XML 83 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Other Assets
6 Months Ended
Jun. 30, 2012
Other Assets [Abstract]  
Other Assets Disclosure [Text Block]
Other Assets

The Company had the following Other assets as of dates shown:
 
 
June 30, 2012
 
December 31, 2011
Property loans receivable
 
$
20,437,663

 
$
19,808,803

Less: Loan loss reserves
 
(18,026,166
)
 
(16,782,918
)
Deferred financing costs - net
 
3,641,562

 
3,894,071

Fair value of derivative contracts
 
542,773

 
1,323,270

Taxable bonds at fair market value
 
711,756

 
774,946

Other assets
 
1,244,997

 
1,193,216

 Total Other assets
 
$
8,552,585

 
$
10,211,388



In addition to the tax-exempt mortgage revenue bonds held by the Company, taxable property loans have been made to the owners of the properties which secure the bonds and are reported as Property loans receivable in Other assets, net of loan loss reserves.  The Company periodically, or as changes in circumstances or operations dictate, evaluates such taxable loans for impairment.  The value of the underlying property assets is ultimately the most relevant measure of value to support the taxable loan values.  The Company utilizes a discounted cash flow model in estimating a property fair value.  Discounted cash flow models containing varying assumptions are considered.   The various models may assume multiple revenue and expense scenarios, various capitalization rates and multiple discount rates.  Other information, such as independent appraisals, may be considered in estimating a property fair value.  If the estimated fair value of the property after deducting the amortized cost basis of any senior tax-exempt mortgage revenue bond exceeds the principal balance of the property loan then no potential loss is indicated and no allowance for property loans is needed. In estimating the property valuation, the most significant assumptions utilized in the discounted cash flow model remained the same as discussed in the Form 10-K and include revenue and expense projections and capitalization rates.

During the first half of 2012, the Partnership advanced additional funds to Ashley Square, Cross Creek, and Iona Lakes of approximately $25,000, $150,000 and $185,000, respectively. In addition, Cross Creek paid approximately $330,000 which was applied against the loan receivable. During the first half of 2012, the Partnership recorded loan loss reserves equal to the accrued interest on the Ashley Square, Cross Creek, Iona Lakes and Woodland Park property loans.

In conjunction with the purchase of the Arbors of Hickory Ridge tax-exempt mortgage revenue bond, an affiliate of the Global Ministries Foundation, an unrelated not-for-profit entity, acquired the multi-family property securing the bond. At closing, the Company also secured a $600,000 promissory note receivable as a fee for identifying this property acquisition and performing the related due diligence. This promissory loan is payable by the property at either the date the $10 million tax-exempt mortgage revenue bond is restructured, upon the full repayment of the tax-exempt mortgage revenue bond, or June 14, 2022. As it is not reasonably assured when the tax-exempt mortgage revenue bond or related interest will be restructured or repaid in full, an allowance has been recorded against the loan receivable and accrued interest. Interest on the loan accrues at 12% but is not due until maturity.

The following is a summary of the taxable loans, accrued interest and allowance on the amounts due at June 30, 2012 and December 31, 2011, respectively:
 
 
June 30, 2012
 
 
Outstanding Balance
 
Accrued Interest
 
Loan Loss Reserves
 
Net Taxable Loans
Ashley Square
 
$
4,811,342

 
$
1,492,025

 
$
(5,088,367
)
 
$
1,215,000

Cross Creek
 
6,588,087

 
1,458,388

 
(4,662,860
)
 
3,383,615

Iona Lakes
 
7,524,118

 
2,523,154

 
(6,524,776
)
 
3,522,496

Arbors at Hickory Ridge
 
600,000

 
3,200

 
(603,200
)
 

Woodland Park
 
914,116

 
232,847

 
(1,146,963
)
 

 
 
$
20,437,663

 
$
5,709,614

 
$
(18,026,166
)
 
$
8,121,111

 
 
 
 
 
 
 
 
 
 
 
December 31, 2011
 
 
Outstanding Balance
 
Accrued Interest
 
Loan Loss Reserves
 
Net Taxable Loans
Ashley Square
 
$
4,786,342

 
$
1,331,186

 
$
(4,927,528
)
 
$
1,190,000

Cross Creek
 
6,769,227

 
1,360,270

 
(4,564,742
)
 
3,564,755

Iona Lakes
 
7,339,118

 
2,207,301

 
(6,208,923
)
 
3,337,496

Woodland Park
 
914,116

 
167,609

 
(1,081,725
)
 

 
 
$
19,808,803

 
$
5,066,366

 
$
(16,782,918
)
 
$
8,092,251



The following is a detail of loan loss reserves for the six months and year ended June 30, 2012 and December 31, 2011:

 
 
June 30, 2012
 
December 31, 2011
Balance, beginning of year
 
$
16,782,918

 
$
9,899,719

Provision for loan loss
 

 
4,242,571

Acquisition of Arbors of Hickory Ridge bond
 
600,000

 

Deconsolidation of VIEs
 

 
1,861,051

Accrued interest not recognized
 
643,248

 
779,577

Balance, end of year
 
$
18,026,166

 
$
16,782,918



Accrued interest not recognized represents interest accrued that the Partnership has determined they are not reasonably assured of collecting. During first half of 2012 and the year ended 2011, the Partnership recorded an allowance for accrued interest not recognized on Ashley Square, Cross Creek, Iona Lakes, and Woodland Park taxable loans.