XML 49 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Real Estate Assets (Tables)
12 Months Ended
Dec. 31, 2015
Schedule of Real Estate Properties [Table Text Block]

The following tables represent information regarding the MF Properties owned by the Partnership as of December 31, 2015 and 2014:

 

MF Properties

 

Property Name

 

Location

 

Number of Units

 

Land and Land Improvements

 

 

Buildings and Improvements

 

 

Carrying Value at December 31, 2015

 

Arboretum

 

Omaha, NE

 

145

 

$

1,755,147

 

 

$

19,317,284

 

 

$

21,072,431

 

Eagle Village

 

Evansville, IN

 

511

 

 

567,880

 

 

 

12,594,935

 

 

 

13,162,815

 

Northern View (f/k/a Meadowview)

 

Highland Heights, KY

 

270

 

 

688,539

 

 

 

8,062,973

 

 

 

8,751,512

 

Residences of DeCordova

 

Granbury, TX

 

110

 

 

1,137,832

 

 

 

8,065,977

 

 

 

9,203,809

 

Residences of Weatherford

 

Weatherford, TX

 

76

 

 

1,942,229

 

 

 

5,738,697

 

 

 

7,680,926

 

Suites on Paseo

 

San Diego, CA

 

394

 

 

3,162,463

 

 

 

38,216,364

 

 

 

41,378,827

 

The 50/50 MF Property

 

Lincoln, NE

 

475

 

 

-

 

 

 

32,910,424

 

 

 

32,910,424

 

Woodland Park

 

Topeka, KS

 

236

 

 

1,265,160

 

 

 

14,247,045

 

 

 

15,512,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

149,672,949

 

Less accumulated depreciation (depreciation expense of approximately $5.9 million in 2015)

 

 

 

(16,023,814

)

Balance at December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

$

133,649,135

 

 

MF Properties

 

Property Name

 

Location

 

Number of Units

 

Land and Land Improvements

 

 

Buildings and Improvements

 

 

Carrying Value at December 31, 2014

 

Arboretum

 

Omaha, NE

 

145

 

$

1,748,502

 

 

$

19,216,623

 

 

$

20,965,125

 

Eagle Village

 

Evansville, IN

 

511

 

 

567,880

 

 

 

12,472,151

 

 

 

13,040,031

 

Glynn Place

 

Brunswick, GA

 

128

 

 

743,996

 

 

 

4,995,658

 

 

 

5,739,654

 

Northern View (f/k/a Meadowview)

 

Highland Heights, KY

 

224

 

 

688,539

 

 

 

5,479,342

 

 

 

6,167,881

 

Residences of DeCordova

 

Granbury, TX

 

110

 

 

1,137,832

 

 

 

8,007,390

 

 

 

9,145,222

 

Residences of Weatherford

 

Weatherford, TX

 

76

 

 

1,942,229

 

 

 

5,724,456

 

 

 

7,666,685

 

The 50/50 MF Property

 

Lincoln, NE

 

475

 

 

-

 

 

 

32,820,776

 

 

 

32,820,776

 

The Colonial

 

Omaha, NE

 

258

 

 

1,180,058

 

 

 

7,822,681

 

 

 

9,002,739

 

Woodland Park

 

Topeka, KS

 

236

 

 

1,265,160

 

 

 

14,167,096

 

 

 

15,432,256

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

119,980,369

 

Less accumulated depreciation (depreciation expense of approximately $4.8 million in 2014)

 

 

 

(14,108,154

)

Balance at December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

$

105,872,215

 

 

Business Acquisition, Pro Forma Information [Table Text Block]

The table below shows the unaudited pro forma condensed consolidated results of operations of the Partnership as if the Suites on Paseo and Woodland Park  had been acquired at the beginning of the periods presented:

 

 

 

For Year Ended December 31, 2015

 

 

For Year Ended December 31, 2014

 

 

For Year Ended December 31, 2013

 

Revenues

 

$

67,523,956

 

 

$

49,622,920

 

 

$

49,336,339

 

Net income

 

$

24,489,515

 

 

$

9,012,034

 

 

$

18,219,670

 

Net income allocated to unitholders

 

$

24,244,620

 

 

$

8,921,914

 

 

$

18,037,473

 

Unitholder's interest in net income per unit (basic and diluted)

 

$

0.40

 

 

$

0.15

 

 

$

0.42

 

 

Suites on Paseo [Member]  
Schedule of Condensed Balance Sheet [Table Text Block]

A condensed balance sheet at the date of acquisition for the Suites on Paseo acquisition is below.

 

 

 

Suites on Paseo 9/1/2015 (Date of Acquisition)

 

Cash

 

$

514,094

 

Restricted cash

 

 

187,715

 

In-place lease assets

 

 

1,227,770

 

Real estate assets

 

 

41,374,397

 

Other assets

 

 

259,633

 

Total assets

 

$

43,563,609

 

 

 

 

 

 

Accounts payable, accrued expenses and other

 

$

493,868

 

Net assets

 

 

43,069,741

 

Total liabilities and net assets

 

$

43,563,609