XML 46 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
VARIABLE INTEREST ENTITIES, CONTINGENT LIABILITIES AND CONSOLIDATED JOINT VENTURES (Tables)
12 Months Ended
Dec. 31, 2017
Unconsolidated JV  
Schedule of Variable Interest Entities through Ground Leases and Carrying Amount and Maximum Exposure to Loss

        The following chart details the Company's VIEs through its ground leases and the aggregate carrying amount and maximum exposure to loss as of December 31, 2017 (dollars in thousands):

                                                                                                                                                                                                                             

Description of Property(a)

 

Date Acquired

 

Land
Contract
Purchase
Price

 

# Units
in
Apartment
Complex

 

Owner/
Operator
Mortgage from
Third Party(b)

 

Type of
Exposure

 

Carrying
Amount
and Maximum
Exposure to Loss

 

The Meadows Apartments,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lakemoor, Illinois

 

March 24, 2015

 

$

9,300

 

 

496

 

$

51,380

(c)

Land

 

$

9,592

 

The Briarbrook Village Apartments,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wheaton, Illinois

 

August 2, 2016

 

 

10,530

 

 

342

 

 

39,411

 

Land

 

 

10,536

 

The Vue Apartments,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beachwood, Ohio

 

August 16, 2016

 

 

13,896

 

 

348

 

 

67,444

 

Land

 

 

13,901

 

​  

​  

​  

​  

​  

​  

​  

​  

Totals

 

 

 

$

33,726

 

 

1,186

 

$

158,235

 

 

 

$

34,029

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

 

(a)          

Simultaneously with each purchase, the Company entered into a triple net ground lease with affiliates of Strategic Properties of North America, the owner/operators of these properties.

(b)          

Simultaneously with the closing of each acquisition, the owner/operator obtained a mortgage from a third party which, together with the Company's purchase of the land, provided substantially all of the funds to acquire the complex. The Company provided its land as collateral for the respective owner/operator's mortgage loans; accordingly, each land position is subordinated to the applicable mortgage. No other financial support has been provided by the Company to the owner/operator.

(c)          

In November 2017, the owner/operator closed on a $7,556 supplemental mortgage (the original mortgage was for $43,824). In connection therewith, the Company agreed to subordinate its fee interest to this second mortgage in exchange for a payment by the owner/operator to the Company of $5,906 as a fixed rent payment which was recorded as deferred income and will be included in rental income over the term of the lease.

 

Consolidated JV  
Summary of our variable interests in identified VIEs

        The following is a summary of the consolidated VIEs' carrying amounts and classification in the Company's consolidated balance sheets, none of which are restricted (amounts in thousands):

                                                                                                                                                                                                                          

 

 

December 31,

 

 

 

2017

    

2016

 

Land

 

17,844

 

17,844

 

Buildings and improvements, net of accumulated depreciation of $3,811 and $2,732, respectively

 

 

31,789

 

 

32,535

 

Cash

 

 

1,145

 

 

1,796

 

Unbilled rent receivable

 

 

1,011

 

 

775

 

Unamortized intangible lease assets, net

 

 

1,241

 

 

1,595

 

Escrow, deposits and other assets and receivables

 

 

948

 

 

1,355

 

Mortgages payable, net of unamortized deferred financing costs of $442 and $539, respectively

 

 

32,252

 

 

33,121

 

Accrued expenses and other liabilities

 

 

870

 

 

893

 

Unamortized intangible lease liabilities, net

 

 

2,015

 

 

2,200

 

Accumulated other comprehensive loss

 

 

(1

)

 

(70

)

Non-controlling interests in consolidated joint ventures

 

 

1,742

 

 

1,794