XML 113 R93.htm IDEA: XBRL DOCUMENT v3.20.1
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Summarized Financial Information) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Balance Sheets                        
Real estate assets, net of accumulated depreciation and amortization $ 759,479       $ 552,974         $ 759,479 $ 552,974  
Total assets 1,041,242       1,004,989         1,041,242 1,004,989  
Other liabilities 19,801       21,006         19,801 21,006  
Total liabilities, mezzanine equity and equity 1,041,242       1,004,989         1,041,242 1,004,989  
Income Statement                        
Revenues 24,276 $ 25,282 $ 21,689 $ 21,911 23,705 $ 27,156 $ 25,290 $ 19,636   93,158 95,787 $ 140,714
Operating, maintenance, and management                   29,294 29,110 42,611
Real estate taxes and insurance                   12,631 11,762 17,404
Depreciation and amortization                   34,004 35,006 53,446
Interest expense                   28,849 31,054 37,149
Total expenses                   132,890 115,600 182,577
Net (loss) income attributable to common stockholders (28,586) $ 772 $ (6,249) $ 16,781 10,694 $ 36,497 $ 10,036 $ (23,681)   (17,282) 33,546 210,644
Company’s equity in loss of unconsolidated joint venture                   6,621 (9,830) (6,037)
110 William Joint Venture                        
Balance Sheets                        
Real estate assets, net of accumulated depreciation and amortization 242,430       235,613         242,430 235,613  
Other assets 35,747       37,337         35,747 37,337  
Total assets 278,177       272,950         278,177 272,950  
Notes payable, net 292,221       267,311         292,221 267,311  
Other liabilities 10,664       7,485         10,664 7,485  
Partners’ capital (24,708)       (1,846)         (24,708) (1,846)  
Total liabilities, mezzanine equity and equity 278,177       272,950         278,177 272,950  
Income Statement                        
Revenues                   34,186 38,539 37,338
Operating, maintenance, and management                   9,213 9,844 10,056
Real estate taxes and insurance                   7,064 6,718 6,281
Depreciation and amortization                   11,166 15,596 16,544
Interest expense                   16,742 17,815 13,134
Total expenses                   44,185 49,973 46,015
Total other income                   137 112 56
Net (loss) income attributable to common stockholders                   (9,862) (11,322) (8,621)
Company’s equity in loss of unconsolidated joint venture                   5,917 (6,835) $ (5,214)
353 Sacramento Joint Venture                        
Balance Sheets                        
Real estate assets, net of accumulated depreciation and amortization 180,592       180,852         180,592 180,852  
Other assets 21,822       13,123         21,822 13,123  
Total assets 202,414       193,975         202,414 193,975  
Notes payable, net 115,280       105,593         115,280 105,593  
Other liabilities 11,193       10,863         11,193 10,863  
Partners’ capital 75,941       77,519         75,941 77,519  
Total liabilities, mezzanine equity and equity $ 202,414       $ 193,975         202,414 193,975  
Income Statement                        
Revenues                 $ 7,053 17,015 11,397  
Operating, maintenance, and management                 2,189 3,785 3,654  
Real estate taxes and insurance                 1,198 2,822 2,372  
Depreciation and amortization                 3,408 6,485 5,680  
Interest expense                 2,302 5,734 5,374  
Total expenses                 9,097 18,826 17,080  
Net (loss) income attributable to common stockholders                 (2,044) (1,811) (5,683)  
Company’s equity in loss of unconsolidated joint venture                 $ 823 854 $ 2,995  
Unconsolidated Joint Ventures                        
Income Statement                        
Company’s equity in loss of unconsolidated joint venture                   $ 300