XML 33 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Accounts Payable, Accrued Expenses and Other Liabilities
9 Months Ended
Sep. 30, 2021
Payables And Accruals [Abstract]  
Accounts Payable, Accrued Expenses and Other Liabilities

13. Accounts Payable, Accrued Expenses and Other Liabilities

The following table summarizes the accounts payable, accrued expenses and other liabilities as of September 30, 2021 and December 31, 2020:

 

 

 

 

September 30, 2021

 

 

December 31, 2020

 

Accounts payable

 

$

214,525

 

 

$

94,674

 

Accrued expenses

 

 

4,121,562

 

 

 

2,755,010

 

Accrued interest expense

 

 

3,961,834

 

 

 

3,433,247

 

Operating lease liabilities

 

 

2,151,595

 

 

 

2,149,001

 

Other liabilities

 

 

1,737,030

 

 

 

1,517,633

 

Total accounts payable, accrued expenses and other liabilities

 

$

12,186,546

 

 

$

9,949,565

 

 

 

The 50/50 MF Property has a ground lease with the University of Nebraska-Lincoln with an initial lease term expiring in March 2048. The Partnership has an option to extend the lease for an additional five-year period, which has not been factored into the calculation of the ROU asset and lease liability.  Annual lease payments are $100 per year. The Partnership is also required to make monthly payments, when cash is available at The 50/50 MF Property, to the University of Nebraska-Lincoln. Payment amounts are based on The 50/50 MF Property’s revenues, subject to an annual guaranteed minimum amount.  As of September 30, 2021, the minimum aggregate annual payment due under the agreement is approximately $138,000. The minimum aggregate annual payment increases 2% annually until July 31, 2034 and increases 3% annually thereafter.  The 50/50 MF Property will be required to make additional payments under the agreement if its gross revenues exceed certain thresholds.  The Partnership recognized expenses related to the ground lease of approximately $42,000 and $126,000 for the three and nine months ended September 30, 2021 and 2020, respectively, and are reported within “Real estate operating expenses” in the condensed consolidated statements of operations.   

 

The following table summarizes future contractual payments for the Partnership’s operating leases and a reconciliation to the carrying value of operating lease liabilities as of September 30, 2021:

 

Remainder of 2021

 

$

34,968

 

2022

 

 

141,119

 

2023

 

 

143,561

 

2024

 

 

144,706

 

2025

 

 

147,598

 

Thereafter

 

 

4,369,676

 

Total

 

 

4,981,628

 

Less:  Amount representing interest

 

 

(2,830,033

)

Total operating lease liabilities

 

$

2,151,595