XML 151 R54.htm IDEA: XBRL DOCUMENT v3.6.0.2
Interest Rate Derivatives (Tables)
12 Months Ended
Dec. 31, 2016
Interest Rate Derivative Agreements [Abstract]  
Summary of Partnership’s Interest Rate Derivatives, Except for Interest Rate Swaps

The following table summarizes the Partnership’s interest rate derivatives, except for interest rate swaps, at December 31, 2016:

 

Purchase Date

 

Initial Notional Amount

 

 

Effective

Capped Rate

 

 

Maturity Date

 

Purchase Price

 

 

Fair Value - Asset (Liability) (1)

 

 

Variable Debt

Financing Facility

Hedged

 

Maximum

Potential

Cost of

Borrowing

 

 

Counterparty

Sept 2010

 

$

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

$

921,000

 

 

$

2

 

 

M24 TEBS

 

 

5.0

%

 

Bank of New York Mellon

Sept 2010

 

 

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

 

845,600

 

 

 

2

 

 

M24 TEBS

 

 

5.0

%

 

Barclays Bank PLC

Sept 2010

 

 

31,936,667

 

 

 

3.0

%

 

Sept 2017

 

 

928,000

 

 

 

2

 

 

M24 TEBS

 

 

5.0

%

 

Royal Bank of Canada

Aug 2013

 

 

93,305,000

 

 

 

1.5

%

 

Sept 2017

 

 

793,000

 

 

 

619

 

 

M24 TEBS

 

 

3.5

%

 

Deutsche Bank

Feb 2014

 

 

41,250,000

 

 

 

1.0

%

 

March 2017

 

 

230,500

 

 

 

2

 

 

PHC TOB Trusts

 

 

3.3

%

 

SMBC Capital Markets, Inc

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

315,200

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

Barclays Bank PLC

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

343,000

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

Royal Bank of Canada

July 2014

 

 

31,565,000

 

 

 

3.0

%

 

Aug 2019

 

 

333,200

 

 

 

34,614

 

 

M31 TEBS

 

 

4.4

%

 

SMBC Capital Markets, Inc

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

210,000

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

Wells Fargo Bank

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

187,688

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

Royal Bank of Canada

July 2015

 

 

28,095,000

 

 

 

3.0

%

 

Aug 2020

 

 

174,900

 

 

 

93,045

 

 

M33 TEBS

 

 

4.3

%

 

SMBC Capital Markets, Inc

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

383,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) For additional details, see Note 25 to the Partnership's consolidated financial statements.

 

 

 

 

 

 

 

Summary of Interest Rate Swaps

The following table summarizes the terms of the interest rate swaps at December 31, 2016 and 2015:

 

Purchase Date

 

Initial Notional Amount

 

 

Effective Date

 

Termination Date

 

Fixed Rate Paid

 

 

Period End Variable Rate Received

 

 

Variable Rate & Index

 

Counterparty

 

December 31, 2016 - Fair Value of Liability

 

 

December 31, 2015 - Fair Value of Liability

 

Sept 2014

 

$

23,000,000

 

 

Oct 2016

 

Oct 2021

 

 

1.96

%

 

 

0.53

%

 

70% 30-day LIBOR

 

Deutsche Bank

 

$

(738,574

)

 

$

(737,219

)

Sept 2014

 

$

18,126,731

 

 

April 2017

 

April 2022

 

 

2.06

%

 

N/A

 

 

70% 30-day LIBOR

 

Deutsche Bank

 

 

(600,709

)

 

 

(579,856

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,339,283

)

 

$

(1,317,075

)