Quarterly report pursuant to Section 13 or 15(d)

Recent Transactions

v3.5.0.2
Recent Transactions
9 Months Ended
Sep. 30, 2016
Recent Transactions

3.    RECENT TRANSACTIONS



Acquisitions

The Company acquired the following office properties during the nine months ended September 30, 2016 (dollars in thousands):





 

 

 

 

 

 

 

 

Acquisition

 

 

# of

Rentable

 

 

Acquisition

 

Date

Property Address

Location

Bldgs.

Square Feet

 

 

Cost

 

04/04/16

11 Martine Avenue (a)

White Plains, New York

82,000 

 

$

10,750 

 

04/07/16

320, 321 University Avenue (b)

Newark, New Jersey

147,406 

 

 

23,000 

 

06/02/16

101 Wood Avenue South (c)

Edison, New Jersey

262,841 

 

 

82,300 

 

07/01/16

111 River Street (c)

Hoboken, New Jersey

566,215 

 

 

210,761 

 



 

 

 

 

 

 

 

 

Total Acquisitions

 

 

1,058,462 

 

$

326,811 

 



 

 

 

 

 

 

 

 

(a) Acquisition represented four units of condominium interests which collectively comprise floors 2 through 5. Upon completion of the acquisition, the Company owns the entire 14-story 262,000 square-foot building. The acquisition was funded using available cash.

 

(b) This acquisition was funded through borrowings under the Company’s unsecured revolving credit facility.

 

(c) This acquisition was funded using available cash and through borrowings under the Company’s unsecured revolving credit facility.

 



The purchase prices were preliminarily allocated to the net assets acquired, as follows (in thousands):





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

320,321 

 

 

 

 

 

 



 

11 Martine

 

 

University

 

 

101 Wood

 

 

111 River



 

Avenue

 

 

Avenue

 

 

Avenue

 

 

Street

Land and leasehold interest

$

2,460 

 

$

7,305 

 

$

8,509 

 

$

204 

Buildings and improvements

 

8,290 

 

 

15,695 

 

 

72,738 

 

 

198,609 

Above market leases (a)

 

 -

 

 

 -

 

 

58 

 

 

617 

In-place lease values (a)

 

 -

 

 

 -

 

 

6,743 

 

 

43,801 

Other assets

 

 -

 

 

 -

 

 

 -

 

 

11,279 



 

 

 

 

 

 

 

88,048 

 

 

254,510 

Less:  Below market lease values (a)

 

 -

 

 

 -

 

 

(5,748)

 

 

(43,749)

Net assets recorded upon acquisition

$

10,750 

 

$

23,000 

 

$

82,300 

 

$

210,761 



(a)Above market, in-place and below market leases will be amortized over a weighted-average term of 8.1 years  



Consolidations

On January 5, 2016, the Company, which held a 50 percent subordinated interest in the unconsolidated joint venture, Overlook Ridge Apartment Investors LLC, a 371-unit multi-family operating property located in Malden, Massachusetts, acquired the remaining interest for $39.8 million in cash plus the assumption of a first mortgage loan secured by the property with a principal balance of $52.7 million.  The cash portion of the acquisition was funded primarily through borrowings under the Company’s unsecured revolving credit facility.  Upon acquisition, the Company consolidated the asset and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates).  As a result, the Company recorded a gain on change of control of interests of $10.2 million in the nine months ended September 30, 2016.  On January 19, 2016, the Company repaid the assumed loan and obtained a new loan secured by the property in the amount of  $72.5 million, which bears interest at 3.625 percent and matures in February 2023.  See Note 10: Mortgages, Loans Payable and Other Obligations.



During the second quarter 2016, the Company, which held a 38.25 percent subordinate interest in the unconsolidated Portside Apartment Developers,  L.L.C., a joint venture which owns a 175-unit operating multi-family property located in East Boston, Massachusetts,  acquired the remaining interests of its joint venture partners for $39.6 million in cash plus the assumption of  a mortgage loan secured by the property with a principal balance of $42.5 millionThe cash portion of the acquisition was funded primarily through borrowings under the Company’s unsecured revolving credit facility. Upon acquisition, the Company consolidated the asset and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates).  As a result, the Company recorded a gain on change of control of interests of $5.2 million in the nine months ended September 30, 2016.  On July 8, 2016, the Company repaid the assumed loan and obtained a new loan secured by the property in the amount of $59 million, which bears interest at 3.44 percent and matures in August 2023.  See Note 10: Mortgages, Loans Payable and Other Obligations.



The purchase prices were preliminarily allocated to the net assets acquired upon consolidation, as follows (in thousands):





 

 

 

 

 

 



 

 

 

 

 

 



 

Overlook

 

 

Portside

 



 

Ridge

 

 

Apts

 

Land and leasehold interest

$

11,072 

 

$

 -

 

Buildings and improvements

 

87,793 

 

 

73,713 

 

Furniture, fixtures and equipment

 

1,695 

 

 

1,038 

 

Other assets

 

237 

 

 

10,181 

 

In-place lease values (a)

 

4,389 

 

 

2,637 

 

Less: Below market lease values (a)

 

(489)

 

 

(242)

 

Sub Total

 

104,697 

 

 

87,327 

 



 

 

 

 

 

 

Less: Debt assumed

 

(52,662)

 

 

(42,500)

 



 

 

 

 

 

 

Net assets recorded upon consolidation

$

52,035 

 

$

44,827 

 



(a)In-place lease values and below-market lease values will be amortized over a weighted average term of 7 months.    



Other Investments

On April 26, 2016, the Company acquired the remaining non-controlling interest in a development project located in Weehawken, NJ for $36.4 million.  The project includes developable land for approximately 1,100 multi-family units, 290,000 square feet of office space, a 52.5 percent ownership interest in Port Imperial 4/5 Garage and Retail operating properties.  The initial phase, Port Imperial South 11, a 295-unit multi-family project, began construction in the first quarter 2016.



Dispositions/Rental Property Held for Sale

The Company disposed of the following office and multi-family properties during the nine months ended September 30, 2016 (dollars in thousands):







 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Realized

 



 

 

 

 

 

 

 

 

 

 

 

Gains

 



 

 

 

 

 

Net

 

 

Net

 

 

(losses)/

 

Disposition

 

 

# of

 

 

Sales

 

 

Book

 

 

Unrealized

 

Date

Property/Address

Location

Bldgs.

 

 

Proceeds

 

 

Value

 

 

Losses, net

 

03/11/16

2 Independence Way (a)

Princeton, New Jersey

 

$

4,119 

 

$

4,283 

 

$

(164)

 

03/24/16

1201 Connecticut Avenue, NW

Washington, D.C.

 

 

90,591 

 

 

31,827 

 

 

58,764 

 

04/26/16

125 Broad Street (b)

New York, New York

 

 

192,323 

 

 

200,183 

 

 

(7,860)

 

05/09/16

9200 Edmonston Road

Greenbelt, Maryland

 

 

4,083 

(c)

 

3,837 

 

 

246 

 

05/18/16

1400 L Street

Washington, D.C.

 

 

68,399 

(d)

 

30,053 

 

 

38,346 

 

07/14/16

600 Parsippany Road

Parsippany, New Jersey

 

 

10,465 

(e)

 

5,875 

 

 

4,590 

 

07/14/16

4,5,6 Century Drive (f)

Parsippany, New Jersey

 

 

14,533 

 

 

17,308 

 

 

(2,775)

 

08/11/16

Andover Place

Andover, Massachusetts

 

 

39,863 

 

 

37,150 

 

 

2,713 

 

09/26/16

222,233 Mount Airy Road (g)

Basking Ridge, New Jersey

 

 

8,817 

 

 

9,039 

 

 

(222)

 

09/27/16

10 Mountainview Road

Upper Saddle River, New Jersey

 

 

18,990 

 

 

19,571 

 

 

(581)

 

Sub-total

 

 

13 

 

 

452,183 

 

 

359,126 

 

 

93,057 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on rental property held for sale

 

 

 

 

 

 

 

 

 

(24,393)

 

Totals

 

 

13 

 

$

452,183 

 

$

359,126 

 

$

68,664 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  The Company recorded an impairment charge of $3.2 million on this property during the year ended December 31, 2015.

 

(b)  The Company recorded impairment charges of $83.2 million on this property during the year ended December 31, 2015.

 

(c)  The Company transferred the deed for this property to the lender in satisfaction of its obligations. The Company recorded an impairment charge of $3.0 million on this property during the year ended December 31, 2012.

 

(d)  $28.5 million of the net sales proceeds from this sale were held by a qualified intermediary until such funds are used in acquisitions.

 

(e)  $10.5 million of the net sales proceeds from this sale were held by a qualified intermediary until such funds are used in acquisitions.

 

(f)  The Company recorded impairment charges of $9.8 million on these properties during the year ended December 31, 2015.

 

(g)  The Company recorded impairment charges of $1 million on these properties during the year ended December 31, 2015.

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



The following table summarizes income (loss) for the three and nine month periods ended September 30, 2016 and 2015 from the properties disposed of during the nine months ended September 30, 2016 and the six properties disposed of during the year ended December 31, 2015:  (dollars in thousands)    



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended

 

 

Nine Months Ended



 

 

September 30,

 

 

September 30,



 

 

2016

 

 

2015

 

 

2016

 

 

2015

Total revenues

 

$

1,854 

 

$

12,934 

 

$

20,048 

 

$

47,583 

Operating and other expenses

 

 

(1,709)

 

 

(7,273)

 

 

(13,374)

 

 

(25,488)

Depreciation and amortization

 

 

(2,979)

 

 

(7,798)

 

 

(11,590)

 

 

(20,061)

Interest expense

 

 

(625)

 

 

(1,241)

 

 

(2,011)

 

 

(6,621)



 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from properties disposed of

 

$

(3,459)

 

$

(3,378)

 

$

(6,927)

 

$

(4,587)



 

 

 

 

 

 

 

 

 

 

 

 

Impairments

 

 

 -

 

 

(61,891)

 

 

 -

 

 

(61,891)

Realized gains/unrealized Losses on dispositions

 

 

7,340 

 

 

18,718 

 

 

93,057 

 

 

53,261 



 

 

 

 

 

 

 

 

 

 

 

 

Total income (loss)  from properties disposed of

 

$

3,881 

 

$

(46,551)

 

$

86,130 

 

$

(13,217)



Rental Property Held for Sale, Net

During the three months ended September 30, 2016, the Company signed agreements to sell 14 office properties totaling approximately 1.8 million square feet, subject to certain conditions, and identified them as held for sale as of September 30, 2016.  The properties are located in Freehold, New Jersey, Roseland, New Jersey, Greenbelt, Maryland and Lanham, Maryland.  The total estimated sales proceeds from the three separate sales are expected to be approximately $113 million.  The Company determined that the carrying value of 11 of the office properties were not expected to be recovered from estimated net sales proceeds and accordingly recognized an unrealized loss allowance of $24.4 million at September 30, 2016.   



The following table summarizes the rental property held for sale, net, as of September 30, 2016: (dollars in thousands)    





 

 

 



 

 

 



 

 

September 30,



 

 

2016

Land

 

$

34,802 

Buildings and improvements

 

 

165,231 

Less: Accumulated depreciation

 

 

(72,842)

Less: Unrealized losses on properties held for sale

 

 

(24,393)

Rental property held for sale,net

 

$

102,798 



Other assets and liabilities related to the rental properties held for sale, as of September 30, 2016, include $7.6 million in deferred charges, and other assets, $5.6 million in Unbilled rents receivable, $2.9 million in Accounts payable, accrued expenses and other liabilities, and $2.8 million in Rents received in advance and security deposits.  Approximately $12.5 million of these assets and $2.8 million of these liabilities are expected to be written off with the completion of the sales.



Unconsolidated Joint Venture Activity

On April 1, 2016, the Company bought out its partner PruRose Riverwalk G, L.L.C. for $11.3 million and increased its subordinated interest in Riverwalk G Urban Renewal,  L.L.C. from 25 percent to 50 percent using borrowings on the Company’s unsecured credit facility.  Riverwalk G Urban Renewal, L.L.C., owns a 316-unit operating multi-family property located in West New York, New Jersey. 



On May 26, 2016, the Company sold its 50 percent interest in Port Imperial South 15, L.L.C. (“RiversEdge”) and its 20 percent interest in Port Imperial South 13 Urban Renewal, L.L.C. (“RiverParc”), joint ventures that own the 236-unit and the 280-unit multi-family operating properties, respectively, located in Weehawken, New Jersey for $6.4 million.  The Company realized a gain on the sale of $5.7 million.     

Mack Cali Realty LP [Member]  
Recent Transactions

3.    RECENT TRANSACTIONS



Acquisitions

The Company acquired the following office properties during the nine months ended September 30, 2016 (dollars in thousands):





 

 

 

 

 

 

 

 

Acquisition

 

 

# of

Rentable

 

 

Acquisition

 

Date

Property Address

Location

Bldgs.

Square Feet

 

 

Cost

 

04/04/16

11 Martine Avenue (a)

White Plains, New York

82,000 

 

$

10,750 

 

04/07/16

320, 321 University Avenue (b)

Newark, New Jersey

147,406 

 

 

23,000 

 

06/02/16

101 Wood Avenue South (c)

Edison, New Jersey

262,841 

 

 

82,300 

 

07/01/16

111 River Street (c)

Hoboken, New Jersey

566,215 

 

 

210,761 

 



 

 

 

 

 

 

 

 

Total Acquisitions

 

 

1,058,462 

 

$

326,811 

 



 

 

 

 

 

 

 

 

(a) Acquisition represented four units of condominium interests which collectively comprise floors 2 through 5. Upon completion of the acquisition, the Company owns the entire 14-story 262,000 square-foot building. The acquisition was funded using available cash.

 

(b) This acquisition was funded through borrowings under the Company’s unsecured revolving credit facility.

 

(c) This acquisition was funded using available cash and through borrowings under the Company’s unsecured revolving credit facility.

 



The purchase prices were preliminarily allocated to the net assets acquired, as follows (in thousands):





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

320,321 

 

 

 

 

 

 



 

11 Martine

 

 

University

 

 

101 Wood

 

 

111 River



 

Avenue

 

 

Avenue

 

 

Avenue

 

 

Street

Land and leasehold interest

$

2,460 

 

$

7,305 

 

$

8,509 

 

$

204 

Buildings and improvements

 

8,290 

 

 

15,695 

 

 

72,738 

 

 

198,609 

Above market leases (a)

 

 -

 

 

 -

 

 

58 

 

 

617 

In-place lease values (a)

 

 -

 

 

 -

 

 

6,743 

 

 

43,801 

Other assets

 

 -

 

 

 -

 

 

 -

 

 

11,279 



 

 

 

 

 

 

 

88,048 

 

 

254,510 

Less:  Below market lease values (a)

 

 -

 

 

 -

 

 

(5,748)

 

 

(43,749)

Net assets recorded upon acquisition

$

10,750 

 

$

23,000 

 

$

82,300 

 

$

210,761 



(a)Above market, in-place and below market leases will be amortized over a weighted-average term of 8.1 years  



Consolidations

On January 5, 2016, the Company, which held a 50 percent subordinated interest in the unconsolidated joint venture, Overlook Ridge Apartment Investors LLC, a 371-unit multi-family operating property located in Malden, Massachusetts, acquired the remaining interest for $39.8 million in cash plus the assumption of a first mortgage loan secured by the property with a principal balance of $52.7 million.  The cash portion of the acquisition was funded primarily through borrowings under the Company’s unsecured revolving credit facility.  Upon acquisition, the Company consolidated the asset and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates).  As a result, the Company recorded a gain on change of control of interests of $10.2 million in the nine months ended September 30, 2016.  On January 19, 2016, the Company repaid the assumed loan and obtained a new loan secured by the property in the amount of  $72.5 million, which bears interest at 3.625 percent and matures in February 2023.  See Note 10: Mortgages, Loans Payable and Other Obligations.



During the second quarter 2016, the Company, which held a 38.25 percent subordinate interest in the unconsolidated Portside Apartment Developers,  L.L.C., a joint venture which owns a 175-unit operating multi-family property located in East Boston, Massachusetts,  acquired the remaining interests of its joint venture partners for $39.6 million in cash plus the assumption of  a mortgage loan secured by the property with a principal balance of $42.5 millionThe cash portion of the acquisition was funded primarily through borrowings under the Company’s unsecured revolving credit facility. Upon acquisition, the Company consolidated the asset and accordingly, remeasured its equity interests, as required by the FASB’s consolidation guidance, at fair value (based upon the income approach using current rates and market cap rates and discount rates).  As a result, the Company recorded a gain on change of control of interests of $5.2 million in the nine months ended September 30, 2016.  On July 8, 2016, the Company repaid the assumed loan and obtained a new loan secured by the property in the amount of $59 million, which bears interest at 3.44 percent and matures in August 2023.  See Note 10: Mortgages, Loans Payable and Other Obligations.



The purchase prices were preliminarily allocated to the net assets acquired upon consolidation, as follows (in thousands):





 

 

 

 

 

 



 

 

 

 

 

 



 

Overlook

 

 

Portside

 



 

Ridge

 

 

Apts

 

Land and leasehold interest

$

11,072 

 

$

 -

 

Buildings and improvements

 

87,793 

 

 

73,713 

 

Furniture, fixtures and equipment

 

1,695 

 

 

1,038 

 

Other assets

 

237 

 

 

10,181 

 

In-place lease values (a)

 

4,389 

 

 

2,637 

 

Less: Below market lease values (a)

 

(489)

 

 

(242)

 

Sub Total

 

104,697 

 

 

87,327 

 



 

 

 

 

 

 

Less: Debt assumed

 

(52,662)

 

 

(42,500)

 



 

 

 

 

 

 

Net assets recorded upon consolidation

$

52,035 

 

$

44,827 

 



(a)In-place lease values and below-market lease values will be amortized over a weighted average term of 7 months.    



Other Investments

On April 26, 2016, the Company acquired the remaining non-controlling interest in a development project located in Weehawken, NJ for $36.4 million.  The project includes developable land for approximately 1,100 multi-family units, 290,000 square feet of office space, a 52.5 percent ownership interest in Port Imperial 4/5 Garage and Retail operating properties.  The initial phase, Port Imperial South 11, a 295-unit multi-family project, began construction in the first quarter 2016.



Dispositions/Rental Property Held for Sale

The Company disposed of the following office and multi-family properties during the nine months ended September 30, 2016 (dollars in thousands):







 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Realized

 



 

 

 

 

 

 

 

 

 

 

 

Gains

 



 

 

 

 

 

Net

 

 

Net

 

 

(losses)/

 

Disposition

 

 

# of

 

 

Sales

 

 

Book

 

 

Unrealized

 

Date

Property/Address

Location

Bldgs.

 

 

Proceeds

 

 

Value

 

 

Losses, net

 

03/11/16

2 Independence Way (a)

Princeton, New Jersey

 

$

4,119 

 

$

4,283 

 

$

(164)

 

03/24/16

1201 Connecticut Avenue, NW

Washington, D.C.

 

 

90,591 

 

 

31,827 

 

 

58,764 

 

04/26/16

125 Broad Street (b)

New York, New York

 

 

192,323 

 

 

200,183 

 

 

(7,860)

 

05/09/16

9200 Edmonston Road

Greenbelt, Maryland

 

 

4,083 

(c)

 

3,837 

 

 

246 

 

05/18/16

1400 L Street

Washington, D.C.

 

 

68,399 

(d)

 

30,053 

 

 

38,346 

 

07/14/16

600 Parsippany Road

Parsippany, New Jersey

 

 

10,465 

(e)

 

5,875 

 

 

4,590 

 

07/14/16

4,5,6 Century Drive (f)

Parsippany, New Jersey

 

 

14,533 

 

 

17,308 

 

 

(2,775)

 

08/11/16

Andover Place

Andover, Massachusetts

 

 

39,863 

 

 

37,150 

 

 

2,713 

 

09/26/16

222,233 Mount Airy Road (g)

Basking Ridge, New Jersey

 

 

8,817 

 

 

9,039 

 

 

(222)

 

09/27/16

10 Mountainview Road

Upper Saddle River, New Jersey

 

 

18,990 

 

 

19,571 

 

 

(581)

 

Sub-total

 

 

13 

 

 

452,183 

 

 

359,126 

 

 

93,057 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized losses on rental property held for sale

 

 

 

 

 

 

 

 

 

(24,393)

 

Totals

 

 

13 

 

$

452,183 

 

$

359,126 

 

$

68,664 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

(a)  The Company recorded an impairment charge of $3.2 million on this property during the year ended December 31, 2015.

 

(b)  The Company recorded impairment charges of $83.2 million on this property during the year ended December 31, 2015.

 

(c)  The Company transferred the deed for this property to the lender in satisfaction of its obligations. The Company recorded an impairment charge of $3.0 million on this property during the year ended December 31, 2012.

 

(d)  $28.5 million of the net sales proceeds from this sale were held by a qualified intermediary until such funds are used in acquisitions.

 

(e)  $10.5 million of the net sales proceeds from this sale were held by a qualified intermediary until such funds are used in acquisitions.

 

(f)  The Company recorded impairment charges of $9.8 million on these properties during the year ended December 31, 2015.

 

(g)  The Company recorded impairment charges of $1 million on these properties during the year ended December 31, 2015.

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



The following table summarizes income (loss) for the three and nine month periods ended September 30, 2016 and 2015 from the properties disposed of during the nine months ended September 30, 2016 and the six properties disposed of during the year ended December 31, 2015:  (dollars in thousands)    



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended

 

 

Nine Months Ended



 

 

September 30,

 

 

September 30,



 

 

2016

 

 

2015

 

 

2016

 

 

2015

Total revenues

 

$

1,854 

 

$

12,934 

 

$

20,048 

 

$

47,583 

Operating and other expenses

 

 

(1,709)

 

 

(7,273)

 

 

(13,374)

 

 

(25,488)

Depreciation and amortization

 

 

(2,979)

 

 

(7,798)

 

 

(11,590)

 

 

(20,061)

Interest expense

 

 

(625)

 

 

(1,241)

 

 

(2,011)

 

 

(6,621)



 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from properties disposed of

 

$

(3,459)

 

$

(3,378)

 

$

(6,927)

 

$

(4,587)



 

 

 

 

 

 

 

 

 

 

 

 

Impairments

 

 

 -

 

 

(61,891)

 

 

 -

 

 

(61,891)

Realized gains/unrealized Losses on dispositions

 

 

7,340 

 

 

18,718 

 

 

93,057 

 

 

53,261 



 

 

 

 

 

 

 

 

 

 

 

 

Total income (loss)  from properties disposed of

 

$

3,881 

 

$

(46,551)

 

$

86,130 

 

$

(13,217)



Rental Property Held for Sale, Net

During the three months ended September 30, 2016, the Company signed agreements to sell 14 office properties totaling approximately 1.8 million square feet, subject to certain conditions, and identified them as held for sale as of September 30, 2016.  The properties are located in Freehold, New Jersey, Roseland, New Jersey, Greenbelt, Maryland and Lanham, Maryland.  The total estimated sales proceeds from the three separate sales are expected to be approximately $113 million.  The Company determined that the carrying value of 11 of the office properties were not expected to be recovered from estimated net sales proceeds and accordingly recognized an unrealized loss allowance of $24.4 million at September 30, 2016.   



The following table summarizes the rental property held for sale, net, as of September 30, 2016: (dollars in thousands)    





 

 

 



 

 

 



 

 

September 30,



 

 

2016

Land

 

$

34,802 

Buildings and improvements

 

 

165,231 

Less: Accumulated depreciation

 

 

(72,842)

Less: Unrealized losses on properties held for sale

 

 

(24,393)

Rental property held for sale,net

 

$

102,798 



Other assets and liabilities related to the rental properties held for sale, as of September 30, 2016, include $7.6 million in deferred charges, and other assets, $5.6 million in Unbilled rents receivable, $2.9 million in Accounts payable, accrued expenses and other liabilities, and $2.8 million in Rents received in advance and security deposits.  Approximately $12.5 million of these assets and $2.8 million of these liabilities are expected to be written off with the completion of the sales.



Unconsolidated Joint Venture Activity

On April 1, 2016, the Company bought out its partner PruRose Riverwalk G, L.L.C. for $11.3 million and increased its subordinated interest in Riverwalk G Urban Renewal,  L.L.C. from 25 percent to 50 percent using borrowings on the Company’s unsecured credit facility.  Riverwalk G Urban Renewal, L.L.C., owns a 316-unit operating multi-family property located in West New York, New Jersey. 



On May 26, 2016, the Company sold its 50 percent interest in Port Imperial South 15, L.L.C. (“RiversEdge”) and its 20 percent interest in Port Imperial South 13 Urban Renewal, L.L.C. (“RiverParc”), joint ventures that own the 236-unit and the 280-unit multi-family operating properties, respectively, located in Weehawken, New Jersey for $6.4 million.  The Company realized a gain on the sale of $5.7 million.