XML 49 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Cash flows from operating activities:      
Net (loss) income $ 7,478,000 $ 6,485,000 $ (9,657,000)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 2,798,000 1,618,000 1,122,000
Equity in joint venture income (12,507,000) (10,548,000) (8,019,000)
Gain from sale of real estate--related party 0 (723,000) (946,000)
Change in assets and liabilities:      
Accounts receivable (973,000) (1,039,000) 204,000
Accounts receivable—related parties (8,945,000) (2,784,000) 381,000
Income tax receivable 0 6,848,000 (4,480,000)
Operating distributions from joint ventures 3,567,000 5,931,000 514,000
Operating distributions from loan pool participation 2,395,000 266,000 0
Other assets (3,849,000) 1,432,000 (2,893,000)
Accounts payable 207,000 644,000 501,000
Accrued expenses and other liabilities 12,093,000 93,000 410,000
Accrued salaries and benefits 3,857,000 6,320,000 1,626,000
Gain from sale of real estate (355,000) (1,223,000) (16,520,000)
Gain on extinguishment of debt 0 (16,670,000) 0
Loss on extinguishment of debt 0 4,788,000 0
Remeasurement gain (6,348,000) (2,108,000) 0
Note receivable and accrued interest forgiven in Merger 0 0 4,281,000
Depreciation and amortization - continuing and discontinued operations 2,825,000 1,618,000 1,122,000
Provision for deferred income taxes (4,672,000) 6,158,000 4,497,000
Amortization of deferred loan costs 812,000 262,000 917,000
Amortization of beneficial conversion of convertible subordinated debt 0 168,000 285,000
Amortization of discount and accretion of premium on issuance of the senior notes payable 41,000 0 0
Accretion of interest income on loan pool participations and notes receivable (6,692,000) (11,855,000) 0
Amortization of deferred compensation 0 0 1,543,000
Stock based compensation 5,055,000 8,094,000 2,314,000
2009 Equity Participation Plan replacement payment 0 0 (1,500,000)
Other than temporary impairment on available-for-sale security, net of tax 0 0 194,000
Net cash provided by (used in) operating activities (6,011,000) 2,157,000 (25,226,000)
Cash flows from investing activities:      
Additions to notes receivable (6,145,000) (25,636,000) (500,000)
Settlements of notes receivable 3,625,000 8,438,000 302,000
Additions to notes receivable—related parties (35,273,000) (5,914,000) (8,774,000)
Settlements of notes receivable—related parties 4,867,000 8,721,000 2,935,000
Additions to notes receivable from sale of real estate 0 0 (2,663,000)
Settlements of notes receivable from sale of real estate 0 0 1,858,000
Net proceeds from sale of real estate 0 3,639,000 58,027,000
Net proceeds from sale of real estate—related party 0 9,548,000 0
Net proceeds from sale of real estate 7,053,000 0 0
Purchases of and additions to real estate (2,680,000) (23,764,000) (35,800,000)
Assets acquired in merger 0 0 89,181,000
Investment in marketable securities (32,775,000) 0 0
Contributions to joint ventures (105,386,000) (83,891,000) (37,933,000)
Distributions from loan pool participation 66,418,000 0 0
Distributions from joint ventures 32,713,000 10,177,000 2,374,000
Contributions to loan pool participations (130,551,000) (16,154,000) 0
Net cash (used in) provided by investing activities (198,134,000) (114,836,000) 69,007,000
Cash flow from financing activities:      
Issuance of senior notes payable 249,344,000 0 0
Borrowings under notes payable 0 4,250,000 37,059,000
Repayment of notes payable (24,783,000) (5,600,000) (32,114,000)
Borrowings under lines of credit 74,000,000 48,250,000 20,500,000
Repayment of lines of credit (101,750,000) (30,500,000) (24,000,000)
Borrowings under mortgage loans payable 17,076,000 20,016,000 30,286,000
Repayment of mortgage loans payable (37,577,000) (24,735,000) (35,866,000)
Repayment of convertible subordinated debt 0 (32,550,000) 0
Debt issue costs (7,739,000) (644,000) (798,000)
Issuance of preferred stock 0 132,294,000 0
Issuance of common stock 123,100,000 0 59,000
Repurchase of common stock (547,000) (11,301,000) (3,690,000)
Repurchase of warrants (6,132,000) (11,500,000) 0
Dividends paid (11,698,000) (4,533,000) (3,235,000)
Contributions from noncontrolling interests 4,465,000 10,955,000 6,804,000
Distributions to noncontrolling interests (5,142,000) (3,242,000) (10,712,000)
Net cash provided by (used in) financing activities 272,617,000 91,160,000 (15,707,000)
Effect of currency exchange rate changes on cash and cash equivalents 486,000 10,703,000 3,879,000
Net change in cash and cash equivalents 68,958,000 (10,816,000) 31,953,000
Cash and cash equivalents, beginning of period 46,968,000 57,784,000 25,831,000
Cash and cash equivalents, end of period 115,926,000 46,968,000 57,784,000
Supplemental disclosure of non-cash investing and financing activities:      
Unrealized (loss) gain on securities, net of tax (3,198,000) 6,000 194,000
Cash paid (received) during the year for:      
Interest (17,006,000) (8,400,000) (11,618,000)
Interest capitalized 2,716,000 790,000 0
Income taxes 30,000 25,000 (4,130,000)
Currency exchange loss 1,508,000 6,434,000 2,407,000
Office portfolio 200,000 square feet, located in Oakland, California [Member]
     
Change in assets and liabilities:      
Accounts receivable (44,000)    
Prepaid expenses and other assets (50,000)    
Accounts payable 87,000    
Accrued expenses and other liabilities 991,000    
Cash flows from investing activities:      
Purchases of and additions to real estate (17,680,000)    
Cash flow from financing activities:      
Borrowings under mortgage loans payable 16,000,000    
Consolidation of controlling interest in Fairways 340, LLC previously accounted for under the Equity Method [Member]
     
Change in assets and liabilities:      
Accounts receivable   (171,000)  
Other assets   (3,174,000)  
Accrued expenses and other liabilities   323,000  
Cash flows from investing activities:      
Purchases of and additions to real estate   (28,464,000)  
Cash flow from financing activities:      
Borrowings under mortgage loans payable   32,670,000  
Bay Fund Opportunity [Member]
     
Cash flows from operating activities:      
Net (loss) income (821,613) (1,969,448) (2,541,520)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 2,277,048 2,273,816 2,273,829
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow 18,330 114,972 (124,681)
Accounts receivable 24,977 9,487 37,436
Prepaid expenses and other assets (1,145) 13,177 27,577
Accounts payable & accrued expenses (770,838) (569,271) (123,910)
Security deposits and other liabilities (11,468) 3,264 30,154
Amortization of deferred loan costs 184,802 95,626 95,624
Prepaid rent (1,945) (7,179) (48,675)
Net cash provided by (used in) operating activities 898,148 (35,556) (374,166)
Cash flows from investing activities:      
Purchases of and additions to real estate (109,011) (70,841) 0
Net cash (used in) provided by investing activities (109,011) (70,841) 0
Cash flow from financing activities:      
Repayment of mortgage loans payable (6,358,936) 0 0
Deferred financing fees (327,831) 0 0
Changes in capital and financing escrow deposits 57,276 (6,930) 43,093
Contributions from members 6,500,000 197,027 0
Net cash provided by (used in) financing activities (129,491) 190,097 43,093
Net change in cash and cash equivalents 659,646 83,700 (331,073)
Cash and cash equivalents, beginning of period 360,150 276,450 607,523
Cash and cash equivalents, end of period 1,019,796 360,150 276,450
Cash paid (received) during the year for:      
Interest 2,601,842 2,919,414 2,981,773
KW Fund III [Member]
     
Cash flows from operating activities:      
Net (loss) income 6,339,130 6,794,750 14,044,026
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Net realized gain on investments 0 0 (377,292)
Net change in unrealized appreciation on investments (3,796,169) (7,116,258) (13,674,702)
Change in assets and liabilities:      
Accrued interest payable 0 (2,449) (9,773)
Accounts receivable (17,471) (22,072) (4,937)
Interest receivable - related party 0 0 34,188
Purchases of investments (24,313,709) (18,446,395) (6,475,174)
Purchases of investments - related party 0 (10,948,327) (7,264,148)
Prepaid expenses and other assets 36,387 (316,941) (36,795)
Accounts payable & accrued expenses (182,207) 156,794 25,413
Security deposits and other liabilities 1,171,372 (1,171,372) 0
Acquisition fees - related party (326,501) (412,487) (496,347)
Proceeds on sale of investments 0 0 3,608,100
Due to general partner (457,757) 1,712,795 630,885
Due from limited partners 0 (246,665) 0
Net cash provided by (used in) operating activities (21,546,925) (30,018,627) (9,996,556)
Cash flow from financing activities:      
Repayment of notes payable 0 (8,000,000) (3,000,000)
Proceeds from short-term advances 0 3,375,000 3,434,692
Repayment of short-term advances 0 0 (3,434,692)
Capital contributions 6,691,131 61,688,427 13,893,193
Contributions from members 6,691,131 65,063,427 13,893,193
Distributions to members (8,667,601) (4,043,818) (391,408)
Net cash provided by (used in) financing activities (1,976,470) 53,019,609 10,501,785
Net change in cash and cash equivalents (23,523,395) 23,000,982 505,229
Cash and cash equivalents, beginning of period 23,611,792 610,810 105,581
Cash and cash equivalents, end of period 88,397 23,611,792 610,810
Cash paid (received) during the year for:      
Interest 0 289,428 586,907
Conversion of short-term advances to partners' capital 0 3,375,000 0
KW WDC/Carlsbad [Member]
     
Cash flows from operating activities:      
Net (loss) income 205,502   (4,010,008)
Cash flow from financing activities:      
Contributions from members 212,500   156,308
Distributions to members (2,222,027)   (428,533)
KW WDC/Carlsbad [Member] | Successor [Member]
     
Cash flows from operating activities:      
Net (loss) income 205,502 (2,976,612)  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership 0 8,386,821  
Depreciation and amortization 2,606,297 4,485,763  
Bad debt expense (27,946) 6,235  
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow (40,342) 159,803  
Accounts receivable (32,443) (32,240)  
Prepaid expenses and other assets (80,462) (6,889)  
Accounts payable & accrued expenses (187,777) (79,649)  
Accrued rent (99,140) (68,476)  
Security deposits and other liabilities (36,552) (2,948)  
Acquisition fees - related party 0 442,315  
Gain on extinguishment of debt 0 (9,091,522)  
Net cash provided by (used in) operating activities 2,335,083 774,051  
Cash flows from investing activities:      
Purchases of and additions to real estate (2,470,403) (1,034,004)  
Deferred leasing costs (16,391) (183,378)  
Capital expenditure reserves held in escrow 1,148,393 (229,641)  
Net cash (used in) provided by investing activities (1,338,401) (1,447,023)  
Cash flow from financing activities:      
Repayment of mortgage loans payable (13,093) (13,624,212)  
Deferred financing fees (76,142) (706,762)  
Contributions from members 212,500 20,054,513  
Distributions to members (2,222,027) (4,381,306)  
Net cash provided by (used in) financing activities (2,098,762) 1,342,233  
Net change in cash and cash equivalents (1,102,080) 669,261  
Cash and cash equivalents, beginning of period 1,635,712 966,451  
Cash and cash equivalents, end of period 533,632 1,635,712  
Supplemental disclosure of non-cash investing and financing activities:      
Accrued additions to real estate included in accounts payable and accrued expenses 9,150 65,780  
Cash paid (received) during the year for:      
Interest 3,693,665 4,420,620  
KW WDC/Carlsbad [Member] | Predecessor [Member]
     
Cash flows from operating activities:      
Net (loss) income     (4,010,008)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership     0
Depreciation and amortization     4,252,744
Bad debt expense     12,579
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow     45,886
Accounts receivable     49,807
Prepaid expenses and other assets     (23,126)
Accounts payable & accrued expenses     134,547
Accrued rent     (26,865)
Security deposits and other liabilities     11,333
Acquisition fees - related party     0
Gain on extinguishment of debt     0
Net cash provided by (used in) operating activities     434,318
Cash flows from investing activities:      
Purchases of and additions to real estate     (603,816)
Deferred leasing costs     (39,102)
Capital expenditure reserves held in escrow     141,306
Net cash (used in) provided by investing activities     (501,612)
Cash flow from financing activities:      
Repayment of mortgage loans payable     (208,922)
Deferred financing fees     (15,000)
Contributions from members     156,308
Distributions to members     (428,533)
Net cash provided by (used in) financing activities     (496,147)
Net change in cash and cash equivalents     (563,441)
Cash and cash equivalents, beginning of period     1,529,892
Cash and cash equivalents, end of period     966,451
Supplemental disclosure of non-cash investing and financing activities:      
Accrued additions to real estate included in accounts payable and accrued expenses     4,157
Cash paid (received) during the year for:      
Interest     5,974,217
KW WDC/Carlsbad [Member] | KW WDC Portfolio [Member]
     
Cash flows from operating activities:      
Net (loss) income 736,861   (3,302,321)
Cash flow from financing activities:      
Contributions from members 0   156,308
Distributions to members (2,134,527)   (304,033)
KW WDC/Carlsbad [Member] | KW WDC Portfolio [Member] | Successor [Member]
     
Cash flow from financing activities:      
Cash and cash equivalents, end of period   1,631,150  
KW WDC/Carlsbad [Member] | KW WDC Portfolio [Member] | Predecessor [Member]
     
Cash flow from financing activities:      
Cash and cash equivalents, beginning of period   956,533  
KW WDC/Carlsbad [Member] | One Carlsbad [Member]
     
Cash flows from operating activities:      
Net (loss) income (531,359)   (707,687)
Cash flow from financing activities:      
Contributions from members 212,500   0
Distributions to members (87,500)   (124,500)
KW WDC/Carlsbad [Member] | One Carlsbad [Member] | Successor [Member]
     
Cash flows from operating activities:      
Net (loss) income   3,149,526  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership   0  
Depreciation and amortization   712,344  
Bad debt expense   0  
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow   (27,303)  
Accounts receivable   (8,991)  
Prepaid expenses and other assets   912  
Accounts payable & accrued expenses   85,948  
Accrued rent   (68,476)  
Security deposits and other liabilities   (16,252)  
Acquisition fees - related party   0  
Gain on extinguishment of debt   (3,500,000)  
Net cash provided by (used in) operating activities   327,708  
Cash flows from investing activities:      
Purchases of and additions to real estate   (171,000)  
Deferred leasing costs   (183,378)  
Capital expenditure reserves held in escrow   (2,559,952)  
Net cash (used in) provided by investing activities   (2,914,330)  
Cash flow from financing activities:      
Repayment of mortgage loans payable   (1,167,734)  
Deferred financing fees   (151,000)  
Contributions from members   3,900,000  
Distributions to members   0  
Net cash provided by (used in) financing activities   2,581,266  
Net change in cash and cash equivalents   (5,356)  
Cash and cash equivalents, beginning of period   9,918  
Cash and cash equivalents, end of period   4,562  
KWF Venture VI [Member]
     
Cash flows from operating activities:      
Net (loss) income 511,098    
Change in assets and liabilities:      
Accrued interest payable 376,093    
Reserves (98,229)    
Accounts payable 1,086    
Net cash provided by (used in) operating activities 790,048    
Cash flows from investing activities:      
Distributions from loan pool participation 93,397,533    
Contributions to loan pool participations (438,228,698)    
Net cash (used in) provided by investing activities (344,831,165)    
Cash flow from financing activities:      
Borrowings under notes payable 316,139,788    
Repayment of notes payable (90,483,538)    
Contributions from members 167,826,804    
Distributions to members (45,427,384)    
Net cash provided by (used in) financing activities 348,055,670    
Effect of currency exchange rate changes on cash and cash equivalents (3,671,015)    
Net change in cash and cash equivalents 343,538    
Cash and cash equivalents, end of period 343,538    
Cash paid (received) during the year for:      
Interest 2,771,835    
Currency exchange loss (3,671,015)    
KW Residential [Member]
     
Cash flows from operating activities:      
Net (loss) income (1,014,393) (4,486,226) 16,860,015
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization 11,604,181 11,115,370 12,020,989
Losses on transfer to rental properties from held for sale 0 0 3,009,702
Change in assets and liabilities:      
Accounts receivable 50,071 336,953 (106,930)
Accounts payable & accrued expenses (1,911,378) (1,079,238) 1,557,978
Other assets 2,530,795 (1,531,508) 3,376,906
Other liabilities 697,279 47,820 (2,149,564)
Gain on extinguishment of debt 0 0 (28,319,523)
Amortization of deferred loan costs 3,803,447 4,308,948 5,131,237
Net cash provided by (used in) operating activities 15,760,002 8,712,119 11,380,810
Cash flows from investing activities:      
Collateral payments for derivative instruments (9,150,000) (1,149,788) 0
Purchases of and additions to real estate (380,443) (423,673) (133,118)
Net cash (used in) provided by investing activities (9,530,443) (1,573,461) (133,118)
Cash flow from financing activities:      
Borrowings under mortgage loans payable 329,972,445 0 75,810,977
Repayment of mortgage loans payable (341,046,576) (9,506,436) (136,868,701)
Deferred financing fees (5,038,041) (178,419) (1,570,986)
Contributions from members 34,200,000 0 55,583,979
Distributions to members (23,600,839) (8,614,978) 0
Net cash provided by (used in) financing activities (5,513,011) (18,299,833) (7,044,731)
Effect of currency exchange rate changes on cash and cash equivalents 654,234 1,886,758 (236,551)
Net change in cash and cash equivalents 1,370,782 (9,274,417) 3,966,410
Cash and cash equivalents, beginning of period 5,216,811 14,491,228 10,524,818
Cash and cash equivalents, end of period 6,587,593 5,216,811 14,491,228
Cash paid (received) during the year for:      
Interest 8,505,481 8,021,813 9,535,128
Income taxes 566,640 93,721 486,713
Currency exchange loss 14,784,853 35,077,607 (4,488,486)
Supplemental disclosure of non-cash transfers of real estate from held for sale to rental property 0 0 25,156,431
BASGF [Member]
     
Cash flows from operating activities:      
Net (loss) income (3,803,028) (1,231,746) 471,815
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Realized loss on disposition of investment in unconsolidated real estate entity 2,359,686 0 0
Equity in joint venture income 604,819 404,058 (1,230,049)
Change in assets and liabilities:      
Prepaid expenses and other assets (157,871) 3,167 (8,273)
Accrued expenses and other liabilities (1,043,930) 657,267 309,654
Net cash provided by (used in) operating activities (2,040,324) (167,254) (456,853)
Cash flows from investing activities:      
Additions to notes receivable—related parties (1,209,428)    
Contributions to joint ventures (2,783,867) (780,524) 0
Distributions from joint ventures 7,000,000 0 0
Net cash (used in) provided by investing activities 3,006,705 (780,524) 0
Cash flow from financing activities:      
Borrowings under notes payable 0 947,678 0
Repayment of notes payable (947,678) 0 0
Contributions from members 0 0 344,475
Net cash provided by (used in) financing activities (947,678) 947,678 344,475
Net change in cash and cash equivalents 18,703 (100) (112,378)
Cash and cash equivalents, beginning of period 100 200 112,578
Cash and cash equivalents, end of period 18,803 100 200
KW America and Santee Village [Member]
     
Cash flows from operating activities:      
Net (loss) income (1,627,441) (21,877,694) (5,013,944)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership 0 17,499,321  
Depreciation and amortization 2,948,110 3,983,070  
Equity in joint venture income (977,198) 217,423  
Bad debt expense (10,578) 3,571  
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow 278,880 (1,432,266)  
Accounts receivable 26,900 (21,162)  
Prepaid expenses and other assets 118,544 (171,169)  
Accounts payable & accrued expenses 30 15,933  
Deferred revenue 0 (115,990)  
Security deposits and other liabilities 127,981 64,399  
Depreciation 2,948,111 3,774,149  
Net cash provided by (used in) operating activities 895,807 (2,047,056)  
Cash flows from investing activities:      
Purchases of and additions to real estate (495,210) (869,188)  
Contributions to joint ventures 0 (2,523,172)  
Distributions from joint ventures 1,826,999 0  
Capital expenditure reserves held in escrow 10,865 2,485,541  
Net cash (used in) provided by investing activities 1,342,654 (906,819)  
Cash flow from financing activities:      
Contributions from members 0 2,835,944 1,722,991
Distributions to members (2,101,101) (1,130,000) 0
Net cash provided by (used in) financing activities (2,101,101) 1,705,944  
Net change in cash and cash equivalents 137,360 (1,247,931)  
Cash and cash equivalents, beginning of period 386,837 1,634,768  
Cash and cash equivalents, end of period 524,197 386,837 1,634,768
Supplemental disclosure of non-cash investing and financing activities:      
Accrued additions to real estate included in accounts payable and accrued expenses 19,561 48,794  
Cash paid (received) during the year for:      
Interest 7,689,518 7,689,518  
KW America and Santee Village [Member] | Santee Village [Member]
     
Cash flows from operating activities:      
Net (loss) income 977,198 (217,423) 0
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership   0  
Depreciation and amortization   0  
Equity in joint venture income   217,423  
Bad debt expense   0  
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow   0  
Accounts receivable   0  
Prepaid expenses and other assets   0  
Accounts payable & accrued expenses   0  
Deferred revenue   0  
Security deposits and other liabilities   0  
Depreciation   0  
Net cash provided by (used in) operating activities   0  
Cash flows from investing activities:      
Purchases of and additions to real estate   0  
Contributions to joint ventures   (2,523,172)  
Distributions from joint ventures   0  
Capital expenditure reserves held in escrow   0  
Net cash (used in) provided by investing activities   (2,523,172)  
Cash flow from financing activities:      
Contributions from members 0 2,523,172 0
Distributions to members (1,826,999) 0 0
Net cash provided by (used in) financing activities   2,523,172  
Net change in cash and cash equivalents   0  
Cash and cash equivalents, beginning of period 0 0  
Cash and cash equivalents, end of period   0 0
Supplemental disclosure of non-cash investing and financing activities:      
Accrued additions to real estate included in accounts payable and accrued expenses   0  
Cash paid (received) during the year for:      
Interest   0  
KW America and Santee Village [Member] | KW America [Member]
     
Cash flows from operating activities:      
Net (loss) income (2,604,639)   (5,013,944)
Cash flow from financing activities:      
Contributions from members 0   1,722,991
Distributions to members (274,102)   0
KW America and Santee Village [Member] | KW America [Member] | Successor [Member]
     
Cash flow from financing activities:      
Cash and cash equivalents, end of period   386,837  
KW America and Santee Village [Member] | KW America [Member] | Predecessor [Member]
     
Cash flows from operating activities:      
Net (loss) income     (5,013,944)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Revaluation loss on change in ownership     0
Depreciation and amortization     4,961,580
Equity in joint venture income     0
Bad debt expense     177,989
Change in assets and liabilities:      
Real estate taxes and insurance reserves held in escrow     0
Accounts receivable     1,677
Prepaid expenses and other assets     53,850
Accounts payable & accrued expenses     (1,054,763)
Deferred revenue     115,990
Security deposits and other liabilities     29,135
Depreciation     4,961,580
Net cash provided by (used in) operating activities     (906,475)
Cash flows from investing activities:      
Purchases of and additions to real estate     (1,537,829)
Contributions to joint ventures     0
Distributions from joint ventures     0
Capital expenditure reserves held in escrow     450,884
Net cash (used in) provided by investing activities     (1,086,945)
Cash flow from financing activities:      
Contributions from members     1,722,991
Distributions to members     0
Net cash provided by (used in) financing activities     1,722,991
Net change in cash and cash equivalents     (270,429)
Cash and cash equivalents, beginning of period   1,634,768 1,905,197
Cash and cash equivalents, end of period     1,634,768
Supplemental disclosure of non-cash investing and financing activities:      
Accrued additions to real estate included in accounts payable and accrued expenses     0
Cash paid (received) during the year for:      
Interest     7,689,519
SJ Real Estate [Member]
     
Cash flows from operating activities:      
Net (loss) income 6,810,368 (1,104,897)  
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Gain on foreclosure (15,385,558) 0  
Bad debt expense 500 0  
Change in assets and liabilities:      
Accounts receivable (8,254) 0  
Prepaid expenses and other assets (174,595) 0  
Accounts payable & accrued expenses (509,267) 893,960  
Security deposits and other liabilities 593,268 0  
Depreciation 1,999,540 0  
Amortization of deferred loan costs 597,960 99,650  
Net cash provided by (used in) operating activities (6,076,038) (111,287)  
Cash flows from investing activities:      
Additions to notes receivable 0 (90,893,185)  
Purchases of and additions to real estate (5,761,446) 0  
Capital expenditure reserves held in escrow (261,188) (856,858)  
Net cash (used in) provided by investing activities (6,022,634) (91,750,043)  
Cash flow from financing activities:      
Borrowings under mortgage loans payable 0 67,000,000  
Deferred financing fees 0 (1,195,804)  
Contributions from members 9,485,000 29,000,000  
Net cash provided by (used in) financing activities 9,485,000 94,804,196  
Net change in cash and cash equivalents (2,613,672) 2,942,866  
Cash and cash equivalents, beginning of period 2,942,866 0  
Cash and cash equivalents, end of period 329,194 2,942,866  
Cash paid (received) during the year for:      
Interest 5,391,174 435,500  
During the year ended December 31, 2011, a note receivable of $90,893,185 was exchanged for real estate with a fair value of $108,712,000 $ 5,391,174 $ 435,500