XML 149 R52.htm IDEA: XBRL DOCUMENT v3.6.0.2
Debt Financing (Tables)
12 Months Ended
Dec. 31, 2016
Debt Financing [Abstract]  
Schedule of Total Debt Financing

The following table provides the details related to the total Debt Financing, net of deferred financing costs, at December 31, 2016 and 2015:

 

 

 

Outstanding Debt

Financings on

December 31, 2016, net

 

 

Restricted

Cash

 

 

Years

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB & Term A/B

   Trusts Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

46,860,699

 

 

$

-

 

 

2014

 

Jul 2017 - Jul 2019

 

N/A

 

N/A

 

 

N/A

 

 

4.01% - 4.39%

 

Fixed - Term A/B

 

 

171,778,950

 

 

 

1,373,695

 

 

2016

 

(1)

 

(1)

 

(1)

 

 

(1)

 

 

(1)

 

Variable - TOB

 

 

42,455,000

 

 

 

-

 

 

2012

 

Dec 2016

 

Weekly

 

1.29 - 1.39%

 

 

 

1.62%

 

 

2.91 - 3.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,430,991

 

 

 

396,412

 

 

2010

 

September 2017

 

Weekly

 

 

0.77

%

 

 

1.85%

 

 

 

2.62%

 

Variable - TEBS II (2)

 

 

91,768,081

 

 

 

170,988

 

 

2014

 

July 2019

 

Weekly

 

 

0.75

%

 

 

1.62%

 

 

 

2.37%

 

Variable - TEBS III (2)

 

 

82,089,312

 

 

 

3,495,592

 

 

2015

 

July 2020

 

Weekly

 

 

0.75

%

 

 

1.39%

 

 

 

2.14%

 

Total Debt Financings

 

$

495,383,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See table below for a summary of terms for the individual Term A/B Trust securitizations

 

(2) Facility fees are variable

 

 

 

 

Outstanding Debt

Financings on

December 31,

2015, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB Trusts

   Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

160,582,124

 

 

$

1,930,027

 

 

(3)

 

(3)

 

(3)

 

(3)

 

 

(3)

 

 

(3)

 

Variable - TOB

 

 

55,930,000

 

 

 

-

 

 

2012

 

April 2016 - June 2016

 

Weekly

 

0.16 - 0.68%

 

 

0.94 - 1.62%

 

 

1.1 - 2.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,735,743

 

 

 

364,637

 

 

2010

 

September 2017

 

Weekly

 

 

0.04%

 

 

 

1.91%

 

 

 

1.95%

 

Variable - TEBS II (4)

 

 

92,280,069

 

 

 

163,418

 

 

2014

 

July 2019

 

Weekly

 

 

0.02%

 

 

 

1.42%

 

 

 

1.44%

 

Variable - TEBS III (4)

 

 

81,968,780

 

 

 

4,843,625

 

 

2015

 

July 2020

 

Weekly

 

 

0.02%

 

 

 

1.26%

 

 

 

1.28%

 

Total Debt Financings

 

$

451,496,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) See table below for a summary of terms for the individual Term TOB Trust securitizations

 

(4) Facility fees are variable

 

 

The fixed Term TOB Financings at December 31, 2016 are secured by the mortgage revenue bonds for Live 929 Apartments and Pro Nova 2014-1. The variable TOB Financings at December 31, 2016 are secured by three PHC Certificates (See Note 7).

The following table summarizes the individual Term A/B Trust securitizations at December 31, 2016:

 

Term A/B Trusts Securitization

 

Outstanding Term A/B

Trust Financing at

December 31, 2016, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Willow Run

 

$

11,564,852

 

 

$

-

 

 

2016

 

September 2026

 

 

3.64

%

Columbia Gardens

 

 

11,565,068

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Little York

 

 

11,301,031

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Williamscrest

 

 

17,504,186

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Gulfgate

 

 

16,133,987

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Companion at Thornhill Apartment

 

 

9,666,656

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Seasons at Simi Valley Apartments

 

 

3,678,770

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Sycamore Walk

 

 

3,050,786

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Decatur-Angle Apartments

 

 

21,387,126

 

 

 

755,489

 

 

2016

 

September 2026

 

 

3.64

%

Berrendo Square Apartments

 

 

5,409,361

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Laurel Crossings Apartments

 

 

6,378,482

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Bruton Apartments

 

 

15,258,925

 

 

 

618,206

 

 

2016

 

September 2026

 

 

3.64

%

15 West Apartments

 

 

8,366,804

 

 

 

-

 

 

2016

 

December 2026

 

 

3.64

%

Oaks at Georgetown A

 

 

11,709,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace A

 

 

6,549,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Oaks at Georgetown B

 

 

5,229,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace B

 

 

7,024,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Total A/B Trust

   Financing\ Weighted

   Average Period End Rate

 

$

171,778,950

 

 

 

 

 

 

 

 

 

 

 

3.80

%

 

The variable TOB Financings at December 31, 2015 are secured by three PHC Certificates (See Note 7) and three MBS Securities (See Note 8). The following table summarizes the individual fixed rate TOB Trust securitizations at December 31, 2015:

 

Term TOB Trusts Securitization

 

Outstanding Term TOB

Trust Financing at

December 31, 2015,  net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Decatur Angle

 

$

22,847,450

 

 

$

1,078,823

 

 

2014

 

October 2016

 

 

4.26

%

Live 929

 

 

37,935,981

 

 

 

-

 

 

2014

 

July 2019

 

 

4.39

%

Bruton Apartments

 

 

17,246,899

 

 

 

851,204

 

 

2014

 

July 2017

 

 

4.51

%

Pro Nova 2014-1

 

 

9,006,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Pro Nova 2014-2

 

 

8,371,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Concord at Gulfgate

 

 

14,936,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Little York

 

 

11,231,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Williamcrest

 

 

15,606,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Columbia Gardens

 

 

11,699,209

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Willow Run

 

 

11,698,732

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Total TOB Trust

   Financing\Weighted

   Average Period End Rate

 

$

160,582,124

 

 

 

 

 

 

 

 

 

 

 

3.68

%

 

Schedule of Maturities of Long-term Debt

 

The Partnership’s contractual maturities of borrowings for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:

 

2017

 

$

148,105,926

 

2018

 

 

3,117,845

 

2019

 

 

130,608,707

 

2020

 

 

82,404,547

 

2021

 

 

1,381,375

 

Thereafter

 

 

134,650,501

 

Total

 

$

500,268,901