XML 53 R41.htm IDEA: XBRL DOCUMENT v3.5.0.2
Mortgages Payable (Tables)
12 Months Ended
Dec. 31, 2015
Schedule of Financial Instruments Owned and Pledged as Collateral [Table Text Block]

The Partnership had the following outstanding TOB trust financing arrangements, net of deferred financing costs as of December 31, 2015 and 2014:

 

TOB Trusts Securitization

 

Outstanding TOB Trust Financing at December 31, 2015

 

 

Year Acquired

 

Stated Maturity

 

Variable / Fixed

 

Reset Frequency

 

SIFMA Based Rate

 

 

Facility Fees

 

 

Year End Rate

 

PHC Certificates (1)

 

$

43,985,000

 

 

2012

 

June-16

 

Variable

 

Weekly

 

 

0.68

%

 

 

1.62

%

 

 

2.30

%

MBS Securities - 1

 

 

2,585,000

 

 

2012

 

April-16

 

Variable

 

Weekly

 

 

0.16

%

 

 

0.94

%

 

 

1.10

%

MBS Securities - 2

 

 

4,090,000

 

 

2012

 

April-16

 

Variable

 

Weekly

 

 

0.16

%

 

 

0.94

%

 

 

1.10

%

MBS Securities - 3

 

 

5,270,000

 

 

2012

 

April-16

 

Variable

 

Weekly

 

 

0.16

%

 

 

0.94

%

 

 

1.10

%

Decatur Angle

 

 

22,847,450

 

 

2014

 

October-16

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.26

%

Live 929

 

 

37,935,981

 

 

2014

 

July-19

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.39

%

Bruton Apartments

 

 

17,246,899

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.51

%

Pro Nova 2014-1

 

 

9,006,899

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.01

%

Pro Nova 2014-2

 

 

8,371,899

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.01

%

Concord at Gulfgate

 

 

14,936,685

 

 

2015

 

February-18

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

2.76

%

Concord at Little York

 

 

11,231,685

 

 

2015

 

February-18

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

2.76

%

Concord at Williamcrest

 

 

15,606,685

 

 

2015

 

February-18

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

2.76

%

Columbia Gardens

 

 

11,699,209

 

 

2015

 

December-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

2.76

%

Willow Run

 

 

11,698,732

 

 

2015

 

December-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

2.76

%

Total TOB Trust

   Financing\Effective Rate

 

$

216,512,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.26

%

 

(1) Comprised of three TOB Trusts

 

TOB Trusts Securitization

 

Outstanding TOB Trust Financing at December 31, 2014

 

 

Year Acquired

 

Stated Maturity

 

Variable / Fixed

 

Reset Frequency

 

SIFMA Based Rate

 

 

Facility Fees

 

 

Year End Rate

 

PHC Certificates (1)

 

$

44,660,693

 

 

2012

 

June-15

 

Variable

 

Weekly

 

 

0.58

%

 

 

1.62

%

 

 

2.20

%

MBS Securities - 1

 

 

2,585,000

 

 

2012

 

April-15

 

Variable

 

Weekly

 

 

0.18

%

 

 

0.94

%

 

 

1.12

%

MBS Securities - 2

 

 

4,090,000

 

 

2012

 

April-15

 

Variable

 

Weekly

 

 

0.18

%

 

 

0.94

%

 

 

1.12

%

MBS Securities - 3

 

 

5,270,000

 

 

2012

 

April-15

 

Variable

 

Weekly

 

 

0.12

%

 

 

0.94

%

 

 

1.06

%

The Suites on Paseo

 

 

25,535,000

 

 

2013

 

June-15

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

1.96

%

Decatur Angle

 

 

21,841,852

 

 

2014

 

October-16

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.34

%

Live 929

 

 

34,942,917

 

 

2014

 

July-19

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.47

%

Bruton Apartments

 

 

17,245,083

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.55

%

Pro Nova 2014-1

 

 

9,007,656

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.05

%

Pro Nova 2014-2

 

 

9,007,656

 

 

2014

 

July-17

 

Fixed

 

N/A

 

N/A

 

 

N/A

 

 

 

4.05

%

Total TOB Trust

   Financing\Effective Rate

 

$

174,185,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3.23

%

 

(1) Comprised of three TOB Trusts

Schedule of Maturities of Long-term Debt [Table Text Block]

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

 

2016

 

$

81,807,600

 

2017

 

 

120,366,181

 

2018

 

 

43,614,419

 

2019

 

 

129,541,724

 

2020

 

 

81,101,364

 

Thereafter

 

 

-

 

Total

 

$

456,431,288

 

 

Mortgages payable  
Schedule of Financial Instruments Owned and Pledged as Collateral [Table Text Block]

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Maturities of Long-term Debt [Table Text Block]

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