 | 1,030 | ||||||||||||||||||||||
Commercial | 1 | 1 | — | 1 | — | — | — | — | — | 3 | ||||||||||||||||||||||
Total | 49 | 1 | 40 | 176 | 120 | 48 | 42 | 148 | 409 | 1,033 | ||||||||||||||||||||||
Units to be retained | 49 | 1 | 40 | 49 | — | 48 | 42 | 148 | 409 | 786 | ||||||||||||||||||||||
Units to be sold | — | — | — | 127 | 120 | — | — | — | — | 247 | ||||||||||||||||||||||
Units sold through November 1, 2013 | — | — | — | 127 | 105 | — | — | — | — | 232 | ||||||||||||||||||||||
Unsold units | — | — | — | — | 15 | — | — | — | — | 15 | ||||||||||||||||||||||
Unsold units with deposits for future sale as of November 1, 2013 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Financial information for the nine months ended September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 1,006,954 | $ | 215,601 | $ | 931,629 | $ | 666,484 | $ | 189,661 | $ | 676,641 | $ | 638,208 | $ | 2,046,366 | $ | 9,487,525 | $ | 15,859,069 | ||||||||||||
Laundry and Sundry Income | 12,144 | — | 3,483 | — | — | — | 675 | 27,391 | 70,846 | 114,538 | ||||||||||||||||||||||
1,019,097 | 215,601 | 935,112 | 666,484 | 189,661 | 676,641 | 638,883 | 2,073,756 | 9,558,371 | 15,973,608 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 15,037 | 1,021 | 18,796 | 7,968 | 9,502 | 14,367 | 4,253 | 26,848 | 191,418 | 289,209 | ||||||||||||||||||||||
Depreciation and Amortization | 319,895 | 6,671 | 321,730 | 180,399 | 60,895 | 230,538 | 237,847 | 733,437 | 4,326,808 | 6,418,221 | ||||||||||||||||||||||
Management Fees | 41,713 | 8,624 | 38,633 | 27,108 | 7,614 | 26,682 | 25,801 | 83,965 | 203,719 | 463,860 | ||||||||||||||||||||||
Operating | 94,588 | — | 53,310 | 927 | 2,038 | 1,232 | 56,899 | 252,383 | 802,142 | 1,263,520 | ||||||||||||||||||||||
Renting | 10,831 | — | 1,788 | 5,378 | 1,425 | 9,753 | 6,096 | 4,331 | 66,105 | 105,705 | ||||||||||||||||||||||
Repairs and Maintenance | 93,194 | 4,400 | 62,553 | 239,752 | 70,217 | 224,156 | 50,840 | 278,025 | 843,069 | 1,866,206 | ||||||||||||||||||||||
Taxes and Insurance | 164,374 | 37,050 | 85,152 | 114,730 | 31,912 | 109,188 | 91,893 | 257,239 | 1,170,929 | 2,062,466 | ||||||||||||||||||||||
739,632 | 57,765 | 581,962 | 576,261 | 183,604 | 615,915 | 473,628 | 1,636,229 | 7,604,189 | 12,469,187 | |||||||||||||||||||||||
Income Before Other Income (Loss) | 279,465 | 157,835 | 353,150 | 90,223 | 6,057 | 60,726 | 165,255 | 437,527 | 1,954,182 | 3,504,421 | ||||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (366,060 | ) | (43,776 | ) | (355,345 | ) | (212,962 | ) | (70,021 | ) | (200,200 | ) | (234,140 | ) | (616,349 | ) | (3,757,844 | ) | (5,856,697 | ) | ||||||||||||
Interest Income | — | — | 26 | 5 | 122 | — | — | — | 57 | 210 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 2,729 | — | — | — | — | 2,729 | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Other Income (Expenses) | — | — | (68,588 | ) | — | — | — | — | — | — | (68,588 | ) | ||||||||||||||||||||
(366,060 | ) | (43,776 | ) | (423,908 | ) | (212,957 | ) | (67,170 | ) | (200,200 | ) | (234,140 | ) | (616,349 | ) | (3,757,786 | ) | (5,922,346 | ) | |||||||||||||
Net Income (Loss) | $ | (86,594 | ) | $ | 114,059 | $ | (70,758 | ) | $ | (122,734 | ) | $ | (61,113 | ) | $ | (139,474 | ) | $ | (68,884 | ) | $ | (178,822 | ) | $ | (1,803,605 | ) | $ | (2,417,925 | ) | |||
Net Income (Loss) - NERA 50% | $ | (43,297 | ) | $ | 57,029 | $ | (35,379 | ) | $ | (61,367 | ) | $ | (30,556 | ) | $ | (69,737 | ) | $ | (34,442 | ) | $ | (89,411 | ) | $ | (307,160 | ) | ||||||
NERA 40% | $ | (721,442 | ) | (721,442 | ) | |||||||||||||||||||||||||||
$ | (1,028,602 | ) | ||||||||||||||||||||||||||||||
Financial information for the three months ended September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 343,035 | $ | 71,809 | $ | 315,594 | $ | 224,602 | $ | 68,189 | $ | 235,198 | $ | 205,420 | $ | 693,178 | $ | 3,155,855 | $ | 5,312,880 | ||||||||||||
Laundry and Sundry Income | 3,146 | — | 1,550 | — | — | — | — | 10,109 | 24,417 | 39,222 | ||||||||||||||||||||||
346,181 | 71,809 | 317,144 | 224,602 | 68,189 | 235,198 | 205,420 | 703,287 | 3,180,272 | 5,352,102 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 5,109 | 317 | 4,365 | 4,162 | 5,916 | 6,816 | 1,788 | 8,440 | 77,694 | 114,608 | ||||||||||||||||||||||
Depreciation and Amortization | 107,829 | 2,182 | 105,992 | 60,185 | 19,797 | 76,900 | 79,914 | 244,670 | 1,448,329 | 2,145,798 | ||||||||||||||||||||||
Management Fees | 15,699 | 2,872 | 12,851 | 8,922 | 2,627 | 8,795 | 8,725 | 26,626 | 70,212 | 157,330 | ||||||||||||||||||||||
Operating | 31,039 | — | 13,266 | 215 | 77 | 615 | 14,951 | 61,202 | 237,482 | 358,848 | ||||||||||||||||||||||
Renting | 1,281 | — | — | 1,453 | — | 2,503 | 2,054 | 1,026 | 39,451 | 47,766 | ||||||||||||||||||||||
Repairs and Maintenance | 29,100 | 700 | 24,374 | 82,343 | 24,231 | 76,461 | 25,303 | 112,318 | 389,052 | 763,882 | ||||||||||||||||||||||
Taxes and Insurance | 52,614 | 12,642 | 28,897 | 37,599 | 11,293 | 38,040 | 29,945 | 87,950 | 427,973 | 726,954 | ||||||||||||||||||||||
242,671 | 18,715 | 189,745 | 194,878 | 63,942 | 210,131 | 162,681 | 542,233 | 2,690,194 | 4,315,188 | |||||||||||||||||||||||
Income Before Other Income (Loss) | 103,510 | 53,095 | 127,399 | 29,724 | 4,248 | 25,068 | 42,739 | 161,054 | 490,078 | 1,036,914 | ||||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (122,858 | ) | (14,510 | ) | (97,798 | ) | (71,481 | ) | (21,332 | ) | (67,226 | ) | (78,601 | ) | (206,762 | ) | (1,262,391 | ) | (1,942,961 | ) | ||||||||||||
Interest Income | — | — | — | 2 | 36 | — | — | — | — | 39 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 722 | — | — | — | — | 722 | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Other Income (Expenses) | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
(122,858 | ) | (14,510 | ) | (97,798 | ) | (71,479 | ) | (20,574 | ) | (67,226 | ) | (78,601 | ) | (206,762 | ) | (1,262,391 | ) | (1,942,200 | ) | |||||||||||||
Net Income (Loss) | $ | (19,348 | ) | $ | 38,584 | $ | 29,601 | $ | (41,755 | ) | $ | (16,326 | ) | $ | (42,159 | ) | $ | (35,862 | ) | $ | (45,708 | ) | $ | (772,312 | ) | $ | (905,286 | ) | ||||
Net Income (Loss) - NERA 50% | $ | (9,674 | ) | $ | 19,292 | $ | 14,801 | $ | (20,878 | ) | $ | (8,163 | ) | $ | (21,079 | ) | $ | (17,931 | ) | $ | (22,854 | ) | $ | (66,487 | ) | |||||||
NERA 40% | $ | (308,925 | ) | (308,925 | ) | |||||||||||||||||||||||||||
$ | (375,412 | ) | ||||||||||||||||||||||||||||||
IMPACT_OF_RECENTLYISSUED_ACCOU
IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS | ' |
IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS | ' |
NOTE 15. IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS | |
In August 2014, the FASB issued ASU 2014-15, which requires management to evaluate whether there are conditions or events that raise substantial doubt about the entity’s ability to continue as a going concern, and to provide certain disclosures when it is probable that the entity will be unable to meet its obligations as they become due within one year after the date that the financial statements are issued. ASU 2014-15 is effective for the annual period ended December 31,2016 and for annual periods and interim periods thereafter with early adoption permitted. The adoption of ASU 2014-15 is not expected to materially impact the Partnership’s consolidated financial statements. | |
DISCONTINUED_OPERATIONS_AND_SA
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE | ' | |||||||
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE | ' | |||||||
NOTE 16. DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE | ||||||||
The following tables summarize income from discontinued operations and the related realized gain on sale of rental property for the nine months ended September 30, 2014 and 2013: | ||||||||
2014 | 2013 | |||||||
Total Revenues | $ | — | $ | 193,857 | ||||
Operating and other expenses | — | 172,586 | ||||||
Depreciation and amortization | — | 2,111 | ||||||
— | 174,697 | |||||||
Income from discontinued operations | $ | — | $ | 19,160 | ||||
SUBSEQUENT_EVENTS_10Q
SUBSEQUENT EVENTS - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
SUBSEQUENT EVENTS | ' |
SUBSEQUENT EVENTS | ' |
NOTE 17—SUBSEQUENT EVENTS | |
Depository Receipts | |
Pursuant to the Repurchase Program, from October 1, 2014 through November 4, 2014, the Partnership purchased a total of 5,277 Depositary Receipts. The average price was $47.37 per receipt or $1,421.10 per unit. The total cost was $257,098. Under the terms of the Repurchase Program, the Partnership is required to repurchase 41.8 Class B Units and 2.2 General Partnership Units at a cost of $59,369 and $3,125 respectively. | |
SIGNIFICANT_ACCOUNTING_POLICIE1
SIGNIFICANT ACCOUNTING POLICIES (Policies) - 10Q | 9 Months Ended |
Sep. 30, 2014 | |
SIGNIFICANT ACCOUNTING POLICIES | ' |
Line of Business | ' |
Line of Business: New England Realty Associates Limited Partnership (“NERA” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own 24 properties which include 16 residential buildings; 4 mixed use residential, retail and office buildings; 3 commercial buildings and individual units at one condominium complex. These properties total 2,412 apartment units, 19 condominium units and 108,043 square feet of commercial space. Additionally, the Partnership also owns a 40-50% interest in 9 residential and mixed use properties consisting of 792 apartment units, 12,500 square feet of commercial space and a 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire. | |
Basis of Presentation | ' |
Basis of Presentation: The preparation of the financial statements, in conformity with accounting principles generally accepted in the United State of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Accordingly, actual results could differ from those estimates. | |
Principles of Consolidation | ' |
Principles of Consolidation: The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a 99.67% to 100% ownership interest in each subsidiary except for the nine limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a 40 - 50% ownership interest. The consolidated group is referred to as the “Partnership.” Minority interests are not recorded, since they are insignificant. All significant intercompany accounts and transactions are eliminated in consolidation. The Partnership accounts for its investment in the above-mentioned Investment Properties using the equity method of consolidation. (See Note 14: Investments in Unconsolidated Joint Ventures). | |
The Partnership accounts for its investments in joint ventures using the equity method of accounting. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. In 2013, the carrying value of an investment fell below zero. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits. (See Note 14: Investment in Unconsolidated Joint Ventures.) | |
The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE. | |
Impairment | ' |
Impairment: On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties or investments in unconsolidated subsidiaries may be impaired. In addition to identifying any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management include reviewing low leased percentages, significant near term lease expirations, recently acquired properties, current and historical operating and/or cash flow losses, near term mortgage debt maturities or other factors that might impact the Partnership’s intent and ability to hold property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved. | |
Revenue Recognition | ' |
Revenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight-line basis over the term of the lease. Contingent rent for commercial properties are received from tenants for certain costs as provided in the lease agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight-line basis. | |
Above-market and below-market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in-place lease and (ii) management’s estimate of fair market lease rates for each corresponding in-place lease, measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed-rate renewal options for below-market leases. The capitalized above-market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below-market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below-market fixed-rate renewal options of the respective leases. | |
Rental Properties | ' |
Rental Properties: Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions which improve or extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight-line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in-place leases and (iii) tenant relationships. The Partnership allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant. | |
Other intangible assets acquired include amounts for in-place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in-place lease values include an estimate of carrying costs during hypothetical expected lease-up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease-up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in-place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships. | |
In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write-down to fair value is required. | |
Financing and Leasing Fees | ' |
Financing and Leasing Fees: Financing fees are capitalized and amortized, using the interest method, over the life of the related mortgages. Leasing fees are capitalized and amortized on a straight-line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable. | |
Income Taxes | ' |
Income Taxes: The financial statements have been prepared on the basis that NERA and its subsidiaries are entitled to tax treatment as partnerships. Accordingly, no provision for income taxes have been recorded (See Note 13). | |
Cash Equivalents | ' |
Cash Equivalents: The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less. | |
Segment Reporting | ' |
Segment Reporting: Operating segments are revenue producing components of the Partnership for which separate financial information is produced internally for management. Under the definition, NERA operated, for all periods presented, as one segment. | |
Comprehensive Income | ' |
Comprehensive Income: Comprehensive income is defined as changes in partners’ equity, exclusive of transactions with owners (such as capital contributions and dividends). NERA did not have any comprehensive income items in 2014 or 2013 other than net income as reported. | |
Income (Loss) Per Depositary Receipt | ' |
Income Per Depositary Receipt: Effective January 3, 2012, the Partnership authorized a 3-for-1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10-to-1 to 30-to-1, such that each Depositary Receipt represents one-thirtieth (1/30) of a Class A Unit of the Partnership. All references to Depositary Receipts in the report are reflective of the 3- for-1 forward split. | |
Income Per Unit | ' |
Income Per Unit: Net income per unit has been calculated based upon the weighted average number of units outstanding during each period presented. The Partnership has no dilutive units and, therefore, basic net income is the same as diluted net income per unit (see Note 7). | |
Concentration of Credit Risks and Financial Instruments | ' |
Concentration of Credit Risks and Financial Instruments: The Partnership’s properties are located in New England, and the Partnership is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the Partnership’s revenues in 2014 or 2013. The Partnership makes its temporary cash investments with high-credit quality financial institutions. At September 30, 2014, substantially all of the Partnership’s cash and cash equivalents were held in interest-bearing accounts at financial institutions, earning interest at rates from 0.01% to 0.35%. At September 30, 2014 and December 31, 2013, respectively approximately $13,372,000 and $15,275,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts. | |
Advertising Expense | ' |
Advertising Expense: Advertising is expensed as incurred. Advertising expense was $79,346 and $23,483 for the nine months ended September 30, 2014 and 2013, respectively. | |
Discontinued Operations and Rental Property Held for Sale | ' |
Discontinued Operations and Rental Property Held for Sale: When significant assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. If, in management’s opinion, the net sales price of the assets which have been identified as held for sale is less than the net book value of the assets, a valuation allowance is established. Properties identified as held for sale and/or sold are presented in discontinued operations for all periods presented. | |
If circumstances arise that previously were considered unlikely and, as a result, the Partnership decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying amount before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell. | |
Interest Capitalized | ' |
Interest Capitalized: The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds one year. During the nine months ended September 30, 2014 and 2013 there was no capitalized interest. | |
Extinguishment of Debt | ' |
Extinguishment of Debt: When existing mortgages are refinanced with the same lender and it is determined that the refinancing is substantially different, then they are recorded as an extinguishment of debt. However if it is determined that the refinancing is substantially the same, then they are recorded as an exchange of debt. All refinancing qualify as extinguishment of debt. | |
Reclassifications | ' |
Reclassifications: Certain reclassifications have been made to prior period amounts in order to conform to current period presentation. | |
RENTAL_PROPERTIES_Tables_10Q
RENTAL PROPERTIES (Tables) - 10Q | 9 Months Ended | |||||||||
Sep. 30, 2014 | ||||||||||
RENTAL PROPERTIES | ' | |||||||||
Schedule of rental properties | ' | |||||||||
September 30, 2014 | December 31, 2013 | Useful Life | ||||||||
Land, improvements and parking lots | $ | 44,300,508 | $ | 43,919,728 | 15–40 years | |||||
Buildings and improvements | 152,926,255 | 152,130,635 | 15–40 years | |||||||
Kitchen cabinets | 6,791,528 | 5,956,078 | 5–10 years | |||||||
Carpets | 6,601,426 | 5,820,516 | 5–10 years | |||||||
Air conditioning | 736,933 | 707,928 | 5–10 years | |||||||
Laundry equipment | 422,552 | 404,775 | 5–7 years | |||||||
Elevators | 1,139,296 | 1,139,296 | 20–40 years | |||||||
Swimming pools | 444,629 | 444,629 | 10–30 years | |||||||
Equipment | 5,476,998 | 5,038,530 | 5–7 years | |||||||
Motor vehicles | 86,657 | 86,657 | 5 years | |||||||
Fences | 24,670 | 24,670 | 5–15 years | |||||||
Furniture and fixtures | 5,967,285 | 5,564,621 | 5–7 years | |||||||
Smoke alarms | 236,719 | 216,223 | 5–7 years | |||||||
Total fixed assets | 225,155,456 | 221,454,286 | ||||||||
Less: Accumulated depreciation | (75,396,430 | ) | (68,549,625 | ) | ||||||
$ | 149,759,026 | $ | 152,904,661 | |||||||
MORTGAGE_NOTES_PAYABLE_Tables_
MORTGAGE NOTES PAYABLE (Tables) - 10Q | 9 Months Ended | ||||
Sep. 30, 2014 | |||||
MORTGAGE NOTES PAYABLE | ' | ||||
Schedule of approximate annual maturities | ' | ||||
2015—current maturities | $ | 133,000 | |||
2016 | 726,000 | ||||
2017 | 1,821,000 | ||||
2018 | 7,840,000 | ||||
2019 | 1,912,000 | ||||
Thereafter | 183,671,000 | ||||
$ | 196,103,000 | ||||
PARTNERS_CAPITAL_Tables_10Q
PARTNERS' CAPITAL (Tables) - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
PARTNERS' CAPITAL | ' | |||||||
Schedule of information per depositary receipt | ' | |||||||
Nine Months Ended | ||||||||
September30, | ||||||||
2014 | 2013 | |||||||
Income per Depositary Receipt before Discontinued Operations | $ | 0.11 | $ | 0.42 | ||||
Income per Depository Receipt from Discontinued Operations | 0.00 | 0.95 | ||||||
Net Income per Depositary Receipt after Discontinued Operations | $ | 0.11 | $ | 1.37 | ||||
Distributions per Depositary Receipt | $ | 0.75 | $ | 0.75 | ||||
TREASURY_UNITS_Tables_10Q
TREASURY UNITS (Tables) - 10Q | 9 Months Ended | |||
Sep. 30, 2014 | ||||
TREASURY UNITS | ' | |||
Schedule of treasury units | ' | |||
Class A | 41,455 | |||
Class B | 9,845 | |||
General Partnership | 518 | |||
51,818 | ||||
RENTAL_INCOME_Tables_10Q
RENTAL INCOME (Tables) - 10Q | 9 Months Ended | ||||||||||
Sep. 30, 2014 | |||||||||||
RENTAL INCOME | ' | ||||||||||
Schedule of minimum future annual rental income on non-cancellable operating leases | ' | ||||||||||
Commercial | |||||||||||
Property Leases | |||||||||||
2015 | $ | 2,754,000 | |||||||||
2016 | 2,299,000 | ||||||||||
2017 | 1,532,000 | ||||||||||
2018 | 1,188,000 | ||||||||||
2019 | 794,000 | ||||||||||
Thereafter | 837,000 | ||||||||||
$ | 9,404,000 | ||||||||||
Schedule of information for commercial leases | ' | ||||||||||
Percentage of | |||||||||||
Annual base rent | Total square feet | Total number | annual base rent for | ||||||||
for expiring leases | for expiring leases | of leases expiring | expiring leases | ||||||||
Through September 30, | |||||||||||
2015 | $ | 386,561 | 20,703 | 11 | 13 | % | |||||
2016 | 685,229 | 24,656 | 7 | 23 | % | ||||||
2017 | 576,040 | 20,023 | 9 | 20 | % | ||||||
2018 | 340,173 | 10,377 | 6 | 11 | % | ||||||
2019 | 632,886 | 22,657 | 7 | 21 | % | ||||||
2020 | 141,831 | 3,056 | 2 | 5 | % | ||||||
2021 | 64,800 | 1,800 | 1 | 2 | % | ||||||
2022 | 0 | 0 | 0 | 0 | % | ||||||
2023 | 0 | 0 | 0 | 0 | % | ||||||
2024 | 157,443 | 4,771 | 1 | 5 | % | ||||||
Totals | $ | 2,984,963 | 108,043 | 44 | 100 | % | |||||
FAIR_VALUE_MEASUREMENTS_Tables
FAIR VALUE MEASUREMENTS (Tables) - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
FAIR VALUE MEASUREMENTS | ' | |||||||
Schedule of carrying amounts and estimated fair value of debt | ' | |||||||
Carrying Amount | Estimated Fair Value | |||||||
Mortgage Notes Payable | ||||||||
Partnership Properties | ||||||||
At September 30, 2014 | $ | 196,103,164 | $ | 205,947,641 | ||||
At December 31, 2013 | $ | 198,520,478 | $ | 196,059,827 | ||||
Investment Properties | ||||||||
At September 30, 2014 | $ | 138,334,647 | $ | 147,420,121 | ||||
At December 31, 2013 | $ | 137,875,515 | $ | 147,975,521 | ||||
INVESTMENT_IN_UNCONSOLIDATED_J1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Tables) - 10Q | 9 Months Ended | |||||||||||||||||||||||||||||||
Sep. 30, 2014 | ||||||||||||||||||||||||||||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' | |||||||||||||||||||||||||||||||
Summary of financial position relating to investment in unconsolidated joint ventures | ' | |||||||||||||||||||||||||||||||
Summary financial information as of September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Rental Properties | $ | 8,619,846 | $ | 2,622,203 | $ | 7,230,839 | $ | 5,215,054 | $ | 1,011,453 | $ | 6,473,921 | $ | 6,628,931 | $ | 19,644,258 | $ | 98,343,487 | $ | 155,789,992 | ||||||||||||
Cash & Cash Equivalents | 28,937 | 149,705 | 203,001 | 7,697 | 741,509 | 4,188 | 111,378 | 2,404,047 | 1,231,163 | 4,881,625 | ||||||||||||||||||||||
Rent Receivable | 17,700 | — | 1,703 | 14,718 | 3,049 | 1,102 | 2,326 | 9,845 | 149,200 | 199,643 | ||||||||||||||||||||||
Real Estate Tax Escrow | 98,555 | — | 41,934 | 71,690 | — | 43,591 | 40,212 | 52,130 | 356,155 | 704,267 | ||||||||||||||||||||||
Prepaid Expenses & Other Assets | 95,311 | 895 | 50,550 | 44,962 | 27,327 | 44,461 | 44,558 | 96,377 | 1,657,149 | 2,061,590 | ||||||||||||||||||||||
Financing & Leasing Fees | 33,515 | 7,753 | 91,554 | 10,849 | — | 15,110 | 9,005 | 159,175 | 295,874 | 622,835 | ||||||||||||||||||||||
Total Assets | $ | 8,893,864 | $ | 2,780,556 | $ | 7,619,581 | $ | 5,364,970 | $ | 1,783,338 | $ | 6,582,373 | $ | 6,836,410 | $ | 22,365,832 | $ | 102,033,028 | $ | 164,259,952 | ||||||||||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||||||||||||||||||||||||||
Mortgage Notes Payable | $ | 8,140,592 | $ | 2,001,159 | $ | 10,000,000 | $ | 4,823,762 | $ | — | $ | 4,590,276 | $ | 5,311,923 | $ | 16,900,000 | $ | 86,566,934 | $ | 138,334,646 | ||||||||||||
Accounts Payable & Accrued Expense | 150,481 | 55,616 | 172,833 | 27,905 | 724,100 | 16,076 | 123,765 | 2,142,549 | 931,507 | 4,344,832 | ||||||||||||||||||||||
Advance Rental Pmts & Security Deposits | 174,103 | — | 197,412 | 103,182 | 13,487 | 88,756 | 95,052 | 301,976 | 2,205,078 | 3,179,046 | ||||||||||||||||||||||
Total Liabilities | 8,465,176 | 2,056,775 | 10,370,245 | 4,954,849 | 737,587 | 4,695,108 | 5,530,740 | 19,344,525 | 89,703,519 | 145,858,524 | ||||||||||||||||||||||
Partners’ Capital | 428,688 | 723,781 | (2,750,664 | ) | 410,121 | 1,045,751 | 1,887,265 | 1,305,670 | 3,021,307 | 12,329,509 | 18,401,428 | |||||||||||||||||||||
Total Liabilities and Capital | $ | 8,893,864 | $ | 2,780,556 | $ | 7,619,581 | $ | 5,364,970 | $ | 1,783,338 | $ | 6,582,373 | $ | 6,836,410 | $ | 22,365,832 | $ | 102,033,028 | $ | 164,259,952 | ||||||||||||
Partners’ Capital % - NERA | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 40 | % | ||||||||||||||
Investment in Unconsolidated Joint Ventures | $ | 214,344 | $ | 361,891 | $ | — | $ | 205,061 | $ | 522,876 | $ | 943,633 | $ | 652,833 | $ | 1,510,654 | $ | 4,931,804 | 9,343,093 | |||||||||||||
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | $ | — | $ | — | $ | (1,375,332 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | (1,375,332 | ) | |||||||||||
Total Investment in Unconsolidated Joint Ventures (Net) | $ | 7,967,761 | ||||||||||||||||||||||||||||||
Total units/condominiums | ||||||||||||||||||||||||||||||||
Apartments | 48 | — | 40 | 175 | 120 | 48 | 42 | 148 | 409 | 1,030 | ||||||||||||||||||||||
Commercial | 1 | 1 | — | 1 | — | — | — | — | — | 3 | ||||||||||||||||||||||
Total | 49 | 1 | 40 | 176 | 120 | 48 | 42 | 148 | 409 | 1,033 | ||||||||||||||||||||||
Units to be retained | 49 | 1 | 40 | 49 | — | 48 | 42 | 148 | 409 | 786 | ||||||||||||||||||||||
Units to be sold | — | — | — | 127 | 120 | — | — | — | — | 247 | ||||||||||||||||||||||
Units sold through November 1, 2014 | — | — | — | 127 | 111 | — | — | — | — | 238 | ||||||||||||||||||||||
Unsold units | — | — | — | — | 9 | — | — | — | — | 9 | ||||||||||||||||||||||
Unsold units with deposits for future sale as of November 1, 2014 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Summary financial information as of September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||
Rental Properties | $ | 8,855,213 | $ | 2,617,557 | $ | 7,596,004 | $ | 5,448,764 | $ | 1,785,933 | $ | 6,752,521 | $ | 6,851,307 | $ | 20,455,309 | $ | 103,516,956 | $ | 163,879,564 | ||||||||||||
Cash & Cash Equivalents | 18,578 | 24,337 | 15,400 | 743 | 901 | 14,460 | 60,794 | 15,593 | 919,270 | 1,070,076 | ||||||||||||||||||||||
Rent Receivable | 25,174 | — | 3,684 | 5,841 | 4,019 | 10,560 | — | 8,402 | 72,166 | 129,846 | ||||||||||||||||||||||
Real Estate Tax Escrow | 92,679 | — | 39,518 | 77,637 | — | 51,134 | 38,025 | 70,460 | 417,391 | 786,844 | ||||||||||||||||||||||
Prepaid Expenses & Other Assets | 89,720 | 889 | 43,130 | 46,234 | 113,082 | 28,815 | 51,583 | 306,657 | 1,532,522 | 2,212,632 | ||||||||||||||||||||||
Financing & Leasing Fees | 51,002 | 9,067 | 98,212 | 15,876 | — | 21,472 | 12,973 | 9,435 | 355,190 | 573,227 | ||||||||||||||||||||||
Total Assets | $ | 9,132,366 | $ | 2,651,850 | $ | 7,795,948 | $ | 5,595,095 | $ | 1,903,935 | $ | 6,878,962 | $ | 7,014,682 | $ | 20,865,856 | $ | 106,813,495 | $ | 168,652,189 | ||||||||||||
LIABILITIES AND PARTNERS’ CAPITAL | ||||||||||||||||||||||||||||||||
Mortgage Notes Payable | $ | 8,263,635 | $ | 2,054,475 | $ | 10,000,000 | $ | 4,885,643 | $ | 1,318,000 | $ | 4,655,194 | $ | 5,379,695 | $ | 15,390,766 | $ | 87,707,013 | $ | 139,654,421 | ||||||||||||
Accounts Payable & Accrued Expense | 50,122 | 5,642 | 76,207 | 52,855 | 21,118 | 8,792 | 77,740 | 188,156 | 1,037,568 | 1,518,200 | ||||||||||||||||||||||
Advance Rental Pmts & Security Deposits | 160,109 | — | 162,242 | 86,196 | 26,410 | 89,430 | 73,462 | 276,764 | 2,107,529 | 2,982,142 | ||||||||||||||||||||||
Total Liabilities | 8,473,866 | 2,060,117 | 10,238,449 | 5,024,694 | 1,365,528 | 4,753,416 | 5,530,897 | 15,855,686 | 90,852,110 | 144,154,763 | ||||||||||||||||||||||
Partners’ Capital | 658,500 | 591,733 | (2,442,501 | ) | 570,401 | 538,407 | 2,125,546 | 1,483,785 | 5,010,170 | 15,961,385 | 24,497,426 | |||||||||||||||||||||
Total Liabilities and Capital | $ | 9,132,366 | $ | 2,651,850 | $ | 7,795,948 | $ | 5,595,095 | $ | 1,903,935 | $ | 6,878,962 | $ | 7,014,682 | $ | 20,865,856 | $ | 106,813,495 | $ | 168,652,189 | ||||||||||||
Partners’ Capital % - NERA | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 50 | % | 40 | % | ||||||||||||||
Investment in Unconsolidated Joint Ventures | $ | 329,250 | $ | 295,867 | $ | — | $ | 285,201 | $ | 269,204 | $ | 1,062,773 | $ | 741,893 | $ | 2,505,085 | $ | 6,384,554 | 11,873,825 | |||||||||||||
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | $ | — | $ | — | $ | (1,221,250 | ) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | (1,221,250 | ) | |||||||||||
Total Investment in Unconsolidated Joint Ventures (Net) | $ | 10,652,575 | ||||||||||||||||||||||||||||||
Total units/condominiums | ||||||||||||||||||||||||||||||||
Apartments | 48 | — | 40 | 175 | 120 | 48 | 42 | 148 | 409 | 1,030 | ||||||||||||||||||||||
Commercial | 1 | 1 | — | 1 | — | — | — | — | — | 3 | ||||||||||||||||||||||
Total | 49 | 1 | 40 | 176 | 120 | 48 | 42 | 148 | 409 | 1,033 | ||||||||||||||||||||||
Units to be retained | 49 | 1 | 40 | 49 | — | 48 | 42 | 148 | 409 | 786 | ||||||||||||||||||||||
Units to be sold | — | — | — | 127 | 120 | — | — | — | — | 247 | ||||||||||||||||||||||
Units sold through November 1, 2013 | — | — | — | 127 | 105 | — | — | — | — | 232 | ||||||||||||||||||||||
Unsold units | — | — | — | — | 15 | — | — | — | — | 15 | ||||||||||||||||||||||
Unsold units with deposits for future sale as of November 1, 2013 | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Summary of income statement relating to investment in unconsolidated joint ventures | ' | |||||||||||||||||||||||||||||||
Financial information for the nine months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 1,043,460 | $ | 218,995 | $ | 994,756 | $ | 698,401 | $ | 151,937 | $ | 704,397 | $ | 683,025 | $ | 2,177,950 | $ | 10,143,620 | $ | 16,816,541 | ||||||||||||
Laundry and Sundry Income | 12,425 | — | (425 | ) | — | — | — | 844 | 29,213 | 75,213 | 117,270 | |||||||||||||||||||||
1,055,885 | 218,995 | 994,331 | 698,401 | 151,937 | 704,397 | 683,869 | 2,207,163 | 10,218,833 | 16,933,811 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 23,376 | 1,180 | 32,580 | 6,784 | 3,388 | 14,493 | 8,104 | 42,799 | 181,661 | 314,365 | ||||||||||||||||||||||
Depreciation and Amortization | 324,833 | 8,466 | 300,816 | 180,524 | 57,524 | 238,744 | 240,486 | 716,092 | 4,048,679 | 6,116,164 | ||||||||||||||||||||||
Management Fees | 43,937 | 8,760 | 41,823 | 27,973 | 5,888 | 28,206 | 28,489 | 86,429 | 217,031 | 488,536 | ||||||||||||||||||||||
Operating | 96,904 | — | 45,984 | 523 | 1,028 | 1,683 | 60,631 | 288,912 | 960,938 | 1,456,603 | ||||||||||||||||||||||
Renting | 11,875 | — | 11,368 | 5,918 | 753 | 5,042 | 7,571 | 21,131 | 156,856 | 220,514 | ||||||||||||||||||||||
Repairs and Maintenance | 125,411 | 3,150 | 56,421 | 246,576 | 74,719 | 223,566 | 58,132 | 292,004 | 927,771 | 2,007,750 | ||||||||||||||||||||||
Taxes and Insurance | 172,802 | 40,498 | 87,842 | 119,861 | 30,025 | 120,392 | 89,496 | 279,034 | 1,155,775 | 2,095,725 | ||||||||||||||||||||||
799,138 | 62,054 | 576,834 | 588,159 | 173,325 | 632,126 | 492,909 | 1,726,401 | 7,648,711 | 12,699,657 | |||||||||||||||||||||||
Income Before Other Income | 256,747 | 156,941 | 417,497 | 110,242 | (21,388 | ) | 72,271 | 190,960 | 480,762 | 2,570,122 | 4,234,154 | |||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (361,857 | ) | (41,932 | ) | (293,469 | ) | (210,158 | ) | (485 | ) | (197,633 | ) | (231,196 | ) | (610,958 | ) | (3,710,651 | ) | (5,658,339 | ) | ||||||||||||
Interest Income | — | — | — | 15 | — | — | — | — | — | — | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 468 | — | — | — | — | — | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | 350,523 | — | — | — | — | — | ||||||||||||||||||||||
(361,857 | ) | (41,932 | ) | (293,469 | ) | (210,143 | ) | 350,506 | (197,633 | ) | (231,196 | ) | (610,958 | ) | (3,710,651 | ) | (5,658,339 | ) | ||||||||||||||
Net Income (Loss) | $ | (105,110 | ) | $ | 115,009 | $ | 124,028 | $ | (99,901 | ) | $ | 329,118 | $ | (125,362 | ) | $ | (40,236 | ) | $ | (130,196 | ) | $ | (1,140,529 | ) | $ | (1,424,185 | ) | |||||
Net Income (Loss) - NERA 50% | $ | (52,555 | ) | $ | 57,505 | $ | 62,014 | $ | (49,951 | ) | $ | 164,560 | $ | (62,681 | ) | $ | (20,118 | ) | $ | (65,097 | ) | 33,677 | ||||||||||
Net Income (Loss) - NERA 40% | $ | (456,212 | ) | (456,212 | ) | |||||||||||||||||||||||||||
$ | (422,535 | ) | ||||||||||||||||||||||||||||||
Financial information for the three months ended September 30, 2014 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 373,304 | $ | 72,523 | $ | 336,267 | $ | 250,921 | $ | 45,216 | $ | 242,294 | $ | 226,213 | $ | 737,588 | $ | 3,433,856 | $ | 5,718,182 | ||||||||||||
Laundry and Sundry Income | 4,306 | — | (660 | ) | — | — | — | 676 | 10,065 | 26,620 | 41,007 | |||||||||||||||||||||
377,610 | 72,523 | 335,607 | 250,921 | 45,216 | 242,294 | 226,889 | 747,653 | 3,460,476 | 5,759,189 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 6,235 | 350 | 12,719 | 2,624 | 715 | 3,916 | 2,661 | 12,037 | 64,668 | 105,925 | ||||||||||||||||||||||
Depreciation and Amortization | 108,663 | 2,822 | 100,712 | 60,204 | 19,174 | 80,047 | 81,233 | 242,960 | 1,354,577 | 2,050,392 | ||||||||||||||||||||||
Management Fees | 14,832 | 2,901 | 13,319 | 9,330 | 1,613 | 9,606 | 9,536 | 28,609 | 68,588 | 158,334 | ||||||||||||||||||||||
Operating | 27,938 | — | 13,390 | 171 | 423 | 643 | 16,528 | 82,442 | 224,085 | 365,620 | ||||||||||||||||||||||
Renting | 908 | — | 7,745 | (459 | ) | — | — | 1,482 | 3,034 | 99,320 | 112,030 | |||||||||||||||||||||
Repairs and Maintenance | 51,584 | — | 25,489 | 82,066 | 27,069 | 79,825 | 19,697 | 101,601 | 413,587 | 800,918 | ||||||||||||||||||||||
Taxes and Insurance | 55,807 | 12,859 | 29,643 | 38,487 | 7,360 | 38,387 | 30,264 | 87,450 | 398,451 | 698,708 | ||||||||||||||||||||||
265,967 | 18,932 | 203,017 | 192,423 | 56,354 | 212,424 | 161,401 | 558,133 | 2,623,276 | 4,291,927 | |||||||||||||||||||||||
Income Before Other Income | 111,643 | 53,591 | 132,590 | 58,498 | (11,138 | ) | 29,870 | 65,488 | 189,520 | 837,200 | 1,467,262 | |||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (121,659 | ) | (14,036 | ) | (97,895 | ) | (70,528 | ) | (86 | ) | (66,300 | ) | (77,635 | ) | (208,944 | ) | (1,245,694 | ) | (1,902,777 | ) | ||||||||||||
Interest Income | — | — | — | 6 | — | — | — | — | — | 6 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | 50,001 | — | — | — | — | 50,001 | ||||||||||||||||||||||
(121,659 | ) | (14,036 | ) | (97,895 | ) | (70,522 | ) | 49,915 | (66,300 | ) | (77,635 | ) | (208,944 | ) | (1,245,694 | ) | (1,852,770 | ) | ||||||||||||||
Net Income (Loss) | $ | (10,016 | ) | $ | 39,555 | $ | 34,695 | $ | (12,024 | ) | $ | 38,777 | $ | (36,430 | ) | $ | (12,147 | ) | $ | (19,424 | ) | $ | (408,494 | ) | $ | (385,508 | ) | |||||
Net Income (Loss) - NERA 50% | $ | (5,007 | ) | $ | 19,778 | $ | 17,348 | $ | (6,011 | ) | $ | 19,389 | $ | (18,215 | ) | $ | (6,074 | ) | $ | (9,711 | ) | 11,496 | ||||||||||
Net Income (Loss) - NERA 40% | $ | (163,398 | ) | (163,398 | ) | |||||||||||||||||||||||||||
$ | (151,902 | ) | ||||||||||||||||||||||||||||||
Financial information for the nine months ended September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 1,006,954 | $ | 215,601 | $ | 931,629 | $ | 666,484 | $ | 189,661 | $ | 676,641 | $ | 638,208 | $ | 2,046,366 | $ | 9,487,525 | $ | 15,859,069 | ||||||||||||
Laundry and Sundry Income | 12,144 | — | 3,483 | — | — | — | 675 | 27,391 | 70,846 | 114,538 | ||||||||||||||||||||||
1,019,097 | 215,601 | 935,112 | 666,484 | 189,661 | 676,641 | 638,883 | 2,073,756 | 9,558,371 | 15,973,608 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 15,037 | 1,021 | 18,796 | 7,968 | 9,502 | 14,367 | 4,253 | 26,848 | 191,418 | 289,209 | ||||||||||||||||||||||
Depreciation and Amortization | 319,895 | 6,671 | 321,730 | 180,399 | 60,895 | 230,538 | 237,847 | 733,437 | 4,326,808 | 6,418,221 | ||||||||||||||||||||||
Management Fees | 41,713 | 8,624 | 38,633 | 27,108 | 7,614 | 26,682 | 25,801 | 83,965 | 203,719 | 463,860 | ||||||||||||||||||||||
Operating | 94,588 | — | 53,310 | 927 | 2,038 | 1,232 | 56,899 | 252,383 | 802,142 | 1,263,520 | ||||||||||||||||||||||
Renting | 10,831 | — | 1,788 | 5,378 | 1,425 | 9,753 | 6,096 | 4,331 | 66,105 | 105,705 | ||||||||||||||||||||||
Repairs and Maintenance | 93,194 | 4,400 | 62,553 | 239,752 | 70,217 | 224,156 | 50,840 | 278,025 | 843,069 | 1,866,206 | ||||||||||||||||||||||
Taxes and Insurance | 164,374 | 37,050 | 85,152 | 114,730 | 31,912 | 109,188 | 91,893 | 257,239 | 1,170,929 | 2,062,466 | ||||||||||||||||||||||
739,632 | 57,765 | 581,962 | 576,261 | 183,604 | 615,915 | 473,628 | 1,636,229 | 7,604,189 | 12,469,187 | |||||||||||||||||||||||
Income Before Other Income (Loss) | 279,465 | 157,835 | 353,150 | 90,223 | 6,057 | 60,726 | 165,255 | 437,527 | 1,954,182 | 3,504,421 | ||||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (366,060 | ) | (43,776 | ) | (355,345 | ) | (212,962 | ) | (70,021 | ) | (200,200 | ) | (234,140 | ) | (616,349 | ) | (3,757,844 | ) | (5,856,697 | ) | ||||||||||||
Interest Income | — | — | 26 | 5 | 122 | — | — | — | 57 | 210 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 2,729 | — | — | — | — | 2,729 | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Other Income (Expenses) | — | — | (68,588 | ) | — | — | — | — | — | — | (68,588 | ) | ||||||||||||||||||||
(366,060 | ) | (43,776 | ) | (423,908 | ) | (212,957 | ) | (67,170 | ) | (200,200 | ) | (234,140 | ) | (616,349 | ) | (3,757,786 | ) | (5,922,346 | ) | |||||||||||||
Net Income (Loss) | $ | (86,594 | ) | $ | 114,059 | $ | (70,758 | ) | $ | (122,734 | ) | $ | (61,113 | ) | $ | (139,474 | ) | $ | (68,884 | ) | $ | (178,822 | ) | $ | (1,803,605 | ) | $ | (2,417,925 | ) | |||
Net Income (Loss) - NERA 50% | $ | (43,297 | ) | $ | 57,029 | $ | (35,379 | ) | $ | (61,367 | ) | $ | (30,556 | ) | $ | (69,737 | ) | $ | (34,442 | ) | $ | (89,411 | ) | $ | (307,160 | ) | ||||||
NERA 40% | $ | (721,442 | ) | (721,442 | ) | |||||||||||||||||||||||||||
$ | (1,028,602 | ) | ||||||||||||||||||||||||||||||
Financial information for the three months ended September 30, 2013 | ||||||||||||||||||||||||||||||||
Hamilton | Hamilton | Hamilton | ||||||||||||||||||||||||||||||
Hamilton | Essex | 345 | Hamilton | Hamilton | Hamilton | Minuteman | on Main | Dexter | ||||||||||||||||||||||||
Essex 81 | Development | Franklin | 1025 | Bay Sales | Bay Apts | Apts | Apts | Park | Total | |||||||||||||||||||||||
Revenues | ||||||||||||||||||||||||||||||||
Rental Income | $ | 343,035 | $ | 71,809 | $ | 315,594 | $ | 224,602 | $ | 68,189 | $ | 235,198 | $ | 205,420 | $ | 693,178 | $ | 3,155,855 | $ | 5,312,880 | ||||||||||||
Laundry and Sundry Income | 3,146 | — | 1,550 | — | — | — | — | 10,109 | 24,417 | 39,222 | ||||||||||||||||||||||
346,181 | 71,809 | 317,144 | 224,602 | 68,189 | 235,198 | 205,420 | 703,287 | 3,180,272 | 5,352,102 | |||||||||||||||||||||||
Expenses | ||||||||||||||||||||||||||||||||
Administrative | 5,109 | 317 | 4,365 | 4,162 | 5,916 | 6,816 | 1,788 | 8,440 | 77,694 | 114,608 | ||||||||||||||||||||||
Depreciation and Amortization | 107,829 | 2,182 | 105,992 | 60,185 | 19,797 | 76,900 | 79,914 | 244,670 | 1,448,329 | 2,145,798 | ||||||||||||||||||||||
Management Fees | 15,699 | 2,872 | 12,851 | 8,922 | 2,627 | 8,795 | 8,725 | 26,626 | 70,212 | 157,330 | ||||||||||||||||||||||
Operating | 31,039 | — | 13,266 | 215 | 77 | 615 | 14,951 | 61,202 | 237,482 | 358,848 | ||||||||||||||||||||||
Renting | 1,281 | — | — | 1,453 | — | 2,503 | 2,054 | 1,026 | 39,451 | 47,766 | ||||||||||||||||||||||
Repairs and Maintenance | 29,100 | 700 | 24,374 | 82,343 | 24,231 | 76,461 | 25,303 | 112,318 | 389,052 | 763,882 | ||||||||||||||||||||||
Taxes and Insurance | 52,614 | 12,642 | 28,897 | 37,599 | 11,293 | 38,040 | 29,945 | 87,950 | 427,973 | 726,954 | ||||||||||||||||||||||
242,671 | 18,715 | 189,745 | 194,878 | 63,942 | 210,131 | 162,681 | 542,233 | 2,690,194 | 4,315,188 | |||||||||||||||||||||||
Income Before Other Income (Loss) | 103,510 | 53,095 | 127,399 | 29,724 | 4,248 | 25,068 | 42,739 | 161,054 | 490,078 | 1,036,914 | ||||||||||||||||||||||
Other Income (Loss) | ||||||||||||||||||||||||||||||||
Interest Expense | (122,858 | ) | (14,510 | ) | (97,798 | ) | (71,481 | ) | (21,332 | ) | (67,226 | ) | (78,601 | ) | (206,762 | ) | (1,262,391 | ) | (1,942,961 | ) | ||||||||||||
Interest Income | — | — | — | 2 | 36 | — | — | — | — | 39 | ||||||||||||||||||||||
Interest Income from Note | — | — | — | — | 722 | — | — | — | — | 722 | ||||||||||||||||||||||
Gain on Sale of Real Estate | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Other Income (Expenses) | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
(122,858 | ) | (14,510 | ) | (97,798 | ) | (71,479 | ) | (20,574 | ) | (67,226 | ) | (78,601 | ) | (206,762 | ) | (1,262,391 | ) | (1,942,200 | ) | |||||||||||||
Net Income (Loss) | $ | (19,348 | ) | $ | 38,584 | $ | 29,601 | $ | (41,755 | ) | $ | (16,326 | ) | $ | (42,159 | ) | $ | (35,862 | ) | $ | (45,708 | ) | $ | (772,312 | ) | $ | (905,286 | ) | ||||
Net Income (Loss) - NERA 50% | $ | (9,674 | ) | $ | 19,292 | $ | 14,801 | $ | (20,878 | ) | $ | (8,163 | ) | $ | (21,079 | ) | $ | (17,931 | ) | $ | (22,854 | ) | $ | (66,487 | ) | |||||||
NERA 40% | $ | (308,925 | ) | (308,925 | ) | |||||||||||||||||||||||||||
$ | (375,412 | ) | ||||||||||||||||||||||||||||||
Schedule of future annual mortgage maturities | ' | |||||||||||||||||||||||||||||||
Hamilton | ||||||||||||||||||||||||||||||||
Hamilton | Essex 81 | 345 | Hamilton | Hamilton | Hamilton | Hamilton on | Dexter | |||||||||||||||||||||||||
Period End | Essex 81 | Development | Franklin | 1025 | Bay Apts | Minuteman | Main Apts | Park | Total | |||||||||||||||||||||||
9/30/15 | $ | 138,298 | $ | 2,001,159 | $ | — | $ | 71,689 | $ | 72,279 | $ | 78,516 | $ | — | $ | 1,620,796 | $ | 3,982,737 | ||||||||||||||
9/30/16 | 8,002,294 | — | 42,990 | 75,155 | 76,732 | 82,308 | — | 1,479,627 | 9,759,106 | |||||||||||||||||||||||
9/30/17 | — | — | 180,476 | 4,676,918 | 4,441,265 | 5,151,099 | — | 1,564,180 | 16,013,938 | |||||||||||||||||||||||
9/30/18 | — | — | 189,025 | — | — | — | — | 1,653,563 | 1,842,588 | |||||||||||||||||||||||
9/30/19 | — | — | 196,473 | — | — | — | — | 1,748,055 | 1,944,528 | |||||||||||||||||||||||
Thereafter | — | — | 9,391,036 | — | — | — | 16,900,000 | 78,500,713 | 104,791,749 | |||||||||||||||||||||||
$ | 8,140,592 | $ | 2,001,159 | $ | 10,000,000 | $ | 4,823,762 | $ | 4,590,276 | $ | 5,311,923 | $ | 16,900,000 | $ | 86,566,934 | $ | 138,334,646 | |||||||||||||||
DISCONTINUED_OPERATIONS_AND_SA1
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE (Tables) - 10Q | 9 Months Ended | |||||||
Sep. 30, 2014 | ||||||||
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE | ' | |||||||
Summary of income from discontinued operations | ' | |||||||
2014 | 2013 | |||||||
Total Revenues | $ | — | $ | 193,857 | ||||
Operating and other expenses | — | 172,586 | ||||||
Depreciation and amortization | — | 2,111 | ||||||
— | 174,697 | |||||||
Income from discontinued operations | $ | — | $ | 19,160 | ||||
SIGNIFICANT_ACCOUNTING_POLICIE2
SIGNIFICANT ACCOUNTING POLICIES (Details) - 10Q | Sep. 30, 2014 |
item | |
Residential and mixed-use properties | ' |
Line of Business | ' |
Number of properties | 20 |
Number of units | 2,412 |
Condominium | ' |
Line of Business | ' |
Number of units | 19 |
Wholly owned properties | ' |
Line of Business | ' |
Number of properties | 24 |
Wholly owned properties | Residential buildings | ' |
Line of Business | ' |
Number of properties | 16 |
Number of units | 2,412 |
Wholly owned properties | Mixed use residential, retail and office buildings | ' |
Line of Business | ' |
Number of properties | 4 |
Wholly owned properties | Commercial | ' |
Line of Business | ' |
Number of properties | 3 |
Area of property (in square feet) | 108,043 |
Wholly owned properties | Condominium | ' |
Line of Business | ' |
Number of properties | 1 |
Number of units | 19 |
Partially owned properties | Residential and mixed-use properties | ' |
Line of Business | ' |
Number of properties | 9 |
Number of units | 792 |
Area of property (in square feet) | 12,500 |
Partially owned properties | Residential and mixed-use properties | Minimum | ' |
Line of Business | ' |
Percentage of ownership interest | 40.00% |
Partially owned properties | Residential and mixed-use properties | Maximum | ' |
Line of Business | ' |
Percentage of ownership interest | 50.00% |
Partially owned properties | Car parking lot | ' |
Line of Business | ' |
Capacity of real estate property (in cars per lot) | 50 |
SIGNIFICANT_ACCOUNTING_POLICIE3
SIGNIFICANT ACCOUNTING POLICIES (Details 2) - 10Q (USD $) | 9 Months Ended | 0 Months Ended | 9 Months Ended | 9 Months Ended | |||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | Jan. 03, 2012 | Jan. 03, 2012 | Aug. 20, 2007 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | |
item | Class A | Class A | Class A | Minimum | Minimum | Maximum | Maximum | Total | Total | Total | |||
Cash and cash equivalents | Cash and cash equivalents | item | Minimum | Maximum | |||||||||
Principles of Consolidation | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Ownership interest in each subsidiary (as a percent) | ' | ' | ' | ' | ' | ' | 99.67% | ' | 100.00% | ' | ' | ' | ' |
Number of limited liability companies | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9 | ' | ' |
Percentage of ownership in Joint Ventures | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 40.00% | 50.00% |
Value of equity method investment to discontinued partnership | $0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Revenue Recognition | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Period for which arrears are charged against income | '60 days | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Income Taxes | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Provision for income taxes | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Segment Reporting | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of segments | 1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Income (Loss) Per Depositary Receipt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Forward split of depositary receipts | ' | ' | ' | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Exchange ratio of depositary receipts for partnership units before adjustment | ' | ' | ' | 10 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Exchange ratio of depositary receipts for partnership units after adjustment | ' | ' | ' | 30 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units in each depository receipt | ' | ' | ' | ' | 0.03333 | 0.1 | ' | ' | ' | ' | ' | ' | ' |
Income Per Unit | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Dilutive units | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Concentration of Credit Risks and Financial Instruments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate on interest bearing accounts (as a percent) | ' | ' | ' | ' | ' | ' | ' | 0.01% | ' | 0.35% | ' | ' | ' |
Federally uninsured amounts of cash and cash equivalents, and security deposits included in prepaid expenses and other assets | 13,372,000 | ' | 15,275,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Advertising Expense | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Advertising expense | 79,346 | 23,483 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest Capitalized | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Criteria of capitalization of interest on property based on specified period of construction | ' | ' | ' | ' | ' | ' | '1 year | ' | ' | ' | ' | ' | ' |
Capitalized interest | $0 | $0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
RENTAL_PROPERTIES_Details_10Q
RENTAL PROPERTIES (Details) - 10Q (USD $) | 9 Months Ended | |
Sep. 30, 2014 | Dec. 31, 2013 | |
Rental properties | ' | ' |
Total fixed assets | $225,155,456 | $221,454,286 |
Less: Accumulated depreciation | -75,396,430 | -68,549,625 |
Total fixed assets, net | 149,759,026 | 152,904,661 |
Land, improvements and parking lots | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 44,300,508 | 43,919,728 |
Land, improvements and parking lots | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '15 years | ' |
Land, improvements and parking lots | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '40 years | ' |
Buildings and Improvements | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 152,926,255 | 152,130,635 |
Buildings and Improvements | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '15 years | ' |
Buildings and Improvements | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '40 years | ' |
Kitchen cabinets | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 6,791,528 | 5,956,078 |
Kitchen cabinets | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Kitchen cabinets | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '10 years | ' |
Carpets | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 6,601,426 | 5,820,516 |
Carpets | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Carpets | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '10 years | ' |
Air conditioning | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 736,933 | 707,928 |
Air conditioning | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Air conditioning | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '10 years | ' |
Laundry equipment | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 422,552 | 404,775 |
Laundry equipment | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Laundry equipment | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '7 years | ' |
Elevators | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 1,139,296 | 1,139,296 |
Elevators | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '20 years | ' |
Elevators | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '40 years | ' |
Swimming pools | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 444,629 | 444,629 |
Swimming pools | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '10 years | ' |
Swimming pools | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '30 years | ' |
Equipment | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 5,476,998 | 5,038,530 |
Equipment | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Equipment | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '7 years | ' |
Motor vehicles | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 86,657 | 86,657 |
Useful Life | '5 years | ' |
Fences | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 24,670 | 24,670 |
Fences | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Fences | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '15 years | ' |
Furniture and fixtures | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | 5,967,285 | 5,564,621 |
Furniture and fixtures | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Furniture and fixtures | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '7 years | ' |
Smoke alarms | ' | ' |
Rental properties | ' | ' |
Total fixed assets, net | $236,719 | $216,223 |
Smoke alarms | Minimum | ' | ' |
Rental properties | ' | ' |
Useful Life | '5 years | ' |
Smoke alarms | Maximum | ' | ' |
Rental properties | ' | ' |
Useful Life | '7 years | ' |
Residential and mixed-use properties | ' | ' |
RENTAL PROPERTIES | ' | ' |
Number of units | 2,412 | ' |
Number of properties | 20 | ' |
Residential and mixed-use properties | Partially owned properties | ' | ' |
RENTAL PROPERTIES | ' | ' |
Number of units | 792 | ' |
Number of properties | 9 | ' |
Residential and mixed-use properties | Partially owned properties | Minimum | ' | ' |
RENTAL PROPERTIES | ' | ' |
Percentage of ownership interest | 40.00% | ' |
Residential and mixed-use properties | Partially owned properties | Maximum | ' | ' |
RENTAL PROPERTIES | ' | ' |
Percentage of ownership interest | 50.00% | ' |
Condominium | ' | ' |
RENTAL PROPERTIES | ' | ' |
Number of units | 19 | ' |
RENTAL_PROPERTIES_Details_3_10
RENTAL PROPERTIES (Details 3) - 10Q (USD $) | Sep. 30, 2014 | 31-May-13 | Jul. 15, 2013 | Jul. 15, 2013 | 31-May-13 | Sep. 30, 2014 | Dec. 20, 2013 | Dec. 20, 2013 |
Hamilton Green | Hamilton Green | Nashoba Apartments in Acton, Massachusetts | Mortgages payable | Mortgages payable | Mortgages payable | |||
item | Hamilton Green | Hamilton Green | ||||||
RENTAL PROPERTIES | ' | ' | ' | ' | ' | ' | ' | ' |
Sales price of real estate properties | ' | ' | ' | ' | $4,300,000 | ' | ' | ' |
Amount of sale proceeds transferred to Investment Property | ' | 2,100,000 | ' | ' | ' | ' | ' | ' |
Gain on sale of property | ' | ' | ' | ' | 3,679,000 | ' | ' | ' |
Number of units | ' | ' | ' | 193 | ' | ' | ' | ' |
Purchase price of real estate properties | ' | ' | 62,500,000 | ' | ' | ' | ' | ' |
Purchase price allocated to the value of the in-place leases | ' | ' | ' | 1,656,000 | ' | ' | ' | ' |
Purchase price allocated to the value of the tenant relationships | ' | ' | ' | 96,000 | ' | ' | ' | ' |
Amortization period of value of the in-place leases | ' | ' | '12 months | ' | ' | ' | ' | ' |
Amortization period of value of the tenant relationships | ' | ' | '36 months | ' | ' | ' | ' | ' |
Short term finance for real estate properties | ' | ' | ' | 40,000,000 | ' | ' | ' | ' |
Proceeds from sale of discontinued operations | ' | ' | ' | 2,100,000 | ' | ' | ' | ' |
Closing costs associated with financing | ' | ' | 38,000 | ' | ' | ' | 346,000 | ' |
Amount of new loan | ' | ' | ' | ' | ' | ' | ' | 38,500,000 |
Interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | 4.67% |
Term of debt | ' | ' | ' | ' | ' | ' | '15 years | ' |
Period for which the entity is required to make interest only payments | ' | ' | ' | ' | ' | ' | '2 years | ' |
Amortization period of debt | ' | ' | ' | ' | ' | ' | '30 years | ' |
Additional capital required for refinancing | ' | ' | ' | ' | ' | ' | $1,846,000 | ' |
Effective interest rate (as a percent) | 5.46% | ' | ' | ' | ' | 4.92% | ' | ' |
RELATED_PARTY_TRANSACTIONS_Det
RELATED PARTY TRANSACTIONS (Details) - 10Q (USD $) | 3 Months Ended | 9 Months Ended | 9 Months Ended | 12 Months Ended | 9 Months Ended | 3 Months Ended | 6 Months Ended | ||||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | |
item | Limited Partnerships | Limited Partnerships | General Partner or Management Company | General Partner or Management Company | Management Company | Management Company | Management Company | Hamilton Company | Dexter Park | President of Management Company | President of Management Company | President of Management Company | President of Management Company | Harold Brown | Harold Brown | ||||
Minimum | Maximum | item | Minimum | Maximum | |||||||||||||||
RELATED PARTY TRANSACTIONS | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee as percentage of gross receipts rental revenue | ' | ' | 4.00% | ' | ' | ' | ' | ' | ' | ' | ' | 4.00% | 2.00% | ' | ' | ' | ' | ' | ' |
Management fee as a percentage of gross receipts rental revenue of Linewt, LLC | ' | ' | 3.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees of related party | ' | ' | $1,304,000 | $1,153,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Costs related to professional services | ' | ' | ' | ' | ' | ' | 630,000 | 817,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repairs and maintenance | 2,087,290 | 1,641,608 | 4,899,746 | 4,238,821 | ' | ' | 256,000 | ' | ' | ' | ' | 64,000 | ' | ' | ' | ' | ' | ' | ' |
Administrative expense | 543,704 | 451,268 | 1,643,185 | 1,601,123 | ' | ' | 261,000 | ' | ' | ' | ' | 36,000 | ' | ' | ' | ' | ' | ' | ' |
Rental commission | ' | ' | ' | ' | ' | ' | 6,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Expenses for construction, architectural services and supervision of capital projects | ' | ' | ' | ' | ' | ' | 107,000 | ' | ' | ' | ' | 95,000 | ' | ' | ' | ' | ' | ' | ' |
Amount paid to related party | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 684,000 | ' | ' | ' | ' | ' | ' | ' |
Management fee | 438,319 | 400,588 | 1,303,780 | 1,144,462 | ' | ' | ' | ' | ' | ' | ' | 489,000 | ' | ' | ' | ' | ' | ' | ' |
Reimbursement to related party for payroll transfers | ' | ' | ' | ' | ' | ' | ' | ' | 2,385,000 | 2,170,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Employer contributions in 401K plan | ' | ' | ' | ' | ' | ' | ' | ' | 0 | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' |
Number of accounting staff of related party providing bookkeeping and accounting functions | ' | ' | ' | ' | ' | ' | ' | ' | 14 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fees for accounting and bookkeeping services | ' | ' | ' | ' | ' | ' | ' | ' | 93,750 | 93,750 | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fees for accounting and bookkeeping services per year | ' | ' | ' | ' | ' | ' | ' | ' | 125,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly fee for asset management consulting services | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $56,250 | $56,250 | $56,250 | $56,250 | ' | ' |
Number of limited partnerships and limited liability companies in which the entity has invested | ' | ' | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of ownership interest | ' | ' | ' | ' | 40.00% | 50.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 43.20% | 60.00% |
Number of employees having ownership interest in the investment properties | ' | ' | ' | ' | ' | ' | ' | ' | 6 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
OTHER_ASSETS_Details_10Q
OTHER ASSETS (Details) - 10Q (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
OTHER ASSETS | ' | ' |
Security deposits | $2,066,000 | $2,053,000 |
Escrow deposits to fund future capital improvements | 234,000 | 123,000 |
Intangible assets, net of accumulated amortization | 57,000 | 978,000 |
Accumulated amortization on intangible assets in connection with the acquisition of Windsor Green | 1,695,000 | 774,000 |
Financing fees, net | 1,775,000 | 1,635,000 |
Accumulated amortization on financing and leasing fees | $557,000 | $548,000 |
MORTGAGE_NOTES_PAYABLE_Details
MORTGAGE NOTES PAYABLE (Details) - 10Q (USD $) | 9 Months Ended | 85 Months Ended | 0 Months Ended | 0 Months Ended | 9 Months Ended | 0 Months Ended | 0 Months Ended | 0 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Jul. 31, 2014 | Sep. 30, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 15, 2013 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Jul. 31, 2014 | Sep. 30, 2014 | Dec. 20, 2013 | Dec. 20, 2013 | Jun. 11, 2014 | Jun. 11, 2014 | Oct. 01, 2013 | Oct. 01, 2013 | Jul. 11, 2014 | Jul. 11, 2014 | Feb. 25, 2013 | Feb. 28, 2014 | Mar. 11, 2013 | Mar. 11, 2013 | Jul. 07, 2013 | Jul. 07, 2013 | Feb. 28, 2014 | Feb. 28, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | |
Line of Credit [Member] | Line of Credit [Member] | Line of Credit [Member] | Base Rate [Member] | Prime Rate [Member] | Federal Funds Rate [Member] | London Interbank Offered Rate (LIBOR) [Member] | Hamilton Green | Minimum | Minimum | Maximum | Maximum | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | ||||
item | Line of Credit [Member] | Line of Credit [Member] | Line of Credit [Member] | Line of Credit [Member] | Line of Credit [Member] | Base Rate [Member] | Line of Credit [Member] | Base Rate [Member] | Hamilton Green | Hamilton Green | NERA Dean Street Associates, LLC | NERA Dean Street Associates, LLC | Westgate Apartments LLC | Westgate Apartments LLC | Westgate Apartments Burlington LLC [Member] | Westgate Apartments Burlington LLC [Member] | Hamilton Cypress LLC Commercial-1031Exchange Brookline, Massachusetts | Hamilton Cypress LLC Commercial-1031Exchange Brookline, Massachusetts | Property located at School Street | Property located at School Street | Boylston Downtown L.P. Residential Apartments Boston, Massachusetts | Boylston Downtown L.P. Residential Apartments Boston, Massachusetts | Hamilton Linewt LLC Commercial-1031Exchange Newton, Massachusetts | Linhart L.P. Residential/Commercial Newton, Massachusetts | Minimum | Maximum | ||||||||
Line of Credit [Member] | Line of Credit [Member] | |||||||||||||||||||||||||||||||||
MORTGAGE NOTES PAYABLE | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4.67% | ' | 4.22% | ' | 4.65% | ' | 4.31% | ' | ' | ' | 3.70% | ' | 3.97% | ' | ' | 3.76% | 5.97% |
Amount of monthly installments including principal | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $808,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Weighted average interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4.81% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Effective interest rate (as a percent) | 5.46% | ' | 5.46% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4.92% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Annual maturities of mortgage debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2015-current maturities | 133,000 | ' | 133,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2016 | 726,000 | ' | 726,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2017 | 1,821,000 | ' | 1,821,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2018 | 7,840,000 | ' | 7,840,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2019 | 1,912,000 | ' | 1,912,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Thereafter | 183,671,000 | ' | 183,671,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total | 196,103,000 | ' | 196,103,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Long-term Debt, Maturities, Repayments of Principal in Next Rolling Twelve Months | 133,000 | ' | 133,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Additional disclosures related to mortgages | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of mortgage paid off | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 40,000,000 | ' | ' | ' | ' | ' | ' | ' | 3,967,000 | ' | ' | ' | ' | ' | 1,466,000 | 1,926,000 | ' | ' |
Mortgage prepayment penalties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of new loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 38,500,000 | ' | 5,687,000 | ' | 15,700,000 | ' | ' | ' | ' | ' | 15,000,000 | ' | 40,000,000 | ' | ' | ' | ' | ' |
Period of interest only payments on loans | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '2 years | ' | '10 years | ' | '10 years | ' | '10 years | ' | ' | ' | '3 years | ' | ' | ' | ' | ' | ' | ' |
Term of debt | ' | ' | ' | '3 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '15 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '15 years | ' | ' | ' | ' | ' |
Period for which the entity is required to make interest only payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '2 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '3 years | ' | ' | ' | ' | ' |
Amortization period of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | '30 years | ' | ' | ' | ' | ' |
Amount of loan proceeds utilized for pay off the existing mortgage | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,846,000 | ' | 5,077,000 | ' | 7,616,000 | ' | 2,010,000 | ' | ' | ' | 15,284,000 | ' | 19,500,000 | ' | ' | ' | ' |
Deferred financing cost associated with mortgage | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 159,000 | ' | ' | ' | ' | ' | ' |
Net proceed from the loan - cash back | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 20,000,000 | ' | ' | ' | ' |
Refinancing cost | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 346,000 | ' | 89,000 | ' | 190,000 | ' | ' | ' | ' | ' | ' | ' | 279,000 | ' | ' | ' | ' | ' |
Closing costs associated with financing | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 38,000 | ' | ' | ' | ' | ' | 346,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of new loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 38,500,000 | ' | ' | ' | ' | ' | 2,500,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase of depository receipts | 25,920 | ' | 1,268,811 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase price of depository receipts | $47.22 | ' | $25.32 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase price of units | $1,416.60 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase of depository receipts | 1,258,399 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase of units | 1,080 | 905 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total cost of repurchase | 1,564,397 | 1,021,987 | 34,045,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount of refinancing costs | ' | ' | ' | ' | ' | 125,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 75,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Maximum borrowings | ' | ' | ' | ' | ' | 25,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Reference rate used in calculation of Base Rate | ' | ' | ' | ' | ' | ' | 'base | 'Prime | 'Federal Funds | 'one month LIBOR | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Basis of effective interest rate used in calculation of Base Rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | 0.50% | 1.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Basis Spread on Variable Rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.50% | ' | 3.50% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Funds drawn by the company | ' | ' | ' | ' | $0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Pledged interests rate of the Partnership's ownership interest (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 49.00% | ' | 100.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of properties in which borrowing amount collateralized | ' | ' | ' | ' | ' | 23 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Commitment fee for unused amount (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.15% | ' | 0.20% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
ADVANCE_RENTAL_PAYMENTS_AND_SE1
ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS (Details) - 10Q (USD $) | 9 Months Ended |
Sep. 30, 2014 | |
ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS | ' |
Period for advance rental payment | '1 month |
Amount received for prepaid rent | $1,538,000 |
Security deposits | $2,066,000 |
PARTNERS_CAPITAL_Details_10Q
PARTNERS' CAPITAL (Details) - 10Q (USD $) | 9 Months Ended | 9 Months Ended | 0 Months Ended | 9 Months Ended | 9 Months Ended | ||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | Jun. 30, 2013 | Mar. 31, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Jun. 30, 2014 | Mar. 31, 2014 | Jan. 03, 2012 | Sep. 30, 2014 | Jan. 03, 2012 | Aug. 20, 2007 | Sep. 30, 2014 | Sep. 30, 2014 | |
Limited Partner | Class A | Class A | Class A | Class A | Class A | Class A | Class A | Class B | General Partnership | ||||||
item | item | ||||||||||||||
Number of classes of partners | ' | ' | ' | ' | ' | 2 | ' | ' | ' | ' | ' | ' | ' | ' | 1 |
Fixed distribution percentage of unit holders | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 80.00% | ' | ' | 19.00% | 1.00% |
Forward split of depositary receipts | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3 | ' | ' | ' | ' | ' |
Exchange ratio of depositary receipts for partnership units before adjustment | ' | ' | ' | ' | ' | ' | ' | ' | ' | 10 | ' | ' | ' | ' | ' |
Exchange ratio of depositary receipts for partnership units after adjustment | ' | ' | ' | ' | ' | ' | ' | ' | ' | 30 | ' | ' | ' | ' | ' |
Number of units in each depository receipt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.03333 | 0.1 | ' | ' |
Quarterly distribution per unit approved (in dollars per unit) | ' | ' | ' | ' | ' | ' | 7.5 | 7.5 | 7.5 | ' | ' | ' | ' | ' | ' |
Quarterly distribution per unit (in dollars per unit) | ' | 7.5 | 7.5 | 7.5 | 7.5 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Quarterly distributions per depositary receipt (in dollars per share) | ' | $0.25 | $0.25 | $0.25 | $0.25 | ' | ' | ' | ' | ' | $0.25 | ' | ' | ' | ' |
Distribution per unit (in dollars per unit) | ' | ' | $30 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Earnings per depository receipt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Income per Depositary Receipt before Discontinued Operations | 0.11 | 0.42 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Income from Discontinued Operations | 0 | 0.95 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net Income per Depositary Receipt after Discontinued Operations | 0.11 | 1.37 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Distributions per Depositary Receipt (in dollars per share) | 0.75 | 0.75 | 1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
TREASURY_UNITS_Details_10Q
TREASURY UNITS (Details) - 10Q (USD $) | 0 Months Ended | 9 Months Ended | 85 Months Ended | 1 Months Ended | 2 Months Ended | 9 Months Ended | 85 Months Ended | 9 Months Ended | 85 Months Ended | 1 Months Ended | 2 Months Ended | 9 Months Ended | 85 Months Ended | 1 Months Ended | 2 Months Ended | |||||||||||
Aug. 08, 2008 | Aug. 20, 2007 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Mar. 06, 2008 | Jan. 30, 2008 | Jan. 15, 2008 | Aug. 20, 2007 | Nov. 04, 2014 | Nov. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Jan. 03, 2012 | Aug. 20, 2007 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Nov. 04, 2014 | Nov. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Nov. 04, 2014 | Nov. 30, 2014 | |
Subsequent event | Subsequent event | Class A | Class A | Class A | Class A | Class A | Class B | Class B | Class B | Class B | Class B | General Partnership | General Partnership | General Partnership | General Partnership | General Partnership | ||||||||||
Subsequent event | Subsequent event | Subsequent event | Subsequent event | |||||||||||||||||||||||
Treasury units | ' | ' | 51,818 | ' | 51,818 | ' | ' | ' | ' | ' | ' | 41,455 | ' | 41,455 | ' | ' | 9,845 | ' | 9,845 | ' | ' | 518 | ' | 518 | ' | ' |
Period for repurchase of depository receipts | '12 months | '12 months | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Depository receipts authorized to be repurchased | ' | ' | ' | ' | ' | 1,500,000 | 900,000 | 600,000 | 300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units in each depository receipt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.03333 | 0.1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fixed distribution percentage of unit holders | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 80.00% | ' | ' | ' | ' | 19.00% | ' | ' | ' | ' | 1.00% | ' | ' | ' | ' |
Repurchase of depository receipts | ' | ' | 25,920 | ' | 1,268,811 | ' | ' | ' | ' | 5,277 | 5,277 | ' | ' | ' | ' | ' | ' | ' | 2,308 | ' | ' | ' | ' | 122 | ' | ' |
Repurchase price of depository receipts | ' | ' | $47.22 | ' | $25.32 | ' | ' | ' | ' | $47.37 | $47.37 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase price of units | ' | ' | $1,416.60 | ' | ' | ' | ' | ' | ' | $1,421.10 | $1,421.10 | ' | ' | $759.60 | ' | ' | ' | ' | $726.25 | ' | ' | ' | ' | ' | ' | ' |
Repurchase of units | ' | ' | 1,080 | 905 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 205 | ' | ' | 41.8 | 41.8 | 11 | ' | ' | 2.2 | 2.2 |
Total cost of repurchase | ' | ' | $1,564,397 | $1,021,987 | $34,045,000 | ' | ' | ' | ' | ' | ' | $1,258,399 | $819,240 | ' | ' | ' | $290,698 | $192,610 | ' | $59,369 | ' | $15,300 | $10,137 | ' | $3,125 | ' |
Repurchase of depository receipts | ' | ' | $1,258,399 | ' | ' | ' | ' | ' | ' | $257,098 | $257,098 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
RENTAL_INCOME_Details_10Q
RENTAL INCOME (Details) - 10Q (USD $) | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | |
sqft | |||
item | |||
Minimum future rental income | ' | ' | ' |
2015 | $2,754,000 | ' | ' |
2016 | 2,299,000 | ' | ' |
2017 | 1,532,000 | ' | ' |
2018 | 1,188,000 | ' | ' |
2019 | 794,000 | ' | ' |
Thereafter | 837,000 | ' | ' |
Commercial Property Leases | 9,404,000 | ' | ' |
Annual base rent for expiring leases | 2,984,963 | ' | ' |
Total square feet for expiring leases | 108,043 | ' | ' |
Total number of leases expiring | 44 | ' | ' |
Percentage of annual base rent for expiring leases | 100.00% | ' | ' |
Allowance for doubtful rent receivable | 570,000 | ' | 344,000 |
Recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis | 183,000 | ' | ' |
Deferred rental concession | 68,000 | ' | ' |
Amortization of deferred rents | 2,000 | ' | ' |
Percentage of rental income related to residential apartments and condominium units with leases of one year or less | 92.00% | ' | ' |
Maximum period of non-cancelable operating lease | '1 year | ' | ' |
Percentage of rental income related to commercial properties | 8.00% | ' | ' |
Aggregate contingent rentals from continuing operations | 532,000 | 489,000 | ' |
Through September 30, 2015 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 386,561 | ' | ' |
Total square feet for expiring leases | 20,511 | ' | ' |
Total number of leases expiring | 12 | ' | ' |
Percentage of annual base rent for expiring leases | 13.00% | ' | ' |
Through September 30, 2016 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 685,229 | ' | ' |
Total square feet for expiring leases | 26,744 | ' | ' |
Total number of leases expiring | 8 | ' | ' |
Percentage of annual base rent for expiring leases | 23.00% | ' | ' |
Through September 30, 2017 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 576,040 | ' | ' |
Total square feet for expiring leases | 18,157 | ' | ' |
Total number of leases expiring | 7 | ' | ' |
Percentage of annual base rent for expiring leases | 20.00% | ' | ' |
Through September 30, 2018 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 340,173 | ' | ' |
Total square feet for expiring leases | 10,725 | ' | ' |
Total number of leases expiring | 7 | ' | ' |
Percentage of annual base rent for expiring leases | 11.00% | ' | ' |
Through September 30, 2019 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 632,886 | ' | ' |
Total square feet for expiring leases | 6,403 | ' | ' |
Total number of leases expiring | 4 | ' | ' |
Percentage of annual base rent for expiring leases | 21.00% | ' | ' |
Through September 30, 2020 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 141,831 | ' | ' |
Total square feet for expiring leases | 18,932 | ' | ' |
Total number of leases expiring | 4 | ' | ' |
Percentage of annual base rent for expiring leases | 5.00% | ' | ' |
Through September 30, 2021 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 64,800 | ' | ' |
Total square feet for expiring leases | 1,800 | ' | ' |
Total number of leases expiring | 1 | ' | ' |
Percentage of annual base rent for expiring leases | 2.00% | ' | ' |
Through September 30, 2022 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 0 | ' | ' |
Total square feet for expiring leases | 0 | ' | ' |
Total number of leases expiring | 0 | ' | ' |
Percentage of annual base rent for expiring leases | 0.00% | ' | ' |
Through September 30, 2023 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | 0 | ' | ' |
Total square feet for expiring leases | 0 | ' | ' |
Total number of leases expiring | 0 | ' | ' |
Percentage of annual base rent for expiring leases | 0.00% | ' | ' |
Through September 30, 2024 | ' | ' | ' |
Minimum future rental income | ' | ' | ' |
Annual base rent for expiring leases | $157,443 | ' | ' |
Total square feet for expiring leases | 4,771 | ' | ' |
Total number of leases expiring | 1 | ' | ' |
Percentage of annual base rent for expiring leases | 5.00% | ' | ' |
RENTAL_INCOME_Details_2_10Q
RENTAL INCOME (Details 2) - 10Q (Commercial rental income) | 9 Months Ended |
Sep. 30, 2014 | |
Commercial rental income | ' |
Concentration Risk [Line Items] | ' |
Concentration risk percentage | 29.00% |
CASH_FLOW_INFORMATION_Details_
CASH FLOW INFORMATION (Details) - 10Q (USD $) | 9 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
CASH FLOW INFORMATION | ' | ' |
Cash paid for interest | $6,444,000 | $5,795,000 |
Cash paid for state income taxes | $50,000 | $59,000 |
FAIR_VALUE_MEASUREMENTS_Detail
FAIR VALUE MEASUREMENTS (Details) - 10Q (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Mortgage Notes Payable | ' | ' |
Carrying Amount | $196,103,164 | $198,520,478 |
Wholly owned properties | ' | ' |
Mortgage Notes Payable | ' | ' |
Carrying Amount | 196,103,164 | 198,520,478 |
Estimated Fair Value | 205,947,641 | 196,059,827 |
Partially owned properties | ' | ' |
Mortgage Notes Payable | ' | ' |
Carrying Amount | 138,334,647 | 137,875,515 |
Estimated Fair Value | $147,420,121 | $147,975,521 |
TAXABLE_INCOME_AND_TAX_BASIS_D
TAXABLE INCOME AND TAX BASIS (Details) - 10Q (USD $) | 12 Months Ended |
Dec. 31, 2013 | |
TAXABLE INCOME AND TAX BASIS | ' |
Excess amount of statement income over taxable income | $4,300,000 |
Excess amount of cumulative statement basis over cumulative taxable basis | 4,800,000 |
Excess amount of statement income from joint venture investments over taxable income | 1,300,000 |
Hamilton Green | ' |
Reconciliation of GAAP net income to taxable income | ' |
Book/Tax differences from Investment Properties | 1,100,000 |
Nashoba Apartments in Acton, Massachusetts | ' |
Reconciliation of GAAP net income to taxable income | ' |
Book/Tax differences from Investment Properties | $3,700,000 |
INVESTMENT_IN_UNCONSOLIDATED_J2
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Details) - 10Q (USD $) | 9 Months Ended | 12 Months Ended | 0 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | 3 Months Ended | 9 Months Ended | 1 Months Ended | 0 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | 1 Months Ended | 0 Months Ended | 1 Months Ended | 1 Months Ended | 1 Months Ended | 12 Months Ended | 1 Months Ended | 1 Months Ended | 0 Months Ended | 9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | Oct. 18, 2013 | Sep. 30, 2014 | Oct. 28, 2008 | Sep. 30, 2013 | Oct. 28, 2009 | Oct. 28, 2008 | Oct. 28, 2009 | Oct. 28, 2008 | Sep. 30, 2014 | Oct. 28, 2009 | Feb. 28, 2007 | Sep. 30, 2013 | Oct. 03, 2005 | Sep. 30, 2014 | Oct. 18, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Nov. 01, 2014 | Sep. 30, 2013 | Apr. 30, 2008 | Mar. 07, 2005 | Mar. 07, 2005 | Sep. 30, 2013 | Mar. 07, 2005 | Sep. 30, 2014 | Aug. 31, 2008 | Sep. 30, 2013 | Mar. 07, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Aug. 31, 2008 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 02, 2005 | Mar. 02, 2005 | Sep. 30, 2014 | Mar. 02, 2005 | Oct. 31, 2004 | Sep. 30, 2013 | Dec. 31, 2006 | Sep. 30, 2004 | Jan. 31, 2007 | Oct. 31, 2004 | Sep. 30, 2014 | Sep. 30, 2013 | 31-May-08 | Aug. 31, 2004 | Aug. 31, 2014 | Dec. 31, 2005 | Sep. 30, 2014 | Jun. 30, 2013 | Sep. 30, 2013 | Nov. 30, 2001 | Jun. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2013 | Oct. 28, 2009 | Oct. 28, 2008 | Oct. 28, 2009 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2014 | |
item | item | Limited Partnerships | Limited Partnerships | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Essex Development, LLC and Hamilton Essex 81, LLC | Hamilton Essex Development, LLC and Hamilton Essex 81, LLC | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apartments, LLC | Hamilton on Main Apartments, LLC | Hamilton on Main Apartments, LLC | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | Residential buildings | Residential buildings | Residential buildings | Residential buildings | Residential buildings | Residential buildings | Residential buildings | Residential buildings | Commercial | Commercial | Commercial | HBC | HBC | HBC | Management Company | Minimum | Minimum | Minimum | Maximum | Maximum | Maximum | ||
item | item | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | item | item | Mortgages payable | item | item | Mortgages payable | Mortgages payable | item | item | Mortgages payable | Mortgages payable | item | item | Mortgages payable | Mortgages payable | Mortgages payable | Mortgages payable | item | item | Mortgages payable | Mortgages payable | Mortgages payable | item | item | Mortgages payable | Mortgages payable | Mortgages payable | item | item | item | Mortgages payable | Mortgages payable | Mortgages payable | item | item | Mortgages payable | Dexter Park | Hamilton Bay Apartments | Hamilton Bay Sales | Hamilton Essex 81 | Hamilton 1025 | Hamilton Minuteman | Hamilton on Main Apts | 345 Franklin | Hamilton Essex 81 | Hamilton Essex Development | Hamilton 1025 | Dexter Park | Dexter Park | Dexter Park | item | Mortgages payable | Limited Partnerships | Harold Brown | Mortgages payable | Limited Partnerships | Harold Brown | ||||||||||||||||
item | item | item | item | item | item | item | item | item | item | item | item | item | Mortgages payable | Mortgages payable | Mortgages payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of limited partnerships and limited liability companies in which the entity has invested | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of partnerships investing in commercial property | ' | ' | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of ownership interest | ' | ' | ' | ' | ' | ' | ' | ' | 40.00% | ' | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | 50.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 40.00% | 43.20% | ' | 50.00% | 60.00% |
Number of employees having ownership interest in the investment properties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6 | ' | ' | ' | ' | ' | ' |
Investments in joint venture | $9,343,093 | ' | $12,025,142 | ' | $9,343,093 | ' | $6,384,554 | ' | $15,925,000 | ' | ' | ' | ' | ' | ' | $2,500,000 | ' | ' | ' | ' | ' | ' | ' | $2,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $2,352,000 | ' | ' | ' | ' | ' | ' | $5,075,000 | ' | ' | ' | ' | ' | $8,000,000 | ' | ' | ' | ' | ' | $1,533,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units | ' | ' | ' | ' | ' | ' | 409 | ' | 409 | ' | ' | ' | ' | ' | 48 | 168 | ' | ' | ' | ' | ' | 120 | 20 | ' | ' | 49 | 48 | ' | ' | 1 | ' | ' | ' | ' | ' | 176 | 176 | ' | ' | ' | ' | 42 | ' | 42 | ' | ' | ' | 148 | ' | 280 | ' | ' | ' | ' | 40 | 40 | ' | 409 | 48 | 120 | 48 | 175 | 42 | 148 | 40 | 1 | 1 | 1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of properties | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Purchase price of investments | ' | ' | ' | ' | ' | ' | ' | 129,500,000 | ' | ' | ' | ' | ' | ' | ' | 30,875,000 | ' | ' | ' | ' | ' | ' | ' | 14,300,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 23,750,000 | ' | ' | ' | ' | ' | ' | 10,100,000 | ' | ' | ' | ' | ' | 56,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Borrowings | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 89,914,000 | ' | ' | 4,750,000 | ' | ' | ' | ' | ' | ' | ' | ' | 2,368,000 | ' | 10,750,000 | ' | ' | 8,141,000 | ' | ' | ' | 2,001,000 | ' | ' | ' | ' | ' | 5,000,000 | ' | ' | ' | ' | ' | ' | 5,500,000 | 8,025,000 | ' | ' | ' | ' | 16,900,000 | 16,825,000 | ' | ' | ' | ' | 10,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7,168,000 | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5.57% | 5.57% | ' | ' | ' | ' | ' | ' | ' | ' | 5.75% | ' | ' | ' | ' | ' | 5.79% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 5.67% | ' | ' | ' | ' | 5.67% | ' | ' | ' | ' | ' | 4.34% | 5.18% | ' | ' | ' | ' | 3.87% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6.00% | ' | 3.76% | ' | ' | 5.97% | ' | ' |
Period for which the entity is required to make interest only payments | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '2 years | ' | ' | '5 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '5 years | ' | ' | ' | ' | ' | ' | '5 years | ' | ' | ' | ' | ' | ' | '3 years | ' | ' | ' | ' | '3 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amortization period of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | '30 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding amount of mortgage loan | 196,103,164 | ' | 198,520,478 | ' | ' | ' | 87,707,013 | ' | ' | ' | ' | 86,567,000 | ' | ' | 4,655,194 | ' | 4,590,000 | ' | ' | ' | ' | 1,318,000 | ' | ' | ' | 8,263,635 | ' | ' | ' | 2,054,475 | ' | ' | ' | ' | ' | 4,885,643 | ' | ' | 4,824,000 | ' | ' | 5,379,695 | ' | ' | ' | ' | 5,312,000 | 15,390,766 | ' | ' | ' | ' | 16,900,000 | ' | 10,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Investments funded using cash reserves | ' | ' | ' | ' | ' | 8,757,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Term of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '10 years | ' | ' | ' | ' | ' | ' | '10 years | ' | ' | ' | ' | ' | '10 years | '10 years | ' | ' | ' | ' | '15 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '4 years | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Notice period for principal paydown of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '6 months | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repayment of loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 6,776,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Principal payments elected to be made | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 4,443 | 4,301 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest paid | 6,444,000 | 5,795,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Capital contributions | ' | ' | ' | 660,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 660,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Gain on Sale of Real Estate | ' | 3,678,839 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,001 | 350,523 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Gain on sale of real estate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 351,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units retained for long-term investment | ' | ' | ' | ' | ' | ' | 409 | ' | ' | ' | ' | ' | ' | ' | 48 | 48 | ' | ' | ' | ' | ' | ' | ' | ' | ' | 49 | ' | ' | ' | 1 | ' | ' | ' | ' | ' | 49 | 49 | ' | ' | ' | ' | 42 | ' | ' | ' | ' | ' | 148 | ' | ' | ' | ' | ' | ' | 40 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units retained | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of units sold | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 120 | ' | ' | ' | ' | ' | 105 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 127 | 127 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 137 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Units to be sold | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 120 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 127 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Capacity of real estate property (in cars per lot) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Margin over basis of interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.25% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Basis of interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 'Libor | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Notional margin over basis of interest rate (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.16% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cost associated with loan extension | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9,000 | 6,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Extended term of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '2 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Maximum personal guaranty on mortgage | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount returned to partnership | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,775,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Cash contribution by the entity towards loan | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,250,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Term excluding period for which interest only payments to be made | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '7 years | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Net proceeds after funding escrow accounts and closing costs | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 16,700,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Distribution to the Partnership | 2,898,801 | 2,922,143 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,610,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Carrying value of investment to discontinue applying the equity method | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Loan Proceeds Utilized to Pay Off Existing Mortgage | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 15,205,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Debt Instrument, Loan Proceeds distributed to the Partnership | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $850,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
INVESTMENT_IN_UNCONSOLIDATED_J3
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Details 2) - 10Q (USD $) | Sep. 30, 2014 | Dec. 31, 2013 | Sep. 30, 2013 | Dec. 31, 2012 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 07, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Nov. 30, 2001 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 02, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Oct. 03, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2004 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | 31-May-08 | Aug. 31, 2004 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Oct. 28, 2008 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 |
Limited Partnerships | Limited Partnerships | Limited Partnerships | Limited Partnerships | Limited Partnerships | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Total | Total | Total | Total | Total | Total | Total | |||||
NERA 50% | NERA 50% | NERA 40% | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | Commercial | Commercial | item | NERA 50% | NERA 50% | Commercial | Commercial | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | Commercial | Commercial | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | item | item | item | NERA 50% | NERA 50% | Residential buildings | Residential buildings | item | item | NERA 40% | NERA 40% | Residential buildings | Residential buildings | item | item | NERA 40% | Residential buildings | Residential buildings | Commercial | Commercial | |||||||
item | item | NERA 50% | item | NERA 50% | item | item | NERA 50% | item | item | NERA 50% | item | item | NERA 50% | item | NERA 50% | item | item | NERA 50% | item | item | NERA 50% | item | item | NERA 50% | item | item | NERA 50% | item | item | NERA 40% | item | item | item | item | |||||||||||||||||||||||||||||||||||||||
item | item | item | item | item | item | item | item | item | item | item | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ASSETS | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Rental Properties | $149,759,026 | $152,904,661 | ' | ' | ' | ' | ' | ' | ' | $8,855,213 | ' | $8,619,846 | ' | ' | ' | ' | ' | $2,617,557 | $2,622,203 | ' | ' | ' | $7,596,004 | ' | $7,230,839 | ' | ' | ' | $5,448,764 | ' | $5,215,054 | ' | ' | ' | ' | ' | $1,785,933 | $1,011,453 | ' | ' | ' | $6,752,521 | ' | $6,473,921 | ' | ' | ' | $6,851,307 | ' | $6,628,931 | ' | ' | ' | $20,455,309 | ' | ' | $19,644,258 | ' | ' | ' | $103,516,956 | ' | $98,343,487 | ' | ' | ' | $155,789,992 | $163,879,564 | ' | ' | ' | ' | ' |
Cash & Cash Equivalents | 13,744,651 | 14,013,380 | 5,259,049 | 6,981,906 | ' | ' | ' | ' | ' | 18,578 | ' | 28,937 | ' | ' | ' | ' | ' | 24,337 | 149,705 | ' | ' | ' | 15,400 | ' | 203,001 | ' | ' | ' | 743 | ' | 7,697 | ' | ' | ' | ' | ' | 901 | 741,509 | ' | ' | ' | 14,460 | ' | 4,188 | ' | ' | ' | 60,794 | ' | 111,378 | ' | ' | ' | 15,593 | ' | ' | 2,404,047 | ' | ' | ' | 919,270 | ' | 1,231,163 | ' | ' | ' | 4,881,625 | 1,070,076 | ' | ' | ' | ' | ' |
Rent Receivable | 568,560 | 496,149 | ' | ' | ' | ' | ' | ' | ' | 25,174 | ' | 17,700 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3,684 | ' | 1,703 | ' | ' | ' | 5,841 | ' | 14,718 | ' | ' | ' | ' | ' | 4,019 | 3,049 | ' | ' | ' | 10,560 | ' | 1,102 | ' | ' | ' | ' | ' | 2,326 | ' | ' | ' | 8,402 | ' | ' | 9,845 | ' | ' | ' | 72,166 | ' | 149,200 | ' | ' | ' | 199,643 | 129,846 | ' | ' | ' | ' | ' |
Real Estate Tax Escrow | 304,398 | 375,560 | ' | ' | ' | ' | ' | ' | ' | 92,679 | ' | 98,555 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 39,518 | ' | 41,934 | ' | ' | ' | 77,637 | ' | 71,690 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 51,134 | ' | 43,591 | ' | ' | ' | 38,025 | ' | 40,212 | ' | ' | ' | 70,460 | ' | ' | 52,130 | ' | ' | ' | 417,391 | ' | 356,155 | ' | ' | ' | 704,267 | 786,844 | ' | ' | ' | ' | ' |
Prepaid Expenses & Other Assets | 3,364,841 | 3,895,189 | ' | ' | ' | ' | ' | ' | ' | 89,720 | ' | 95,311 | ' | ' | ' | ' | ' | 889 | 895 | ' | ' | ' | 43,130 | ' | 50,550 | ' | ' | ' | 46,234 | ' | 44,962 | ' | ' | ' | ' | ' | 113,082 | 27,327 | ' | ' | ' | 28,815 | ' | 44,461 | ' | ' | ' | 51,583 | ' | 44,558 | ' | ' | ' | 306,657 | ' | ' | 96,377 | ' | ' | ' | 1,532,522 | ' | 1,657,149 | ' | ' | ' | 2,061,590 | 2,212,632 | ' | ' | ' | ' | ' |
Financing & Leasing Fees | 1,775,187 | 1,635,076 | ' | ' | ' | ' | ' | ' | ' | 51,002 | ' | 33,515 | ' | ' | ' | ' | ' | 9,067 | 7,753 | ' | ' | ' | 98,212 | ' | 91,554 | ' | ' | ' | 15,876 | ' | 10,849 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 21,472 | ' | 15,110 | ' | ' | ' | 12,973 | ' | 9,005 | ' | ' | ' | 9,435 | ' | ' | 159,175 | ' | ' | ' | 355,190 | ' | 295,874 | ' | ' | ' | 622,835 | 573,227 | ' | ' | ' | ' | ' |
Total Assets | 178,859,756 | 185,345,157 | ' | ' | ' | ' | ' | ' | ' | 9,132,366 | ' | 8,893,864 | ' | ' | ' | ' | ' | 2,651,850 | 2,780,556 | ' | ' | ' | 7,795,948 | ' | 7,619,581 | ' | ' | ' | 5,595,095 | ' | 5,364,970 | ' | ' | ' | ' | ' | 1,903,935 | 1,783,338 | ' | ' | ' | 6,878,962 | ' | 6,582,373 | ' | ' | ' | 7,014,682 | ' | 6,836,410 | ' | ' | ' | 20,865,856 | ' | ' | 22,365,832 | ' | ' | ' | 106,813,495 | ' | 102,033,028 | ' | ' | ' | 164,259,952 | 168,652,189 | ' | ' | ' | ' | ' |
LIABILITIES AND PARTNERS' CAPITAL | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Mortgage Notes Payable | 196,103,164 | 198,520,478 | ' | ' | ' | ' | ' | ' | ' | 8,263,635 | ' | 8,140,592 | ' | ' | ' | ' | ' | 2,054,475 | 2,001,159 | ' | ' | ' | 10,000,000 | ' | 10,000,000 | ' | ' | ' | 4,885,643 | ' | 4,823,762 | ' | ' | ' | ' | ' | 1,318,000 | ' | ' | ' | ' | 4,655,194 | ' | 4,590,276 | ' | ' | ' | 5,379,695 | ' | 5,311,923 | ' | ' | ' | 15,390,766 | ' | ' | 16,900,000 | ' | ' | ' | 87,707,013 | ' | 86,566,934 | ' | ' | ' | 138,334,646 | 139,654,421 | ' | ' | ' | ' | ' |
Accounts Payable and Accrued Expenses | 2,908,670 | 3,178,495 | ' | ' | ' | ' | ' | ' | ' | 50,122 | ' | 150,481 | ' | ' | ' | ' | ' | 5,642 | 55,616 | ' | ' | ' | 76,207 | ' | 172,833 | ' | ' | ' | 52,855 | ' | 27,905 | ' | ' | ' | ' | ' | 21,118 | 724,100 | ' | ' | ' | 8,792 | ' | 16,076 | ' | ' | ' | 77,740 | ' | 123,765 | ' | ' | ' | 188,156 | ' | ' | 2,142,549 | ' | ' | ' | 1,037,568 | ' | 931,507 | ' | ' | ' | 4,344,832 | 1,518,200 | ' | ' | ' | ' | ' |
Advance Rental Payments and Security Deposits | 4,350,638 | 4,242,401 | ' | ' | ' | ' | ' | ' | ' | 160,109 | ' | 174,103 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 162,242 | ' | 197,412 | ' | ' | ' | 86,196 | ' | 103,182 | ' | ' | ' | ' | ' | 26,410 | 13,487 | ' | ' | ' | 89,430 | ' | 88,756 | ' | ' | ' | 73,462 | ' | 95,052 | ' | ' | ' | 276,764 | ' | ' | 301,976 | ' | ' | ' | 2,107,529 | ' | 2,205,078 | ' | ' | ' | 3,179,046 | 2,982,142 | ' | ' | ' | ' | ' |
Total Liabilities | 204,737,804 | 207,193,720 | ' | ' | ' | ' | ' | ' | ' | 8,473,866 | ' | 8,465,176 | ' | ' | ' | ' | ' | 2,060,117 | 2,056,775 | ' | ' | ' | 10,238,449 | ' | 10,370,245 | ' | ' | ' | 5,024,694 | ' | 4,954,849 | ' | ' | ' | ' | ' | 1,365,528 | 737,587 | ' | ' | ' | 4,753,416 | ' | 4,695,108 | ' | ' | ' | 5,530,897 | ' | 5,530,740 | ' | ' | ' | 15,855,686 | ' | ' | 19,344,525 | ' | ' | ' | 90,852,110 | ' | 89,703,519 | ' | ' | ' | 145,858,524 | 144,154,763 | ' | ' | ' | ' | ' |
Partners' Capital | -25,878,048 | -21,848,563 | -21,121,940 | -22,515,677 | ' | ' | ' | ' | ' | 658,500 | ' | 428,688 | ' | ' | ' | ' | ' | 591,733 | 723,781 | ' | ' | ' | -2,442,501 | ' | -2,750,664 | ' | ' | ' | 570,401 | ' | 410,121 | ' | ' | ' | ' | ' | 538,407 | 1,045,751 | ' | ' | ' | 2,125,546 | ' | 1,887,265 | ' | ' | ' | 1,483,785 | ' | 1,305,670 | ' | ' | ' | 5,010,170 | ' | ' | 3,021,307 | ' | ' | ' | 15,961,385 | ' | 12,329,509 | ' | ' | ' | 18,401,428 | 24,497,427 | ' | ' | ' | ' | ' |
Total Liabilities and Partners' Capital | 178,859,756 | 185,345,157 | ' | ' | ' | ' | ' | ' | ' | 9,132,366 | ' | 8,893,864 | ' | ' | ' | ' | ' | 2,651,850 | 2,780,556 | ' | ' | ' | 7,795,948 | ' | 7,619,581 | ' | ' | ' | 5,595,095 | ' | 5,364,970 | ' | ' | ' | ' | ' | 1,903,935 | 1,783,338 | ' | ' | ' | 6,878,962 | ' | 6,582,373 | ' | ' | ' | 7,014,682 | ' | 6,836,410 | ' | ' | ' | 20,865,856 | ' | ' | 22,365,832 | ' | ' | ' | 106,813,495 | ' | 102,033,028 | ' | ' | ' | 164,259,952 | 168,652,189 | ' | ' | ' | ' | ' |
Percentage of ownership interest | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50.00% | 50.00% | ' | ' | ' | ' | ' | 50.00% | 50.00% | ' | ' | ' | 50.00% | 50.00% | 50.00% | ' | ' | ' | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | ' | 50.00% | 50.00% | ' | ' | ' | 50.00% | 50.00% | 50.00% | ' | ' | ' | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | ' | ' | ' | 40.00% | 40.00% | 40.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Investment in Unconsolidated Joint Ventures | 9,343,093 | 12,025,142 | ' | ' | 9,343,093 | ' | 4,411,292 | 5,489,273 | 4,931,804 | ' | ' | 214,344 | 329,250 | ' | ' | ' | ' | ' | 361,891 | 295,867 | ' | ' | ' | 1,533,000 | ' | ' | ' | ' | ' | 2,352,000 | 205,061 | 285,201 | ' | ' | ' | ' | ' | 522,876 | 269,204 | ' | ' | ' | 2,500,000 | 943,633 | 1,062,773 | ' | ' | ' | 5,075,000 | 652,833 | 741,893 | ' | ' | ' | ' | 8,000,000 | 1,510,654 | 2,505,085 | ' | ' | 6,384,554 | 15,925,000 | 4,931,804 | ' | ' | ' | ' | 11,873,825 | 6,384,554 | ' | ' | ' | ' |
Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture | -1,375,332 | -1,252,346 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -1,375,332 | -1,221,250 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -1,375,332 | ' | ' | ' | ' | ' | ' |
Total Investment in Unconsolidated Joint Ventures (Net) | ' | ' | ' | ' | ' | $10,652,575 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $7,967,761 | ' | ' | ' | ' | ' | ' |
Total units/ condominiums | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Total | ' | ' | ' | ' | ' | ' | ' | ' | ' | 49 | 48 | 49 | ' | 48 | 48 | 1 | 1 | 1 | 1 | ' | 1 | 1 | 40 | 40 | 40 | ' | 40 | 40 | 176 | 176 | 176 | ' | 175 | 175 | 1 | 1 | 120 | 120 | ' | 120 | 120 | 48 | 168 | 48 | ' | 48 | 48 | 42 | 42 | 42 | ' | 42 | 42 | 148 | ' | 280 | 148 | ' | 148 | 148 | 409 | 409 | 409 | ' | 409 | 409 | 1,033 | 1,033 | ' | 1,030 | 1,030 | 3 | 3 |
Units to be retained | ' | ' | ' | ' | ' | ' | ' | ' | ' | 49 | ' | 49 | ' | ' | ' | ' | ' | 1 | 1 | ' | ' | ' | 40 | ' | 40 | ' | ' | ' | 49 | 49 | 49 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 48 | 48 | 48 | ' | ' | ' | 42 | ' | 42 | ' | ' | ' | 148 | ' | ' | 148 | ' | ' | ' | 409 | ' | 409 | ' | ' | ' | 786 | 786 | ' | ' | ' | ' | ' |
Units to be sold | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 127 | ' | 127 | ' | ' | ' | ' | ' | 120 | 120 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 247 | 247 | ' | ' | ' | ' | ' |
Units sold | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 127 | 127 | 127 | ' | ' | ' | ' | ' | 105 | 111 | ' | ' | ' | ' | 120 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 137 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 238 | 232 | ' | ' | ' | ' | ' |
Unsold units | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 15 | 9 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 9 | 15 | ' | ' | ' | ' | ' |
INVESTMENT_IN_UNCONSOLIDATED_J4
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Details 3) - 10Q (USD $) | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | 3 Months Ended | 9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Nov. 30, 2001 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Mar. 02, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Oct. 03, 2005 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2004 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Aug. 31, 2004 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Oct. 28, 2008 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex 81 | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | Hamilton Essex Development | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | 345 Franklin | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton 1025 | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Sales | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Bay Apartments | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton Minuteman | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Hamilton on Main Apts | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Dexter Park | Total | Total | Total | Total | Total | Total | Total | Total | Total | Total | Total | Total | |||||
NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 40% | NERA 40% | NERA 40% | NERA 40% | NERA 50% | NERA 50% | NERA 50% | NERA 50% | NERA 40% | NERA 40% | NERA 40% | NERA 40% | |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Rental income | $10,546,055 | $9,859,135 | $31,500,342 | $27,687,903 | $373,304 | $343,035 | $1,043,460 | $1,006,954 | ' | ' | ' | ' | $72,523 | $71,809 | $218,995 | $215,601 | ' | ' | ' | ' | $336,267 | $315,594 | $994,756 | $931,629 | ' | ' | ' | ' | ' | $250,921 | $224,602 | $698,401 | $666,484 | ' | ' | ' | ' | ' | $45,216 | $68,189 | $151,937 | $189,661 | ' | ' | ' | ' | $242,294 | $235,198 | $704,397 | $676,641 | ' | ' | ' | ' | ' | $226,213 | $205,420 | $683,025 | $638,208 | ' | ' | ' | ' | ' | $737,588 | $693,178 | $2,177,950 | $2,046,366 | ' | ' | ' | ' | ' | $3,433,856 | $3,155,855 | $10,143,620 | $9,487,525 | ' | ' | ' | ' | ' | $5,718,182 | $5,312,880 | $16,816,541 | $15,859,069 | ' | ' | ' | ' | ' | ' | ' | ' |
Laundry and sundry income | 96,973 | 108,617 | 321,150 | 302,305 | 4,306 | 3,146 | 12,425 | 12,144 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -660 | 1,550 | -425 | 3,483 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 676 | ' | 844 | 675 | ' | ' | ' | ' | ' | 10,065 | 10,109 | 29,213 | 27,391 | ' | ' | ' | ' | ' | 26,620 | 24,417 | 75,213 | 70,846 | ' | ' | ' | ' | ' | 41,007 | 39,222 | 117,270 | 114,538 | ' | ' | ' | ' | ' | ' | ' | ' |
Total Revenues | 10,643,028 | 9,967,752 | 31,821,492 | 27,990,208 | 377,610 | 346,181 | 1,055,885 | 1,019,097 | ' | ' | ' | ' | 72,523 | 71,809 | 218,995 | 215,601 | ' | ' | ' | ' | 335,607 | 317,144 | 994,331 | 935,112 | ' | ' | ' | ' | ' | 250,921 | 224,602 | 698,401 | 666,484 | ' | ' | ' | ' | ' | 45,216 | 68,189 | 151,937 | 189,661 | ' | ' | ' | ' | 242,294 | 235,198 | 704,397 | 676,641 | ' | ' | ' | ' | ' | 226,889 | 205,420 | 683,869 | 638,883 | ' | ' | ' | ' | ' | 747,653 | 703,287 | 2,207,163 | 2,073,756 | ' | ' | ' | ' | ' | 3,460,476 | 3,180,272 | 10,218,833 | 9,558,371 | ' | ' | ' | ' | ' | 5,759,189 | 5,352,102 | 16,933,811 | 15,973,608 | ' | ' | ' | ' | ' | ' | ' | ' |
Expenses | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Administrative | 543,704 | 451,268 | 1,643,185 | 1,601,123 | 6,235 | 5,109 | 23,376 | 15,037 | ' | ' | ' | ' | 350 | 317 | 1,180 | 1,021 | ' | ' | ' | ' | 12,719 | 4,365 | 32,580 | 18,796 | ' | ' | ' | ' | ' | 2,624 | 4,162 | 6,784 | 7,968 | ' | ' | ' | ' | ' | 715 | 5,916 | 3,388 | 9,502 | ' | ' | ' | ' | 3,916 | 6,816 | 14,493 | 14,367 | ' | ' | ' | ' | ' | 2,661 | 1,788 | 8,104 | 4,253 | ' | ' | ' | ' | ' | 12,037 | 8,440 | 42,799 | 26,848 | ' | ' | ' | ' | ' | 64,668 | 77,694 | 181,661 | 191,418 | ' | ' | ' | ' | ' | 105,925 | 114,608 | 314,365 | 289,209 | ' | ' | ' | ' | ' | ' | ' | ' |
Depreciation and amortization | 2,463,708 | 2,824,318 | 7,935,355 | 5,758,310 | 108,663 | 107,829 | 324,833 | 319,895 | ' | ' | ' | ' | 2,822 | 2,182 | 8,466 | 6,671 | ' | ' | ' | ' | 100,712 | 105,992 | 300,816 | 321,730 | ' | ' | ' | ' | ' | 60,204 | 60,185 | 180,524 | 180,399 | ' | ' | ' | ' | ' | 19,174 | 19,797 | 57,524 | 60,895 | ' | ' | ' | ' | 80,047 | 76,900 | 238,744 | 230,538 | ' | ' | ' | ' | ' | 81,233 | 79,914 | 240,486 | 237,847 | ' | ' | ' | ' | ' | 242,960 | 244,670 | 716,092 | 733,437 | ' | ' | ' | ' | ' | 1,354,577 | 1,448,329 | 4,048,679 | 4,326,808 | ' | ' | ' | ' | ' | 2,050,392 | 2,145,798 | 6,116,164 | 6,418,221 | ' | ' | ' | ' | ' | ' | ' | ' |
Management fees | ' | ' | ' | ' | 14,832 | 15,699 | 43,937 | 41,713 | ' | ' | ' | ' | 2,901 | 2,872 | 8,760 | 8,624 | ' | ' | ' | ' | 13,319 | 12,851 | 41,823 | 38,633 | ' | ' | ' | ' | ' | 9,330 | 8,922 | 27,973 | 27,108 | ' | ' | ' | ' | ' | 1,613 | 2,627 | 5,888 | 7,614 | ' | ' | ' | ' | 9,606 | 8,795 | 28,206 | 26,682 | ' | ' | ' | ' | ' | 9,536 | 8,725 | 28,489 | 25,801 | ' | ' | ' | ' | ' | 28,609 | 26,626 | 86,429 | 83,965 | ' | ' | ' | ' | ' | 68,588 | 70,212 | 217,031 | 203,719 | ' | ' | ' | ' | ' | 158,334 | 157,330 | 488,536 | 463,860 | ' | ' | ' | ' | ' | ' | ' | ' |
Operating | 838,728 | 786,179 | 3,540,985 | 3,032,964 | 27,938 | 31,039 | 96,904 | 94,588 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 13,390 | 13,266 | 45,984 | 53,310 | ' | ' | ' | ' | ' | 171 | 215 | 523 | 927 | ' | ' | ' | ' | ' | 423 | 77 | 1,028 | 2,038 | ' | ' | ' | ' | 643 | 615 | 1,683 | 1,232 | ' | ' | ' | ' | ' | 16,528 | 14,951 | 60,631 | 56,899 | ' | ' | ' | ' | ' | 82,442 | 61,202 | 288,912 | 252,383 | ' | ' | ' | ' | ' | 224,085 | 237,482 | 960,938 | 802,142 | ' | ' | ' | ' | ' | 365,620 | 358,848 | 1,456,603 | 1,263,520 | ' | ' | ' | ' | ' | ' | ' | ' |
Renting | 155,865 | 78,874 | 301,334 | 135,540 | 908 | 1,281 | 11,875 | 10,831 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 7,745 | ' | 11,368 | 1,788 | ' | ' | ' | ' | ' | -459 | 1,453 | 5,918 | 5,378 | ' | ' | ' | ' | ' | ' | ' | 753 | 1,425 | ' | ' | ' | ' | ' | 2,503 | 5,042 | 9,753 | ' | ' | ' | ' | ' | 1,482 | 2,054 | 7,571 | 6,096 | ' | ' | ' | ' | ' | 3,034 | 1,026 | 21,131 | 4,331 | ' | ' | ' | ' | ' | 99,320 | 39,451 | 156,856 | 66,105 | ' | ' | ' | ' | ' | 112,030 | 47,766 | 220,514 | 105,705 | ' | ' | ' | ' | ' | ' | ' | ' |
Repairs and maintenance | 2,087,290 | 1,641,608 | 4,899,746 | 4,238,821 | 51,584 | 29,100 | 125,411 | 93,194 | ' | ' | ' | ' | ' | 700 | 3,150 | 4,400 | ' | ' | ' | ' | 25,489 | 24,374 | 56,421 | 62,553 | ' | ' | ' | ' | ' | 82,066 | 82,343 | 246,576 | 239,752 | ' | ' | ' | ' | ' | 27,069 | 24,231 | 74,719 | 70,217 | ' | ' | ' | ' | 79,825 | 76,461 | 223,566 | 224,156 | ' | ' | ' | ' | ' | 19,697 | 25,303 | 58,132 | 50,840 | ' | ' | ' | ' | ' | 101,601 | 112,318 | 292,004 | 278,025 | ' | ' | ' | ' | ' | 413,587 | 389,052 | 927,771 | 843,069 | ' | ' | ' | ' | ' | 800,918 | 763,882 | 2,007,750 | 1,866,206 | ' | ' | ' | ' | ' | ' | ' | ' |
Taxes and insurance | 1,388,807 | 1,301,388 | 4,180,961 | 3,667,180 | 55,807 | 52,614 | 172,802 | 164,374 | ' | ' | ' | ' | 12,859 | 12,642 | 40,498 | 37,050 | ' | ' | ' | ' | 29,643 | 28,897 | 87,842 | 85,152 | ' | ' | ' | ' | ' | 38,487 | 37,599 | 119,861 | 114,730 | ' | ' | ' | ' | ' | 7,360 | 11,293 | 30,025 | 31,912 | ' | ' | ' | ' | 38,387 | 38,040 | 120,392 | 109,188 | ' | ' | ' | ' | ' | 30,264 | 29,945 | 89,496 | 91,893 | ' | ' | ' | ' | ' | 87,450 | 87,950 | 279,034 | 257,239 | ' | ' | ' | ' | ' | 398,451 | 427,973 | 1,155,775 | 1,170,929 | ' | ' | ' | ' | ' | 698,708 | 726,954 | 2,095,725 | 2,062,466 | ' | ' | ' | ' | ' | ' | ' | ' |
Total Expenses | 7,916,421 | 7,484,223 | 23,805,346 | 19,578,400 | 265,967 | 242,671 | 799,138 | 739,632 | ' | ' | ' | ' | 18,932 | 18,715 | 62,054 | 57,765 | ' | ' | ' | ' | 203,017 | 189,745 | 576,834 | 581,962 | ' | ' | ' | ' | ' | 192,423 | 194,878 | 588,159 | 576,261 | ' | ' | ' | ' | ' | 56,354 | 63,942 | 173,325 | 183,604 | ' | ' | ' | ' | 212,424 | 210,131 | 632,126 | 615,915 | ' | ' | ' | ' | ' | 161,401 | 162,681 | 492,909 | 473,628 | ' | ' | ' | ' | ' | 558,133 | 542,233 | 1,726,401 | 1,636,229 | ' | ' | ' | ' | ' | 2,623,276 | 2,690,194 | 7,648,711 | 7,604,189 | ' | ' | ' | ' | ' | 4,291,927 | 4,315,188 | 12,699,657 | 12,469,187 | ' | ' | ' | ' | ' | ' | ' | ' |
Income Before Other Income | 2,726,607 | 2,483,529 | 8,016,146 | 8,411,808 | 111,643 | 103,510 | 256,747 | 279,465 | ' | ' | ' | ' | 53,591 | 53,095 | 156,941 | 157,835 | ' | ' | ' | ' | 132,590 | 127,399 | 417,497 | 353,150 | ' | ' | ' | ' | ' | 58,498 | 29,724 | 110,242 | 90,223 | ' | ' | ' | ' | ' | -11,138 | 4,248 | -21,388 | 6,057 | ' | ' | ' | ' | 29,870 | 25,068 | 72,271 | 60,726 | ' | ' | ' | ' | ' | 65,488 | 42,739 | 190,960 | 165,255 | ' | ' | ' | ' | ' | 189,520 | 161,054 | 480,762 | 437,527 | ' | ' | ' | ' | ' | 837,200 | 490,078 | 2,570,122 | 1,954,182 | ' | ' | ' | ' | ' | 1,467,262 | 1,036,914 | 4,234,154 | 3,504,421 | ' | ' | ' | ' | ' | ' | ' | ' |
Other Income (loss) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Interest expense | -2,393,427 | -2,142,817 | -7,160,489 | -5,746,533 | -121,659 | -122,858 | -361,857 | -366,060 | ' | ' | ' | ' | -14,036 | -14,510 | -41,932 | -43,776 | ' | ' | ' | ' | -97,895 | -97,798 | -293,469 | -355,345 | ' | ' | ' | ' | ' | -70,528 | -71,481 | -210,158 | -212,962 | ' | ' | ' | ' | ' | -86 | -21,332 | -485 | -70,021 | ' | ' | ' | ' | -66,300 | -67,226 | -197,633 | -200,200 | ' | ' | ' | ' | ' | -77,635 | -78,601 | -231,196 | -234,140 | ' | ' | ' | ' | ' | -208,944 | -206,762 | -610,958 | -616,349 | ' | ' | ' | ' | ' | -1,245,694 | -1,262,391 | -3,710,651 | -3,757,844 | ' | ' | ' | ' | ' | -1,902,777 | -1,942,961 | -5,658,339 | -5,856,697 | ' | ' | ' | ' | ' | ' | ' | ' |
Interest Income | 209 | 230 | 592 | 945 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 26 | ' | ' | ' | ' | ' | 6 | 2 | 15 | 5 | ' | ' | ' | ' | ' | ' | 36 | ' | 122 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 57 | ' | ' | ' | ' | ' | 6 | 39 | ' | 210 | ' | ' | ' | ' | ' | ' | ' | ' |
Interest Income from Note | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 722 | 468 | 2,729 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 722 | ' | 2,729 | ' | ' | ' | ' | ' | ' | ' | ' |
Gain on Sale of Real Estate | ' | ' | ' | 3,678,839 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,001 | ' | 350,523 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 50,001 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Other Income (Expenses) | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -68,588 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | -68,588 | ' | ' | ' | ' | ' | ' | ' | ' |
Total Other Income (loss) | -2,545,120 | -2,515,749 | -7,582,432 | -6,771,939 | -121,659 | -122,858 | -361,857 | -366,060 | ' | ' | ' | ' | -14,036 | -14,510 | -41,932 | -43,776 | ' | ' | ' | ' | -97,895 | -97,798 | -293,469 | -423,908 | ' | ' | ' | ' | ' | -70,522 | -71,479 | -210,143 | -212,957 | ' | ' | ' | ' | ' | 49,915 | -20,574 | 350,506 | -67,170 | ' | ' | ' | ' | -66,300 | -67,226 | -197,633 | -200,200 | ' | ' | ' | ' | ' | -77,635 | -78,601 | -231,196 | -234,140 | ' | ' | ' | ' | ' | -208,944 | -206,762 | -610,958 | -616,349 | ' | ' | ' | ' | ' | -1,245,694 | -1,262,391 | -3,710,651 | -3,757,786 | ' | ' | ' | ' | ' | -1,852,770 | -1,942,200 | -5,658,339 | -5,922,346 | ' | ' | ' | ' | ' | ' | ' | ' |
Net Income (Loss) | 181,487 | -32,874 | 433,714 | 5,337,867 | -10,016 | -19,348 | -105,110 | -86,594 | ' | ' | ' | ' | 39,555 | 38,584 | 115,009 | 114,059 | ' | ' | ' | ' | 34,695 | 29,601 | 124,028 | -70,758 | ' | ' | ' | ' | ' | -12,024 | -41,755 | -99,901 | -122,734 | ' | ' | ' | ' | ' | 38,777 | -16,326 | 329,118 | -61,113 | ' | ' | ' | ' | -36,430 | -42,159 | -125,362 | -139,474 | ' | ' | ' | ' | ' | -12,147 | -35,862 | -40,236 | -68,884 | ' | ' | ' | ' | ' | -19,424 | -45,708 | -130,196 | -178,822 | ' | ' | ' | ' | ' | -408,494 | -772,312 | -1,140,529 | -1,803,605 | ' | ' | ' | ' | ' | -385,508 | -905,286 | -1,424,185 | -2,417,925 | ' | ' | ' | ' | ' | ' | ' | ' |
Proportionate share of net loss | ' | ' | ' | ' | ' | ' | ' | ' | ($5,007) | ($9,674) | ($52,555) | ($43,297) | ' | ' | ' | ' | $19,778 | $19,292 | $57,505 | $57,029 | ' | ' | ' | ' | ' | $17,348 | $14,801 | $62,014 | ($35,379) | ' | ' | ' | ' | ' | ($6,011) | ($20,878) | ($49,951) | ($61,367) | ' | ' | ' | ' | $19,389 | ($8,163) | $164,560 | ($30,556) | ' | ' | ' | ' | ' | ($18,215) | ($21,079) | ($62,681) | ($69,737) | ' | ' | ' | ' | ' | ($6,074) | ($17,931) | ($20,118) | ($34,442) | ' | ' | ' | ' | ' | ($9,711) | ($22,854) | ($65,097) | ($89,411) | ' | ' | ' | ' | ' | ($163,398) | ($308,925) | ($456,212) | ($721,442) | ($151,902) | ($375,412) | ($422,535) | ($1,028,602) | $11,496 | ($66,487) | $33,677 | ($307,160) | ($163,398) | ($308,925) | ($456,212) | ($721,442) |
Percentage of ownership interest | ' | ' | ' | ' | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 50.00% | 50.00% | 50.00% | 50.00% | 50.00% | ' | ' | ' | ' | 40.00% | 40.00% | 40.00% | 40.00% | 40.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
INVESTMENT_IN_UNCONSOLIDATED_J5
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Details 4) - 10Q (USD $) | Sep. 30, 2014 |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | $133,000 |
9/30/16 | 726,000 |
9/30/17 | 1,821,000 |
9/30/18 | 7,840,000 |
9/30/19 | 1,912,000 |
Thereafter | 183,671,000 |
Total | 196,103,000 |
Weighted average interest rate (as a percent) | 5.38% |
Effective interest rate (as a percent) | 5.46% |
Hamilton Essex 81 | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 138,298 |
9/30/16 | 8,002,294 |
Total | 8,140,592 |
Hamilton Essex 81 Development | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 2,001,159 |
Total | 2,001,159 |
345 Franklin | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/16 | 42,990 |
9/30/17 | 180,476 |
9/30/18 | 189,025 |
9/30/19 | 196,473 |
Thereafter | 9,391,036 |
Total | 10,000,000 |
Hamilton 1025 | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 71,689 |
9/30/16 | 75,155 |
9/30/17 | 4,676,918 |
Total | 4,823,762 |
Hamilton Bay Apartments | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 72,279 |
9/30/16 | 76,732 |
9/30/17 | 4,441,265 |
Total | 4,590,276 |
Hamilton Minuteman | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 78,516 |
9/30/16 | 82,308 |
9/30/17 | 5,151,099 |
Total | 5,311,923 |
Hamilton on Main Apts | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
Thereafter | 16,900,000 |
Total | 16,900,000 |
Dexter Park | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 1,620,796 |
9/30/16 | 1,479,627 |
9/30/17 | 1,564,180 |
9/30/18 | 1,653,563 |
9/30/19 | 1,748,055 |
Thereafter | 78,500,713 |
Total | 86,566,934 |
Total | ' |
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES | ' |
9/30/15 | 3,982,737 |
9/30/16 | 9,759,106 |
9/30/17 | 16,013,938 |
9/30/18 | 1,842,588 |
9/30/19 | 1,944,528 |
Thereafter | 104,791,749 |
Total | $138,334,646 |
DISCONTINUED_OPERATIONS_AND_SA2
DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE (Details) - 10Q (USD $) | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Gain on the sale of real estate property | ' | ' | ' |
Total Revenues | ' | ' | $193,857 |
Operating and other expenses | ' | ' | 172,586 |
Depreciation and amortization | ' | 0 | 2,111 |
Total Expenses | ' | ' | 174,697 |
Income from discontinued operations | ($654) | $0 | $19,160 |
SUBSEQUENT_EVENTS_Details_10Q
SUBSEQUENT EVENTS (Details) - 10Q (USD $) | 9 Months Ended | 85 Months Ended | 9 Months Ended | 85 Months Ended | 9 Months Ended | 85 Months Ended | 1 Months Ended | 2 Months Ended | 1 Months Ended | 2 Months Ended | 1 Months Ended | 2 Months Ended | |||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Nov. 04, 2014 | Nov. 30, 2014 | Nov. 04, 2014 | Nov. 30, 2014 | Nov. 04, 2014 | Nov. 30, 2014 | |
Class B | Class B | Class B | General Partnership | General Partnership | General Partnership | Subsequent event | Subsequent event | Subsequent event | Subsequent event | Subsequent event | Subsequent event | ||||
Class B | Class B | General Partnership | General Partnership | ||||||||||||
Subsequent events | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Repurchase of depository receipts | 25,920 | ' | 1,268,811 | ' | ' | 2,308 | ' | ' | 122 | 5,277 | 5,277 | ' | ' | ' | ' |
Repurchase price of depository receipts | $47.22 | ' | $25.32 | ' | ' | ' | ' | ' | ' | $47.37 | $47.37 | ' | ' | ' | ' |
Repurchase price of units | $1,416.60 | ' | ' | ' | ' | $726.25 | ' | ' | ' | $1,421.10 | $1,421.10 | ' | ' | ' | ' |
Repurchase of depository receipts | $1,258,399 | ' | ' | ' | ' | ' | ' | ' | ' | $257,098 | $257,098 | ' | ' | ' | ' |
Repurchase of units | 1,080 | 905 | ' | 205 | ' | ' | 11 | ' | ' | ' | ' | 41.8 | 41.8 | 2.2 | 2.2 |
Total cost of repurchase | 1,564,397 | 1,021,987 | 34,045,000 | 290,698 | 192,610 | ' | 15,300 | 10,137 | ' | ' | ' | 59,369 | ' | 3,125 | ' |
Gain on the sale | ' | $3,678,839 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |