XML 33 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgages Payable
12 Months Ended
Dec. 31, 2015
Mortgages Payable [Abstract]  
Mortgage Notes Payable Disclosure [Text Block]

13. Mortgages Payable

The Partnership reports the mortgage loans secured by certain MF Properties on its consolidated financial statements as Mortgages payable.  As of December 31, 2015 and 2014, outstanding mortgage loans totaled approximately $68.3 million and approximately $76.7 million, respectively. These mortgages carry interest rates ranging from 2.9% to 4.8% with maturity dates ranging from March 2017 to March 2020. 

The Partnership implemented Accounting Standards Update (“ASU”) 2015-03, “Interest – Imputation of Interest (Subtopic 835-30)” in the first quarter of 2016. The new accounting guidance changed the presentation of deferred financing costs in the consolidated financial statements to present them as a direct deduction from the related debt liability rather than as Other Assets and is applied retrospectively.

In November 2015, the Partnership refinanced the Eagle Village mortgage, extending the due date to September 2018 (see tables below).

In April 2014, the Partnership paid off in full the approximately $1.9 million mortgage which was collateralized by the Glynn Place Apartments, an MF Property.

In March 2014, the Partnership refinanced the Arboretum mortgage, extending the due date to March 28, 2017 with a fixed interest rate of 3.75% per annum.

The following is a summary of the Mortgage Loans payable, net of deferred financing costs, on MF Properties:

 

MF Property Mortgage Payables

 

Outstanding Mortgage Payable at December 31, 2015

 

 

Year Acquired

 

Stated Maturity

 

Variable / Fixed

 

Reset Frequency

 

Variable Based Rate

 

 

Facility Fees

 

 

Year End Rate

 

Arboretum

 

$

16,683,146

 

 

2011

 

March 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

3.75

%

Eagle Village (1)

 

 

8,037,133

 

 

2010

 

September 2018

 

Variable

 

Monthly

 

 

0.25

%

 

 

3.00

%

 

 

3.25

%

Residences of DeCordova

 

 

1,807,246

 

 

2012

 

June 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.75

%

Residences of Weatherford

 

 

5,820,623

 

 

2011

 

June 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.75

%

The 50/50 UNL Student Housing--

   Mortgage (2)

 

 

25,363,647

 

 

2013

 

March 2020

 

Variable

 

Monthly

 

 

3.25

%

 

N/A

 

 

 

3.25

%

The 50/50 UNL Student Housing--TIF

   Loan

 

 

4,035,780

 

 

2014

 

December 2019

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.65

%

Woodland Park (1)

 

 

6,074,738

 

 

2013

 

August 2017

 

Variable

 

Monthly

 

 

0.19

%

 

 

2.75

%

 

 

2.94

%

Total Mortgage Payable\Effective

   Rate

 

$

67,822,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.60

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Variable rate is based on LIBOR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Variable rate is based on Wall Street Journal Prime Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MF Property Mortgage Payables

 

Outstanding Mortgage Payable at December 31, 2014

 

 

Year

Acquired

 

Stated Maturity

 

Variable / Fixed

 

Reset Frequency

 

Variable Based Rate

 

 

Facility Fees

 

 

Year End Rate

 

Arboretum

 

$

17,072,781

 

 

2011

 

March 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

3.75

%

Eagle Village (1)

 

 

8,223,550

 

 

2010

 

September 2015

 

Variable

 

Monthly

 

 

1.60

%

 

 

2.75

%

 

 

4.35

%

Residences of DeCordova

 

 

1,867,184

 

 

2012

 

June 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.75

%

Residences of Weatherford

 

 

6,023,016

 

 

2011

 

June 2017

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.75

%

The 50/50 UNL Student Housing--

   Mortgage (2)

 

 

25,330,864

 

 

2013

 

March 2020

 

Variable

 

Monthly

 

 

3.25

%

 

N/A

 

 

 

3.25

%

The 50/50 UNL Student Housing--TIF

   Loan

 

 

3,963,588

 

 

2014

 

December 2019

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.65

%

The Colonial

 

 

7,476,419

 

 

2013

 

February 2016

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

3.55

%

Woodland Park (1)

 

 

6,074,738

 

 

2013

 

August 2017

 

Variable

 

Monthly

 

 

0.21

%

 

 

2.75

%

 

 

2.96

%

Total Mortgage Payable\Effective

   Rate

 

$

76,032,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.72

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Variable rate is based on LIBOR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2) Variable rate is based on Wall Street Journal Prime Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Partnership’s mortgages payable as of December 31, 2015, contractually mature over the next five years and thereafter as follows:

 

2016

 

$

1,919,689

 

2017

 

 

31,535,642

 

2018

 

 

9,114,886

 

2019

 

 

5,104,650

 

2020

 

 

20,616,986

 

Thereafter

 

 

-

 

Total

 

$

68,291,853

 

 

The Partnership expects each of the MF Properties to eventually be sold either to a not-for-profit entity or in connection with a syndication of LIHTCs. The proceeds from such sale will be utilized to retire any associated outstanding mortgage loan.  Should a mortgage loan reach maturity prior to a sale of the associated MF Property, the Partnership would either seek to refinance such mortgage loan or utilize cash reserves to retire the loan.  The Partnership expects to provide mortgage revenue bonds as part of an overall plan of financing the acquisition of a MF Property by a new property owner.