XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.4
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Tables)
12 Months Ended
Dec. 31, 2020
2020  
Summary of financial position and income statements relating to investment in unconsolidated joint ventures

  

  

Hamilton

  

  

  

Hamilton

  

Hamilton

  

  

Hamilton

Essex

345

Hamilton

Minuteman

on Main

Dexter

    

Essex 81

    

Development

    

Franklin

    

1025

    

Apts

    

Apts

    

Park

    

Total

ASSETS

Rental Properties

$

6,649,177

$

2,590,659

$

5,373,751

$

84,819

$

4,998,436

$

15,239,672

$

80,763,418

$

115,699,932

Cash & Cash Equivalents

 

252,878

55,322

156,073

13,443

159,599

520,150

2,425,085

 

3,582,550

Rent Receivable

 

28,181

37,127

3,005

3,816

65,511

515,411

 

653,051

Real Estate Tax Escrow

 

71,203

19,874

35,849

106,199

 

233,125

Prepaid Expenses & Other Assets  

 

281,503

80,008

89,636

407

23,198

148,796

1,471,134

 

2,094,682

Total Assets

$

7,282,942

$

2,725,989

$

5,676,461

$

101,674

$

5,220,898

$

16,080,328

$

85,175,048

$

122,263,340

LIABILITIES AND PARTNERS’ CAPITAL  

Mortgage Notes Payable

$

9,934,502

$

$

9,099,301

$

$

5,912,368

$

16,841,145

$

124,520,713

$

166,308,029

Accounts Payable & Accrued Expense

 

68,741

3,200

87,731

2,924

50,514

156,923

675,771

 

1,045,804

Advance Rental Pmts & Security Deposits

 

208,851

227,908

137,792

424,314

2,216,093

 

3,214,958

Total Liabilities

 

10,212,094

3,200

9,414,940

2,924

6,100,674

17,422,382

127,412,577

170,568,791

Partners’ Capital

 

(2,929,152)

2,722,789

(3,738,479)

98,750

(879,776)

(1,342,054)

(42,237,529)

 

(48,305,451)

Total Liabilities and Capital

$

7,282,942

$

2,725,989

$

5,676,461

$

101,674

$

5,220,898

$

16,080,328

$

85,175,048

$

122,263,340

Partners’ Capital %—NERA

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

40

% 

Investment in Unconsolidated Joint Ventures

$

$

1,361,394

$

$

49,375

$

$

$

1,410,769

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

$

(1,464,576)

$

$

(1,869,240)

$

$

(439,888)

$

(671,027)

$

(16,895,013)

(21,339,743)

Total Investment in Unconsolidated Joint Ventures (Net)

$

(19,928,974)

Total units/condominiums

Apartments

 

48

 

 

40

 

175

 

42

 

148

 

409

 

862

Commercial

 

1

 

1

 

 

1

 

 

 

 

3

Total

 

49

 

1

 

40

 

176

 

42

 

148

 

409

 

865

Units to be retained

 

49

 

1

 

40

 

1

 

42

 

148

 

409

 

690

Units to be sold

 

 

 

 

 

 

 

 

Units sold through February 1, 2021

 

 

 

 

175

 

 

 

 

175

Unsold units

 

 

 

 

 

 

 

 

Unsold units with deposits for future sale as of February 1, 2021

 

 

 

 

 

 

 

 

Summary of income statement relating to investment in unconsolidated joint ventures

    

    

Hamilton

    

    

    

Hamilton

    

Hamilton

    

    

Hamilton

 Essex

345

Hamilton

Minuteman

on Main

Dexter

Essex 81

Development

Franklin

1025

Apts

Apts

Park

Total

Revenues

Rental Income

$

874,212

$

19,848

$

1,516,648

$

96,223

$

1,165,027

$

3,497,639

$

14,607,212

$

21,776,809

Laundry and Sundry Income

 

12,495

604

2,951

35,302

78,361

129,713

886,707

19,848

1,517,252

96,223

1,167,978

3,532,941

14,685,573

21,906,522

Expenses

Administrative

20,296

4,026

36,431

12,995

13,603

59,014

181,332

327,697

Depreciation and Amortization

488,315

20,297

339,513

3,264

348,994

1,059,165

3,696,822

5,956,370

Management Fees  

42,958

2,203

57,986

3,529

46,275

132,513

294,565

580,029

Operating

79,195

67,885

276

102,397

362,318

1,021,480

1,633,551

Renting

22,782

52,571

7,994

73,837

309,112

466,296

Repairs and Maintenance

128,728

3,180

138,991

95,185

513,642

1,562,154

2,441,880

Taxes and Insurance

256,162

61,612

167,456

17,416

144,664

449,692

2,286,872

3,383,874

 

1,038,436

91,318

860,833

37,480

759,112

2,650,181

9,352,337

14,789,697

Income Before Other Income

 

(151,729)

(71,470)

656,419

58,743

408,866

882,760

5,333,236

7,116,825

Other Income (Loss)

Interest Expense

 

(299,161)

(369,742)

(238,233)

(765,692)

(5,069,899)

(6,742,727)

Net (Loss) Income

$

(450,890)

$

(71,470)

$

286,677

$

58,743

$

170,633

$

117,068

$

263,337

$

374,098

Net (Loss) Income —NERA 50%

    

$

(225,445)

$

(35,735)

$

143,339

$

29,372

$

85,317

$

58,534

55,380

Net Income —NERA 40%

    

$

105,335

105,335

$

160,715

Schedule of future annual mortgage maturities

Hamilton

345

Hamilton

Hamilton on

Dexter

 

Period End

    

Essex 81

    

Franklin

    

Minuteman

    

Main Apts

    

Park

    

Total

 

12/31/2021

$

$

213,629

$

$

$

$

213,629

12/31/2022

 

222,044

222,044

12/31/2023

 

230,791

230,791

12/31/2024

239,883

16,900,000

17,139,883

12/31/2025

10,000,000

249,333

10,249,333

Thereafter

7,993,558

6,000,000

125,000,000

138,993,558

10,000,000

9,149,238

6,000,000

16,900,000

125,000,000

167,049,238

Less: unamortized deferred financing costs

(65,498)

(49,937)

(87,632)

(58,855)

(479,287)

(741,209)

$

9,934,502

$

9,099,301

$

5,912,368

$

16,841,145

$

124,520,713

$

166,308,029

2019  
Summary of financial position and income statements relating to investment in unconsolidated joint ventures

  

  

Hamilton

  

  

  

Hamilton

  

Hamilton

  

  

Hamilton

Essex

345

Hamilton

Minuteman

on Main

Dexter

    

Essex 81

    

Development

    

Franklin

    

1025

    

Apts

    

Apts

    

Park

    

Total

ASSETS

Rental Properties

$

7,083,307

$

2,593,148

$

5,678,703

$

88,083

$

5,323,570

$

15,891,917

$

83,980,278

$

120,639,006

Cash & Cash Equivalents

 

197,467

 

49,460

 

223,691

 

8,186

 

95,965

 

480,899

 

2,185,844

 

3,241,512

Rent Receivable

 

217,779

 

33,072

 

 

 

221

 

11,284

 

43,373

 

305,729

Real Estate Tax Escrow

 

66,410

 

 

19,985

 

 

29,110

 

85,597

 

 

201,102

Prepaid Expenses & Other Assets

 

303,876

 

97,716

 

84,228

 

1,567

 

23,831

 

158,714

 

1,572,665

 

2,242,597

Total Assets

$

7,868,839

$

2,773,396

$

6,006,607

$

97,836

$

5,472,697

$

16,628,411

$

87,782,160

$

126,629,946

LIABILITIES AND PARTNERS’ CAPITAL

Mortgage Notes Payable

$

9,920,713

$

$

9,298,174

$

$

5,904,185

$

16,825,094

$

124,456,090

$

166,404,256

Accounts Payable & Accrued Expense

 

81,718

 

2,600

 

77,908

 

7,828

 

47,740

 

282,855

 

799,949

 

1,300,598

Advance Rental Pmts& Security Deposits

 

321,205

 

 

325,682

 

 

151,180

 

479,585

 

2,776,988

 

4,054,640

Total Liabilities

 

10,323,636

2,600

9,701,764

7,828

6,103,105

17,587,534

128,033,027

171,759,494

Partners’ Capital

 

(2,454,797)

 

2,770,796

 

(3,695,157)

 

90,008

 

(630,408)

 

(959,123)

 

(40,250,867)

 

(45,129,548)

Total Liabilities and Capital

$

7,868,839

$

2,773,396

$

6,006,607

$

97,836

$

5,472,697

$

16,628,411

$

87,782,160

$

126,629,946

Partners’ Capital %—NERA

 

50

% 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

40

% 

Investment in Unconsolidated Joint Ventures

$

$

1,385,398

$

$

45,004

$

$

$

$

1,430,402

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

$

(1,227,399)

$

$

(1,847,579)

$

$

(315,204)

$

(479,562)

$

(16,100,347)

 

(19,970,089)

Total Investment in Unconsolidated Joint Ventures (Net)

$

(18,539,687)

Total units/condominiums

Apartments

48

40

175

42

148

409

910

Commercial

1

1

1

3

Total

49

1

40

176

42

148

409

913

Units to be retained

49

1

40

1

42

148

409

690

Units to be sold

Units sold through February 1, 2020

175

175

Unsold units

Unsold units with deposits for future sale as of February 1, 2020

Summary of income statement relating to investment in unconsolidated joint ventures

    

    

Hamilton

    

    

    

    

Hamilton

    

Hamilton

    

    

Hamilton

Essex

345

Hamilton

Hamilton

Minuteman

on Main

Dexter

  

Essex 81

Development

Franklin

1025

Bay Apts

Apts

Apts

Park

Total

Revenues

Rental Income

$

1,743,610

$

222,183

$

1,613,295

$

93,116

$

3,541

$

1,136,912

$

3,429,864

$

16,406,426

$

24,648,947

Laundry and Sundry Income

 

14,350

2,844

6,033

41,174

100,695

165,096

 

1,757,960

222,183

1,616,139

93,116

3,541

1,142,945

3,471,038

16,507,121

24,814,043

Expenses

Administrative

 

29,307

25,369

24,610

7,497

6,147

7,722

68,877

207,769

377,298

Depreciation and Amortization

 

483,748

20,297

345,282

7,655

357,932

1,046,022

3,642,465

5,903,401

Management Fees

 

69,039

8,683

62,486

3,556

145

45,624

132,195

342,613

664,341

Operating

 

89,002

8

80,581

974

83,872

398,286

1,138,348

1,791,071

Renting

 

43,534

36,918

64

5,324

47,817

361,446

495,103

Repairs and Maintenance

 

152,930

3,180

125,474

28,399

10,266

133,812

651,948

1,405,732

2,511,741

Taxes and Insurance

 

245,086

61,493

154,731

22,213

5,206

131,821

404,805

2,049,298

3,074,653

 

1,112,646

119,030

830,082

70,358

21,764

766,107

2,749,950

9,147,671

14,817,608

Income Before Other Income

 

645,314

103,153

786,057

22,758

(18,223)

376,838

721,088

7,359,450

9,996,435

Other Income (Loss)

Interest Expense

 

(466,737)

(377,448)

(235,883)

(769,526)

(5,065,599)

(6,915,193)

Gain on sale of real estate

 

306,075

428,560

734,635

 

(466,737)

(377,448)

306,075

428,560

(235,883)

(769,526)

(5,065,599)

(6,180,558)

Net Income (Loss)

$

178,577

$

103,153

$

408,609

$

328,834

$

410,337

$

140,955

$

(48,438)

$

2,293,851

$

3,815,877

Net Income (Loss)—NERA 50%

    

$

89,289

$

51,577

$

204,305

$

164,417

$

205,169

$

70,478

$

(24,219)

761,014

Net Income —NERA 40%

    

$

917,540

917,540

$

1,678,554

2018  
Summary of financial position and income statements relating to investment in unconsolidated joint ventures

  

  

Hamilton

  

  

  

  

Hamilton

  

Hamilton

  

  

Hamilton

Essex

345

Hamilton

Hamilton

Minuteman

on Main

Dexter

    

Essex 81

    

Development

    

Franklin

    

1025

    

Bay Apts

    

Apts

    

Apts

    

Park

    

Total

ASSETS

Rental Properties

  

$

7,222,446

$

2,595,638

$

6,005,953

$

$

$

5,639,497

$

16,718,616

$

86,988,709

$

125,170,859

Assets Held for Sale

265,622

379,515

645,137

Cash & Cash Equivalents

 

131,634

 

118,093

 

94,349

 

125,611

 

258,487

 

99,701

 

160,310

 

1,972,138

 

2,960,323

Rent Receivable

 

199,425

 

28,329

 

6,872

 

2,977

 

 

3,711

 

23,845

 

269,345

 

534,504

Real Estate Tax Escrow

 

71,579

 

 

19,863

 

 

 

30,801

 

96,761

 

 

219,004

Prepaid Expenses & Other Assets

 

267,028

 

115,491

 

64,930

 

22,439

 

113,164

 

19,476

 

64,371

 

1,043,892

 

1,710,791

Total Assets

$

7,892,112

$

2,857,551

$

6,191,967

$

416,649

$

751,166

$

5,793,186

$

17,063,903

$

90,274,084

$

131,240,618

LIABILITIES AND PARTNERS’ CAPITAL

Mortgage Notes Payable

$

9,906,924

$

$

9,489,257

$

$

$

5,896,001

$

16,809,043

$

124,391,467

$

166,492,692

Accounts Payable & Accrued Expense  

 

196,896

 

1,750

 

51,932

 

33,282

 

9,498

 

48,866

 

186,461

 

867,773

 

1,396,458

Advance Rental Pmts& Security Deposits

 

259,821

 

 

249,546

 

7,187

 

2,291

 

124,684

 

389,084

 

2,559,561

 

3,592,174

Total Liabilities

 

10,363,641

1,750

9,790,735

40,469

11,789

6,069,551

17,384,588

127,818,801

171,481,324

Partners’ Capital

 

(2,471,529)

 

2,855,801

 

(3,598,768)

 

376,180

 

739,377

 

(276,365)

 

(320,685)

(37,544,717)

 

(40,240,706)

Total Liabilities and Capital

$

7,892,112

$

2,857,551

$

6,191,967

$

416,649

$

751,166

$

5,793,186

$

17,063,903

$

90,274,084

$

131,240,618

Partners’ Capital %—NERA

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

50

% 

 

40

% 

Investment in Unconsolidated Joint Ventures

$

$

1,427,901

$

$

188,090

$

369,689

$

$

$

 

1,985,680

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

$

(1,235,765)

$

$

(1,799,384)

$

$

$

(138,183)

$

(160,343)

$

(15,017,887)

 

(18,351,562)

$

(16,365,882)

Total units/condominiums

Apartments

 

48

 

 

40

 

175

 

48

 

42

 

148

 

409

 

910

Commercial

 

1

 

1

 

 

1

 

 

 

 

 

3

Total

 

49

 

1

 

40

 

176

 

48

42

 

148

 

409

 

913

Units to be retained

 

49

 

1

 

40

 

1

 

 

42

 

148

 

409

 

690

Units to be sold

 

 

 

 

177

 

48

 

 

 

 

224

Units sold through February 1, 2019

 

 

 

 

174

 

47

 

 

 

 

221

Unsold units

 

 

 

 

2

 

1

 

 

 

 

3

Unsold units with deposits for future sale as of February 1, 2019

 

 

 

 

1

 

 

 

 

 

1

Summary of income statement relating to investment in unconsolidated joint ventures

    

    

Hamilton

    

    

    

    

Hamilton

    

Hamilton

    

    

Hamilton

Essex

345

Hamilton

Hamilton

Minuteman

on Main

Dexter

Essex 81

Development

Franklin

1025

Bay Apts

Apts

Apts

Park

Total

Revenues

Rental Income

$

1,654,459

$

244,137

$

1,567,718

$

112,785

$

74,812

$

1,077,105

$

3,419,218

$

15,769,019

$

23,919,253

Laundry and Sundry Income

 

14,595

 

 

5,410

 

 

 

(364)

 

38,080

 

106,237

 

163,958

 

1,669,054

244,137

1,573,128

112,785

74,812

1,076,741

3,457,298

15,875,256

24,083,211

Expenses

Administrative

 

21,146

 

9,280

27,601

5,939

12,566

5,449

56,339

222,472

 

360,792

Depreciation and Amortization

 

475,646

 

8,706

347,547

30,000

355,463

1,032,394

3,582,439

 

5,832,195

Management Fees

 

59,246

 

8,632

65,058

4,503

3,091

42,852

131,500

337,318

 

652,200

Operating

 

78,979

 

76,512

1,606

1,435

93,795

388,387

1,302,164

 

1,942,878

Renting

 

41,946

 

37,353

44,869

108

5,940

25,947

489,727

 

645,890

Repairs and Maintenance

 

159,486

 

8,643

130,926

94,680

92,268

121,222

663,314

1,395,609

 

2,666,148

Taxes and Insurance

 

247,729

 

64,529

 

147,217

 

46,164

 

36,094

 

127,505

 

426,665

 

1,731,155

 

2,827,058

 

1,084,178

 

137,143

 

839,730

 

153,000

 

175,454

 

752,226

 

2,724,546

 

9,060,884

 

14,927,161

Income Before Other Income

 

584,876

 

106,994

 

733,398

 

(40,215)

 

(100,642)

 

324,515

 

732,752

 

6,814,372

 

9,156,050

Other Income (Loss)

Interest Expense

 

(440,676)

(384,824)

(237,707)

(770,342)

(5,032,626)

(6,866,175)

Interest Income

 

Other (Loss)

(3,829,950)

(3,829,950)

Gain on sale of real estate

 

1,972,876

2,437,665

4,410,541

 

(440,676)

(384,824)

1,972,876

2,437,665

(237,707)

(770,342)

(8,862,576)

(6,285,584)

Net Income (Loss)

$

144,200

$

106,994

$

348,574

$

1,932,662

$

2,337,023

$

86,807

$

(37,590)

$

(2,048,202)

$

2,870,466

Net Income (Loss)—NERA 50%

    

$

72,100

$

53,497

$

174,287

$

966,331

$

1,168,512

$

43,404

$

(18,795)

 

2,459,336

Net Income —NERA 40%

    

$

(819,282)

 

(819,282)

$

1,640,054