XML 79 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
RENTAL PROPERTIES (Tables)
12 Months Ended
Dec. 31, 2013
RENTAL PROPERTIES  
Schedule of rental properties

 

 
  December 31, 2013   December 31, 2012   Useful Life  

Land, improvements and parking lots

  $ 43,919,728   $ 27,743,726     15–40 years  

Buildings and improvements

    152,130,635     118,739,283     15–40 years  

Kitchen cabinets

    5,956,078     3,544,868     5–10 years  

Carpets

    5,820,516     3,218,975     5–10 years  

Air conditioning

    707,928     746,043     5–10 years  

Laundry equipment

    404,775     378,806     5–7 years  

Elevators

    1,139,296     1,139,296     20–40 years  

Swimming pools

    444,629     235,242     10–30 years  

Equipment

    5,038,530     1,529,904     5–7 years  

Motor vehicles

    86,657     101,657     5 years  

Fences

    24,670     22,445     5–15 years  

Furniture and fixtures

    5,564,621     1,031,348     5–7 years  

Smoke alarms

    216,223     193,298     5–7 years  
                 

Total fixed assets

    221,454,286     158,624,893        

Less: Accumulated depreciation

    (68,549,625 )   (63,651,293 )      
                 

 

  $ 152,904,661   $ 94,973,600        
                 
                 
Schedule of real estate and accumulated depreciation

Real estate and accumulated depreciation as of December 31, 2013 is:

 
   
  Initial Cost to
Partnerships(1)
  Cost
Capitalized
Subsequent to
Acquisition(2)
  Gross Amount at Which
Carried at Close of Period
   
   
 
 
  Encumbrances
(First
Mortgages)
   
  Buildings
Improvements
   
  Buildings
Improvements
   
  Accumulated
Depreciation(3)
   
 
 
  Land   Improvements   Land   Totals   Date Acquired  

Boylston Downtown L.P. Residential Apartments Boston, Massachusetts

  $ 40,000,000   $ 2,112,000   $ 8,593,111   $ 7,329,225   $ 2,112,000   $ 15,922,336   $ 18,034,336   $ 9,643,251     July 1995  

Brookside Associates LLC Residential Apartments Woburn, Massachusetts

 
$

2,684,432
 
$

684,000
 
$

3,116,000
 
$

489,922
 
$

684,000
 
$

3,605,922
 
$

4,289,922
 
$

1,755,296
   
Oct. 2000
 

Courtyard @ Westgate Residential Units Burlington, Massachusetts

 
$

2,000,000
 
$

44,965
 
$

4,478,687
 
$

249,954
 
$

44,965
 
$

4,728,641
 
$

4,773,606
 
$

1,643,418
   
Sep. 2004
 

Clovelly Apartments L.P. Residential Apartments Nashua, New Hampshire

 
$

4,160,000
 
$

177,610
 
$

1,478,359
 
$

1,503,424
 
$

177,610
 
$

2,981,783
 
$

3,159,393
 
$

2,067,556
   
Sept. 1977
 

Commonwealth 1137 L.P. Residential Apartments Boston, Massachusetts

 
$

3,750,000
 
$

342,000
 
$

1,367,669
 
$

983,064
 
$

342,000
 
$

2,350,733
 
$

2,692,733
 
$

1,346,509
   
July 1995
 

Commonwealth 1144 L.P. Residential Apartments Boston, Massachusetts

 
$

14,780,000
 
$

1,410,000
 
$

5,664,816
 
$

1,764,516
 
$

1,410,000
 
$

7,429,332
 
$

8,839,332
 
$

4,550,902
   
July 1995
 

Condominium Units—Riverside Residential Units Massachusetts

 
$

 
$

23,346
 
$

190,807
 
$

19,564
 
$

23,346
 
$

210,371
 
$

233,717
 
$

204,818
   
Sept. 1977
 

Executive Apartments L.P. Residential Apartments Framingham, Massachusetts

 
$

2,415,000
 
$

91,400
 
$

740,360
 
$

700,459
 
$

91,400
 
$

1,440,819
 
$

1,532,219
 
$

1,093,190
   
Sept. 1977
 

Hamilton Battle Green LLC Residential Apartments Lexington, Massachusetts

 
$

4,813,616
 
$

1,341,737
 
$

8,457,497
 
$

80,805
 
$

1,341,737
 
$

8,538,302
 
$

9,880,039
 
$

1,009,136
   
Jun. 2011
 

Hamilton Cypress LLC Commercial—1031Exchange Brookline, Massachusetts

 
$

 
$

2,362,596
 
$

4,613,985
 
$

348,345
 
$

2,362,596
 
$

4,962,330
 
$

7,324,926
 
$

876,537
   
Oct. 2008
 

Hamilton Green Apartments Residential Apartments Andover, Massachusetts

 
$

38,500,000
 
$

16,054,336
 
$

44,794,438
 
$

125,362
 
$

16,054,336
 
$

44,919,800
 
$

60,974,136
 
$

1,534,867
   
Jul. 2013
 

Hamilton Linewt LLC Commercial—1031Exchange Newton, Massachusetts

 
$

1,474,947
 
$

884,042
 
$

2,652,127
 
$

50,608
 
$

884,042
 
$

2,702,735
 
$

3,586,777
 
$

422,799
   
Nov. 2007
 

Hamilton Oaks Associates LLC Residential Apartments Brockton, Massachusetts

 
$

11,925,000
 
$

2,175,000
 
$

12,325,000
 
$

1,898,324
 
$

2,175,000
 
$

14,223,324
 
$

16,398,324
 
$

7,684,626
   
Dec. 1999
 

Highland Street Apartments, L.P. Residential Apartments Lowell, Massachusetts

 
$

1,050,000
 
$

156,000
 
$

634,085
 
$

387,455
 
$

156,000
 
$

1,021,540
 
$

1,177,540
 
$

592,810
   
Dec. 1996
 

Linhart L.P. Residential/Commercial Newton, Massachusetts

 
$

1,929,123
 
$

385,000
 
$

1,540,000
 
$

1,239,887
 
$

385,000
 
$

2,779,887
 
$

3,164,887
 
$

1,845,936
   
Jan. 1995
 

Nashoba Apartments L.P. Residential Apartments Acton, Massachusetts

 
$

 
$

 
$

 
$

 
$

 
$

 
$

 
$

   
Sold May13
Sept. 1977
 

NERA Dean St. Associates LLC Residential Apartments Norwood, Massachusetts

 
$

5,113,360
 
$

1,512,000
 
$

5,701,480
 
$

561,752
 
$

1,512,000
 
$

6,263,232
 
$

7,775,232
 
$

2,685,523
   
Jun. 2002
 

North Beacon 140 L.P. Residential Units Boston, Massachusetts

 
$

6,937,000
 
$

936,000
 
$

3,762,013
 
$

1,588,914
 
$

936,000
 
$

5,350,927
 
$

6,286,927
 
$

3,295,988
   
July 1995
 

Olde English Apartments L.P. Residential Apartments Lowell, Massachusetts

 
$

3,080,000
 
$

46,181
 
$

878,323
 
$

1,252,182
 
$

46,181
 
$

2,130,505
 
$

2,176,686
 
$

1,374,075
   
Sept. 1977
 

River Drive L.P. Residential Apartments Danvers, Massachusetts

 
$

3,465,000
 
$

72,525
 
$

587,777
 
$

729,271
 
$

72,525
 
$

1,317,048
 
$

1,389,573
 
$

926,978
   
Sept. 1977
 

Redwood Hills L.P. Residential Units Worcester, Massachusetts

 
$

6,743,000
 
$

1,200,000
 
$

4,810,604
 
$

2,285,268
 
$

1,200,000
 
$

7,095,872
 
$

8,295,872
 
$

4,190,382
   
July 1995
 

School St Assoc LLC Residential Apartments Framingham, Massachusetts

 
$

15,000,000
 
$

4,686,728
 
$

18,746,911
 
$

(1,997,252

)

$

4,686,728
 
$

16,749,659
 
$

21,436,387
 
$

6,647,588
   
Apr. 2003
 

Staples Plaza Strip Mall Framingham, Massachusetts

 
$

6,000,000
 
$

3,280,000
 
$

4,920,000
 
$

46,847
 
$

3,280,000
 
$

4,966,847
 
$

8,246,847
 
$

2,403,966
   
May 1999
 

WCB Associates LLC Residential Apartments Brockton, Massachusetts

 
$

7,000,000
 
$

1,335,000
 
$

7,565,501
 
$

1,017,996
 
$

1,335,000
 
$

8,583,497
 
$

9,918,497
 
$

4,756,907
   
Dec. 1999
 

Westgate Apartments LLC Residential Apartments Woburn, Massachusetts

 
$

15,700,000
 
$

461,300
 
$

2,424,636
 
$

7,024,635
 
$

417,107
 
$

9,449,271
 
$

9,866,378
 
$

5,996,569
   
Sept. 1977
 
                                         

 

 
$

198,520,478
 
$

41,773,766
 
$

150,044,186
 
$

29,680,527
 
$

41,729,573
 
$

179,724,713
 
$

221,454,286
 
$

68,549,627
       
                                         
                                         

(1)
The initial cost to the Partnerships represents both the balance of mortgages assumed in September 1977, including subsequent adjustments to such amounts, and subsequent acquisitions at cost.

(2)
Net of retirements, which are not significant.

(3)
In 2013, rental properties were depreciated over the following estimated useful lives:

Assets
  Life  
Buildings and Improvements     10-39 years  
Other Categories of Assets     5-10 years  
Schedule of reconciliation of rental properties and accumulated depreciation

 

 
  December 31,  
 
  2013   2012   2011  

Rental Properties

                   

Balance, Beginning

  $ 158,624,893   $ 159,123,799   $ 150,818,648  

Additions:

                   

Buildings, improvements and other assets

    65,349,698     2,360,399     12,444,604  
               

 

    223,974,591     161,484,198     163,263,252  

Deduct:

                   

Write-off of retired or disposed assets

    2,505,787     1,607,830     2,437,555  

Rental properties held for sale and/or sold

    14,518     1,251,475     1,701,898  
               

Balance, Ending

  $ 221,454,286   $ 158,624,893   $ 159,123,799  
               
               

Accumulated Depreciation

                   

Balance, Beginning

  $ 63,651,293   $ 60,199,265   $ 58,074,391  

Add:

                   

Depreciation for the year

    7,404,120     5,849,083     5,750,989  
               

 

    71,844,630     66,048,348     63,825,380  

Deduct:

                   

Accumulated depreciation of retired or disposed assets

    2,505,787     1,607,830     2,437,555  

Accumulated depreciation of rental properties held for sale and/or sold

        789,225     1,188,560  
               

Balance, Ending

  $ 68,549,625   $ 63,651,293   $ 60,199,265