Table of Contents

 

    UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549   


 

 

FORM 10-K

 

(Mark One)

 

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 201 5

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from                          to                        

Commission file number 001 ‑31568


New England Realty Associates Limited Partnership

(Exact name of registrant as specified in its charter)

Massachusetts
(State or other jurisdiction of
incorporation or organization)

04 ‑2619298
(I.R.S. employer
identification no.)

39 Brighton Avenue, Allston, Massachusetts
(Address of principal executive offices)

02134
(Zip Code)

Registrant’s telephone number, including area code: (617) 783 ‑0039

Securities registered pursuant to Section 12(b) of the Act:

Depositary Receipts
(Title of each Class)

NYSE MKT
(Name of each Exchange on which Registered)

Securities registered pursuant to Section 12(g) of the Act:

Class A
Limited Partnership Units
(Title of class)

Indicate by check   mark if the registrant is a well ‑known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes   No 

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Exchange Act. Yes   No 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes   No 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S ‑T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes    No 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S ‑K is not contained herein, and will not be contained, to the best of the registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10 ‑K or any amendments to this Form 10-K 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non ‑accelerated filer or a smaller reporting company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b ‑2 of the Exchange Act. (Check one):

Large accelerated filer

Accelerated filer

Non ‑accelerated filer
(Do not check if a smaller reporting company)

Smaller reporting company

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b ‑2 of the Exchange Act). Yes   No 

At June 30, 201 5 , the aggregate market value of the registrant’s securities held by non ‑affiliates of the registrant was $ 113,014,650 based on the closing price of the registrant’s traded securities on the NYSE MKT Exchange on such date. For this computation, the Registrant has excluded the market value of all Depositary Receipts reported as beneficially owned by executive officers and directors of the General Partner of the Registrant; such exclusion shall not be deemed to constitute an admission that any such person is an affiliate of the Registrant.

  As of March 1, 201 6 , there were 100,009   of the r egistrant’s Class A units ( 3,000,274 Depositary Receipts) of limited partnership issued and outstanding and 23,821 Class B units issued and outstanding.

DOCUMENTS INCORPORATED BY REFERENCE: None.

 

 

 


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP

TABLE OF CONTENTS

 

 

 

 

PAGE

PART I  

 

 

 

Item 1.  

Business

 

Item 1A.  

Risk Factors

 

Item 1B.  

Unresolved Staff Comments

 

11 

Item 2.  

Properties

 

11 

Item 3.  

Legal Proceedings

 

18 

Item 4.  

Mine Safety Disclosure

 

18 

PART II  

 

 

 

Item 5.  

Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

18 

Item 6.  

Selected Financial Data

 

21 

Item 7.  

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

22 

Item 7A.  

Quantitative and Qualitative Disclosures About Market Risk

 

34 

Item 8.  

Consolidated Financial Statements and Supplementary Data

 

35 

Item 9.  

Changes In and Disagreements With Accountants on Accounting and Financial Disclosure

 

35 

Item 9A.  

Controls and Procedures

 

35 

Item 9B.  

Other Information

 

35 

PART III  

 

 

 

Item 10.  

Directors, Executive Officers and Corporate Governance

 

35 

Item 11.  

Executive Compensation

 

39 

Item 12.  

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

40 

Item 13.  

Certain Relationships and Related Transactions, and Director Independence

 

42 

Item 14.  

Principal Accounting Fees and Services

 

43 

PART IV  

 

 

 

Item 15.  

Exhibits and Financial Statement Schedules

 

43 

SIGNATURES  

 

S- 1

Exhibit Index  

 

S- 2

 

 

2


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP

PART I

ITEM 1.  BUSINES S

General

New England Realty Associates Limited Partnership (“NERA” or the “Partnership”), a Massachusetts Limited Partnership, was formed on August 12, 1977 as the successor to five real estate limited partnerships (collectively, the “Colonial Partnerships”), which filed for protection under Chapter XII of the Federal Bankruptcy Act in September 1974. The bankruptcy proceedings were terminated in late 1984. In July 2004, the General Partner extended the termination date of the Partnership until 2057, as allowed in the Partnership Agreement.

The authorized capital of the Partnership is represented by three classes of partnership units (“Units”). There are two categories of limited partnership interests (“Class A Units” and “Class B Units”) and one category of general partnership interests (the “General Partnership Units”). The Class A Units were initially issued to creditors and limited partners of the Colonial Partnerships and have been registered under Section 12(g) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Each Class A Unit is exchangeable for 30 publicly traded depositary receipts (“Receipts”), which are currently listed on the NYSE Amex Exchange and are registered under Section 12(b) of the Exchange Act. The Class B Units were issued to the original general partners of the Partnership. The General Partnership Units are held by the current general partner of the Partnership, NewReal, Inc. (the “General Partner”). The Class A Units represent an 80% ownership interest, the Class B Units represent a 19% ownership interest, and the General Partnership Units represent a 1% ownership interest.

The Partnership is engaged in the business of acquiring, developing, holding for investment, operating and selling real estate. The Partnership, directly or through 25 subsidiary limited partnerships or limited liability companies, owns and operates various residential apartment buildings, condominium units and commercial properties located in Massachusetts and New Hampshire. As used herein, the Partnership’s subsidiary limited partnerships and limited liabilities companies are each referred to as a “Subsidiary Partnership” and are collectively referred to as the “Subsidiary Partnerships.”

The Partnership owns between a 99.67 % and 100% interest in each of the Subsidiary Partnerships, except in nine limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has between a 40% and 50% ownership interest. The majority shareholder of the General Partner indirectly owns between 43.2 % and 57 %, the President of Hamilton owns between 2.5 % and 4.5 %, and five other management employees of Hamilton own collectively between 0% and 2.3 %, respectively of Joint Ventures . The Partnership’s interest in the Investment Properties is accounted for on the equity method in the Consolidated Financial Statements. See Note 1 to the Consolidated Financial Statements—“Principles of Consolidation.” See Note 14 to the Consolidated Financial Statements—“Investment in Unconsolidated Joint Ventures” for a description of the properties and their operations. Of those Subsidiary Partnerships not wholly owned by the Partnership, except for the Investment Properties, the remaining ownership interest is held by an unaffiliated third party. In each such case, the third party has entered into an agreement with the Partnership, pursuant to which any benefit derived from its ownership interest in the applicable Subsidiary Partnerships will be returned to the Partnership.  

The long ‑term goals of the Partnership are to manage, rent and improve its properties and to acquire additional properties with income and capital appreciation potential as suitable opportunities arise. When appropriate, the Partnership may sell or refinance selected properties. Proceeds from any such sales or refinancing will be used to reduce debt, reinvested in acquisitions of other properties, distributed to the partners, repurchase equity interests, or used for operating expenses or reserves, as determined by the General Partner.

3


 

Table of Contents

Operations of the Partnership

The Partnership is managed by the General Partner, NewReal, Inc., a Massachusetts corporation wholly owned by Harold Brown and Ronald Brown. The General Partner has engaged The Hamilton Company, Inc. (the “Hamilton Company” or “Hamilton”) to perform general management functions for the Partnership’s properties in exchange for management fees. The Hamilton Company is wholly owned by Harold Brown and employs Ronald Brown and Harold Brown. The Partnership, Subsidiary Partnerships, and the Investment Properties currently contract with the management company for 52  individuals at the Properties and 10  individuals at the Joint Ventures who are primarily involved in the supervision and maintenance of specific properties. The General Partner has no employees.

As of February 1, 201 6 , the Partnership and its Subsidiary Partnerships owned 2,506 residential apartment units in 2 1 residential and mixed ‑use complexes (collectively, the “Apartment Complexes”). The Partnership also owns 19 condominium units in a residential condominium complex, all of which are leased to residential tenants (collectively referred to as the “Condominium Units”). The Apartment Complexes, the Condominium Units and the Investment Properties are located primarily in the metropolitan Boston area of Massachusetts.

As of February 1, 201 6 , the Subsidiary Partnerships also owned a commercial shopping center in Framingham, Massachusetts, one commercial building in Newton and one in Brookline, Massachusetts and commercial space in mixed ‑ use buildings in Boston, Brockton and Newton, Massachusetts. These properties are referred to collectively as the “Commercial Properties.” See Note 2 to the Consolidated Financial Statements, included as a part of this Form 10 ‑K.

Additionally, as of February 1, 201 6 , the Partnership owned a 40 ‑50% interest in 9 residential and mixed use complexes, the Investment Properties, with a total of 788 residential units, one commercial unit, and a 50 car parking lot. See Note 14 to the Consolidated Financial Statements for additional information on these investments.

The Apartment Complexes, Investment Properties, Condominium Units and Commercial Properties are referred to collectively as the “Properties.”

Harold Brown and, in certain cases, Ronald Brown, and officers and employees of the Hamilton Company own or have owned interests in certain of the Properties, Subsidiary Partnerships and Joint Ventures. See “Item 13. Certain Relationships, Related Transactions and Director Independence.”

The leasing of real estate in the metropolitan Boston area of Massachusetts is highly competitive. The Apartment Complexes, Condominium Units and the Investment Properties must compete for tenants with other residential apartments and condominium units in the areas in which they are located. The Commercial Properties must compete for commercial tenants with other shopping malls and office buildings in the areas in which they are located. Thus, the level of competition at each Property depends on how many other similarly situated properties are in its vicinity. See “Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Factors that May Affect Future Results.”

The Second Amended and Restated Contract of Limited Partnership of the Partnership (the “Partnership Agreement”) authorizes the General Partner to acquire real estate and real estate related investments from or in participation with either or both of Harold Brown and Ronald Brown, or their affiliates, upon the satisfaction of certain terms and conditions, including the approval of the Partnership’s Advisory Committee and limitations on the price paid by the Partnership for such investments. The Partnership Agreement also permits the Partnership’s limited partners and the General Partner to make loans to the Partnership, subject to certain limitations on the rate of interest that may be charged to the Partnership. Except for the foregoing, the Partnership does not have any policies prohibiting any limited partner, General Partner or any other person from having any direct or indirect pecuniary interest in any investment to be acquired or disposed of by the Partnership or in any transaction to which the Partnership is a party or has an interest in or from engaging, for their own account, in business activities of the types conducted or to be conducted by the Partnership. The General Partner is not limited in the number or amount of mortgages which may be placed on any Property, nor is there a policy limiting the percentage of Partnership assets which may be invested in any specific Property.

4


 

Table of Contents

Industry Segments

The Partnership operates in only one industry segment—real estate. The Partnership does not have any foreign operations, and its business is not seasonal. See the Consolidated Financial Statements attached hereto and incorporated by reference herein for financial information relating to our industry segment.

Unit Distributions

In February 201 6 , the Partnership approved a quarterly distribution of $7.50 per Unit ($0.25 per Receipt), payable on March 31, 201 6 . In 201 5 the Partnership paid four quarterly distributions of an aggregate $30.00 per Unit ($1.00 per Receipt) for a total payment of $ 3,785,883   in 201 5 . In 201 4 , the Partnership paid four quarterly distributions of an aggregate of $30.00 per Unit ($1.00 per Receipt) for a total payment of $ 3,858,386 .

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one ‑tenth of a Class A Unit). On January 15, 2008, the General Partner authorized an increase in the Repurchase Program from 300,000 to 600,000 Depositary Receipts. On January 30, 2008 the General Partner authorized an increase in the Repurchase Program from 600,000 to 900,000 Depositary Receipts. On March 6, 2008, the General Partner authorized the increase in the total number of Depositary Receipts that could be repurchased pursuant to the Repurchase Program from 900,000 to 1,500,000. On August 8, 2008, the General Partner reauthorized and renewed the Repurchase Program for an additional 12 ‑month period ended August 19, 2009. On March 22, 2010, the General Partner re ‑authorized and renewed the Repurchase Program that expired on August 19, 2009. Under the terms of the renewed Repurchase Program, the Partnership may purchase up to 1,500,000 Depositary Receipts from the start of the program in 2007 through March 31, 2015. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1,500,000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%, 19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restate Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions. From August 20, 2007 through December 31, 201 5 , the Partnership has repurchased 1,341,598 Depositary Receipts at an average price of $ 26.63 per receipt (or $ 798.90   per underlying Class A Unit), 2,88 5   Class B Units and 152 General Partnership Units, both at an average price of $ 877.1 4   per Unit, totaling approximately $ 38,596 ,000 including brokerage fees paid by the Partnership.

Property Transactions

In May 2013 the Partnership sold the Nashoba Apartments located in Acton, Massachusetts. The sale price was $4,300,000; the net proceeds of approximately $2,100,000 were transferred to Investment Property Exchange Services, Inc. a Qualified Intermediary. These funds were held by the intermediary in order to maintain the Partnership’s ability to structure a tax free exchange in accordance with the Internal Revenue Service’s rules under Sec. 1031. The gain on the sale in accordance with GAAP is approximately $3,679,000. The proceeds were subsequently used in the acquisition of the Hamilton Green apartments described below.

On July 15, 2013, Hamilton Green Apartments, LLC, a newly formed subsidiary of the Partnership, purchased Windsor Green at Andover, a 193 unit apartment complex located at 311 and 319 Lowell Street, Andover, Massachusetts. The purchase price was $62,500,000. From the purchase price, the Partnership allocated approximately $1,656,000 to the value of the in ‑place leases and approximately $96,000 to the value of the tenant relationships. These amounts are  amortized over 12 and 36 months respectively. To fund this purchase, the Partnership obtained short term financing of approximately $40,000,000, used the funds of approximately $2,100,000 from the like kind exchange of the Nashoba Apartments, and the balance from the Partnership’s cash reserves. The closing costs associated with this short term financing were approximately $38,000. The original mortgage matured in November 2013. On December 20, 2013, the Partnership refinanced the mortgage on Hamilton Green. The current mortgage is $38,500,000; interest is fixed at

5


 

Table of Contents

4.67% for 15 years, interest only for 2 years and is amortized on a 30 year schedule for the balance of the term. This refinancing required an additional $1,846,000 in capital from the Partnership. The closing costs associated with this refinancing were approximately $346,000.

On September 18, 2015, Residences at Captain Parkers LLC, a newly formed subsidiary of the Partnership, purchased the Residence at Captain Parkers, a 94 unit apartment complex located at 125 Worthen Road and Ryder Lane in Lexington, Massachusetts. The purchase price was $31,600,000 and the closing costs were approximately $49,000. From the purchase price, the Partnership allocated approximately $474,000 for in-place leases, and approximately $31,000 to the value of tenant relationships. These amounts are being amortized over 12 and 24 months respectively. To fund the purchase, the Partnership utilized the available line of credit of $25,000,000, and the balance from the Partnership’s cash reserves.

 

During 201 5 , the Partnership and its Subsidiary Partnerships completed improvements to certain of the Properties at a total cost of approximately $ 6,694 ,000. These improvements were funded from cash reserves and, to some extent, escrow accounts established in connection with the financing or refinancing of the applicable Properties. These sources have been adequate to fully fund improvements. The most significant improvements were made at  Westgate Apartments, 62 Boylston Street , Westside Colonial, Executive Apartments, River Drive Apartments, and Hamilton Oaks at a cost of approximately $ 1,349 ,000, $ 697 ,000, $ 647 ,000, $ 632 ,000, $ 603 ,000 and $ 592 ,000 respectively. The Partnership plans to invest approximately $ 3,517 ,000 in capital improvements in 201 6 .

Line of Credit

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line is three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one ‑half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus an applicable margin of 2.5% to 3.5%. The costs associated with the line of credit were approximately $1 25 ,000 .   As of December 31, 2015,   the credit line had a balance of $25,000,000. The interest rate on the line of credit at December 31,   2015 is 3.875%.

On September 15, 2015, the Partnership, in connection with the purchase of the Residence at Captain Parker Apartments, used the entire line of credit, along with cash reserve s , to purchase the property. (See Note 2: Rental Properties, for the details of the transaction.) In January, 2016, the Partnership obtained a mortgage on the Residences at Captain Parker. The Partnership used the proceeds from the loan and cash reserves to pay down the line of credit balance to zero. See Note 18, SUBSEQUENT EVENTS, for the details of the repayment.

The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay distributions, make distributions or acquire equity interests of the Partnership.

The line of credit is collateralized by varying percentages of the Partnership’s ownership interest in 23 of its subsidiary properties and joint ventures. Pledged interests range from 49% to 100% of the Partnership’s ownership interest in the respective entities.

The Partnership paid fees to secure the line of credit. Any unused balance of the line of credit is subject to a fee ranging from 15 to 20 basis points per annum. The Part nership paid approximately $36,000 for the twelve months ended December 31, 2015.

The line of credit agreement has several covenants, such as providing cash flow projections and compliance certificates, as well as other financial information. The covenants include, but are not limited to the following: maintain a leverage ratio that does not exceed 65%; aggregate increase in indebtedness of the subsidiaries and joint ventures should not exceed $15,000,000; maintain a tangible net worth (as defined in the agreement) of a minimum of $150,000,000; a minimum ratio of net operating income to total indebtedness of at least 9.5%; debt service coverage ratio of at least 1.6 to 1, as well as other items.

6


 

Table of Contents

The Partnership is in compliance with these covenants as of December 31, 2015.

Advisory Committee

The Advisory Committee members are Gregory Dube, Robert Nahigian, and Edward Sarkesian. These Advisory Committee members are not affiliated with the General Partner. The Advisory Committee meets with the General Partner to review the progress of the Partnership, assist the General Partner with policy formation, review the appropriateness, timing and amount of proposed distributions, approve or reject proposed acquisitions and investments with affiliates, and advise the General Partner on various other Partnership affairs. Per the Partnership Agreement, the Advisory Committee has no binding power except that it must approve certain investments and acquisitions or sales by the Partnership from or with affiliates of the Partnership.

Available Information

The Partnership’s website is www.thehamiltoncompany.com. On its website, the Partnership makes available, free of charge, its annual reports on Form 10 ‑K, quarterly reports on Form 10 ‑Q, current reports on Form 8 ‑K and amendments to those reports filed or furnished pursuant to Section 13(a) of the Securities Exchange Act of 1934, as amended. These forms are made available as soon as reasonably practical after the Partnership electronically files or furnishes such materials to the Securities and Exchange Commission. Any shareholder may obtain copies of these documents, free of charge, by sending a request in writing to: Director of Investor Relations, New England Realty Associates Limited Partnership, 39 Brighton Avenue, Allston, MA 02134.

ITEM 1A.  RISK FACTOR S

We are subject to certain risks and uncertainties as described below. These risks and uncertainties may not be the only ones we face; there may be additional risks that we do not presently know of or that we currently consider immaterial. All of these risks could adversely affect our business, financial condition, results of operations and cash flows. Our ability to pay distributions on, and the market price of, our equity securities may be adversely affected if any of such risks are realized. All investors should consider the following risk factors before deciding to purchase or sell securities of the Partnership.

We are subject to risks inherent in the ownership of real estate.  We own and manage multifamily apartment complexes and commercial properties that are subject to varying degrees of risk generally incident to the ownership of real estate. Our financial condition, the value of our properties and our ability to make distributions to our shareholders will be dependent upon our ability to operate our properties in a manner sufficient to generate income in excess of operating expenses and debt service charges, which may be affected by the following risks, some of which are discussed in more detail below:

·

changes in the economic climate in the markets in which we own and manage properties, including interest rates, the overall level of economic activity, the availability of consumer credit and mortgage financing, unemployment rates and other factors;

·

a lessening of demand for the multifamily and commercial units that we own;

·

competition from other available multifamily residential and commercial units and changes in market rental rates;

·

development by competitors of competing multi ‑family communities;

·

increases in property and liability insurance costs;

7


 

Table of Contents

·

changes in real estate taxes and other operating expenses (e.g., cleaning, utilities, repair and maintenance costs, insurance and administrative costs, security, landscaping, pest control, staffing, snow removal and other general costs);

·

changes in laws and regulations affecting properties (including tax, environmental, zoning and building codes, and housing laws and regulations);

·

weather and other conditions that might adversely affect operating expenses;

·

expenditures that cannot be anticipated, such as utility rate and usage increases, unanticipated repairs and real estate tax valuation reassessments or mileage rate increases;

·

our inability to control operating expenses or achieve increases in revenues;

·

the results of litigation filed or to be filed against us;

·

risks related to our joint ventures;

·

risks of personal injury claims and property damage related to mold claims because of diminished insurance coverage;

·

catastrophic property damage losses that are not covered by our insurance;

·

risks associated with property acquisitions such as environmental liabilities, among others;

·

changes in market conditions that may limit or prevent us from acquiring or selling properties;

·

the perception of tenants and prospective tenants as to the attractiveness, convenience and safety of our properties or the neighborhoods in which they are located; and

·

the Partnership does not carry directors and officers insurance.

We are dependent on rental income from our multifamily apartment complexes and commercial properties.  If we are unable to attract and retain tenants or if our tenants are unable to pay their rental obligations, our financial condition and funds available for distribution to our shareholders will be adversely affected.

Our multifamily apartment complexes and commercial properties are subject to competition.  Our properties and joint venture investments are located in developed areas that include other properties. The properties also compete with other rental alternatives, such as condominiums, single and multifamily rental homes, owner occupied single and multifamily homes, and commercial properties in attracting tenants. This competition may affect our ability to attract and retain residents and to increase or maintain rental rates.

The properties we own are concentrated in Eastern Massachusetts and Southern New Hampshire.  Our performance, therefore, is linked to economic conditions and the market for available rental housing and commercial space in these states. A decline in the market for apartment housing and/or commercial properties may adversely affect our financial condition, results of operations and ability to make distributions to our shareholders.

Our insurance may not be adequate to cover certain risks.  There are certain types of risks, generally of a catastrophic nature, such as earthquakes, floods, windstorms, act of war and terrorist attacks that may be uninsurable, or are not economically insurable, or are not fully covered by insurance. Moreover, certain risks, such as mold and environmental exposures, generally are not covered by our insurance. Should an uninsured loss or a loss in excess of insured limits occur, we could lose our equity in the affected property as well as the anticipated future cash flow from

8


 

Table of Contents

that property. Any such loss could have a material adverse effect on our business, financial condition and results of operations.

Debt financing could adversely affect our performance.  The vast majority of our assets are encumbered by project specific, non ‑recourse, non ‑ cross ‑collateralized mortgage debt. There is a risk that these properties will not have sufficient cash flow from operations for payments of required principal and interest. We may not be able to refinance these loans at an amount equal to the loan balance and the terms of any refinancing may not be as favorable as the terms of existing indebtedness. If we are unable to make required payments on indebtedness that is secured by a mortgage, the Partnership will either invest additional money in the property or the property securing the mortgage may be foreclosed with a consequent loss of income and value to us.

We are obligated to comply with financial covenants in our indebtedness that could restrict our range of operating activities . The mortgages on our properties contain customary negative covenants, including limitations on our ability, without prior consent of the lender and other items. Failure to comply with these covenants could cause a default under the agreements and, in certain circumstances; our lenders may be entitled to accelerate our debt obligations. Defaults under our debt agreements could materially and adversely affect our financial condition and results of operations.

Real estate investments are generally illiquid, and we may not be able to sell our properties when it is economically or strategically advantageous to do so.  Real estate investments generally cannot be sold quickly, and our ability to sell properties may be affected by market conditions. We may not be able to diversify or vary our portfolio promptly in accordance with our strategies or in response to economic or other conditions.

Our access to public debt markets is limited.  Substantially all of our debt financings are secured by mortgages on our properties because of our limited access to public debt markets.

Litigation may result in unfavorable outcomes.  Like many real estate operators, we may be involved in lawsuits involving premises liability claims, housing discrimination claims and alleged violations of landlord ‑tenant laws, which may give rise to class action litigation or governmental investigations. Any material litigation not covered by insurance, such as a class action, could result in substantial costs being incurred. The Partnership does not carry directors and officer’s liability insurance.

Our financial results may be adversely impacted if we are unable to sell properties and employ the proceeds in accordance with our strategic plan.  Our ability to pay down debt, reduce our interest costs, repurchase Depositary Receipts and acquire properties is dependent upon our ability to sell the properties we have selected for disposition at the prices and within the deadlines we have established for each respective property.

The costs of complying with laws and regulations could adversely affect our cash flow and ability to make distributions to our shareholders.  Our properties must comply with Title III of the Americans with Disabilities Act (the “ADA”) to the extent that they are “public accommodations” or “commercial facilities” as defined in the ADA. The ADA does not consider apartment complexes to be public accommodations or commercial facilities, except for portions of such properties that are open to the public. In addition, the Fair Housing Amendments Act of 1988 (the “FHAA”) requires apartment complexes first occupied after March 13, 1990, to be accessible to the handicapped. Other laws also require apartment communities to be handicap accessible. Noncompliance with these laws could result in the imposition of fines or an award of damages to private litigants. We may be subject to lawsuits alleging violations of handicap design laws in connection with certain of our developments. If compliance with these laws involves substantial expenditures or must be made on an accelerated basis, our ability to make distributions to our shareholders could be adversely affected.

Under various federal, state and local laws, an owner or operator of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic substances on, under or in the property. This liability may be imposed without regard to whether the owner or operator knew of, or was responsible for, the presence of the substances. Other law imposes on owners and operators certain requirements regarding conditions and activities that may affect human health or the environment. Failure to comply with applicable requirements could complicate our ability to lease or sell an affected property and could subject us to monetary penalties, costs required to achieve compliance and potential

9


 

Table of Contents

liability to third parties. We are not aware of any material noncompliance, liability or claim relating to hazardous or toxic substances or other environmental matters in connection with any of our properties. Nonetheless, it is possible that material environmental contamination or conditions exist, or could arise in the future, in the apartment communities or on the land upon which they are located.

We are subject to the risks associated with investments through joint ventures.  Nine of our properties are owned by joint ventures in which we do not have a direct controlling interest. We may enter into joint ventures, including joint ventures that we do not control, in the future. Any joint venture investment involves risks such as the possibility that the co ‑ venturer may seek relief under federal or state insolvency laws, or have economic or business interests or goals that are inconsistent with our business interests or goals. While the bankruptcy or insolvency of our co ‑venturer generally should not disrupt the operations of the joint venture, we could be forced to purchase the co ‑venturer’s interest in the joint venture or the interest could be sold to a third party. We also may guarantee the indebtedness of our joint ventures. If we do not have control over a joint venture, the value of our investment may be affected adversely by a third party that may have different goals and capabilities than ours.

We are subject to risks associated with development, acquisition and expansion of multifamily apartment complexes and commercial properties.  Development projects and acquisitions and expansions of apartment complexes are subject to a number of risks, including:

·

availability of acceptable financing;

·

competition with other entities for investment opportunities;

·

failure by our properties to achieve anticipated operating results;

·

construction costs of a property exceeding original estimates;

·

delays in construction; and

·

expenditure of funds on, and the devotion of management time to, transactions that may not come to fruition.

We are subject to control by our directors and officers.  The directors and executive officers of the General Partner and members of their families and related entities owned approximately 35 % of our depositary receipts as of December 31, 201 5 . Additionally, management decisions rest with our General Partner without limited partner approval.

Competition for skilled personnel could increase our labor costs.  We and our management company compete with various other companies in attracting and retaining qualified and skilled personnel who are responsible for the day ‑ to ‑day operations of our properties. Competitive pressures may require that we enhance our pay and benefits package to compete effectively for such personnel. We may not be able to offset such added costs by increasing the rates we charge our tenants. If there is an increase in these costs or if we fail to attract and retain qualified and skilled personnel, our business and operating results could be harmed.

We depend on our key personnel.  Our success depends to a significant degree upon the continued contribution of key members of the management company, who may be difficult to replace. The loss of services of these executives could have a material adverse effect on us. There can be no assurance that the services of such personnel will continue to be available to us. We do not hold key ‑man life insurance on any of our key personnel.

10


 

Table of Contents

Changes in market conditions could adversely affect the market price of our Depositary Receipts.  As with other publicly traded equity securities, the value of our depositary receipts depends on various market conditions, which may change from time to time. Among the market conditions that may affect the value of our depositary receipts are the following:

·

the extent of investor interest in us;

·

the general reputation of real estate companies and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate companies;

·

our financial performance; and

·

general stock and bond market conditions.

The market value of our depositary is based primarily upon the market’s perception of our growth potential and our current and potential future earnings and cash distributions. Consequently, our depositary receipts may trade at prices that are higher or lower than our net asset value per depositary receipt.

We face possible risks associated with the physical effects of climate change.  We cannot predict with the certainty whether climate change is occurring and, if so at what rate. However, the physical effects of climate change could have a material effect on our properties, operations, and business. To the extent climate change causes changes in weather patterns, our markets could experience increases in storm intensity and rising sea levels. Over time, these conditions could result in declining demand for our buildings or the inability of us to operate the buildings at all. Climate change may also have indirect effects on our business by increasing the cost of (or making unavailable) property insurance on terms we find acceptable, increasing the cost of energy and increasing the cost of snow removal at our properties. Proposed federal legislation to address climate change could increase utility and other costs of operating our properties which, if not offset by rising rental income, would reduce our net income. There can be no assurance that climate change will not have a material adverse effect on our properties, operations or business.

Security breaches and other disruptions could compromise our information and expose us to liability, which would cause our business and reputation to suffer  In the ordinary course of our business, we collect and store sensitive data, including intellectual property, our proprietary business information and that of our tenants and business partners, including personally identifiable information of our tenants and employees, in our data centers and on our networks. Despite our security measures, our information technology and infrastructure may be vulnerable to attacks by hackers or breached due to employee error, malfeasance or other disruptions. Any such breach could compromise our networks and the information stored there could be accessed, publicly disclosed, lost or stolen. Any such access, disclosure or other loss of information could result in legal claims or proceedings, liability under laws that protect the privacy of personal information, disrupt our operations, and damage our reputation, which could adversely affect our business.

Risk of changes in the tax law applicable to real estate partnerships.  Since the Internal Revenue Service, the United States Treasury Department and Congress frequently review federal income legislation, we cannot predict whether, when or to what extent new federal tax laws, regulations, interpretations or rulings will be adopted. Any such legislative action may prospectively or retroactively modify our tax treatment and therefore, may adversely affect taxation to us, and/or our partners.

ITEM 1B.  UNRESOLVED STAFF COMMENT S

None.

ITEM 2.  PROPERTIE S

The Partnership and its Subsidiary Partnerships own the Apartment Complexes, the Condominium Units, the Commercial Properties and a 40 ‑50% interest in nine Investment Properties.   See also “Item 13. Certain Relationships and Related Transactions and Director Independence” for information concerning affiliated transactions.

11


 

Table of Contents

Apartment Complexes

The table below lists the location of the 2,506 Apartment Units, the number and type of units in each complex, the range of rents and vacancies as of February 1, 2016, the principal amount outstanding under any mortgages as of December 31, 2015, the fixed interest rates applicable to such mortgages, and the maturity dates of such mortgages.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

    

 

 

 

    

    

    

Mortgage Balance

    

    

 

 

 

 

 

 

 

 

 

 

 

 

and Interest Rate

 

Maturity

 

 

 

Number and Type

 

 

 

 

 

 

 

 

As of

 

Date of

 

Apartment Complex

 

of Units

 

Rent Range

 

Vacancies

 

December 31, 2015

 

Mortgage

 

Battle Green LLC

 

48 units

 

 

 

 

 

 

 —

 

$

4,649,132

 

2026

 

34–42 Worthen Road

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

4.95

%  

 

 

Lexington, MA

 

24 two bedroom

 

$

2,050

2,350

 

 

 

 

 

 

 

 

 

 

24 one bedroom

 

$

1,650

1,900

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Boylston Downtown L.P.

 

269 units

 

 

 

 

 

 

 3

 

$

40,000,000

 

2028

 

62 Boylston Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

3.97

%  

 

 

Boston, MA

 

0 two bedroom

 

 

 

 

N/A

 

 

 

 

 

 

 

 

 

 

53 one bedroom

 

$

1,875

2,750

 

 

 

 

 

 

 

 

 

 

216 studios

 

$

1,325

2,200

 

 

 

 

 

 

 

 

Brookside Associates, LLC

 

44 units

 

 

 

 

 

 

 —

 

$

2,598,337

 

2020

 

5–7–10–12 Totman Road

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.81

%  

 

 

Woburn, MA

 

34 two bedroom

 

$

1,325

1,650

 

 

 

 

 

 

 

 

 

 

10 one bedroom

 

$

1,250

1,400

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Clovelly Apartments L.P.

 

103 units

 

 

 

 

 

 

 2

 

$

4,160,000

 

2023

 

160–170 Concord Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.62

%  

 

 

Nashua, NH

 

53 two bedroom

 

$

1,000

1,375

 

 

 

 

 

 

 

 

 

 

50 one bedroom

 

$

925

1,050

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Commonwealth 1137 L.P.

 

35 units

 

 

 

 

 

 

 —

 

$

3,750,000

 

2023

 

1131–1137 Commonwealth Ave.

 

29 three bedroom

 

$

2,250

2,950

 

 

 

 

5.65

%  

 

 

Allston, MA

 

4 two bedroom

 

$

2,150

2,200

 

 

 

 

 

 

 

 

 

 

1 one bedroom

 

$

1,000

1,000

 

 

 

 

 

 

 

 

 

 

1 studio

 

$

1,200

1,200

 

 

 

 

 

 

 

 

Commonwealth 1144 L.P.

 

261 units

 

 

 

 

 

 

 1

 

$

14,780,000

 

2023

 

1144–1160 Commonwealth Ave.

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.61

%  

 

 

Allston, MA

 

11 two bedroom

 

$

1,075

1,850

 

 

 

 

 

 

 

 

 

 

109 one bedroom

 

$

1,250

1,775

 

 

 

 

 

 

 

 

 

 

141 studios

 

$

950

1,500

 

 

 

 

 

 

 

 

Nera Dean Street Associates, LLC

 

69 units

 

 

 

 

 

 

 2

 

$

5,687,000

 

2024

 

38–48 Dean Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

4.22

%  

 

 

Norwood, MA

 

66 two bedroom

 

$

1,325

1,550

 

 

 

 

 

 

 

 

 

 

3 one bedroom

 

$

1,225

1,250

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Executive Apartments L.P

 

72 units

 

 

 

 

 

 

 3

 

$

2,415,000

 

2023

 

545–561 Worcester Road

 

1 three bedroom

 

$

1,700

1,700

 

 

 

 

5.59

%  

 

 

Framingham, MA

 

47 two bedroom

 

$

1,175

1,525

 

 

 

 

 

 

 

 

 

 

24 one bedroom

 

$

1,025

1,350

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton Green Apartments LLC

 

193 units

 

 

 

 

 

 

10

 

$

38,500,000

 

2029

 

311–319 Lowell Street

 

10 three bedroom

 

$

1,069

2,800

 

 

 

 

4.67

%  

 

 

Andover, MA

 

168 two bedroom

 

$

931

4,607

 

 

 

 

 

 

 

 

 

 

15 one bedroom

 

$

1,161

1,875

 

 

 

 

 

 

 

 

Hamilton Oaks Associates, LLC

 

268 units

 

 

 

 

 

 

 3

 

$

11,925,000

 

2023

 

30–50 Oak Street Extension

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.59

%  

 

 

40–60 Reservoir Street

 

96 two bedroom

 

$

1,375

1,515

 

 

 

 

 

 

 

 

Brockton, MA

 

159 one bedroom

 

$

1,000

1,200

 

 

 

 

 

 

 

 

 

 

13 studios

 

$

865

990

 

 

 

 

 

 

 

 

 

 

12


 

Table of Contents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

    

    

    

 

 

 

    

    

    

Mortgage Balance

    

    

 

 

 

 

 

 

 

 

 

 

 

 

and Interest Rate

 

Maturity

 

 

 

Number and Type

 

 

 

 

 

 

 

 

As of

 

Date of

 

Apartment Complex

 

of Units

 

Rent Range

 

Vacancies

 

December 31, 2015

 

Mortgage

 

Highland Street Apartments L.P.

 

36 units

 

 

 

 

 

 

 1

 

$

1,050,000

 

2023

 

38–40 Highland Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.59

%  

 

 

Lowell, MA

 

24 two bedroom

 

$

1,005

1,200

 

 

 

 

 

 

 

 

 

 

10 one bedroom

 

$

920

1,100

 

 

 

 

 

 

 

 

 

 

2 studios

 

$

950

950

 

 

 

 

 

 

 

 

Linhart L.P

 

9 units

 

 

 

 

 

 

 —

 

$

0(1)

 

 

 

4–34 Lincoln Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

 —

%  

 

 

Newton, MA

 

0 two bedroom

 

 

 

 

N/A

 

 

 

 

 

 

 

 

 

 

5 one bedroom

 

$

950

1,435

 

 

 

 

 

 

 

 

 

 

4 studios

 

$

1,050

1,100

 

 

 

 

 

 

 

 

North Beacon 140 L.P.

 

65 units

 

 

 

 

 

 

 —

 

$

6,937,000

 

2023

 

140–154 North Beacon Street

 

10 three bedroom

 

$

2,450

2,750

 

 

 

 

5.59

%  

 

 

Brighton, MA

 

54 two bedroom

 

$

1,850

2,400

 

 

 

 

 

 

 

 

 

 

1 one bedroom

 

$

850

850

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Olde English Apartments L.P.

 

84 units

 

 

 

 

 

 

 —

 

$

3,080,000

 

2023

 

703–718 Chelmsford Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.63

%  

 

 

Lowell, MA

 

47 two bedroom

 

$

1,125

1,400

 

 

 

 

 

 

 

 

 

 

30 one bedroom

 

$

1,035

1,275

 

 

 

 

 

 

 

 

 

 

7 studios

 

$

975

1,100

 

 

 

 

 

 

 

 

Redwood Hills L.P.

 

180 units

 

 

 

 

 

 

 2

 

$

6,743,000

 

2023

 

376-382 Sunderland road

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.59

%  

 

 

Worcester, MA

 

89 two bedroom

 

$

1,150

1,400

 

 

 

 

 

 

 

 

 

 

91 one bedroom

 

$

950

1,125

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Residences at Captain Parkers LLC

 

94 units

 

 

 

 

 

 

 4

 

$

 —

 

 

 

125 Worthen Road and Ryder Lane

 

8 three bedroom

 

$

2,685

3,187

 

 

 

 

 —

%  

 

 

Lexington, MA

 

48 two bedroom

 

$

1,867

2,963

 

 

 

 

 

 

 

 

 

 

38 one bedroom

 

$

1,720

2,335

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

River Drive L.P.

 

72 units

 

 

 

 

 

 

 1

 

$

3,465,000

 

2023

 

3–17 River Drive

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.62

%  

 

 

Danvers, MA

 

60 two bedroom

 

$

1,175

1,550

 

 

 

 

 

 

 

 

 

 

5 one bedroom

 

$

1,105

1,250

 

 

 

 

 

 

 

 

 

 

7 studios

 

$

965

1,200

 

 

 

 

 

 

 

 

School Street 9, LLC

 

184 units

 

 

 

 

 

 

 6

 

$

15,000,000

 

2023

 

9 School Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

3.76

%  

 

 

Framingham, MA

 

96 two bedroom

 

$

1,195

1,700

 

 

 

 

 

 

 

 

 

 

88 one bedroom

 

$

950

1,400

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

WCB Associates, LLC

 

180 units

 

 

 

 

 

 

 2

 

$

7,000,000

 

2023

 

10–70 Westland Street

 

1 three bedroom

 

$

1,345

1,345

 

 

 

 

5.66

%  

 

 

985–997 Pleasant Street

 

94 two bedroom

 

$

1,130

1,425

 

 

 

 

 

 

 

 

Brockton, MA

 

85 one bedroom

 

$

875

1,105

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Westgate Apartments, LLC

 

220 units

 

 

 

 

 

 

 —

 

$

15,700,000

 

2023

 

2–20 Westgate Drive

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

4.65

%  

 

 

Woburn, MA

 

110 two bedroom

 

$

1,400

1,750

 

 

 

 

 

 

 

 

 

 

110 one bedroom

 

$

935

1,600

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Westgate Apartments Burlington, LLC

 

20 units

 

 

 

 

 

 

 —

 

$

2,500,000

 

2024

 

105–107 Westgate Drive

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

4.31

%  

 

 

Burlington, MA

 

12 two bedroom

 

$

1,685

2,100

 

 

 

 

 

 

 

 

 

 

8 one bedroom

 

$

1,325

1,600

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

 

13


 

Table of Contents


(1)

The loan for Linhart LP was paid off in February 2014.

Current free rent concessions would result in an average reduction in unit rents of less than $ 7 per month per unit. Free rent expense amortized in 201 5 was approximately $ 209 ,000 compared to approximately $ 169 ,000 in 201 4 .

On July 15, 2013, Hamilton Green Apartments, LLC, a newly formed subsidiary of the Partnership, purchased Windsor Green at Andover, a 193 unit apartment complex located at 311 and 319 Lowell Street, Andover, Massachusetts. The purchase price was $62,500,000. From the purchase price, the Partnership allocated approximately $1,656,000 to the value of the in ‑place leases and approximately $96,000 to the value of the tenant relationships. These amounts are amortized over 12 and 36 months respectively. To fund this purchase, the Partnership obtained short term financing of approximately $40,000,000, used the funds of approximately $2,100,000 from the like kind exchange of the Nashoba Apartments, and the balance from the Partnership’s cash reserves. The closing costs associated with this short term financing were approximately $38,000. The original mortgage matured in November 2013. On December 20, 2013, the Partnership refinanced the mortgage on Hamilton Green. The current mortgage is $38,500,000; interest is fixed at 4.67% for 15 years, interest only for 2 years and is amortized on a 30 year schedule for the balance of the term. This refinancing required an additional $1,846,000 in capital from the Partnership. The closing costs associated with this refinancing were approximately $346,000.

On September 18, 2015, Residences at Captain Parkers LLC, a newly formed subsidiary of the Partnership, purchased the Residence at Captain Parkers, a 94 unit apartment complex located at 125 Worthen Road and Ryder Lane in Lexington, Massachusetts. The purchase price was $31,600,000 and the closing costs were approximately $49,000. From the purchase price, the Partnership allocated approximately $474,000 for in-place leases, and approximately $31,000 to the value of tenant relationships. These amounts are being amortized over 12 and 24 months respectively. To fund the purchase, the Partnership utilized the available line of credit of $25,000,000, and the balance from the Partnership’s cash reserves.   .) In January, 2016, the Partnership obtained a mortgage on the Residences at Captain Parker. The Partnership used the proceeds from the loan and cash reserves to pay down the line of credit balance to zero. See Note 18, SUBSEQUENT EVENTS, for the details of the repayment.

See Note 5 to the Consolidated Financial Statements, included as part of this Form 10 ‑K, for information relating to the mortgages payable of the Partnership and its Subsidiary Partnerships.

Condominium Units

The Partnership owns and leases to residential tenants 19 Condominium Units in the metropolitan Boston area of Massachusetts.

The table below lists the location of the 19 Condominium Units, the type of units, the range of rents received by the Partnership for such units, and the number of vacancies as of February 1, 201 6 .

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

 

 

    

 

    

Mortgage Balance

    

 

 

 

 

Number and Type

 

 

 

 

 

 

 

 

and Interest Rate

 

Maturity

 

 

 

of Units Owned

 

 

 

 

 

 

 

 

As of

 

Date of

 

Condominiums

 

by Partnership

 

Rent Range

 

Vacancies

 

December 31, 2015

 

Mortgage

 

Riverside Apartments

 

19 units

 

 

 

 

 

 

1

 

 

 

8–20 Riverside Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

 

 

 

Watertown, MA

 

12 two bedroom

 

$

1,475

1,850

 

 

 

 

 

 

 

 

 

5 one bedroom

 

$

1,525

1,700

 

 

 

 

 

 

 

 

 

2 studios

 

$

1,225

1,275

 

 

 

 

 

 

 

 

Commercial Properties

BOYLSTON DOWNTOWN LP.  In 1995, this Subsidiary Partnership acquired the Boylston Downtown property in Boston, Massachusetts (“Boylston”). This mixed ‑use property includes 17,218 square feet of rentable commercial space. As of February 1, 201 6 , the commercial space was fully occupied, and the average rent per square foot was $ 25.8 9 . For mortgage balance, interest rate and maturity date information see “Apartment Complexes,” above.

14


 

Table of Contents

HAMILTON OAKS ASSOCIATES, LLC.  The Hamilton Oaks Apartment complex, acquired by the Partnership in December 1999 through Hamilton Oaks Associates, LLC, includes 6,075 square feet of rentable commercial space, occupied by a daycare center. As of February 1, 201 6 , the commercial space was fully occupied, and the average rent per square foot was $ 14.00 . The Partnership also rents roof space for a cellular phone antenna at an average rent of approximately $ 40 ,000 per year through November 2020. For mortgage balance, interest rate and maturity date information see “Apartment Complexes” above.

LINHART LP.  In 1995, the Partnership acquired the Linhart property in Newton, Massachusetts (“Linhart”). This mixed ‑use property includes 21,548 square feet of rentable commercial space. As of February 1, 201 6 , the commercial space was fully occupied, and the average rent per square foot was $ 24.86 . The mortgage balance was paid off in February 2014.

NORTH BEACON 140 LP.  In 1995, this Subsidiary Partnership acquired the North Beacon property in Boston, Massachusetts (“North Beacon”). This mixed ‑use property includes 1,050 square feet of rentable commercial space. The property was fully rented as of February 1, 201 6 , and the average rent per square foot as of that date was $ 34.75 . For mortgage balance, interest rate and maturity date information see “Apartment Complexes” above.

STAPLES PLAZA.  In 1999, the Partnership acquired the Staples Plaza shopping center in Framingham, Massachusetts (“Staples Plaza”). The shopping center consists of 38,695 square feet of rentable commercial space. As of December 31, 201 5 , the mortgage had an outstanding balance $ 6,000 ,000 with interest rate of 5.97%, matures in 2018. As of February 1, 2016 Staples Plaza was fully occupied, and the average net rent per square foot was $ 25.10 .

HAMILTON LINEWT ASSOCIATES, LLC.  In 2007, the Partnership acquired a retail block in Newton, Massachusetts. The property consists of 5,850 square feet of rentable commercial space. The property was fully rented as of February 1, 201 6 at an average rent of $ 36.22   per square foot. The Partnership obtained a mortgage in January 2008 of $1,700,000 on this property. This loan was paid off in February 2014.

HAMILTON CYPRESS LLC.  In 2008, the Partnership acquired a medical office building in Brookline, Massachusetts. The property consists of 17,607 square feet of rentable commercial space. As of February 1, 201 6 , the property was 100% occupied at an average rent of $ 35.43   per square foot. The Partnership assumed a mortgage of approximately $4,011,000. This mortgage was paid off on February 25, 2013.

The following information is provided for commercial leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Total square

    

Total number

    

Percentage of

 

 

 

Annual base rent

 

feet for

 

of leases

 

annual base rent

 

Through December 31,

 

for expiring leases

 

expiring leases

 

expiring

 

for expiring leases

 

2016

 

$

219,570

 

12,586

 

10

 

8

%  

2017

 

 

596,631

 

17,646

 

9

 

21

%  

2018

 

 

333,911

 

9,557

 

7

 

11

%  

2019

 

 

747,914

 

25,500

 

10

 

26

%  

2020

 

 

204,730

 

6,709

 

5

 

7

%  

2021

 

 

647,765

 

31,274

 

3

 

22

%  

2022

 

 

 —

 

 —

 

 —

 

 —

%  

2023

 

 

157,442

 

4,771

 

1

 

5

%  

2024

 

 

 —

 

 —

 

 —

 

 —

%  

2025

 

 

 —

 

 —

 

 —

 

 —

%  

Totals

 

$

2,907,963

 

108,043

 

45

 

100

%  

 

Commercial rental income is accounted for using the straight line method. Thirty six percent of our commercial leases contain rent escalations which range from $ 0.50 – $1.50 per square foot per year.

Investment Properties

See Note 14 to the Financial Statements and Exhibit 99.1 for additional information regarding the Investment Properties.

15


 

Table of Contents

The Partnership has a 50% ownership interest in the properties summarized below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

 

 

 

    

 

    

Mortgage Balance

    

 

 

 

 

 

 

 

 

 

 

 

 

 

and Interest Rate

 

Maturity

 

 

 

Number and Type

 

 

 

 

 

 

 

 

As of

 

Date of

 

Investment Properties

 

of Units

 

Range

 

Vacancies

 

December 31, 2015

 

Mortgage

 

345 Franklin, LLC

 

40 Units

 

 

 

 

 

 

 —

 

$

10,000,000

 

2028

 

345 Franklin Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

3.87

%  

 

 

Cambridge, MA

 

39 two bedroom

 

$

2,475

3,300

 

 

 

 

 

 

 

 

 

 

1 one bedroom

 

$

2,500

2,500

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton on Main Apartments, LLC

 

148 Units

 

 

 

 

 

 

3

 

$

16,900,000

 

2024

 

223 Main Street

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

4.34

%  

 

 

Watertown, MA

 

93 two bedroom

 

$

1,450

2,150

 

 

 

 

 

 

 

 

 

 

31 one bedroom

 

$

1,300

1,950

 

 

 

 

 

 

 

 

 

 

24 studios

 

$

1,275

1,600

 

 

 

 

 

 

 

 

Hamilton Minuteman, LLC

 

42 Units

 

 

 

 

 

 

 —

 

$

5,212,864

 

2017

 

1 April Lane

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.67

%  

 

 

Lexington, MA

 

40 two bedroom

 

$

1,625

2,100

 

 

 

 

 

 

 

 

 

 

2 one bedroom

 

$

1,750

1,800

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton Essex 81 LLC

 

49 Units

 

 

 

 

 

 

 —

 

$

10,000,000

 

2025

 

Residential

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

2.18

%  

 

 

81–83 Essex Street

 

11 two bedroom

 

$

1,925

2,600

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

38 one bedroom

 

$

1,595

1,950

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton Essex Development LLC

 

Parking Lot

 

 

          

 

          

 

 

 

$

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 —

 

(1)

 

81–83 Essex Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton 1025, LLC

 

48 Units

 

 

 

 

 

 

 —

 

$

4,733,318

 

2016

 

Units to be retained

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.67

%  

 

 

1025 Hancock Street

 

32 two bedroom

 

$

1,550

1,800

 

 

 

 

 

 

 

 

Quincy, Massachusetts

 

16 one bedroom

 

$

1,375

1,625

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton Bay, LLC(A)

 

5 Units

 

 

 

 

 

 

2

 

 

 

 

 

 

Units held for sale

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

 

 

 

 

165–185 Quincy Shore Drive

 

0 two bedroom

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Quincy, Massachusetts

 

7 one bedroom

 

$

1,520

1,550

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

Hamilton Bay Apartments, LLC

 

48 Units

 

 

 

 

 

 

 —

 

$

4,504,340

 

2017

 

165–185 Quincy Shore Drive

 

0 three bedroom

 

 

 

 

N/A

 

 

 

 

5.57

%  

 

 

Quincy, Massachusetts

 

24 two bedroom

 

$

1,650

2,100

 

 

 

 

 

 

 

 

 

 

24 one bedroom

 

$

1,425

1,675

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

N/A

 

 

 

 

 

 

 

 

The Partnership has a 40% ownership interest in the property summarized below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hamilton Park Towers, LLC

 

409 Units

 

 

 

 

 

 

1

 

$

84,902,925

 

2019

 

175–185 Freeman Street,

 

71 three bedroom

 

$

3,250

5,000

 

 

 

 

5.57

%  

 

 

Brookline,

 

227 two bedroom

 

$

2,150

3,450

 

 

 

 

 

 

 

 

Massachusetts

 

111 one bedroom

 

$

1,850

2,650

 

 

 

 

 

 

 

 

 

 

0 studios

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current free rent concessions would result in an average reduction in unit rents of less than $ 8.53   per month per unit. Free rent amortized in 201 5 was approximately $ 81 ,000, compared to $ 115 ,000 in 201 4 .


(A)

Represents unsold units at February 1, 201 6 .

  ( 1)    The loan of Essex Development was paid off in September, 2015.

 

16


 

Table of Contents

345 FRANKLIN, LLC.  In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a 40 ‑unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a 15 year mortgage in the amount of $10,000,000 at 3.87%, interest only for 3 years and is amortized on a 30 ‑year schedule for the balance of the term. The Partnership paid off the prior mortgage of approximately $6,776,000 with the proceeds of the new mortgage. After the refinancing, the property made a distribution of $1,610,000 to the Partnership. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At December 31, 201 5 , the balance of this mortgage is approximately $10,000,000. This investment is referred to as 345 Franklin, LLC.

HAMILTON ON MAIN, LLC.  In August 2004, the Partnership invested $8,000,000 for a 50% ownership interest in a 280 ‑unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000. The Partnership sold 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place.

In 2005, Hamilton on Main Apartments, LLC obtained a ten year mortgage on the three buildings to be retained. The mortgage was $16,825,000, with interest only of 5.18% for three years and amortizing on a 30 year schedule for the remaining seven years when the balance is due. The net proceeds after funding escrow accounts and closing costs on the mortgage were approximately $16,700,000, which were used to reduce the existing mortgage. In August 2014, the property was refinanced with a 10 year mortgage in the amount of $16,900,000 at 4.34% interest only. The Joint Venture Partnership paid off the prior mortgage of approximately $15,205,000 with the proceeds of the new mortgage and distributed $850,000 to the Partnership. The costs associated with the refinancing were approximately $161,000.

HAMILTON MINUTEMAN, LLC.  In September 2004, the Partnership invested approximately $5,075,000 for a 50% ownership interest in a 42 ‑unit apartment complex located in Lexington, Massachusetts. The purchase price was $10,100,000. In October 2004, the Partnership obtained a mortgage on the property in the amount of $8,025,000 and returned $3,775,000 to the Partnership. The Partnership obtained a new 10 ‑year mortgage in the amount of $5,500,000 in January 2007. The interest on the new loan was 5.67% fixed for the ten year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan. This loan required a cash contribution by the Partnership of $1,250,000 in December 2006. At December 31, 201 5 , the balance on this mortgage is approximately $5, 213 ,000. This investment is referred to as Hamilton Minuteman, LLC.

             HAMILTON ESSEX 81, LLC.  On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising 48 apartments, one commercial space and a 50 ‑car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000, with a $10,750,000 mortgage. The Partnership planned to operate the building and initiate development of the parking lot. In June 2007, the Partnership separated the parcels, formed an additional limited liability company for the residential apartments and obtained a mortgage on the property. The new limited liability company formed for the residential apartments and commercial space is referred to as Hamilton Essex 81, LLC. In August 2008, the Partnership restructured the mortgages on both parcels at Essex 81 and transferred the residential apartments to Hamilton Essex 81, LLC. On September 28, 2015, Hamilton Essex Development, LLC paid off the outstanding mortgage balance of $1,952,286.  The Partnership made a capital contribution of $978,193 to Hamilton Essex Development LLC for its share of the funds required for the transaction.  Additionally, the Partnership made a capital contribution of $100,000 to Hamilton Essex 81, LLC.  On September 30, 2015, Hamilton Essex 81, LLC obtained a new 10 year mortgage in the amount of $10,000,000, interest only at 2.18% plus the one month Libor rate.  The proceeds of the note were used to pay off the existing mortgage of $8,040,719 and the Partnership received a distribution of $978,193 for its share of the excess proceeds. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. The investment in the parking lot is referred to as Hamilton Essex Development, LLC; the investment in the apartments is referred to as Hamilton Essex 81, LLC.

 

HAMILTON 1025, LLC.  On March 2, 2005, the Partnership invested $2,352,000 for a 50% ownership interest in a 176 ‑unit apartment complex with an additional small commercial building located in Quincy, Massachusetts. The purchase price was $23,750,000. The Partnership sold 127 of the units as condominiums and retained 49 units for long ‑term investment. The Partnership obtained a new 10 ‑year mortgage in the amount of $5,000,000 on the units to be

17


 

Table of Contents

retained by the Partnership. The interest on the new loan was 5.67% fixed for the 10 year term with interest only payments for five years and amortized over a 30 year period for the balance of the loan term. At December 31, 201 5 , the mortgage balance is approximately $4, 733 ,000. This investment is referred to as Hamilton 1025, LLC.

HAMILTON BAY, LLC.  On October 3, 2005, the Partnership invested $2,500,000 for a 50% ownership interest in a 168 ‑unit apartment complex in Quincy, Massachusetts. The purchase price was $30,875,000. The Partnership planned to sell 120 units as condominiums and retained 48 units for long ‑term investment. In February 2007, the Partnership refinanced the 48 units with a new 10 year mortgage in the amount of $4,750,000 with an interest rate of 5.57%, interest only for five years. The loan is amortized over 30 years thereafter and matures in March 2017. As of December 31, 201 5 , the balance of the mortgage is approximately $4, 504 ,000. This investment is referred to as Hamilton Bay Apartments, LLC. In April 2008, the Partnership refinanced the remaining 20 units held for sale and obtained a new mortgage in the amount of $2,368,000 with interest at 5.75%, interest only, which matured in 2013. On October 18, 2013, the Partnership and its joint venture partner each made capital contributions to the entity of $660,000. The capital was used to pay off the outstanding mortgage. During 2015, 2 units were sold resulting in a gain of approximately $ 169 ,000. As of February 1, 201 6 ,   5  units are still owned by the Partnership. This investment is referred to as Hamilton Bay, LLC.

HAMILTON PARK TOWERS, LLC.  On October 28, 2009 the Partnership invested approximately $15,925,000 in a joint venture to acquire a 40% interest in a residential property located in Brookline, Massachusetts. The property, Hamilton Park Towers LLC, referred to as Dexter Park, is a 409 unit residential complex. The purchase price was $129,500,000. The total mortgage was $89,914,000 with an interest rate of 5.57% and it matures in 2019. The mortgage calls for interest only payments for the first two years of the loan and amortized over 30 years thereafter. The balance of this mortgage is approximately $ 84,903 ,000 at December 31, 201 5 . In order to fund this investment, the Partnership used approximately $8,757,000 of its cash reserves and borrowed approximately $7,168,000 with an interest rate of 6% from HBC Holdings, LLC, an entity owned by Harold Brown and his affiliates (“HBC”). The term of the loan was four years with a provision requiring payment in whole or in part upon demand by HBC with six months notice. The loan was paid in full in April 2012. This investment, Hamilton Park Towers, LLC is referred to as Dexter Park.

ITEM 3.  LEGAL PROCEEDING S

The Partnership, the Subsidiary Partnerships, and the Investment Properties and their properties are not presently subject to any material litigation, and, to management’s knowledge, there is not any material litigation presently threatened against them. The properties are occasionally subject to ordinary routine legal and administrative proceedings incident to the ownership of residential and commercial real estate. Some of the legal and other expenses related to these proceedings are covered by insurance and none of these costs and expenses are expected to have a material adverse effect on the Consolidated Financial Statements of the Partnership.

ITEM 4.  MINE SAFETY DISCLOSUR E

Not applicable.

ITEM 5.  MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDE R MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

Each Class A Unit is exchangeable, through Computershare Trust Company (“Computershare”) (formerly Equiserve LP), the Partnership’s Depositary Agent, for 30 Depositary Receipts (“Receipts”). The Receipts are listed and publicly traded on the NYSE MKT Exchange under the symbol “NEN.” There has never been an established trading market for the Class B Units or General Partnership Units.

In 201 5 , the high and low bid quotations for the Receipts were $ 5 1.75   and $ 46.00 respectively. The table below sets forth the high, low and closing price for each quarter of 201 5 and 201 4 and the distributions paid on the Partnership’s Depositary Receipts:

18


 

Table of Contents

Effective January 3, 2012, the Partnership authorized a 3 ‑for ‑1 forward split of its Depositary Receipts listed on the NYSE MKT and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10 ‑to ‑1 to 30 ‑to ‑1, such that each Depositary Receipt represents one ‑thirtieth ( 1 / 30 ) of a Class A Unit of the Partnership.

All references to Depositary Receipts in the report are reflective of the 3 ‑for ‑1 forward split.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

    

Low Bid

    

High Bid

    

Close

    

Distributions

    

Low Bid

    

High Bid

    

Close

    

Distributions

 

First Quarter

 

$

46.61

 

$

49.90

 

$

49.40

 

$

0.25

 

$

43.12

 

$

46.45

 

$

45.50

 

$

0.25

 

Second Quarter

 

$

47.42

 

$

50.24

 

$

50.00

 

$

0.25

 

$

44.26

 

$

51.88

 

$

49.14

 

$

0.25

 

Third Quarter

 

$

46.00

 

$

50.24

 

$

47.55

 

$

0.25

 

$

46.50

 

$

50.00

 

$

47.30

 

$

0.25

 

Fourth Quarter

 

$

47.98

 

$

51.75

 

$

50.75

 

$

0.25

 

$

45.02

 

$

50.24

 

$

48.75

 

$

0.25

 

 

Distribution to Limited & General Partners were:

 

 

 

 

 

 

 

 

 

    

2015

    

2014

 

Class A—Limited Partners (80%)

 

$

3,028,706

 

$

3,086,709

 

Class B—Limited Partners (19%)

 

 

719,318

 

 

733,093

 

Class C—General Partner (1%)

 

 

37,859

 

 

38,584

 

Total

 

$

3,785,883

 

$

3,858,386

 

 

On March 10, 2016 , the closing price on the NYSE MKT Exchange for a Depositary Receipt was $ 54.05 . There were   2,888,151   Depositary Receipts outstanding and 3,667 Units (representing 110,010 receipts) held by approximately 1,852 record holders.

Any portion of the Partnership’s cash, which the General Partner deems not necessary for cash reserves, is distributed to the Partners, and distributions are made on a quarterly basis. The Partnership has made annual distributions to its Partners since 1978. The Partnership made distributions of $30.00 per Unit ($1.00 per Receipt) in 201 5 and 201 4 , respectively. The total distribution was $ 3,785,883   in 201 5 and $ 3,858,386   in 201 4 . In February 201 6 , the Partnership declared a quarterly distribution of $7.50 per Unit ($0.25 per Receipt) payable on March 31, 201 6 .

See “Item 12. Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters” for certain information relating to the number of holders of each class of Units.

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one ‑tenth of a Class A Unit). On January 15, 2008, the General Partner authorized an increase in the Repurchase Program from 300,000 to 600,000 Depositary Receipts. On January 30, 2008 the General Partner authorized an increase the Repurchase Program from 600,000 to 900,000 Depositary Receipts. On March 6, 2008, the General Partner authorized the increase in the total number of Depositary Receipts that could be repurchased pursuant to the Repurchase Program from 900,000 to 1,500,000. On August 8, 2008, the General Partner reauthorized and renewed the Repurchase Program for an additional 12 ‑month period ended August 19, 2009. On March 22, 2010, the General Partner re ‑authorized and renewed the Repurchase Program that expired on August 19, 2009. Under the terms of the renewed Repurchase Program, the Partnership may purchase up to 1,500,000 Depositary Receipts from the start of the program in 2007 through March 31, 2015. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1,500,000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80%, 19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restate Contract of Limited Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions.   From August 20, 2007 through December 31, 2015, the Partnership has repurchased 1,341,598 Depositary Receipts at an average price of $26.63 per receipt (or $798.90 per underlying Class A Unit), 2,88 5 Class B Units and 

19


 

Table of Contents

152 General Partnership Units, both at an average price of $ 877.1 4 per Unit, totaling approximately $38,596,000 including brokerage fees paid by the Partnership.

 

Issuer Purchase of Equity Securities during the fourth quarter of 201 5 :

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

    

Remaining number

 

 

 

 

 

 

Depositary Receipts

 

of Depositary Receipts

 

 

 

 

 

 

Purchased as Part

 

that may be purchased

 

 

 

Average

 

of Publicly

 

Under the Plan

 

Period

 

Price Paid

 

Announced Plan

 

(as Amended)

 

October 1–31, 2015

 

$

49.49

 

9,916

 

662,931

 

November 1–30, 2015

 

$

50.29

 

3,333

 

659,598

 

December 1–31, 2015

 

$

50.96

 

1,196

 

658,402

 

Total

 

 

 

 

14,445

 

 

 

 

See Note 8 to the Consolidated Financial Statements for information concerning this repurchase program.

PICTURE 1

 

The Partnership does not have any securities authorized for issuance under any equity compensation plans that are subject to disclosure under Item 201(d) of Regulation S ‑K.

20


 

Table of Contents

ITEM 6.  SELECTED FINANCIAL DAT A

SELECTED FINANCIAL DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

    

2012

    

2011

 

INCOME STATEMENT INFORMATION(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

45,480,714

 

$

42,632,319

 

$

38,364,552

 

$

35,169,170

 

$

33,584,787

 

Expenses

 

 

32,769,026

 

 

31,729,726

 

 

27,233,135

 

 

22,389,427

 

 

22,339,029

 

Income before other income and discontinued operations

 

 

12,711,688

 

 

10,902,593

 

 

11,131,417

 

 

12,779,743

 

 

11,245,758

 

Other (Loss)

 

 

(8,939,123)

 

 

(9,877,743)

 

 

(9,173,918)

 

 

(9,179,293)

 

 

(9,767,889)

 

Income  before discontinued operations

 

 

3,772,565

 

 

1,024,850

 

 

1,957,499

 

 

3,600,450

 

 

1,477,869

 

Discontinued operations

 

 

 —

 

 

 —

 

 

3,697,886

 

 

33,348

 

 

7,720,459

 

Net  Income

 

$

3,772,565

 

$

1,024,850

 

$

5,655,385

 

$

3,633,798

 

$

9,291,281

 

Income  before discontinued operations per Unit

 

$

29.86

 

$

7.96

 

$

15.07

 

$

27.44

 

$

11.24

 

Discontinued operations per Unit

 

 

 —

 

 

 —

 

 

28.48

 

 

0.25

 

 

59.42

 

Net income  per Unit

 

$

29.86

 

$

7.96

 

$

43.55

 

$

27.69

 

$

70.66

 

Distributions to Partners per Unit

 

$

30.00

 

$

30.00

 

$

30.00

 

$

30.00

 

$

28.00

 

Net income  per Depositary Receipt

 

$

1.00

 

$

0.27

 

$

1.45

 

$

0.92

 

$

2.36

 

Distributions to Partners per Depositary Receipt

 

$

1.00

 

$

1.00

 

$

1.00

 

$

1.00

 

$

0.93

 

BALANCE SHEET INFORMATION

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate, gross

 

 

261,276,898

 

 

225,021,946

 

 

221,454,286

 

 

158,624,893

 

 

159,123,799

 

Real Estate, net

 

 

176,697,314

 

 

149,116,084

 

 

152,904,661

 

 

94,973,600

 

 

98,924,534

 

Total Assets

 

 

202,166,216

 

 

177,777,073

 

 

185,345,157

 

 

121,538,490

 

 

125,376,764

 

Total Debt Outstanding

 

 

220,939,469

 

 

196,071,540

 

 

198,520,478

 

 

138,055,522

 

 

140,830,212

 

Partners’ Capital

 

 

(30,810,953)

 

 

(27,367,782)

 

 

(21,848,563)

 

 

(22,515,678)

 

 

(21,310,852)

 

 

The Partnership may purchase and/or sell properties at any time.

The table below reflects the totals of property available for rental at each December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

    

2012

    

2011

 

Residential

 

 

 

 

 

 

 

 

 

 

 

Units

 

2,525

 

2,431

 

2,431

 

2,270

 

2,270

 

Vacancies

 

41

 

53

 

39

 

39

 

32

 

Vacancy rate

 

1.6

%  

2.2

%  

1.6

%  

1.7

%  

1.4

%

Commercial

 

 

 

 

 

 

 

 

 

 

 

Total square feet

 

108,043

 

108,043

 

108,043

 

108,043

 

108,043

 

Vacancy (in square feet)

 

 —

 

 —

 

1,062

 

5,500

 

 —

 

Vacancy rate

 

 —

%  

 —

%  

1.0

%  

5.1

%  

 —

%

See Items 1A and 7 for factors that may affect future operations. The above tables may not be indicative of future results.


(a)

Certain reclassifications have been made to prior period amounts in order to conform to current period presentation.

21


 

Table of Contents

ITEM 7.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULT S OF OPERATIONS

Forward Looking Statements

Certain information contained herein includes forward looking statements, which are made pursuant to the safe harbor provisions of the Private Securities Liquidation Reform Act of 1995 (the “Act”). Forward looking statements in this report, or which management may make orally or in written form from time to time, reflect management’s good faith belief when those statements are made, and are based on information currently available to management. Caution should be exercised in interpreting and relying on such forward looking statements, the realization of which may be impacted by known and unknown risks and uncertainties, events that may occur subsequent to the forward looking statements, and other factors which may be beyond the Partnership’s control and which can materially affect the Partnership’s actual results, performance or achievements for 201 6 and beyond. Should one or more of the risks or uncertainties mentioned below materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We expressly disclaim any responsibility to update our forward looking statements, whether as a result of new information, future events or otherwise. Accordingly, investors should use caution in relying on past forward looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

Along with risks detailed in Item 1A and from time to time in the Partnership’s filings with the Securities and Exchange Commission, some factors that could cause the Partnership’s actual results, performance or achievements to differ materially from those expressed or implied by forward looking statements include but are not limited to the following:

·

The Partnership depends on the real estate markets where its properties are located, primarily in Eastern Massachusetts, and these markets may be adversely affected by local economic market conditions, which are beyond the Partnership’s control.

·

The Partnership is subject to the general economic risks affecting the real estate industry, such as dependence on tenants’ financial condition, the need to enter into new leases or renew leases on terms favorable to tenants in order to generate rental revenues and our ability to collect rents from our tenants.

·

The Partnership is also impacted by changing economic conditions making alternative housing arrangements more or less attractive to the Partnership’s tenants, such as the interest rates on single family home mortgages and the availability and purchase price of single family homes in the Greater Boston metropolitan area.

·

The Partnership is subject to significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs, which are generally not reduced when circumstances cause a reduction in revenues from a property.

·

The Partnership is subject to increases in heating and utility costs that may arise as a result of economic and market conditions and fluctuations in seasonal weather conditions.

·

Civil disturbances, earthquakes and other natural disasters may result in uninsured or underinsured losses.

·

Actual or threatened terrorist attacks may adversely affect our ability to generate revenues and the value of our properties.

·

Financing or refinancing of Partnership properties may not be available to the extent necessary or desirable, or may not be available on favorable terms.

22


 

Table of Contents

·

The Partnership properties face competition from similar properties in the same market. This competition may affect the Partnership’s ability to attract and retain tenants and may reduce the rents that can be charged.

·

Given the nature of the real estate business, the Partnership is subject to potential environmental liabilities. These include environmental contamination in the soil at the Partnership’s or neighboring real estate, whether caused by the Partnership, previous owners of the subject property or neighbors of the subject property, and the presence of hazardous materials in the Partnership’s buildings, such as asbestos, lead, mold and radon gas. Management is not aware of any material environmental liabilities at this time.

·

Insurance coverage for and relating to commercial properties is increasingly costly and difficult to obtain. In addition, insurance carriers have excluded certain specific items from standard insurance policies, which have resulted in increased risk exposure for the Partnership. These include insurance coverage for acts of terrorism and war, and coverage for mold and other environmental conditions. Coverage for these items is either unavailable or prohibitively expensive.

·

Market interest rates could adversely affect market prices for Class A Partnership Units and Depositary Receipts as well as performance and cash flow.

·

Changes in income tax laws and regulations may affect the income taxable to owners of the Partnership. These changes may affect the after ‑tax value of future distributions.

·

The Partnership may fail to identify, acquire, construct or develop additional properties; may develop or acquire properties that do not produce a desired or expected yield on invested capital; may be unable to sell poorly ‑ performing or otherwise undesirable properties quickly; or may fail to effectively integrate acquisitions of properties or portfolios of properties.

·

Risk associated with the use of debt to fund acquisitions and developments.

·

Competition for acquisitions may result in increased prices for properties.

·

Any weakness identified in the Partnership’s internal controls as part of the evaluation being undertaken could have an adverse effect on the Partnership’s business.

·

Ongoing compliance with Sarbanes ‑Oxley Act of 2002 may require additional personnel or systems changes.

The foregoing factors should not be construed as exhaustive or as an admission regarding the adequacy of disclosures made by the Partnership prior to the date hereof or the effectiveness of said Act. The Partnership expressly disclaims any obligation to publicly update or revise any forward ‑looking statement, whether as a result of new information, future events or otherwise.

Since the Partnership’s long ‑term goals include the acquisition of additional properties, a portion of the proceeds from the refinancing and sale of properties is reserved for this purpose. If available acquisitions do not meet the Partnership’s investment criteria, the Partnership may purchase additional depositary receipts. The Partnership will consider refinancing existing properties if the Partnership’s cash reserves are insufficient to repay existing mortgages or if the Partnership needs additional funds for future acquisitions.

For the year ended December 31, 2015, the Partnership’s Core Portfolio and Joint Ventures experienced high occupancy and revenue gains as anticipated. The year ended with a 5. 1 % increase in same store revenue and an occupancy rate of greater than 98%. Management had anticipate d some downward pressure on rental rates .   H owever,the  fourth quarter same store revenue increases of 6. 9 % and higher occupancy than the same time last year puts the rental rate headwinds further   into 2016 . With Same Store revenue growing at over 5% for 2015 and O perating Expenses  

23


 

Table of Contents

(excluding d epreciation and a mortization ) growing at less than 3.0 %, despite the anomaly of a record winter season, Management believes similar results will continue throughout all of 2016. Management anticipates both the urban and suburban portfolio’s occupancy level to pace  last year’s occupancy levels throughout the year.  Based upon current renewal trends and   fourth quarter leasing activity and operating expense trends, the Partnership and Joint Ventures will outperform 2015.  While the distributions for 2015 were tax advantaged, it is unclear at the present time if the current distributions to partners will be tax advantaged for 2016 .  

On September 18, 2015, Residences at Captain Parkers LLC, a newly formed subsidiary of the Partnership, purchased the Residence at Captain Parkers, a 94 unit apartment complex located at 125 Worthen Road and Ryder Lane in Lexington, Massachusetts. The purchase price was $31,600,000 and the closing costs were approximately $49,000. From the purchase price, the Partnership allocated approximately $474,000 for in-place leases, and approximately $31,000 to the value of tenant relationships. These amounts are being amortized over 12 and 24 months respectively.

 

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line is three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one ‑half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus an applicable margin of 2.5% to 3.5%. The costs associated with the line of credit were approximately $1 25 ,000. See Note 5 – Mortgage Notes Payable-for additional information.

On September 1 8 , 2015, the Partnership, in connection with the purchase of the Residence at Captain Parker Apartments, used the entire line of credit, along with cash reserve, to purchase the property. (See Note 2: Rental Properties, for the details of the transaction.) In January, 2016, the Partnership obtained a mortgage loan on the property at Captain Parker and used the proceeds of the loan and cash reserves to paydown the line of credit to zero . See Note 18 – SUBSEQUENT EVENTS.

For 201 5 , Management has used existing cash reserves to purchase 54,682   Depository Receipts for a cost of $ 2,752,393 .   In March of 2015,   t he Board of Advisors and Board of Directors unanimously approved an extension of the Repurchase Program from 2015 to 2020 and increased the depositary receipt buy ‑back allocation from 1.5 million to 2 million receipts. Management believes that the $25 ,000,000 line of credit, net cash flow from operations and cash on hand have put the Partnership in position to capitalize on investment opportunities should they reveal themselves in the near future. Management will continue to repurchase shares per its trading plan. As always, Management continues to weigh investment alternatives of stock repurchase, new property acquisitions and dispositions when considering its cash balances and performance of the portfolio.

The Stock Repurchase Program that was initiated in 2007 has purchased 1,352,427 Depositary Receipts through March 10, 201 6 representing 31 % of the outstanding class A Depositary Receipts. The Partnership has retained The Hamilton Company (“Hamilton”) to manage and administer the Partnership’s and Joint Ventures’ Properties. Hamilton is a full ‑service real estate management company, which has legal, construction, maintenance, architectural, accounting and administrative departments. The Partnership’s properties represent approximately 37 % of the total properties and 38 % of the residential properties managed by Hamilton. Substantially all of the other properties managed by Hamilton are owned, wholly or partially, directly or indirectly, by Harold Brown. The Partnership’s Second Amended and Restated Contract of Limited Partnership (the “Partnership Agreement”) expressly provides that the general partner may employ a management company to manage the properties, and that such management company may be paid a fee of up to 4% of rental receipts for administrative and management services (the “Management Fee”). The Partnership pays Hamilton the full annual Management Fee, in monthly installments.

At March 10, 201 6 , Harold Brown, his brother Ronald Brown and the President of Hamilton, Carl Valeri, collectively own approximately 42 % of the Depositary Receipts representing the Partnership Class A Units (including Depositary Receipts held by trusts for the benefit of such persons’ family members). Harold Brown also controls 75 % of the Partnership’s Class B Units, 75 % of the capital stock of NewReal, Inc. (“NewReal”), the Partnership’s sole general partner, and all of the outstanding stock of Hamilton. Ronald Brown also owns 25% of the Partnership’s Class B Units and 25% of NewReal’s capital stock. In addition, Ronald Brown is the President and director of NewReal and Harold Brown is NewReal’s Treasurer and a director. The 75% of the issued and outstanding Class B units of the Partnership, controlled by Harold Brown, are owned by HBC Holdings LLC, an entity of which he is the manager.

24


 

Table of Contents

In addition to the Management Fee, the Partnership Agreement further provides for the employment of outside professionals to provide services to the Partnership and allows NewReal to charge the Partnership for the cost of employing professionals to assist with the administration of the Partnership’s properties. Additionally, from time to time, the Partnership pays Hamilton for repairs and maintenance services, legal services, construction services and accounting services. The costs charged by Hamilton for these services are at the same hourly rate charged to all entities managed by Hamilton, and management believes such rates are competitive in the marketplace.

Residential tenants sign a one year lease. In 201 5 , tenant renewals were approximately 65 % with an average rental increase of approximately 4.5 %, new leases accounted for approximately 35 % with rental rate increases of approximately 5.5 %. In 201 5 , leasing commissions were approximately $ 249 ,000 compared to approximately $ 236 ,000 in 201 4 , an increase of approximately $ 13 ,000 ( 5.5 %) from 201 4 . Tenant concessions were approximately $ 65 , 000 in 201 5   compared to approximately $51,000 in 201 4 , an increase of approximately $14,000   (27.5%) . Tenant improvements were approximately $ 3 , 617 ,000 in 201 5 compared to approximately $ 3,198 ,000 in 201 4 , an increase of approximately $ 419, 000 ( 13.1 %).

Hamilton accounted for approximately 6.3 % of the repair and maintenance expense paid for by the Partnership in the year ended December 31, 201 5 and 5. 6 % in the year ended December 31, 201 4 . Of the funds paid to Hamilton for this purpose, the great majority was to cover the cost of services provided by the Hamilton maintenance department, including plumbing, electrical, carpentry services, and snow removal for those properties close to Hamilton’s headquarters. Several of the larger Partnership properties have their own maintenance staff. Those properties that do not have their own maintenance staff and are located more than a reasonable distance from Hamilton’s headquarters in Allston, Massachusetts are generally serviced by local, independent companies.

Hamilton’s legal department handles most of the Partnership’s eviction and collection matters. Additionally, it prepares most long ‑term commercial lease agreements and represents the Partnership in selected purchase and sale transactions. Overall, Hamilton provided approximately 74.9 % and 72.4 % of the legal services paid for by the Partnership during the years ended December 31, 201 5 and 20 1 4 , respectively.

Additionally, as described in Note 3 to the consolidated financial statements, The Hamilton Company receives similar fees from the Investment Properties.

The Partnership requires that three bids be obtained for construction contracts in excess of $15,000. Hamilton may be one of the three bidders on a particular project and may be awarded the contract if its bid and its ability to successfully complete the project are deemed appropriate. For contracts that are not awarded to Hamilton, Hamilton charges the Partnership a construction supervision fee equal to 5% of the contract amount. Hamilton’s architectural department also provides services to the Partnership on an as ‑needed basis. In 201 5 , Hamilton provided the Partnership approximately $ 202 ,000 in construction and architectural services, compared to $ 151 ,000 for the year ended December 31, 201 4 .

Prior to 1991, the Partnership employed an outside, unaffiliated company to perform its bookkeeping and accounting functions. Since that time, such services have been provided by Hamilton’s accounting staff, which consists of approximately 14 people. In 201 5 , Hamilton charged the Partnership $125,000 per year ($31,250 per quarter) for bookkeeping and accounting services. For more information on related party transactions, see Note 3 to the Consolidated Financial Statements.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of the consolidated financial statements, in accordance with accounting principles generally accepted in the United States of America, requires the Partnership to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosures of contingent assets and liabilities. The Partnership regularly and continually evaluates its estimates, including those related to acquiring, developing and assessing the carrying values of its real estate properties and its investments in and advances to joint ventures. The Partnership bases its estimates on historical experience, current market conditions, and on various other assumptions that are believed to be reasonable under the circumstances. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgment. The Partnership’s critical accounting policies are those which require assumptions to be made about such matters that are highly uncertain. Different estimates could have a material effect on the Partnership’s financial results. Judgments and uncertainties

25


 

Table of Contents

affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances. See Note 1 to the Consolidated Financial Statements, Principles of Consolidation.

Revenue Recognition:  Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60 days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight ‑line basis over the term of the lease. Concessions made on residential leases are also accounted for on the straight ‑line basis.

Discontinued Operations and Rental Property Held for Sale:  In April 2014, the FASB issued guidance related to the reporting of discontinued operation and disclosures of disposals of components of an entity. This guidance defines a discontinued operation as a component or group of components disposed or classified as held for sale and represents a strategic shift that has (or will have) a major effect on an entity’s operations and final result; the guidance states that a strategic shift could include a disposal of a major geographical area of operations, a major line of business, a major equity method investment or other major parts of an entity. The guidance also provides for additional disclosure requirements in connection with both discontinued operations and other dispositions not qualifying as discontinued operations. The guidance will be effective for all companies for annual and interim periods beginning on or after December 15, 2014. The guidance applies prospectively to new disposals and new classifications of disposal groups as held for sale after the effective date. All entities may early adopt the guidance for new disposals (or new classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance. The Partnership has elected to early adopt this standard effective with the interim period beginning January 1, 2014. Prior to January 1, 2014, properties identified as held for sale and/or disposed of were presented in discontinued operations for all periods presented.

Rental Properties:  Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight ‑line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in ‑place leases and (iii) tenant relationships. The Partnership allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant.

Intangible assets acquired include amounts for in ‑place lease values above and below market leases and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in ‑place lease values include an estimate of carrying costs during hypothetical expected lease ‑up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease ‑up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in ‑ place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

26


 

Table of Contents

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write ‑down to fair value is required.

Impairment:  On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties may be impaired. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved. The Partnership has not recognized an impairment loss for the years ended December 31, 201 5 , 201 4 , and 201 3 .

Investments in Joint Ventures:  The Partnership accounts for its 40% ‑50% ownership in the Investment Properties under the equity method of accounting, as it exercises significant influence over, but does not control these entities. These investments are recorded initially at cost, as Investments in Joint Ventures, and subsequently adjusted for the Partnership’s share in earnings, cash contributions and distributions. Under the equity method of accounting, our net equity is reflected on the consolidated balance sheets, and our share of net income or loss from the Partnership is included on the consolidated statements of income. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses.

With respect to investments in and advances to the Investment Properties, the Partnership looks to the underlying properties to assess performance and the recoverability of carrying amounts for those investments in a manner similar to direct investments in real estate properties. An impairment charge is recorded if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property.

Legal Proceedings:  The Partnership is subject to various legal proceedings and claims that arise, from time to time, in the ordinary course of business. These matters are frequently covered by insurance. If it is determined that a loss is likely to occur, the estimated amount of the loss is recorded in the financial statements. Both the amount of the loss and the point at which its occurrence is considered likely can be difficult to determine.

RESULTS OF OPERATIONS

Years Ended December 31, 201 5 and December 31, 201 4

The Partnership and its Subsidiary Partnerships earned income before interest expense, loss from investments in unconsolidated joint ventures and other income and loss of approximately   $12,712 ,000  d uring the year ended December 31, 2015 , compared to approximately   $10,903 ,000  f or the year ended December 31, 2014 , a n in crease of approximately $1,809 ,000 (16.6%) .

27


 

Table of Contents

The rental activity is summarized as follows:

 

 

 

 

 

 

 

 

Occupancy Date

 

 

    

February 1, 2016

    

February 1, 2015

 

Residential

 

 

 

 

 

Units

 

2,525

 

2,431

 

Vacancies

 

41

 

53

 

Vacancy rate

 

1.6

%  

2.2

%

Commercial

 

 

 

 

 

Total square feet

 

108,043

 

108,043

 

Vacancy

 

0

 

0

 

Vacancy rate

 

0.0

%  

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2015

 

2014

 

 

    

Total

    

Continuing

    

Total

    

Continuing

 

 

 

Operations

 

Operations

 

Operations

 

Operations

 

Total rents

 

$

45,075

 

$

45,075

 

$

42,206

 

$

42,206

 

Residential percentage

 

 

92

%  

 

92

%  

 

92

%  

 

92

%

Commercial percentage

 

 

8

%  

 

8

%  

 

8

%  

 

8

Contingent rentals

 

$

683

 

$

683

 

$

658

 

$

658

 

 

Year Ended December 31, 201 5 Compared to Year Ended December 31, 201 4 :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

Dollar

 

Percent

 

 

 

    

 

 

2015

    

2014

    

Change

    

Change

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

 

$

45,074,655

 

$

42,205,644

 

$

2,869,011

 

6.8

%

 

Laundry and sundry income

 

 

 

 

406,059

 

 

426,675

 

 

(20,616)

 

(4.8)

%

 

 

 

 

 

 

45,480,714

 

 

42,632,319

 

 

2,848,395

 

6.7

%

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

 

 

2,096,290

 

 

2,206,483

 

 

(110,193)

 

(5.0)

%

 

Depreciation and amortization

 

 

 

 

10,733,773

 

 

10,551,527

 

 

182,246

 

1.7

%

 

Management fee

 

 

 

 

1,869,977

 

 

1,744,849

 

 

125,128

 

7.2

%

 

Operating

 

 

 

 

4,939,662

 

 

4,668,196

 

 

271,466

 

5.8

%

 

Renting

 

 

 

 

487,225

 

 

430,949

 

 

56,276

 

13.1

%

 

Repairs and maintenance

 

 

 

 

6,998,592

 

 

6,608,290

 

 

390,302

 

5.9

%

 

Taxes and insurance

 

 

 

 

5,643,507

 

 

5,519,432

 

 

124,075

 

2.2

%

 

 

 

 

 

 

32,769,026

 

 

31,729,726

 

 

1,039,300

 

3.3

%

 

Income Before Other Income  (Expense)

 

 

 

 

12,711,688

 

 

10,902,593

 

 

1,809,095

 

16.6

%

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

1,596

 

 

754

 

 

842

 

111.7

%

 

Interest expense

 

 

 

 

(9,809,293)

 

 

(9,553,200)

 

 

(256,093)

 

2.7

%

 

Income (Loss) from investments in unconsolidated joint ventures

 

 

 

 

868,574

 

 

(325,297)

 

 

1,193,871

 

(367.0)

%

 

 

 

 

 

 

(8,939,123)

 

 

(9,877,743)

 

 

938,620

 

(9.5)

%

 

Net Income

 

 

 

$

3,772,565

 

$

1,024,850

 

$

2,747,715

 

268.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income from continuing operations for the year ended December 31, 201 5 was approximately $ 45,075 ,000, compared to approximately $ 42,206 ,000 for the year ended December 31, 201 4 , an increase of

28


 

Table of Contents

approximately $ 2,869 ,000 ( 6.8 %). The two main factors which can be attributed to this increase are as follows; rental income in 201 5 at   Captain Parker is for approximately three and one half months versus no rental income  in 201 4 , resulting in an increase of approximately $ 6 77 ,000 and rental rate increases of approximately 5.2 % in 201 5 . The Partnership Properties with the most significant increases in rental income, excluding   Captain Parker , include 62 Boylston Street, 1144 Commonwealth Street, Westgate Apartments,  Hamilton Oaks , 9 School Street and Westside Colonial with increases of approximately $ 286 ,000, $ 263 ,000, $ 216 ,000, $ 162 ,000, $ 137 ,000 and $ 124 ,000 respectively. Included in rental income is contingent rentals collected on commercial properties. Contingent rentals include such charges as bill backs of common area maintenance charges, real estate taxes, and utility charges.

Operating expenses from continuing operations for the year ended December 31, 201 5 were approximately $ 32,769 ,000 compared to approximately $ 31,730 ,000 for the year ended December 31, 201 4 , an increase of approximately $1,039 ,000 ( 3.3 %). The most significant factor contributing to this increase was the  operating expenses for Captain Parker for three and one half months in 201 5 versus no operating expenses in 201 4 , an increase of approximately $ 752 , 000. Excluding Captain Parker , factors which contributed to the increase in operating expenses were an increase in repairs and maintenance expenses of approximately $ 345 ,000 ( 5.2 %) due to repairs at the properties to maintain occupancy; an increase in operating expenses of approximately $ 219 ,000 ( 4.7 %) due primarily to an increase in snow removal costs; and an increase in   management fees of approximately $ 99 ,000 ( 5.7 %) due to an increase in rental income ,  partially offset by a decrease in depreciation and amortization expense of approximately $ 343 ,000 ( 3.2 %) primarily   due to the full amortization of   in - place leases at Hamilton Green in 2014,  and a de crease in administrative expense of approximately $ 122 ,000 ( 5.5 %) due to a de crease in professional fees.

Interest expense for the year ended December 31, 201 5 was approximately $ 9,809 ,000 compared to approximately $ 9,553 ,000 for the year ended December 31, 201 4 , an increase of approximately $ 256 ,000 ( 2.7 %). This was primarily due to the Partnership utilizing the line of credit to fund the purchase of the Residence at Captain Parker apartments, partially offset by paying off two mortgages of Linhart and Linewt during 2014 .

 

At December 31, 201 5 , the Partnership has between a 40% and 50% ownership interests in nine different Investment Properties. See a description of these properties included in the section titled Investment Properties as well as Note 14 to the Consolidated Financial Statements for a detail of the financial information of each Investment Property.

 

As described in Note 14 to the Consolidated Financial Statements, the Partnership’s share of the net income from the Investment Properties was approximately $ 869 ,000 for the year ended December 31, 201 5 , compared to a net loss of approximately $ 325 ,000 for the year ended December 31, 201 4 , a n increase in income of approximately $ 1,194 , 000 ( 367.0 %). This increase is consistent with the continued strength in the rental real estate market including an approximate 3. 9 % increase in revenue. The increase is also due to the decrease in depreciation and amortization expense resulting from a portion of the fixed assets of Hamilton Park Tower becoming fully depreciated in 2014. Included in the income for the year ended December 31, 201 5 is depreciation and amortization expense of approximately $   2,676 ,000. The allocable income for the year ended December 31, 201 5 associated with the October 2009 investment in Dexter Park is approximately $ 673 ,000 of which approximately $ 1,311 ,000 is depreciation and amortization.

Interest income for the year ended December 31, 201 5 was approximately $ 1,600 compared to approximately $ 800   for the year ended December 31, 201 4 , a n   in crease of approximately $ 800 .

As a result of the changes discussed above, net income for the year ended December 31, 201 5 was approximately $ 3,773 ,000 compared to income of approximately $ 1,025 ,000 for the year ended December 31, 201 4 , a n   in crease in income of approximately $ 2,748 ,000.

Years Ended December 31, 201 4 and December 31, 201 3

The Partnership and its Subsidiary Partnerships earned income before interest expense, loss from investments in unconsolidated joint ventures and other income and loss of approximately $ 10,903,000 during the year ended December 31, 201 4 , compared to approximately $ 11,131,000 for the year ended December 31, 201 3 , a decrease of approximately $228,000.

29


 

Table of Contents

 

The rental activity is summarized as follows:

 

 

 

 

 

 

 

 

Occupancy Date

 

 

    

February 1, 2015

    

February 1, 2014

 

Residential

 

 

 

 

 

Units

 

2,431

 

2,431

 

Vacancies

 

53

 

39

 

Vacancy rate

 

2.2

%  

1.6

%

Commercial

 

 

 

 

 

Total square feet

 

108,043

 

108,043

 

Vacancy

 

0

 

1,062

 

Vacancy rate

 

0.0

%  

1.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income (in thousands)

 

 

 

Year Ended December 31,

 

 

 

2014

 

2013

 

 

    

Total

    

Continuing

    

Total

    

Continuing

 

 

 

Operations

 

Operations

 

Operations

 

Operations

 

Total rents

 

$

42,206

 

$

42,206

 

$

38,156

 

$

37,962

 

Residential percentage

 

 

92

%  

 

92

%  

 

92

%  

 

92

%

Commercial percentage

 

 

8

%  

 

8

%  

 

8

%  

 

8

%

Contingent rentals

 

$

658

 

$

658

 

$

670

 

$

670

 

 

30


 

Table of Contents

 

Year Ended December 31, 201 4 Compared to Year Ended December 31, 201 3 :

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

Dollar

 

Percent

 

 

 

    

 

 

2014

    

2013

    

Change

    

Change

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

 

 

$

42,205,644

 

$

37,961,599

 

$

4,244,045

 

11.2

%

 

Laundry and sundry income

 

 

 

 

426,675

 

 

402,953

 

 

23,722

 

5.9

%

 

 

 

 

 

 

42,632,319

 

 

38,364,552

 

 

4,267,767

 

11.1

%

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

 

 

2,206,483

 

 

2,116,527

 

 

89,956

 

4.3

%

 

Depreciation and amortization

 

 

 

 

10,551,527

 

 

8,377,902

 

 

2,173,625

 

25.9

%

 

Management fee

 

 

 

 

1,744,849

 

 

1,570,158

 

 

174,691

 

11.1

%

 

Operating

 

 

 

 

4,668,196

 

 

4,201,928

 

 

466,268

 

11.1

%

 

Renting

 

 

 

 

430,949

 

 

202,787

 

 

228,162

 

112.5

%

 

Repairs and maintenance

 

 

 

 

6,608,290

 

 

5,815,264

 

 

793,026

 

13.6

%

 

Taxes and insurance

 

 

 

 

5,519,432

 

 

4,948,569

 

 

570,863

 

11.5

%

 

 

 

 

 

 

31,729,726

 

 

27,233,135

 

 

4,496,591

 

16.5

%

 

Income Before Other Income ( Expense) and Discontinued Operations

 

 

 

 

10,902,593

 

 

11,131,417

 

 

(228,824)

 

(2.1)

%

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

 

 

754

 

 

1,118

 

 

(364)

 

(32.6)

%

 

Interest (expense)

 

 

 

 

(9,553,200)

 

 

(8,013,109)

 

 

(1,540,091)

 

19.2

%

 

Other Income

 

 

 

 

 —

 

 

4,950

 

 

(4,950)

 

(100.0)

 

 

(Loss) from investments in unconsolidated joint ventures

 

 

 

 

(325,297)

 

 

(1,166,877)

 

 

841,580

 

(72.1)

%

 

 

 

 

 

 

(9,877,743)

 

 

(9,173,918)

 

 

(703,825)

 

7.7

%

 

Income From Continuing Operations

 

 

 

 

1,024,850

 

 

1,957,499

 

 

(932,649)

 

(47.6)

%

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 

 

 —

 

 

19,047

 

 

(19,047)

 

(100.0)

%

 

Gain on sale of real estate from discontinued operations

 

 

 

 

 —

 

 

3,678,839

 

 

(3,678,839)

 

(100.0)

 

 

 

 

 

 

 

 —

 

 

3,697,886

 

 

(3,697,886)

 

(100.0)

%

 

Net Income

 

 

 

$

1,024,850

 

$

5,655,385

 

$

(4,630,535)

 

(81.9)

%

 

 

Rental income from continuing operations for the year ended December 31, 2014 was approximately $42,206,000, compared to approximately $37,962,000 for the year ended December 31, 2013, an increase of approximately $4,244,000 (11.2%). The two main factors which can be attributed to this increase are as follows; rental income in 2014 at Hamilton Green is for twelve months versus rental income for only six months in 2013, resulting in an increase of approximately $2,156,000 and rental rate increases of approximately 4.8% in 2014. The Partnership Properties with the most significant increases in rental income, excluding Hamilton Green, include 62 Boylston Street, 1144 Commonwealth Street, Westgate Apartments, Hamilton Cypress, Hamilton Oaks and 9 School Street with increases of approximately $343,000, $327,000, $200,000, $183,000, $175,000 and $133,000 respectively. Included in rental income is contingent rentals collected on commercial properties. Contingent rentals include such charges as bill backs of common area maintenance charges, real estate taxes, and utility charges.

Operating expenses from continuing operations for the year ended December 31, 2014 were approximately $31,730,000 compared to approximately $27,233,000 for the year ended December 31, 2013, an increase of

31


 

Table of Contents

approximately $4,497,000 (16.5%). The most significant factor contributing to this increase was the 12 months of operating expenses for Hamilton Green in 2014 versus 6 months of operating expenses in 2013, an increase of approximately $3,168,000. Excluding Hamilton Green, factors which contributed to the increase in operating expenses were an increase in repairs and maintenance expenses of approximately $395,000 (7.1%) due to repairs at the properties to maintain occupancy; an increase in operating expenses of approximately $271,000 (6.6%) due to increases in utility costs; an increase in taxes and insurance of approximately $221,000 (4.7%) due to increases in real estate taxes and insurance premiums; an increase in depreciation and amortization expense of approximately $167,000 (2.8%) due to capital improvements; and an increase in renting expense of approximately $151,000 (81.2%) due to an increase in the use of outside rental agents to rent apartments.

Interest expense for the year ended December 31, 2014 was approximately $9,553,000 compared to approximately $8,013,000 for the year ended December 31, 2013, an increase of approximately $1,540,000 (19.2%). This increase is primarily due to interest paid on the mortgage for Hamilton Green for twelve months versus six months of interest in 2013.

At December 31, 2014, the Partnership has between a 40% and 50% ownership interests in nine different Investment Properties. See a description of these properties included in the section titled Investment Properties as well as Note 14 to the Consolidated Financial Statements for a detail of the financial information of each Investment Property.

As described in Note 14 to the Consolidated Financial Statements, the Partnership’s share of the net loss from the Investment Properties was approximately $325,000 for the year ended December 31, 2014, compared to a net loss of approximately $1,167,000 for the year ended December 31, 2013, a decrease in the loss of approximately $842,000 (72.2%). This decrease in loss is consistent with the continued strength in the rental real estate market including an approximate 5.5% increase in revenue. Included in the loss for the year ended December 31, 2014 is depreciation and amortization expense of approximately $3,516,000. The allocable loss for the year ended December 31, 2014 associated with the October 2009 investment in Dexter Park is approximately $468,000 of which approximately $2,162,000 is depreciation and amortization.

Interest income for the year ended December 31, 2014 was approximately $800 compared to approximately $1,100 for the year ended December 31, 2013, a decrease of approximately $300.

In May 2013 the Partnership sold the Nashoba Apartments located in Acton, Massachusetts. The gain on the sale was approximately $3,679,000 and is included in income from discontinued operations.

As a result of the changes discussed above, net income for the year ended December 31, 2014 was approximately $1,025,000 compared to income of approximately $5,655,000 for the year ended December 31, 2013, a decrease in income of approximately $4,630,000.

LIQUIDITY AND CAPITAL RESOURCES

The Partnership’s principal source of cash during 201 5 and 201 4 was the collection of rents and proceeds on the sale and refinancing of real estate. The majority of cash and cash equivalents of $ 10,298,186   at December 31, 201 5 and $ 14,015,898 at December 31, 201 4 were held in interest bearing accounts at creditworthy financial institutions.

32


 

Table of Contents

This de crease in cash of $ 3,717,712 at December 31, 201 5 is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

    

2015

    

2014

 

 

Cash provided by operating activities

 

$

13,806,121

 

$

11,840,634

 

 

Cash (used in) investing activities

 

 

(10,175,926)

 

 

(2,539,791)

 

 

Cash  (used in) financing activities

 

 

(132,071)

 

 

(2,754,356)

 

 

Repurchase of Depositary Receipts, Class B and General Partner Units

 

 

(3,429,953)

 

 

(2,685,583)

 

 

Distributions paid

 

 

(3,785,883)

 

 

(3,858,386)

 

 

Net (decrease) increase in cash and cash equivalents

 

$

(3,717,712)

 

$

2,518

 

 

 

The cash provided by operating activities is primarily due to the collection of rents less cash operating expenses. The increase in cash used in investing activities is due to an increase in the improvements to rental properties in 2015 compared to the same period in 2014, and the purchase of the Residence at Captain Parker.   The change in cash used in financing activities is primarily due to the paid off of two mortgage notes payable in 2014.   In 201 5 , the Partnership purchased a total of 54,682   Class A Depositary Receipts, 433   Class B Units and 23 General Partnership Units for a total cost of $ 3,429,953 .

During 2015, the Partnership and its Subsidiary Partnerships completed improvements to certain of the Properties at a total cost of approximately $6,694,000. These improvements were funded from cash reserves and, to some extent, escrow accounts established in connection with the financing or refinancing of the applicable Properties. These sources have been adequate to fully fund improvements. The most significant improvements were made at  Westgate Apartments, 62 Boylston Street, Westside Colonial, Executive Apartments, River Drive Apartments, and Hamilton Oaks  at a cost of approximately $1,349,000, $697,000, $647,000, $632,000, $603,000 and $592,000 respectively. The Partnership plans to invest approximately $ 3,517 ,000 in capital improvements in 2016.

During the year ended December 31, 201 5 , the Partnership received distributions of approximately $ 3,863 ,000 from the investment properties of which $ 1,450 ,000 was from Dexter Park .

In 201 5 the Partnership paid four quarterly distributions of $7.50 per Unit ($0.25 per receipt) for a total payment of $ 3,785,883 in 201 5 . In 201 4 , the Partnership paid four quarterly distributions of an aggregate of $7.50 per Unit ($0.25 per receipt) for a total payment of $ 3,858,386 . In 201 6 , the Partnership approved a quarterly distribution of $7.50 per Unit ($0.25 per Receipt) payable on March 31, 201 6 .

On September 28, 2015, Hamilton Essex Development, LLC paid off the outstanding mortgage balance of $1,952,286.  The Partnership made a capital contribution of $978,193 to Essex Development for its share of the funds required for the transaction.  Additionally, the Partnership made a capital contribution of $100,000 to Hamilton Essex 81, LLC.  On September 30, 2015, Hamilton Essex 81, LLC obtained a new 10 year mortgage in the amount of $10,000,000, interest only at 2.18% plus the one month Libor rate.  The proceeds of the note were used to pay off the existing mortgage of $8,040,719 and the Partnership received a distribution of $978,193 for its share of the excess proceeds.

 

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line is three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one ‑half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus an applicable margin of 2.5% to 3.5%. The costs associated with the line of credit were approximately $1 25 ,000. The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay dividends, make distributions or acquire equity interests of the Partnership.To fund the purchase of Captain Parker Apartments, the Partnership utilized the available line of credit of $25,000,000, and the balance from the Partnership’s cash reserves. In January 2016, the Partnership paid back the line of credit. See Note 18, SUBSEQUENT EVENTS, for the details.

33


 

Table of Contents

On June 11, 2014, the Partnership refinanced the property owned by NERA Dean Street Associates, LLC.  The new mortgage was  $5,687,000; the interest rate  was 4.22%, interest only, payable in 10 years. Approximately $5,077,000 of the loan proceeds were used to pay off the existing mortgage.  The mortgage matures in June 2024. The costs associated with the refinancing were approximately $99,000. Approximately $610,000 in cash was received from this refinancing.

 

In February 2014, the Partnership paid off the mortgages on Linewt in the amount of approximately $1,466,000 and Linhart in the amount of approximately $1,926,000.

 

The Partnership anticipates that cash from operations and interest bearing accounts will be sufficient to fund its current operations; pay distributions, make required debt payments and to finance current improvements to its properties. The Partnership may also sell or refinance properties. The Partnership’s net income and cash flow may fluctuate dramatically from year to year as a result of the sale or refinancing of properties, increases or decreases in rental income or expenses, or the loss of significant tenants.

Off ‑Balance Sheet Arrangements—Joint Venture Indebtedness

As of December 31, 201 5 , the Partnership had a 40% ‑50% ownership interest in nine Joint Ventures, all of which have mortgage indebtedness except Hamilton Bay Sales and Hamilton Essex Development . We do not have control of these partnerships and therefore we account for them using the equity method of consolidation. At December 31, 201 5 , our proportionate share of the non ‑recourse debt related to these investments was approximately $ 59,636 ,000. See Note 14 to the Consolidated Financial Statements.

Contractual Obligations

See Notes 5 and 14 to the Consolidated Financial Statements for a description of mortgage notes payable. The Partnership has no other material contractual obligations to be disclosed.  

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RIS K

Market risk is the exposure to loss resulting from changes in interest rates and equity prices. In pursuing its business plan, the primary market risk to which the Partnership is exposed is interest rate risk. Changes in the general level of interest rates prevailing in the financial markets may affect the spread between the Partnership’s yield on invested assets and cost of funds and, in turn, its ability to make distributions or payments to its investors.

As of December 31, 2015, the Partnership, its Subsidiary Partnerships and the Investment Properties collectively have approximately $332,193,000 in long-term debt, substantially all of which require payment of interest at fixed rates. Accordingly, the fair value of these debt instruments is affected by changes in market interest rates. This long term debt matures through 2029. Including the line of credit, the Partnership, its Subsidiary Partnerships and the Investment Properties collectively have variable rate debt of $ 35 ,000,000 as of December 31, 2015 ranged from LIBOR plus 218 basis points to LIBOR plus 350 basis points. Assuming interest- rate caps are not in effect, if market rates of interest on the Partnership’s variable rate debt increased or decreased by 100 basis points, then the increase or decrease in interest costs on the Partnership’s variable rate debt would be approximately $ 300 ,000 annually and the increase or decrease in the fair value of the Partnership’s fixed rate debt as of December 31, 2015 would be approximately $ 19 million. For information regarding the fair value and maturity dates of these debt obligations,  See Note 5 to the Consolidated Financial Statements — “Mortgage Notes Payable,” Note 12 to the Consolidated Financial Statements — “Fair Value Measurements” and Note 14 to the Consolidated Financial Statements — “Investment in Unconsolidated Joint Ventures.”

 

For additional disclosure about market risk, see “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations—Factors That May Affect Future Results”.

 

 

34


 

Table of Contents

ITEM 8.  CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DAT A

The financial statements of the Partnership appear on pages F ‑1 through F ‑3 of this Form 10 ‑K and are indexed herein under Item 15(a)(1).

ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTIN G AND FINANCIAL DISCLOSURE

None.

ITEM 9A.  CONTROLS AND PROCEDURE S

Disclosure Controls and Procedures.  We have evaluated the design and operation of our disclosure controls and procedures to determine whether they are effective in ensuring that the disclosure of required information is timely made in accordance with the Securities Exchange Act of 1934 (“Exchange Act”) and the rules and forms of the Securities and Exchange Commission. This evaluation was made under the supervision and with the participation of management, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”) of our General Partner as of the end of the period covered by this annual report on Form 10 ‑K. The CEO and CFO have concluded, based on their reviews, that our disclosure controls and procedures, as defined in Exchange Act Rules 13a ‑15(e), are effective to ensure that information required to be disclosed by us in reports that we file under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.

Management’s Report on Internal Control over Financial Reporting.  We are responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rule 13a ‑15(f) and 15 ‑15(f) under the Exchange Act. We assessed the effectiveness of our internal control over financial reporting using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in “Internal Control—Integrated Framework (2013)”. Based on that assessment and those criteria, our management, with the participation of the CEO and CFO of the General Partner concluded that our internal control over financial reporting is effective as of December 31, 201 5 .

We believe that because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

The effectiveness of the Partnership’s internal control over financial reporting as of December 31, 201 5 has been audited by Miller Wachman LLP, an independent registered public accounting firm, as stated in their report which appears herein.

Changes in Internal Control over Financial Reporting.  There were no changes in our internal control over financial reporting during the fourth quarter of 201 5 that materially affected or are reasonably likely to materially affect our internal control over financial reporting.

ITEM 9B.  OTHER INFORMATIO N

Not applicable

 

PART II I

ITEM 10.  DIRECTORS, EXECUTIVE OFFICERS, AND COPORATE GOVERNANC E

Our General Partner, New Real, Inc. is a Massachusetts corporation wholly owned by Harold Brown and Ronald Brown, who are brothers. Harold Brown and Ronald Brown were individual general partners of the Partnership until May 1984, when NewReal, Inc. replaced them as the sole General Partner of the Partnership. The General Partner is responsible for making all decisions and taking all action deemed by it necessary or appropriate to conduct the business of the Partnership.

35


 

Table of Contents

The General Partner engages The Hamilton Company, Inc. to manage the properties of the Partnership and its Subsidiary Partnerships. The Hamilton Company, Inc. is wholly owned by Harold Brown. See “Item 11. Executive Compensation” for information concerning fees paid by the Partnership to The Hamilton Company during 201 5 .

Because the General Partner has engaged The Hamilton Company as the manager for the Properties, the General Partner has no employees.

The directors of the General Partner are Ronald Brown, Harold Brown, Guilliaem Aertsen, David Aloise, and Eunice Harps. The directors of the General Partner hold office until their successors are duly elected and qualified.

Ronald Brown and Harold Brown hold all of the executive officer positions of the General Partner. The executive officers of the General Partner serve at the pleasure of the Board of Directors.

On June 14, 2001, the Board of Directors of the General Partner created an Audit Committee, in accordance with Section 3(a)(58)(A) of the Exchange Act, consisting of three members, and approved the charter of the Audit Committee. As of July 1, 2014, the Audit Committee consisted of Guilliaem Aertsen, David Aloise, and Eunice Harps. The Board of Directors of the General Partner has determined that Guilliaem Aertsen is an audit committee financial expert, as that term is defined in Item 407 of Securities and Exchange Commission Regulation S ‑K.

The following table sets forth the name and age of each director and officer of the General Partner and each such person’s principal occupation and affiliation during the preceding five years.

 

 

 

 

 

 

 

Name and Position

    

Age

    

Other Position    

Ronald Brown, President and
Director (since 1984)

 

80 

 

Co ‑General Partner since the Partnerships formation in 1977. Associate, Hamilton Realty Company (since 1967); President, Treasurer, Clerk and Director of R. Brown Partners Inc. (since 1985), a real estate management company; Member, Greater Boston Real Estate Board (since 1981); Director, Brookline Chamber of Commerce (since 1978); Trustee of Reservations (since 1988); Director, Brookline Music School (1997 ‑2004); President, Brookline Chamber of Commerce (1990 ‑1992); Director, Coolidge Corner Theater Foundation (1990 ‑1993); President, Brookline Property Owner’s Association (1981 ‑1990); Trustee, Brookline Hospital (1982 ‑1989); Director, Brookline Symphony Orchestra (1996 ‑2002); Director and Treasurer, Brookline Greenspace Alliance (since 1999). Mr. Brown is a graduate of Northeastern University earning a B.A. degree in Mechanical Engineering and an M.S. degree in Engineering Management. Based on Mr. Brown’s ownership interest in the Partnership, ownership interest in the Partnership’s General Partner, years of experience in the real estate industry and as a long standing member of the Board of Directors of the General Partner, the Board of Directors concluded that Mr. Brown has the requisite experience, qualifications, attributes and skills necessary to serve as a member of the Board of Directors.

 

 

36


 

Table of Contents

 

 

 

 

 

 

Name and Position

    

Age

    

Other Position    

Harold Brown, Treasurer and
Director (since 1984)

 

91 

 

Co ‑General Partner since the Partnerships formation in 1977. Sole proprietor, The Hamilton Company, Inc., manager and developer of residential and commercial real estate (since 1954); Trustee, Treasurer and Director of Wedgestone Realty Investors Trust (1982 ‑1985); Chairman of the Board and principal stockholder of the Wedgestone Advisory Corporation (1980 ‑1985); Director of AFC Financial Corp. (1983 ‑1985); Director, Coolidge Bank and Trust (1980 ‑1983). Mr. Brown is a graduate of the Massachusetts Institute of Technology. Based on Mr. Brown’s ownership interest in the Partnership, ownership interest in the Partnership’s General Partner, years of experience in the real estate industry and as a long standing member of the Board of Directors of the General Partner, the Board of Directors concluded that Mr. Brown has the requisite experience, qualifications, attributes and skills necessary to serve as a member of the Board of Directors.

Guilliaem Aertsen, IV,
Director (since 2002)

 

68 

 

Director and Chairman of the Partnership’s Audit Committee. Chief Executive Officer, Aertsen Ventures LLC (since 1999) a private venture capital firm focused on early stage companies engaged in technology, real estate and distressed financial assets; Director and CFO of CineCast LLC (2000 ‑2012); Member of Premier Capital LLC (since 2000); Chairman of the Board of Directors of the Massachusetts Housing Investment Corporation (since 1997) a partnership of corporate investors, housing sponsors and public agencies engaged in the financing of affordable housing and community development projects in Massachusetts and New England; Chairman of the Board of Trustees of the Old South Church (1992 ‑2002); Executive Vice President and member of the senior management group of BankBoston Corporation (1996 ‑ 1998); Executive and management assignments including corporate lending, real estate, capital markets, venture capital and asset management Bank Boston Corporation (1973 ‑1998). Mr. Aertsen is a graduate of Harvard University. Based on Mr. Aertsen’s familiarity with the Partnership as a member of the Board of Directors and as Chairman of the Audit Committee, his experience as a director with several other companies and his banking, management and financial expertise, the Board of Directors concluded that Mr. Aertsen has the requisite experience, qualifications, attributes and skills necessary to serve as a member of the Board of Directors.

David Aloise,
Director (since 2007)

 

6 1

 

Director and member of the Partnership’s Audit Committee. Founder and principal of Aloise & Associates, LLC (since 2000) a consulting firm that provides advisory, training and credit risk management services; BankBoston Corporation (1979 ‑2000) Director of Commercial Loan Workout, Managing Director Small Business Banking, Vice President Restructured Real Estate, Vice President C & I Loan Workout; Board of Trustees New England Banking Institute; Advisory Board Member Wells Fargo Retail Finance, LLC; Senior Advisor to Eaton Vance Bank Loan Mutual Fund Group; Member of the Turnaround Management Association. Mr. Aloise is a graduate of Boston College and the National Commercial Lending Graduate School, University of Oklahoma. Based on Mr. Aloise’s experience in banking, credit markets, small business management and business turnarounds, the Board of Directors concluded that Mr. Aloise has the requisite experience, qualifications, attributes and skills necessary to serve as a member of the Board of Directors.

 

 

37


 

Table of Contents

 

 

 

 

 

 

Name and Position

    

Age

    

Other Position    

Eunice Harps,
Director (since 2014)

 

66 

 

Director and member of the Partnership’s Audit Committee. Director of Credit Massachusetts Housing Investment Corporation (since 1999) a private financier of affordable housing and community development throughout Massachusetts; BankBoston Corporation (1984 ‑1998) Vice President Senior Manager, Capital Markets Credit, Vice President, Troubled Debt Restructuring Team; Steering Committee NEWIRE (1993 ‑1995), Board of Directors Chair YW Boston; Board Member of Nuestra Comunidad Development Corporation (Since 2015). Ms. Harps is a graduate of Boston University earning a B.A. and M.B.A. degrees. Based on Ms. Harps’ experience in banking, credit review and affordable housing, the Board of Directors concluded that Ms. Harps has the requisite experience, qualifications, attributes and skills necessary to serve as a member of the Board of Directors.

 

COMPLIANCE WITH SECTION 16(A) OF THE SECURITIES EXCHANGE ACT OF 1934

Section 16(a) of the Securities Exchange Act of 1934 requires the Partnership’s directors, executive officers, and persons who own more than 10% of a registered class of the Partnership’s equity securities to file with the Securities and Exchange Commission reports of ownership changes and changes in ownership of the Partnership. Officers, directors and greater ‑than ‑10% shareholders are required by SEC regulations to furnish the Partnership with copies of all Section 16(a) forms they file.

Based solely upon a review of Forms 3 and 4 furnished to the company under Rule 16a ‑3(e) of the Securities Exchange Act during its most recent fiscal year, Forms 5 furnished to the company with respect to its most recent fiscal year and any written representations received by the company from persons required to file such forms, all of the following persons—either officers, directors or beneficial owners of more than ten percent of any class of equity of the company registered pursuant to Section 12 of the Securities Exchange Act— file d on a timely basis reports required by Section 16(a) of the Securities Exchange Act during the most recent fiscal year .

CODE OF ETHICS

The Partnership, its General Partner and Hamilton, the Partnership’s management company, have adopted a Code of Business Conduct and Ethics, which constitutes a “Code of Ethics” as defined by the SEC and applies to executive officers as well as to all other employees. A copy of the Code of Business Conduct and Ethics is available in the “NERA” section of the management company’s website at www.thehamiltoncompany.com. To the extent required by the rules of the SEC, the Partnership and its related entities will disclose amendments to and waivers from the Code of Business Conduct and Ethics in the same place on the aforementioned website.

REPORT OF THE AUDIT COMMITTEE

The Audit Committee of NewReal Inc. (NewReal), which is the General Partner of New England Realty Associates Limited Partnership (“NERA” or the “Partnership”), is currently comprised of Guilliaem Aertsen, IV, David Aloise, and Eunice Harps, each of whom is an independent director of NewReal. The Audit Committee operates under a written charter.

The Partnership’s management, which consists of NERA’s General Partner, is responsible for the preparation of the Partnership’s financial statements and for maintaining an adequate system of internal controls and processes for that purpose. Miller Wachman LLP (“Miller Wachman”) acts as the Partnership’s independent auditor and is responsible for conducting an independent audit of the Partnership’s annual financial statements and the effectiveness of the Partnership’s internal control over financial reporting as of December 31, 201 5 in accordance with the standards of the Public Company Accounting Oversight Board (United States), and issuing a report on the results of their audit. The Audit Committee is responsible for providing independent, objective oversight of both of these processes.

38


 

Table of Contents

The Audit Committee has reviewed and discussed the audited financial statements for the year ended December 31, 201 5 with management of the Partnership and with representatives of Miller Wachman. As a result of these discussions, the Audit Committee believes that NERA maintains an effective system of accounting controls that allow it to prepare financial statements that fairly present the Partnership’s financial position and results of its operations. Discussions with Miller Wachman also included the matters required by Statement on Auditing Standard No. 16 (Communications with Audit Committee).

In addition, the Audit Committee reviewed the independence of Miller Wachman. We received written disclosures and a letter from Miller Wachman regarding its independence as required by Independent Standards Board Standards No. 1 and discussed this information with Miller Wachman.

Based on the foregoing, the Audit Committee has recommended that the audited financial statements of the Partnership for the year ended December 31, 201 5 be included in the Partnership’s annual report on form 10 ‑K to be filed with the Securities and Exchange Commission.

Guilliaem Aertsen, IV
David Aloise
Eunice Harps

ITEM 11.  EXECUTIVE COMPENSATIO N

The Partnership does not have “Executive Compensation.” As more fully described below, the Partnership employs a management company to which it pays management fees and administrative fees.

The Partnership is not required to and did not pay any compensation to its officers or the officers and directors of the General Partner in 201 5 . As more fully described below, the Partnership employs a management company which is solely responsible for performing all management and policy making functions for the Partnership. The only compensation paid by the Partnership to any person or entity is in the form of management fees and administrative fees paid to the General Partner, or any management entity employed by the General Partner, in accordance with the Partnership Agreement.

Specifically, the Partnership Agreement provides that the General Partner, or any management entity employed by the General Partner, is entitled to a management fee equal to 4% (2% at Dexter Park and 3% at Linewt) of the rental and other operating income from the Partnership Properties and a mortgage servicing fee equal to 0.5% of the unpaid principal balance of any debt instruments received, held and serviced by the Partnership (the “Management Fee”). The Partnership Agreement also authorizes the General Partner to charge to the Partnership its cost for employing professionals to assist with the administration of the Partnership Properties (the “Administrative Fees”). The Administrative Fee is not charged against the Management Fee. In addition, upon the sale or disposition of any Partnership Properties, the General Partner, or any management entity which is the effective cause of such sale, is entitled to a commission equal to 3% of the gross sale price (the “Commission”), provided that should any other broker be entitled to a commission in connection with the sale, the commission shall be the difference between 3% of the gross sale price and the amount to be paid to such broker.

The General Partner has engaged The Hamilton Company (“Hamilton”) to operate and manage the Partnership, and in accordance with the Partnership Agreement, the Management Fee, the Administrative Fees and the Commission are paid to Hamilton. See “Item 10. Directors and Executive Officers of the Registrant.” The total Management Fee paid to Hamilton during 201 5 was approximately $ 1,870 ,000. The management services provided by Hamilton include but are not limited to: collecting rents and other income; approving, ordering and supervising all repairs and other decorations; terminating leases, evicting tenants, purchasing supplies and equipment, financing and refinancing properties, settling insurance claims, maintaining administrative offices and employing personnel. In addition, the Partnership engages the president of Hamilton as a consultant to provide asset management services to the Partnership, for which the Partnership paid $75,000 in 201 5 . The Partnership does not have a written agreement with this individual.

39


 

Table of Contents

In 201 5 , the Partnership and its Subsidiary Partnerships paid administrative fees to Hamilton of approximately $ 994 ,000 inclusive of construction supervision and architectural fees of approximately $ 202 ,000, repairs and maintenance service fees of approximately $ 443 ,000, legal fees of approximately $ 224 ,000 and $125,000 for accounting services. The administrative fees included $ 24 ,000 that was paid by the Partnership to Ronald Brown for construction supervision services.

Additionally, the Hamilton Company received approximately $ 840 ,000 from the 40 ‑50% owned Investment Properties of which approximately $ 677 ,000 was the management fee, approximately $ 23 ,000 was for construction supervision and architectural fees, approximately $ 95 ,000 was for maintenance services, and  $ 45 ,000 for legal servic es. The Advisory Committee held five meetings during 201 5 , and a total of $ 26 , 000 was paid for attendance and participation in such meetings. Additionally, the Audit Committee held four meetings in 201 5 and a total of $ 12 ,000 was paid for attendance and participation in such meetings.

Compensation Committee Interlocks and Insider Participation

The Board of Directors of our General Partner does not have a compensation committee. No member of the Board of Directors of the General Partner was at any time in 201 5 or at any other time an officer or employee of the General Partner, and no member had any relationship with the Partnership requiring disclosure as a related ‑person transaction under Item 404 of Regulation S ‑K. No officer of the General Partner has served on the board of directors or compensation committee of any other entity that has or has had one or more executive officers who served as a member of the Board of Directors of the General Partner at any time in 201 5 .

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMEN T AND RELATED STOCKHOLDER MATTERS

As of March 1, 201 6 , except as listed below, the General Partner was not aware of any beneficial owner of more than 5% of the outstanding Class A Units or the Depositary Receipts, other than Computershare, which, under the Deposit Agreement, as Depositary, is the record holder of the Class A Units exchanged for Depositary Receipts. As of March 1, 201 6 , pursuant to the Deposit Agreement, Computershare was serving as the record holder of the Class A Units with respect to which 2,890,264 Depositary Receipts had been issued to approximately 1,852 holders. As of March 1, 201 6 , there were issued and outstanding 3,673 Class A Units (not including the Depositary Receipts) held by 174 unit holders, 23,821 Class B Units and 1,254 General Partnership Units held by the persons listed below. During 201 5 ,   168 Class A Units were exchanged for Depositary Receipts.

40


 

Table of Contents

The following table sets forth certain information regarding each class of Partnership Units beneficially owned as of December 31, 201 5 by (i) each person known by the Partnership to beneficially own more than 5% of any class of Partnership Units, (ii) each director and officer of the General Partner and (iii) all directors and officers of the General Partner as a group. For purposes of this table, all Depositary Receipts are included as if they were converted back into Class A Units. The inclusion in the table below of any Units deemed beneficially owned does not constitute an admission that the named persons are direct or indirect beneficial owners of such Units. Unless otherwise indicated, each person listed below has sole voting and investment power with respect to the Units listed.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Class A

 

Class B

 

General Partnership

 

 

    

 

    

% Of

    

 

    

% Of

    

 

    

% Of

 

 

 

Number of

 

Outstanding

 

Number of

 

Outstanding

 

Number of

 

Outstanding

 

 

 

Units

 

Units

 

Units

 

Units

 

Units

 

Units

 

 

 

Beneficially

 

Beneficially

 

Beneficially

 

Beneficially

 

Beneficially

 

Beneficially

 

Directors and Officers

 

Owned

 

Owned

 

Owned

 

Owned

 

Owned

 

Owned

 

Harold Brown

 

 

(1)(2)  

 

(1)(2)  

17,866

(3)  

75

%(3)  

 

(4)  

100

%(4)  

c/o New England Realty Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

39 Brighton Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Allston, MA 02134

 

 

 

 

 

 

 

 

 

 

 

 

 

Harold Brown 2013 Revocable Trust

 

 

(2)  

 

(2)  

 —

 

 —

 

 —

 

 —

 

c/o Saul Ewing LLP

 

 

 

 

 

 

 

 

 

 

 

 

 

131 Dartmouth Street

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, MA 02116

 

 

 

 

 

 

 

 

 

 

 

 

 

HBC Holdings, LLC

 

 

(1)  

 

(1)  

 

(3)  

 

(3)  

 —

 

 —

 

39 Brighton Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Allston, MA 02134

 

 

 

 

 

 

 

 

 

 

 

 

 

Ronald Brown

 

2,929

(5)  

2.92

%(5)  

5,955

 

25

%  

 

(4)  

100

%(4)  

c/o New England Realty Associates

 

 

 

 

 

 

 

 

 

 

 

 

 

Limited Partnership

 

 

 

 

 

 

 

 

 

 

 

 

 

39 Brighton Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Allston, MA 02134

 

 

 

 

 

 

 

 

 

 

 

 

 

Guilliaem Aertsen

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

175 West Brookline Street

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, MA 02118

 

 

 

 

 

 

 

 

 

 

 

 

 

David Aloise

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

241 Cottage Park Road

 

 

 

 

 

 

 

 

 

 

 

 

 

Winthrop, MA 02152

 

 

 

 

 

 

 

 

 

 

 

 

 

Eunice Harps

 

 —

 

 —

 

 —

 

 —

 

 —

 

 —

 

5 Holyoke Street #1

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, MA 02116

 

 

 

 

 

 

 

 

 

 

 

 

 

NewReal, Inc.

 

333

 

0.33

%  

 —

 

 —

 

1,254

 

100

%  

39 Brighton Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Allston, MA 02134

 

 

 

 

 

 

 

 

 

 

 

 

 

All directors and officers as a group

 

25,777

(6)  

25.70

%(6)  

23,821

(7)  

100

%(7)  

 

(4)  

100

%(4)  

5% Owners that are not Directors and Officers

 

 

 

 

 

 

 

 

 

 

 

 

 

Carl Valeri

 

6,635

(8)  

6.61

%(8)  

 —

 

 —

 

 —

 

 —

 

50 Udine Street

 

 

 

 

 

 

 

 

 

 

 

 

 

Arlington, MA 02476

 

 

 

 

 

 

 

 

 

 

 

 

 

Harold Brown 2009 Irrevocable Trust

 

9,417

(9)  

9.39

%(9)  

 —

 

 —

 

 —

 

 —

 

39 Brighton Avenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Alston, MA 02134

 

 

 

 

 

 

 

 

 

 

 

 

 

 


(1)

As of December 31, 201 5 ,   507,849   Depositary Receipts are held of record by the HBC Holdings, LLC (HBC). Harold Brown is the sole manager of HBC with sole voting and dispositive control over the Depositary Receipts. Accordingly, Mr. Brown may be deemed to beneficially own the Depositary Receipts held by HBC. Because a Depositary Receipt represents beneficial ownership of one ‑thirtieth of a Class A Unit, Harold Brown may be deemed to beneficially own approximately 16,928  Class A Units (approximately 16.88 % of the outstanding Class A Units).

41


 

Table of Contents

(2)

As of December 31, 201 5 , Harold Brown directly owns 167,600 Depositary Receipts beneficially owned by his spouse. Because a Depositary Receipt represents beneficial ownership of one ‑thirtieth of a Class A Unit, Harold Brown may be deemed to directly beneficially own approximately 5,587 Class A Units (approximately 5.57 % of the outstanding Class A Units).

(3)

Consists of Class B Units held by HBC Holdings, LLC. See Note (1) above. Harold Brown, as Manager, has voting and investment power over the Class B Units held by the LLC, subject to the provisions of the LLC, and thus may be deemed to beneficially own the  Class B Units held by the LLC.

(4)

Since Harold Brown and Ronald Brown are the controlling stockholders, executive officers and directors of NewReal, Inc., they may be deemed to beneficially own all  of the General Partnership Units held of record by NewReal, Inc.

(5)

Consists of 87,86 0   Depositary Receipts held of record jointly by Ronald Brown and his wife. Because a Depositary Receipt represents beneficial ownership of one ‑thirtieth of a Class A Unit, Ronald Brown may be deemed to beneficially own approximately 2 , 92 9   Class A Units.

(6)

Consists of the Class A Units described in Notes (1), (2) and (4) above, plus New Real, Inc. and Ronald Brown, as indicated in the table.

(7)

Includes the Class B Units described in Note (2) above.

(8)

Consists of 199,040 Depositary Receipts held by Carl Valeri and his immediate family members. Because a Depositary Receipt represents beneficial ownership of one thirtieth of a Class A Unit, Carl Valeri may be deemed to beneficially own approximately 6,635 Class A Units.

(9)

Consists of 282,500 Depositary Receipts held by the Harold Brown 2009 Irrevocable Trust. Harold Brown is not a beneficiary of the Trust and he does not have a pecuniary interest. Because a Depositary Receipt represents beneficial ownership of one thirtieth of a Class A Unit, the Trust may be deemed to beneficially own approximately  9,417 Class A Units

On November 13, 2000, the Partnership adopted a Policy for Establishment of Rule 10b5 ‑1 Trading Plans. Pursuant to this Policy, the Partnership authorized its officers, directors and certain employees, shareholders and affiliates who are deemed “insiders” of the Partnership to adopt individual plans for trading the Partnership’s securities (“Trading Plans”), and established certain procedural requirements relating to the establishment, modification and termination of such Trading Plans. On May 14, 2001, the Partnership approved a Trading Plan of Harold Brown .   The trading plan has been amended and restated several times, the most recent being o n November 14, 2012 . Mr. Brown amended and restated the Trading Plan extending the date through which Depositary Receipts may be purchased through September 30, 2016 for up to 600,000 Depositary Receipts at prices up to $45.00.  

The Partnership does not have any securities authorized for issuance pursuant to any equity compensation plans.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTO R INDEPENDENCE

Harold Brown and Ronald Brown are brothers.

There are no other family relationships among any of our directors. Messrs. Aertsen, Aloise and Ms. Harps representing a majority of our directors are determined to be independent under the rules of the NYSE Amex Exchange and the SEC. The board holds regularly scheduled meetings.

The Partnership’s written policy with respect to the review and approval of related party transactions is governed by the Partnership Agreement which assigns the Advisory Committee with the responsibility to approve or reject all proposed acquisitions and investments with or from the General Partner or an Affiliate. Related Parties are

42


 

Table of Contents

identified by the Officers of the management company and material transactions are reported to and reviewed by the Audit Committee on a quarterly basis.

The Partnership invested approximately $34,049,000 in nine limited liability companies formed to acquire Investment Properties. The Partnership has a 40% ‑ 50% ownership interest in each of these limited liability companies accounted for on the equity method of consolidation. The majority stockholder of the General Partner owns between 43.2% and 57 % and the President and five employees of the management company own between 0% and 6.8 % in each of the Investment Properties. See Note 14 of the consolidated financial statements for a description of the Investment Properties.

See also “Item 2. Properties,” “Item 10. Directors and Executive Officers of the Registrant” and “Item 11. Executive Compensation” for information regarding the fees paid to The Hamilton Company, an affiliate of the General Partner.

ITEM 14.  PRINCIPAL ACCOUNTING FEES AND SERVICE S

Miller Wachman LLP served as the Partnership’s independent accountants for the fiscal year ended December 31, 201 5 and has reported on the 201 5 Consolidated Financial Statements. Aggregate fees rendered to Miller Wachman LLP for the years ended December 31, 201 5 and 201 4 were as follows:

 

 

 

 

 

 

 

 

 

 

    

2015

    

2014

 

Audit Fees

 

 

 

 

 

 

 

Recurring annual audits and quarterly reviews

 

$

276,000

 

$

276,000

 

Subtotal

 

 

276,000

 

 

276,000

 

Other Audit Related Fees

 

 

 

 

 

Tax Fees

 

 

 

 

 

 

 

Recurring tax compliance for the Partnership, 19 subsidiary Partnerships and 18 General Partnerships

 

 

92,000

 

 

84,000

 

Subtotal

 

 

92,000

 

 

84,000

 

Other Fees

 

 

 

 

 

Total Fees

 

$

368,000

 

$

360,000

 

 

The Audit Committee’s charter provides that it has the sole authority to review in advance and grant any pre ‑approvals of (i) all auditing services to be provided by the independent auditor, (ii) all significant non ‑audit services to be provided by the independent auditors as permitted by Section 10A of the Securities Exchange Act of 1934, and (iii) all fees and the terms of engagement with respect to such services. All audit and non ‑audit services performed by Miller Wachman during fiscal 201 5 and 201 4 were pre ‑approved pursuant to the procedures outlined above.

 

PART I V

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULE S

(a) 1. Financial Statements:

The following Financial Statements are included in this Form 10 ‑ K:

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets at December 31, 201 5 and 201 4

Consolidated Statements of Income for the Years ended December 31, 201 5 , 201 4 and 201 3

43


 

Table of Contents

Consolidated Statements of Changes in Partners’ Capital for the Years ended December 31, 201 5 , 201 4 and 201 3

Consolidated Statements of Cash Flows for the Years ended December 31, 201 5 , 201 4 and 201 3

Notes to Consolidated Financial Statements

2. Consolidated Financial Statement Schedules:

Financial statement schedules are omitted because they are not applicable or not required, or because the required information is included in the financial statements or notes thereto.

(b) Exhibits:

The exhibits filed as part of this Annual Report on Form 10 ‑K are listed in the Exhibit Index included herewith.

 

 

44


 

Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Partners of

New England Realty Associates Limited Partnership

We have audited the accompanying consolidated balance sheets of New England Realty Associates Limited Partnership (“the Partnership”) as of December 31, 201 5 and 201 4 , and the related consolidated statements of income, changes in partners’ capital and cash flows for each of the years in the three ‑year period ended December 31, 201 5 . We also have audited New England Realty Associates Limited Partnership’s internal control over financial reporting as of December 31, 201 5 , based on criteria established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). The Partnership’s management is responsible for these consolidated financial statements, for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting, included in Management’s Report on Internal Control over Financial Reporting appearing under Item 9A. Our responsibility is to express an opinion on these consolidated financial statements and an opinion on the Partnership’s internal control over financial reporting based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement and whether effective internal control over financial reporting was maintained in all material respects. Our audits of the financial statements included examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audits also included performing such other procedures as we considered necessary in the circumstances. We believe that our audits provide a reasonable basis for our opinions.

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of New England Realty Associates Limited Partnership as of December 31, 201 5 and 201 4 , and the results of its operations and its cash flows for each of the years in the three ‑year period ended December 31, 201 5 , in conformity with accounting principles generally accepted in the United States of America. Also in our opinion, New England Realty Associates Limited Partnership maintained, in all material respects, effective internal control over financial reporting as of December 31, 201 5 , based on criteria established in Internal Control—Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).

 

 

/s/ Miller Wachman LLP

 

Boston, Massachusetts
March 1 1 , 201 6

 

 

 

 

 

F- 1


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

 

2015

    

2014

 

ASSETS

 

 

 

 

 

 

 

 

Rental Properties

 

 

$

176,697,314

 

$

149,116,084

 

Cash and Cash Equivalents

 

 

 

10,298,186

 

 

14,015,898

 

Rents Receivable

 

 

 

433,744

 

 

474,225

 

Insurance Recovery Receivable

 

 

 

345,645

 

 

 —

 

Real Estate Tax Escrows

 

 

 

370,981

 

 

340,341

 

Prepaid Expenses and Other Assets

 

 

 

4,685,339

 

 

3,287,005

 

Investments in Unconsolidated Joint Ventures

 

 

 

7,819,162

 

 

8,807,868

 

Financing Fees

 

 

 

1,515,845

 

 

1,735,652

 

Total Assets

 

 

$

202,166,216

 

$

177,777,073

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

Mortgage Notes Payable

 

 

 

195,939,469

 

 

196,071,540

 

Notes Payable

 

 

 

25,000,000

 

 

 —

 

Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture

 

 

 

2,288,090

 

 

1,425,369

 

Accounts Payable and Accrued Expenses

 

 

 

4,640,767

 

 

3,099,117

 

Advance Rental Payments and Security Deposits

 

 

 

5,108,843

 

 

4,548,729

 

Total Liabilities

 

 

 

232,977,169

 

 

205,144,755

 

Commitments and Contingent Liabilities (Notes 3 and 9)

 

 

 

 —

 

 

 —

 

Partners’ Capital 125,374 and 127,653 units outstanding in 2015 and 2014 respectively

 

 

 

(30,810,953)

 

 

(27,367,682)

 

Total Liabilities and Partners’ Capital

 

 

$

202,166,216

 

$

177,777,073

 

See notes to consolidated financial statements

F- 2


 

Table of Contents

 

 

 

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

Revenues

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

45,074,655

 

$

42,205,644

 

$

37,961,599

 

Laundry and sundry income

 

 

406,059

 

 

426,675

 

 

402,953

 

 

 

 

45,480,714

 

 

42,632,319

 

 

38,364,552

 

Expenses

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

2,096,290

 

 

2,206,483

 

 

2,116,527

 

Depreciation and amortization

 

 

10,733,773

 

 

10,551,527

 

 

8,377,902

 

Management fee

 

 

1,869,977

 

 

1,744,849

 

 

1,570,158

 

Operating

 

 

4,939,662

 

 

4,668,196

 

 

4,201,928

 

Renting

 

 

487,225

 

 

430,949

 

 

202,787

 

Repairs and maintenance

 

 

6,998,592

 

 

6,608,290

 

 

5,815,264

 

Taxes and insurance

 

 

5,643,507

 

 

5,519,432

 

 

4,948,569

 

 

 

 

32,769,026

 

 

31,729,726

 

 

27,233,135

 

Income Before Other Income (Expense) and Discontinued Operations

 

 

12,711,688

 

 

10,902,593

 

 

11,131,417

 

Other Income (Expense)

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

1,596

 

 

754

 

 

1,118

 

Interest expense

 

 

(9,809,293)

 

 

(9,553,200)

 

 

(8,013,109)

 

Income (Loss) from investments in unconsolidated joint ventures

 

 

868,574

 

 

(325,297)

 

 

(1,166,877)

 

Other Income

 

 

 —

 

 

 —

 

 

4,950

 

 

 

 

(8,939,123)

 

 

(9,877,743)

 

 

(9,173,918)

 

Income from Continuing Operations

 

 

3,772,565

 

 

1,024,850

 

 

1,957,499

 

Discontinued Operations

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations

 

 

 —

 

 

 —

 

 

19,047

 

Gain on the sale of real estate

 

 

 —

 

 

 —

 

 

3,678,839

 

 

 

 

 —

 

 

 —

 

 

3,697,886

 

Net Income

 

$

3,772,565

 

$

1,024,850

 

$

5,655,385

 

 

 

 

 

 

 

 

 

 

 

 

Income per Unit

 

 

 

 

 

 

 

 

 

 

Income before discontinued operations

 

$

29.86

 

$

7.96

 

$

15.07

 

Income from discontinued operations

 

 

 —

 

 

 —

 

 

28.48

 

Net Income per Unit

 

$

29.86

 

$

7.96

 

$

43.55

 

Weighted Average Number of Units Outstanding

 

 

126,361

 

 

128,735

 

 

129,868

 

 

 

See notes to consolidated financial statements.

F- 3


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS   OF CHANGES IN PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Units

 

Partners’ Capital

 

 

 

Limited

 

General

 

 

 

Treasury

 

 

 

Limited

 

General

 

 

 

 

 

    

Class A

    

Class B

    

Partnership

    

Subtotal

    

Units

    

Total

    

Class A

    

Class B

    

Partnership

    

Total

 

Balance January 1, 2013

 

144,180

 

34,243

 

1,802

 

180,225

 

49,781

 

130,444

 

$

(18,017,082)

 

$

(4,273,666)

 

$

(224,929)

 

$

(22,515,677)

 

Distribution to Partners

 

 

 

 

 

 

 

 

(3,114,930)

 

 

(739,796)

 

 

(38,936)

 

 

(3,893,662)

 

Stock Buyback

 

 

 

 

 

957

 

(957)

 

 

(877,623)

 

 

(206,137)

 

 

(10,849)

 

 

(1,094,609)

 

Net Income

 

 

 

 

 

 

 

 

4,524,308

 

 

1,074,523

 

 

56,554

 

 

5,655,385

 

Balance December 31 , 2013

 

144,180

 

34,243

 

1,802

 

180,225

 

50,738

 

129,487

 

$

(17,485,327)

 

$

(4,145,076)

 

$

(218,160)

 

$

(21,848,563)

 

Distribution to Partners

 

 

 

 

 

 

 

 

(3,086,709)

 

 

(733,093)

 

 

(38,584)

 

 

(3,858,386)

 

Stock Buyback

 

 

 

 

 

1,834

 

(1,834)

 

 

(2,158,332)

 

 

(500,888)

 

 

(26,363)

 

 

(2,685,583)

 

Net Income

 

 

 

 

 

 

 

 

819,880

 

 

194,722

 

 

10,248

 

 

1,024,850

 

Balance December 31 , 2014

 

144,180

 

34,243

 

1,802

 

180,225

 

52,572

 

127,653

 

$

(21,910,488)

 

$

(5,184,335)

 

$

(272,859)

 

$

(27,367,682)

 

Distribution to Partners

 

 

 

 

 

 

 

 

(3,028,706)

 

 

(719,318)

 

 

(37,859)

 

 

(3,785,883)

 

Stock Buyback

 

 

 

 

 

2,279

 

(2,279)

 

 

(2,752,393)

 

 

(643,682)

 

 

(33,878)

 

 

(3,429,953)

 

Net Income

 

 

 

 

 

 

 

 

3,018,052

 

 

716,787

 

 

37,726

 

 

3,772,565

 

Balance December 31, 2015

 

144,180

 

34,243

 

1,802

 

180,225

 

54,851

 

125,374

 

$

(24,673,535)

 

$

(5,830,548)

 

$

(306,870)

 

$

(30,810,953)

 

See notes to consolidated financial statements.

F- 4


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

    

2015

    

2014

    

2013

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

$

3,772,565

 

$

1,024,850

 

$

5,655,385

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

 

10,733,773

 

 

10,551,527

 

 

8,377,902

 

(Income) Loss from investments in joint ventures

 

 

 

(868,574)

 

 

325,297

 

 

1,166,877

 

Gain on sale of equipment

 

 

 

 —

 

 

 —

 

 

(3,500)

 

Depreciation and amortization - discontinued operations

 

 

 

 —

 

 

 —

 

 

2,111

 

Gain on sale of rental property

 

 

 

 —

 

 

 —

 

 

(3,678,839)

 

Change in operating assets and liabilities

 

 

 

 

 

 

 

 

 

 

 

Decrease (Increase)  in rents receivable

 

 

 

40,481

 

 

21,924

 

 

(21,064)

 

Increase (Decrease) in accounts payable and accrued expense

 

 

 

1,541,650

 

 

(79,378)

 

 

816,553

 

(Increase)  in insurance recovery receivable

 

 

 

(345,645)

 

 

 —

 

 

 —

 

(Increase) Decrease in real estate tax escrow

 

 

 

(30,640)

 

 

35,219

 

 

74,093

 

(Increase)  in prepaid expenses and other assets

 

 

 

(1,597,603)

 

 

(345,132)

 

 

443,925

 

Increase in advance rental payments and security deposits

 

 

 

560,114

 

 

306,327

 

 

605,696

 

Total Adjustments

 

 

 

10,033,556

 

 

10,815,784

 

 

7,783,754

 

Net cash provided by operating activities

 

 

 

13,806,121

 

 

11,840,634

 

 

13,439,139

 

Cash Flows From Investing Activities

 

 

 

 

 

 

 

 

 

 

 

Proceeds from unconsolidated joint ventures

 

 

 

2,872,378

 

 

3,071,902

 

 

1,288,077

 

Distribution in excess of investment in unconsolidated joint ventures

 

 

 

990,262

 

 

272,500

 

 

1,687,750

 

(Investment)  in unconsolidated joint ventures

 

 

 

(1,142,640)

 

 

(279,402)

 

 

(929,327)

 

Improvement of rental properties

 

 

 

(6,693,996)

 

 

(5,604,791)

 

 

(4,499,924)

 

Proceeds from the sale of equipment

 

 

 

 —

 

 

 —

 

 

3,500

 

Purchase of rental properties

 

 

 

(6,201,930)

 

 

 —

 

 

(22,601,774)

 

Net proceeds from the sale of rental property

 

 

 

 —

 

 

 —

 

 

2,138,978

 

Net cash (used in) investing activities

 

 

 

(10,175,926)

 

 

(2,539,791)

 

 

(22,912,720)

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

 

 

 

 

Payment of financing costs

 

 

 

 —

 

 

(305,418)

 

 

(971,630)

 

Proceeds of mortgage notes payable

 

 

 

 —

 

 

1,109,555

 

 

28,268,115

 

Principal payments of mortgage notes payable

 

 

 

(132,071)

 

 

(3,558,493)

 

 

(5,803,159)

 

Stock buyback

 

 

 

(3,429,953)

 

 

(2,685,583)

 

 

(1,094,609)

 

Distributions to partners

 

 

 

(3,785,883)

 

 

(3,858,386)

 

 

(3,893,662)

 

Net cash (used in) financing activities

 

 

 

(7,347,907)

 

 

(9,298,325)

 

 

16,505,055

 

Net (Decrease) in Cash and Cash Equivalents

 

 

 

(3,717,712)

 

 

2,518

 

 

7,031,474

 

Cash and Cash Equivalents, at beginning of period

 

 

 

14,015,898

 

 

14,013,380

 

 

6,981,906

 

Cash and Cash Equivalents, at end of period

 

 

$

10,298,186

 

$

14,015,898

 

$

14,013,380

 

 

 

 

 

 

 

 

 

 

 

 

 

See notes to consolidated financial statements

 

 

F- 5


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2015

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

Line of Business:  New England Realty Associates Limited Partnership (“NERA” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own 2 5 properties which include 1 7 residential buildings; 4 mixed use residential, retail and office buildings; 3 commercial buildings and individual units at one condominium complex. These properties total 2, 506 apartment units, 19 condominium units and 108,043 square feet of commercial space. Additionally, the Partnership also owns a 40 ‑50% interest in 9 residential and mixed use properties consisting of 7 88 apartment units, 12,500 square feet of commercial space and a 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire.

Basis of Presentation:   The financial statements have been prepared in conformity with GAAP. The preparation  of the financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. These estimates and assumptions are based on management’s historical experience that are believed to be reasonable at the time. However, because future events and their effects cannot be determined with certainty, the determination of estimates requires the exercise of judgement. The Partnership’s critical accounting policies are those which require assumptions to be made about matters that are highly uncertain. Different estimates could have a material effect on the Partnership’s financial results. Judgements and uncertainties affecting the application of these policies and estimates may result in materially different amounts being reported under different conditions and circumstances.

Principles of Consolidation:  The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a 99.67% to 100% ownership interest in each subsidiary except for the nine limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a 40   ‑  50% ownership interest. The consolidated group is referred to as the “Partnership.” Minority interests are not recorded, since they are insignificant. All significant intercompany accounts and transactions are eliminated in consolidation. The Partnership accounts for its investment in the above ‑mentioned Investment Properties using the equity method of consolidation. (See Note 14: Investments in Unconsolidated Joint Ventures).

The Partnership accounts for its investments in joint ventures using the equity method of accounting. These investments are recorded initially at cost, as Investments in Unconsolidated Joint Ventures, and subsequently adjusted for equity in earnings and cash contributions and distributions. Generally, the Partnership would discontinue applying the equity method when the investment (and any advances) is reduced to zero and would not provide for additional losses unless the Partnership has guaranteed obligations of the venture or is otherwise committed to providing further financial support for the investee. If the venture subsequently generates income, the Partnership only recognizes its share of such income to the extent it exceeds its share of previously unrecognized losses. In 2013 and beyond , the carrying value s of certain investment s fell below zero. We intend to fund our share of the investments’ future operating deficits should the need arise. However, we have no legal obligation to pay for any of the liabilities of such investments nor do we have any legal obligation to fund operating deficits. (See Note 14: Investment in Unconsolidated Joint Ventures.)

The authoritative guidance on consolidation provides guidance on the identification of entities for which control is achieved through means other than voting rights (“variable interest entities” or “VIEs”) and the determination of which business enterprise, if any, should consolidate the VIE (the “primary beneficiary”). Generally, the consideration of whether an entity is a VIE applies when either (1) the equity investors (if any) lack one or more of the essential characteristics of a controlling financial interest, (2) the equity investment at risk is insufficient to finance that equity’s activities without additional subordinated financial support or (3) the equity investors have voting rights that are not proportionate to their economic interests and the activities of the entity involve or are conducted on behalf of an investor with a disproportionately small voting interest. The primary beneficiary is defined by the entity having both of the following characteristics: (1) the power to direct the activities that, when taken together, most significantly impact the

F- 6


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

variable interest entity’s performance; and (2) the obligation to absorb losses and rights to receive the returns from VIE that would be significant to the VIE.

Impairment:  On an annual basis management assesses whether there are any indicators that the value of the Partnership’s rental properties or investments in unconsolidated subsidiaries may be impaired. In addition to identifying     any specific circumstances which may affect a property or properties, management considers other criteria for determining which properties may require assessment for potential impairment. The criteria considered by management include reviewing low leased percentages, significant near term lease expirations, recently acquired properties, current and historical operating and/or cash flow losses, near term mortgage debt maturities or other factors that might impact the Partnership’s intent and ability to hold property. A property’s value is impaired only if management’s estimate of the aggregate future cash flows (undiscounted and without interest charges) to be generated by the property is less than the carrying value of the property. To the extent impairment has occurred, the loss shall be measured as the excess of the carrying amount of the property over the fair value of the property. The Partnership’s estimates of aggregate future cash flows expected to be generated by each property are based on a number of assumptions that are subject to economic and market uncertainties including, among others, demand for space, competition for tenants, changes in market rental rates, and costs to operate each property. As these factors are difficult to predict and are subject to future events that may alter management’s assumptions, the future cash flows estimated by management in its impairment analyses may not be achieved.

Revenue Recognition:  Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts 60  days in arrears are charged against income. The commercial tenants are evaluated on a case by case basis. Certain leases of the commercial properties provide for increasing stepped minimum rents, which are accounted for on a straight ‑line basis over the term of the lease. Contingent rent for commercial properties are received from tenants for certain costs as provided in the lease agreement. The costs generally include real estate taxes, utilities, insurance, common area maintenance and recoverable costs. Rental concessions are also accounted for on the straight ‑line basis.

Above ‑market and below ‑market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in ‑place lease and (ii) management’s estimate of fair market lease rates for each corresponding in ‑place lease, measured over a period equal to the remaining term of the lease for above ‑market leases and the initial term plus the term of any below ‑market fixed ‑rate renewal options for below ‑market leases. The capitalized above ‑market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below ‑market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below ‑market fixed ‑rate renewal options of the respective leases.

Rental Properties:  Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions which improve or extend the life of the assets are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight ‑line and accelerated methods over their estimated useful lives. Upon acquisition of rental property, the Partnership estimates the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in ‑place leases and (iii) tenant relationships. The Partnership allocates the purchase price to the assets acquired and liabilities assumed based on their fair values. The Partnership records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the

F- 7


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Partnership considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimated cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it were vacant.

Other intangible assets acquired include amounts for in ‑place lease values and tenant relationship values, which are based on management’s evaluation of the specific characteristics of each tenant’s lease and the Partnership’s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in ‑place lease values include an estimate of carrying costs during hypothetical expected lease ‑up periods considering current market conditions, and costs to execute similar leases at market rates during the expected lease ‑up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Partnership’s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant’s credit quality and expectations of lease renewals. The value of in ‑place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset’s carrying value to determine if a write ‑down to fair value is required.

Financing and Leasing Fees:  Financing fees are capitalized and amortized, using the interest method, over the life of the related mortgages. Leasing fees are capitalized and amortized on a straight ‑line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable.

Income Taxes:  The financial statements have been prepared on the basis that NERA and its subsidiaries are entitled to tax treatment as partnerships. Accordingly, no provision for income taxes have been recorded (See Note 13).

Cash Equivalents:  The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less.

Segment Reporting:  Operating segments are revenue producing components of the Partnership for which separate financial information is produced internally for management. Under the definition, NERA operated, for all periods presented, as one segment.

Comprehensive Income:  Comprehensive income is defined as changes in partners’ equity, exclusive of transactions with owners (such as capital contributions and dividends). NERA did not have any comprehensive income items in 201 5 , 201 4 , or 201 3 other than net income as reported.

Income (Loss) Per Depositary Receipt:  Effective January 3, 2012, the Partnership authorized a 3 ‑for ‑1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10 ‑to ‑1 to 30 ‑to ‑1 , such that each Depositary Receipt represents one ‑thirtieth ( 1 / 30 ) of a Class A Unit of the Partnership. All references to Depositary Receipts in the report are reflective of the 3 ‑ for ‑1 forward split.

Income Per Unit:  Net income per unit has been calculated based upon the weighted average number of units outstanding during each period presented. The Partnership has no dilutive units and, therefore, basic net income is the same as diluted net income per unit (see Note 7).

F- 8


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Concentration of Credit Risks and Financial Instruments:  The Partnership’s properties are located in New England, and the Partnership is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the Partnership’s revenues in 201 5 , 201 4 , or 201 3 . The Partnership makes its temporary cash investments with high ‑credit quality financial institutions. At December 31, 201 5 , substantially all of the Partnership’s cash and cash equivalents were held in interest ‑bearing accounts at financial institutions, earning interest at rates from 0.01% to 0.35 %. At December 31, 201 5 and 201 4 , respectively approximately $ 11,592 ,000 and $15, 118 ,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts.

Advertising Expense:  Advertising is expensed as incurred. Advertising expense was $ 165,070 ,   $ 119,015 and $ 41,285 in 201 5 , 201 4 and 201 3 , respectively.

Discontinued Operations and Rental Property Held for Sale:  In April 2014, the FASB issued guidance related to the reporting of discontinued operation and disclosures of disposals of components of an entity. This guidance defines a discontinued operation as a component or group of components disposed or classified as held for sale and represents a strategic shift that has (or will have) a major effect on an entity’s operations and final result; the guidance states that a strategic shift could include a disposal of a major geographical area of operations, a major line of business, a major equity method investment or other major parts of an entity.  The guidance also provides for additional disclosure requirements in connection with both discontinued operations and other dispositions not qualifying as discontinued operations.  The guidance will be effective for all companies for annual and interim periods beginning on or after December 15, 2014.  The guidance applies prospectively to new disposals and new classifications of disposal groups as held for sale after the effective date.  All entities may early adopt the guidance for new disposals (or new classifications as held for sale) that have not been reported in financial statements previously issued or available for issuance.  The Partnership has elected to early adopt this standard effective with the interim period beginning January 1, 2014.  Prior to January 1, 2014, properties identified as held for sale and/or disposed of were presented in discontinued operations for all periods presented.  

Interest Capitalized:  The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds one year. During the years ended December 31, 201 5 ,   201 4 and 201 3 there was no capitalized interest.

Extinguishment of Debt:  When existing mortgages are refinanced with the same lender and it is determined that the refinancing is substantially different then they are recorded as an extinguishment of debt. However if it is determined that the refinancing is substantially the same then they are recorded as an exchange of debt. All refinancing qualify as extinguishment of debt.

Reclassifications:  Certain reclassifications have been made to prior period amounts in order to conform to current period presentation.

 

NOTE 2. RENTAL PROPERTIES

As of December 31, 201 5 , the Partnership and its Subsidiary Partnerships owned 2,506 residential apartment units in 21 residential and mixed ‑use complexes (collectively, the “Apartment Complexes”). The Partnership also owns 19 condominium units in a residential condominium complex, all of which are leased to residential tenants (collectively referred to as the “Condominium Units”). The Apartment Complexes and Condominium Units are located primarily in the metropolitan Boston area of Massachusetts.

Additionally, as of December 31, 201 5 , the Partnership and Subsidiary Partnerships owned a commercial shopping center in Framingham, commercial buildings in Newton and Brookline and mixed ‑use properties in Boston, Brockton and Newton, all in Massachusetts. These properties are referred to collectively as the “Commercial Properties.”

F- 9


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

The Partnership also owned a 40% to 50% ownership interest in nine residential and mixed use complexes (the “Investment Properties”) at December 31, 201 5 with a total of 788  u nits, accounted for using the equity method of consolidation. See Note 14 for summary information on these investments.

Rental properties consist of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

December 31, 2015

    

December 31, 2014

    

Useful Life

 

Land, improvements and parking lots

 

$

52,852,877

 

$

44,541,471

 

15

-

40

 

years

 

Buildings and improvements

 

 

172,277,299

 

 

153,059,430

 

15

-

40

 

years

 

Kitchen cabinets

 

 

8,493,696

 

 

6,865,348

 

 5

-

10

 

years

 

Carpets

 

 

7,361,966

 

 

6,341,227

 

 5

-

10

 

years

 

Air conditioning

 

 

718,531

 

 

705,116

 

 5

-

10

 

years

 

Laundry equipment

 

 

244,771

 

 

147,721

 

 5

-

 7

 

years

 

Elevators

 

 

1,139,296

 

 

1,139,296

 

20

-

40

 

years

 

Swimming pools

 

 

444,629

 

 

444,629

 

10

-

30

 

years

 

Equipment

 

 

9,502,977

 

 

5,491,992

 

 5

-

 7

 

years

 

Motor vehicles

 

 

130,563

 

 

130,563

 

 

 

 5

 

years

 

Fences

 

 

38,115

 

 

24,670

 

 5

-

15

 

years

 

Furniture and fixtures

 

 

7,855,351

 

 

5,910,046

 

 5

-

 7

 

years

 

Smoke alarms

 

 

216,827

 

 

220,437

 

 5

-

 7

 

years

 

Total fixed assets

 

 

261,276,898

 

 

225,021,946

 

 

 

 

 

 

 

Less: Accumulated depreciation

 

 

(84,579,584)

 

 

(75,905,862)

 

 

 

 

 

 

 

 

 

$

176,697,314

 

$

149,116,084

 

 

 

 

 

 

 

 

 

 

F- 10


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Real estate and accumulated depreciation as of December 31, 201 5 is:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial Cost to

 

Capitalized

 

Gross Amount at Which

 

 

 

 

 

 

 

 

Encumbrances

 

Partnerships(1)

 

Subsequent to

 

Carried at Close of Period

 

 

 

 

 

 

 

 

(First

 

 

 

 

Buildings

 

Acquisition(2)

 

 

 

 

Buildings

 

 

 

 

Accumulated

 

 

 

 

    

Mortgages)

    

Land

    

Improvements

    

Improvements

    

Land

    

Improvements

    

Totals

    

Depreciation(3)

    

Date Acquired

 

Boylston Downtown L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

$

40,000,000

 

$

2,112,000

 

$

8,593,109

 

$

8,192,079

 

$

2,112,000

 

$

16,785,188

 

$

18,897,188

 

$

10,755,089

 

July 1995

 

Brookside Associates LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woburn, Massachusetts

 

$

2,598,337

 

$

684,000

 

$

3,116,000

 

$

432,302

 

$

684,000

 

$

3,548,302

 

$

4,232,302

 

$

1,945,022

 

Oct. 2000

 

Clovelly Apartments L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nashua, New Hampshire

 

$

4,160,000

 

$

177,610

 

$

1,478,359

 

$

1,689,128

 

$

177,610

 

$

3,167,487

 

$

3,345,097

 

$

2,154,856

 

Sept. 1977

 

Commonwealth 1137 L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

$

3,750,000

 

$

342,000

 

$

1,367,669

 

$

1,196,696

 

$

342,000

 

$

2,564,365

 

$

2,906,365

 

$

1,532,004

 

July 1995

 

Commonwealth 1144 L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

$

14,780,000

 

$

1,410,000

 

$

5,664,816

 

$

2,207,782

 

$

1,410,000

 

$

7,872,598

 

$

9,282,598

 

$

5,199,814

 

July 1995

 

Executive Apartments L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Framingham, Massachusetts

 

$

2,415,000

 

$

91,400

 

$

740,360

 

$

1,226,670

 

$

91,400

 

$

1,967,030

 

$

2,058,430

 

$

1,062,137

 

Sept. 1977

 

Hamilton Battle Green LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lexington, Massachusetts

 

$

4,649,132

 

$

1,341,737

 

$

8,457,497

 

$

170,445

 

$

1,341,737

 

$

8,627,942

 

$

9,969,679

 

$

1,823,135

 

Jun. 2011

 

Hamilton Cypress LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1031Exchange Brookline,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

 —

 

$

2,362,596

 

$

4,613,985

 

$

259,375

 

$

2,362,596

 

$

4,873,360

 

$

7,235,956

 

$

1,085,242

 

Oct. 2008

 

Hamilton Green

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Andover, Massachusetts

 

$

38,500,000

 

$

16,054,336

 

$

44,794,438

 

$

748,572

 

$

16,054,336

 

$

45,543,010

 

$

61,597,346

 

$

8,395,786

 

Jul. 2013

 

Hamilton Linewt LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1031Exchange Newton,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

 —

 

$

884,042

 

$

2,652,127

 

$

62,608

 

$

884,042

 

$

2,714,735

 

$

3,598,777

 

$

564,048

 

Nov. 2007

 

Hamilton Oaks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Associates LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brockton, Massachusetts

 

$

11,925,000

 

$

2,175,000

 

$

12,325,000

 

$

2,574,848

 

$

2,175,000

 

$

14,899,848

 

$

17,074,848

 

$

8,580,806

 

Dec. 1999

 

Highland Street

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments, L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lowell, Massachusetts

 

$

1,050,000

 

$

156,000

 

$

634,085

 

$

338,724

 

$

156,000

 

$

972,809

 

$

1,128,809

 

$

635,675

 

Dec. 1996

 

 

 

F- 11


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial Cost to

 

Capitalized

 

Gross Amount at Which

 

 

 

 

 

 

 

 

Encumbrances

 

Partnerships(1)

 

Subsequent to

 

Carried at Close of Period

 

 

 

 

 

 

 

 

(First

 

 

 

 

Buildings

 

Acquisition(2)

 

 

 

 

Buildings

 

 

 

 

Accumulated

 

 

 

 

    

Mortgages)

    

Land

    

Improvements

    

Improvements

    

Land

    

Improvements

    

Totals

    

Depreciation(3)

    

Date Acquired

 

Linhart L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential/Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Newton, Massachusetts

 

$

 —

 

$

385,000

 

$

1,540,000

 

$

1,331,870

 

$

385,000

 

$

2,871,870

 

$

3,256,870

 

$

2,047,890

 

Jan. 1995

 

NERA Dean

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

St. Associates LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Norwood, Massachusetts

 

$

5,687,000

 

$

1,512,000

 

$

5,701,480

 

$

961,065

 

$

1,512,000

 

$

6,662,545

 

$

8,174,545

 

$

3,143,032

 

Jun. 2002

 

North Beacon 140 L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Boston, Massachusetts

 

$

6,937,000

 

$

936,000

 

$

3,762,013

 

$

2,158,122

 

$

936,000

 

$

5,920,135

 

$

6,856,135

 

$

3,743,872

 

July 1995

 

Olde English

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lowell, Massachusetts

 

$

3,080,000

 

$

46,181

 

$

878,323

 

$

1,262,126

 

$

46,181

 

$

2,140,449

 

$

2,186,630

 

$

1,386,246

 

Sept. 1977

 

Redwood Hills L.P.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Worcester, Massachusetts

 

$

6,743,000

 

$

1,200,000

 

$

4,810,604

 

$

3,171,266

 

$

1,200,000

 

$

7,981,870

 

$

9,181,870

 

$

4,753,632

 

July 1995

 

Residences at Captain Parkers LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lexington, Massachusetts

 

$

 —

 

$

6,247,153

 

$

24,954,777

 

$

31,201,930

 

$

6,247,153

 

$

24,954,777

 

$

31,201,930

 

$

385,301

 

Sept. 2015

 

River Drive L.P. Residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments Danvers,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

3,465,000

 

$

72,525

 

$

587,777

 

$

1,130,773

 

$

72,525

 

$

1,718,550

 

$

1,791,075

 

$

847,593

 

Sept. 1977

 

Riverside Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condominium Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

 —

 

$

23,346

 

$

190,807

 

$

54,973

 

$

23,346

 

$

245,780

 

$

269,126

 

$

205,387

 

Sept. 1977

 

School St Assoc LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Framingham,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

15,000,000

 

$

4,686,728

 

$

18,746,911

 

$

(1,254,212)

 

$

4,686,728

 

$

17,492,699

 

$

22,179,427

 

$

7,958,005

 

Apr. 2003

 

WRF Associates LLC Strip

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mall Framingham,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Massachusetts

 

$

6,000,000

 

$

3,280,000

 

$

4,920,000

 

$

86,445

 

$

3,280,000

 

$

5,006,445

 

$

8,286,445

 

$

2,737,573

 

May 1999

 

WCB Associates LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Brockton, Massachusetts

 

$

7,000,000

 

$

1,335,000

 

$

7,565,501

 

$

1,722,213

 

$

1,335,000

 

$

9,287,714

 

$

10,622,714

 

$

5,303,172

 

Dec. 1999

 

Westate Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Burlington LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Burlington, Massachusetts

 

$

2,500,000

 

$

44,965

 

$

4,478,687

 

$

244,281

 

$

44,965

 

$

4,722,968

 

$

4,767,933

 

$

1,984,655

 

Sept. 2004

 

Westgate Apartments LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Apartments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Woburn, Massachusetts

 

$

15,700,000

 

$

461,300

 

$

2,424,636

 

$

8,333,060

 

$

417,107

 

$

10,757,696

 

$

11,174,803

 

$

6,349,611

 

Sept. 1977

 

 

 

$

195,939,469

 

$

48,020,919

 

$

174,998,961

 

$

69,503,141

 

$

47,976,726

 

$

213,300,172

 

$

261,276,898

 

$

84,579,584

 

 

 

 


(1)

The initial cost to the Partnerships represents both the balance of mortgages assumed in September 1977, including subsequent adjustments to such amounts, and subsequent acquisitions at cost.

Net of retirements.

(2)

F- 12


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

(3)

In 201 5 , rental properties were depreciated over the following estimated useful lives:

 

 

 

 

 

 

 

Assets

    

Life

 

Buildings and Improvements

 

10

-

39

years

 

Other Categories of Assets

 

5

-

15

years

 

 

A reconciliation of rental properties and accumulated depreciation is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2015

    

2014

    

2013

 

Rental Properties

 

 

 

 

 

 

 

 

 

 

Balance, Beginning

 

$

225,021,946

 

$

221,454,286

 

$

158,624,893

 

Additions:

 

 

 

 

 

 

 

 

 

 

Buildings, improvements and other assets

 

 

37,895,926

 

 

5,604,791

 

 

65,349,698

 

 

 

 

262,917,872

 

 

227,059,077

 

 

223,974,591

 

Deduct:

 

 

 

 

 

 

 

 

 

 

Write-offs of retired or disposed assets

 

 

1,640,974

 

 

2,037,131

 

 

2,505,787

 

Rental properties held for sale and/or sold

 

 

 —

 

 

 —

 

 

14,518

 

Balance, Ending

 

$

261,276,898

 

$

225,021,946

 

$

221,454,286

 

Accumulated Depreciation

 

 

 

 

 

 

 

 

 

 

Balance, Beginning

 

$

75,905,862

 

$

68,549,625

 

$

63,651,293

 

Add:

 

 

 

 

 

 

 

 

 

 

Depreciation for the year

 

 

10,314,696

 

 

9,393,368

 

 

7,404,120

 

 

 

 

86,220,558

 

 

77,942,993

 

 

71,055,413

 

Deduct

 

 

 

 

 

 

 

 

 

 

Accumulated depreciation of retired or disposed assets

 

 

1,640,974

 

 

2,037,131

 

 

2,505,788

 

Balance, Ending

 

$

84,579,584

 

$

75,905,862

 

$

68,549,625

 

In May 2013 the Partnership sold the Nashoba Apartments located in Acton, Massachusetts. The sale price was $4,300,000 ; the net proceeds of approximately $2,100,000 were transferred to Investment Property Exchange Services, Inc. a Qualified Intermediary. These funds were held by the intermediary in order to maintain the Partnership’s ability to structure a tax free exchange in accordance with the Internal Revenue Service’s rules under Sec. 1031. The gain on the sale in accordance with GAAP is approximately $3,679,000 . The proceeds were subsequently used in the acquisition of the Hamilton Green Apartments described below.

On July 15, 2013, Hamilton Green Apartments, LLC, (“Hamilton Green”) a newly formed subsidiary of the Partnership, purchased Windsor Green at Andover, a 193 unit apartment complex located at 311 and 319 Lowell Street, Andover, Massachusetts. The purchase price was $62,500,000 . From the purchase price, the Partnership has allocated approximately $1,656,000 to the value of the in ‑place leases and approximately $96,000 to the value of the tenant relationships. These amounts will be amortized over 12 and 36  months respectively. To fund this purchase, the Partnership obtained short term financing of approximately $40,000,000 , used the funds of approximately $2,100,000 from the sale of the Nashoba Apartments, and the balance from the Partnership’s cash reserves. The closing costs associated with this short term financing were approximately $38,000 . The original mortgage matured in November 2013. On December 20, 2013, the Partnership refinanced the mortgage on Hamilton Green. The new 15 year mortgage is $38,500,000; the interest rate is 4.67%; interest only for 2  years.  After the first two years, principal is amortized on a 30  year amortization schedule through January 2029. This refinancing required additional capital of approximately $1,846,000 from the Partnership. The closing costs associated with this refinancing were approximately $346,000 .

F- 13


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

On September 18, 2015, Residences at Captain Parkers LLC, a newly formed subsidiary of the Partnership, purchased the Residence at Captain Parkers, a 94 unit apartment comp lex located at 125 Worthen Road and Ryder Lane in Lexington, Massachusetts. The purchase price was $31,600,000 and the closing costs were approximately $49,000 . From the purchase price, the Partnership allocated approximately $474,000 for in-place leases, and approximately $31,000 to the value of tenant relationships. These amounts are being amortized over 12 and 24 months respectively. To fund the purchase, the Partnership utilized the available line of credit of $25,000,000 , and the balance from the Partnership’s cash reserves.

 

NOTE 3. RELATED PARTY TRANSACTIONS

The Partnership’s properties are managed by an entity that is owned by the majority shareholder of the General Partner. The management fee is equal to 4% of gross receipts of rental revenue and laundry income on the majority of the Partnership’s properties and 3% on Linewt. Total fees paid were approximately $ 1,870 ,000 ,   $ 1,745 ,000 and $ 1,57 0 ,000 in 201 5 , 201 4 and 201 3 , respectively.

The Partnership Agreement permits the General Partner or Management Company to charge the costs of professional services (such as counsel, accountants and contractors) to NERA. In 201 5 , 201 4 and 201 3 , approximately $ 994 ,000 ,   $ 925, 000 and $ 1,431 ,000 , was charged to NERA for legal, accounting, construction, maintenance, rental and architectural services and supervision of capital improvements. Of the 201 5 expenses referred to above, approximately $ 443 ,000 consisted of repairs and maintenance, and $ 349 ,000 of administrative expense. Approximately $ 202 ,000 of expenses for construction, architectural services and supervision of capital projects were capitalized in rental properties. Additionally in 201 5 , the Hamilton Company received approximately $ 840 ,000 from the Investment Properties of which approximately $ 677 ,000 was the management fee, approximately $ 23 ,000 was for construction, architectural services and supervision of capital projects, approximately $ 95 ,000 was for maintenance services, and approximately $ 45 ,000 was for administrative services. The management fee is equal to 4% of gross receipts rental income on the majority of investment properties and 2% on Dexter Park.

The Partnership reimburses the management company for the payroll and related expenses of the employees who work at the properties. Total reimbursement was approximately $ 2,958 ,000 ,   $ 3,230 ,000 and $2, 926 ,000 for the years ended December 31, 201 5 , 201 4 and 201 3 , respectively. The Management Company maintains a 401K plan for all eligible employees whereby the employees may contribute the maximum allowed by law. The plan also provides for discretionary contributions by the employer. There were no employer contributions during 201 5 , 201 4 or 201 3 .

Bookkeeping and accounting functions are provided by the Management Company’s accounting staff, which consists of approximately 14 people. During the years ended December 31, 201 5 , 201 4 and 201 3 the Management Company charged the Partnership $125,000 per year for bookkeeping and accounting services included in administrative expenses above.

The President of the Management Company performs asset management consulting services and receives an asset management fee from the Partnership. The Partnership does not have a written agreement with this individual. During the years ended December 31, 201 5 , 201 4 and 201 3 this individual received a quarterly fee of $18,750 for a total annual fee of $75,000 .

The Partnership has invested in nine limited partnerships, which have invested in mixed use residential apartment complexes. The Partnership has a 40% to 50% ownership interest in each investment property. The other investors are Harold Brown, the President of the Management Company and five other employees of the Management

F- 14


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Company. Harold Brown’s ownership interest is between 43.2 % and 57 % . See Note 14 for a description of the properties and their operations .

The Advisory Committee held 5   meetings during 201 5 , and a total of $ 26 ,000   was paid for attendance and participation in such meetings. Additionally , the Audit Committee held 4   meetings in 201 5 and a total of $ 12 ,000   was paid for attendance and participation in such meetings.

See Note 8 for information regarding the repurchase of Class B and General Partnership Units.

NOTE 4. OTHER ASSETS

Approximately $ 2,257 ,000 and $2,0 90 ,000 of security deposits are included in prepaid expenses and other assets at December 31,   2015 and 2014 , respectively. The security deposits and escrow accounts are restricted cash.

Included in prepaid expenses and other assets at December 31, 201 5 and 201 4 is approximately $ 801 ,000 and $ 253 ,000 , respectively, held in escrow to fund future capital improvements.

Intangible assets on the acquisition s of Hamilton Green and the Residence at Captain Parkers are included in prepaid expenses and other assets. Intangible assets are approximately $ 382 ,000 net of accumulated amortization of approximately $ 1,875 ,000 and approximately $ 49 ,000 net of accumulated amortization of approximately $ 1,703 ,000 at December 31,   201 5 and 201 4 , respectively.

Financing fees of approximately $ 1,516 ,000 and $ 1,736 ,000 are net of accumulated amortization of approximately $ 833 ,000 and $ 613 ,000 at December 31, 201 5 and 201 4 , respectively.

  NOTE 5. MORTGAGE NOTES PAYABLE

Mortgages Payable

At December 31, 201 5 and 201 4 , the mortgages payable consisted of various loans, all of which were secured by first mortgages on properties referred to in Note 2. At December 31, 201 5 , the interest rates on these loans ranged from 3.76 %   to   5.97 % , payable in monthly installments aggregating approximately $ 808 ,000 , including principal, to various dates through 20 2 9 . The majority of the mortgages are subject to prepayment penalties. At December 31, 201 5 , the weighted average interest rate on the above mortgages was 4.81 % . The effective rate of 4.92 % includes the amortization expense of deferred financing costs. See Note 12 for fair value information. The Partnership’s mortgage debt and the mortgage debt of its unconsolidated joint ventures generally is non ‑recourse except for customary exceptions pertaining to misuse of funds and material misrepresentations.

The Partnership has pledged tenant leases as additional collateral for certain of these loans.

F- 15


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Approximate annual maturities at December 31, 201 5 are as follows:

 

 

 

 

 

2016—current maturities

    

$

1,183,000

 

2017

 

 

1,782,000

 

2018

 

 

7,860,000

 

2019

 

 

1,942,000

 

2020

 

 

4,343,000

 

Thereafter

 

 

178,829,000

 

 

 

$

195,939,000

 

 

On February 25, 2013, the Partnership paid off the mortgage of approximately $3,967,000 on Hamilton Cypress LLC. There was no penalty on the early payoff. The funds used to pay off the mortgage were from the Partnerships cash reserves.

On March 11, 2013, the Partnership refinanced the property owned by School Street 9 LLC. The new loan is $15,000,000 with an interest rate of 3.76% due in 2023. The loan calls for interest only for three years followed by principal and interest payments over the remainder of the loan term. Principal payments will be on a 30  year amortization schedule. The Partnership paid off the prior mortgage in the amount of approximately $15,284,000 with the proceeds of the new mortgage and the Partnership’s cash reserves. The costs associated with this refinancing were approximately $159,000 .

On July 7, 2013, the Partnership refinanced the property owned by Boylston Downtown LP. The new 15  year $40,000,000 mortgage has an interest rate of 3.97% . The terms of the loan are interest only for the first three years, with a 30  year amortization thereafter until maturity in August 2028. Approximately $19,500,000 of loan proceeds was used to pay off the existing mortgage. The balance of the funds, approximately $20,000,000 , after closing costs, was used in connection with the purchase of Hamilton Green Apartments. The costs associated with this refinancing are approximately $279,000 .

On October 1, 2013, the Partnership refinanced the property owned by Westgate Apartments LLC. The new mortgage is $15,700,000; the interest rate is 4.65% , interest only payable in 10  years. Approximately $7,616,000 of the loan proceeds was used to pay off the existing mortgage. The mortgage matures in September 2023. The costs associated with the refinancing were approximately $190,000 .

On December 20, 2013, the Partnership refinanced the property owned by Hamilton Green Apartments LLP. The new mortgage is $38,500,000; the interest rate is 4.67%; interest only for 2  years. After the first two years, principal is amortized on a 30 ‑year amortization schedule through January 2029. The proceeds of the new mortgage as well as the Partnership’s cash reserves of approximately $1,846,000 were used to pay off the prior mortgage of $40,000,000 and cover the cost of this refinancing. The costs associated with the refinancing were approximately $346,000 .

In February 2014, the Partnership paid off the mortgages on Linewt in the amount of approximately $1,466,000 and Linhart in the amount of approximately $1,926,000 . There were no prepayment penalties. The Partnership’s cash reserves were used to pay off these mortgages.

On June 11, 2014, the Partnership refinanced the property owned by NERA Dean Street Associates, LLC.  The new mortgage is $5,687,000; the interest rate is 4.22% , interest only payable in 10 years. Approximately $5,077,000 of the loan proceeds were used to pay off the existing mortgage.  The mortgage matures in June 2024. The costs associated with the refinancing were approximately $89,000 .

On July 11, 2014, the Partnership refinanced the property owned by Westgate Apartments Burlington, LLC.  The new mortgage is $2,500,000; the interest rate is 4.31%; interest only, payable in 10 years.  Approximately

F- 16


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

$2,010,000 of loan proceeds were used to pay off the existing mortgage.  The mortgage matures in August, 2024.  The costs associated with the refinancing were approximately $75,000 .

Line of Credit

On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit.  The term of the line is three years with a floating interest rate equal to a base rate of the greater of (a) the Prime Rate (b) the Federal Funds Rate plus one -half of one percent per annum, or (c) the LIBOR Rate for a period of one month plus 1% per annum, plus the  applicable margin of 2.5% . The costs associated with the line of credit were approximately $125,000 . As of December 31, 2015, the credit line had a balance of $25,000,000 . The interest rate on the line of credit at December 31, 2015 is 3.875% .

On September 15, 2015, the Partnership, in connection with the purchase of the Residence at Captain Parker Apartments, used the entire line of credit, along with cash reserve, to purchase the property. (See Note 2: Rental Properties, for the details of the transaction.)

The line of credit may be used for acquisition, refinancing, improvements, working capital and other needs of the Partnership. The line may not be used to pay dividends, make distributions or acquire equity interests of the Partnership.

The line of credit is collateralized by varying percentages of the Partnership’s ownership interest in 23 of its subsidiary properties and joint ventures. Pledged interests range from 49% to 100% of the Partnership’s ownership interest in the respective entities.

The Partnership paid fees to secure the line of credit. Any unused balance of the line of credit is subject to a fee ranging from 15 to 20 basis points per annum. The Partnership paid approximately $ 36, 000 during the year ended December 31, 201 5 .

The line of credit agreement has several covenants, such as providing cash flow projections and compliance certificates, as well as other financial information. The covenants include, but are not limited to the following: maintain a leverage ratio that does not exceed 65%; aggregate increase in indebtedness of the subsidiaries and joint ventures should not exceed $15,000,000; maintain a tangible net worth (as defined in the agreement) of a minimum of $150,000,000; a minimum ratio of net operating income to total indebtedness of at least 9.5%; debt service coverage ratio of at least 1.6 to 1, as well as other items.

The Partnership is in compliance with these covenants as of December 31, 2015.

NOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS

The Partnership’s residential lease agreements may require tenants to maintain a one ‑month advance rental payment and/or a security deposit. P repaid rents are approximately $ 2,389 ,000   and $ 1,568 ,000 at December 31, 201 5 and 201 4 , respectively. Security deposits are approximately 2,489 ,000 and $2, 332 ,000 at December 31, 201 5 and 201 4 , respectively.  

NOTE 7. PARTNERS’ CAPITAL

The Partnership has two classes of Limited Partners (Class A and B) and one category of General Partner. Under the terms of the Partnership Agreement, distributions to holders of Class B Units and General Partnership Units must represent 19% and 1% , respectively, of the total units outstanding. All classes have equal profit sharing and distribution rights, in proportion to their ownership interests.

F- 17


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Effective January 3, 2012, the Partnership authorized a 3 ‑for ‑1 forward split of its Depositary Receipts listed on the NYSE Amex and a concurrent adjustment of the exchange ratio of Depositary Receipts for Class A Units of the Partnership from 10 ‑to ‑1 to 30 ‑to ‑1 , such that each Depositary Receipt represents one ‑thirtieth ( 1 / 30 ) of a Class A Unit of the Partnership.

In 201 6 , the Partnership announced the approval of a quarterly distribution of its Class A Limited Partners and holders of Depositary Receipts of record as of March 15, 201 6 and payable on March 31, 201 6 ,   $7.50 per unit and $0.25 per receipt.

In 201 5 and 201 4 , the Partnership paid quarterly distributions of $7.50 per unit ($0.25 per receipt) in March, June, September, and December for a total distribution of $30.00 per unit ($1.00 per receipt) each year.

The Partnership has entered into a deposit agreement with an agent to facilitate public trading of limited partners’ interests in Class A Units. Under the terms of this agreement, the holders of Class A Units have the right to exchange each Class A Unit for 30 Depositary Receipts. The following is information per Depositary Receipt:

 

 

 

 

 

 

 

 

 

 

 

Year Ended

 

 

 

 

December 31,

 

 

 

    

2015

    

2014

 

 

Net Income per Depositary Receipt

 

$

1.00

 

$

0.27

 

 

Distributions per Depositary Receipt

 

$

1.00

 

$

1.00

 

 

 

 

NOTE 8. TREASURY UNITS

Treasury Units at December 31, 201 5 are as follows:

 

 

 

 

Class A

    

43,880

 

Class B

 

10,422

 

General Partnership

 

549

 

 

 

54,851

 

 

On August 20, 2007, NewReal, Inc., the General Partner authorized an equity repurchase program (“Repurchase Program”) under which the Partnership was permitted to purchase, over a period of twelve months, up to 300,000 Depositary Receipts (each of which is one ‑tenth of a Class A Unit). On January 15, 2008, the General Partner authorized an increase in the Repurchase Program from 300,000 to 600,000 Depositary Receipts. On January 30, 2008 the General Partner authorized an increase the Repurchase Program from 600,000 to 900,000 Depositary Receipts. On March 6, 2008, the General Partner authorized the increase in the total number of Depositary Receipts that could be repurchased pursuant to the Repurchase Program from 900,000 to 1,500,000 . On August 8, 2008, the General Partner re ‑ authorized and renewed the Repurchase Program for an additional 12 ‑month period ended August 19, 2009. On March 22, 2010, the General Partner re ‑authorized and renewed the Repurchase Program that expired on August 19, 2009. Under the terms of the renewed Repurchase Program, the Partnership may purchase up to 1,500,000 Depositary Receipts from the start of the program in 2007 through March 31, 2015. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from 1 , 500 , 000 to 2,000,000 Depository Receipts and extended the Program for an additional five years from March 31, 2015 until March 31, 2020. The Repurchase Program requires the Partnership to repurchase a proportionate number of Class B Units and General Partner Units in connection with any repurchases of any Depositary Receipts by the Partnership based upon the 80% ,   19% and 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restate Contract of Limited

F- 18


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Partnership. Repurchases of Depositary Receipts or Partnership Units pursuant to the Repurchase Program may be made by the Partnership from time to time in its sole discretion in open market transactions or in privately negotiated transactions . From August 20, 2007 through December 31, 2015, the Partnership has repurchased 1,341,598 Depositary Receipts at an average price of $26.63 per receipt (or $798.90 per underlying Class A Unit), 2,88 5 Class B Units and 152   General Partnership Units , both at an average price of $ 877.1 4 per Unit, totaling approximately $38,596,000 including brokerage fees paid by the Partnership.

From January 1, 201 6 through March   10 , 201 6 , the P artnership purchased a total of 10,829 Depositary Receipts. The average price was $ 50.11   per receipt or $ 1 , 503.26 per unit. The total cost including commission was $ 558,722 . The Partnership is required to repurchase 86   Class B Units and 5   General Partnership Units at a cost of $1 28,874   and $ 6,783 respectively.

During the year ended December 31, 201 5 , the Partnership purchased a total of 54,682 Depositary Receipts. The average price was $ 49.55 per receipt or $ 1,486.50 per unit. The total cost including commission was $ 2,752,393 . The Partnership was required to repurchase 433 Class B Units and   23  General Partnership units at a cost of $ 643, 682 and $ 33,87 8 respectively.

During the year ended December 31, 201 4 , the Partnership purchased a total of 44,025 Depositary Receipts.  The average price was $ 47.90 per receipt or $ 1, 437   p er unit. The total cost including commissions was $ 2,158,332 . The Partnership was required to re purchase 349   Class B Units for a cost of $ 500,888 and 1 8 General Partnership Units for a cost of $ 26,363 .

 

NOTE 9. COMMITMENTS AND CONTINGENCIES

From time to time, the Partnership is involved in various ordinary routine litigation incidental to their business. The Partnership either has insurance coverage or provides for any uninsured claims when appropriate. The Partnership is not involved in any material pending legal proceedings.

On June 9, 2015, a fire broke out at 12 Westgate Drive apartment complex in Woburn, MA, resulting in approximately 10 apartments being damaged which will remain unoccupied for an extended period. The Partnership has insurance coverage on both repairs and rental loss for the extended period until the apartments are available for rent, and has received approximately $606,000 from the insurance company to date, leaving an estimated insurance recovery receivable of approximately $346,000 at December 31, 2015, which is included in the insurance recovery receivable  on the balance sheet.

 

NOTE 10. RENTAL INCOME

During the year ended December 31, 201 5 , approximately 92% of rental income was related to residential apartments and condominium units with leases of one year or less. The majority of these leases expire in June, July and

F- 19


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

August. Approximately 8% was related to commercial properties, which have minimum future annual rental income on non ‑cancellable operating leases at December 31, 201 5 as follows:

 

 

 

 

 

 

    

Commercial

 

 

 

Property Leases

 

2016

 

$

2,826,000

 

2017

 

 

2,205,000

 

2018

 

 

1,922,000

 

2019

 

 

1,442,000

 

2020

 

 

869,000

 

Thereafter

 

 

796,000

 

 

 

$

10,060,000

 

 

The aggregate minimum future rental income does not include contingent rentals that may be received under various leases in connection with common area charges and real estate taxes. Aggregate contingent rentals from continuing operations were approximately $683,000 ,   $638,000 and $670,000 for the years ended December 31, 201 5 , 201 4 and 201 3 respectively. Staples and Trader Joes, tenants at Staples Plaza are approximately 31% of the total commercial rental income.

The following information is provided for commercial leases:

 

 

 

 

 

 

 

 

 

 

 

 

    

Annual base

    

 

    

 

    

Percentage of

 

 

 

rent for

 

Total square feet

 

Total number of

 

annual base rent for

 

Thro ugh December 31,

 

expiring leases

 

for expiring leases

 

leases expiring

 

expiring leases

 

2016

 

$

219,570

 

12,586

 

10

 

8

%

2017

 

 

596,631

 

17,646

 

9

 

21

%

2018

 

 

333,911

 

9,557

 

7

 

11

%

2019

 

 

747,914

 

25,500

 

10

 

26

%

2020

 

 

204,730

 

6,709

 

5

 

7

%

2021

 

 

647,765

 

31,274

 

3

 

22

%

2022

 

 

 —

 

 —

 

 —

 

 —

%

2023

 

 

157,442

 

4,771

 

1

 

5

%

2024

 

 

 —

 

 —

 

 —

 

 —

%

2025

 

 

 —

 

 —

 

 —

 

 —

%

Totals

 

$

2,907,963

 

108,043

 

45

 

100

%

 

Rents receivable are net of an allowance for doubtful accounts of approximately $373,000 and $366,000 at December 31, 201 5 and 201 4 . Included in rents receivable at December 31, 201 5 is approximately $135,000 resulting from recognizing rental income from non ‑cancelable commercial leases with future rental increases on a straight ‑line basis. The majority of this amount is for long ‑term leases with Staples and Trader Joe’s at Staples Plaza in Framingham, Massachusetts.

Rents receivable at December 31, 201 5 also includes approximately $119,000 representing the deferral of rental concession primarily related to the residential properties.

For the year ended December 31, 201 5 rent at the commercial properties includes approximately   $2,200, of amortization of deferred rents arising from the fair values assigned to in ‑place leases upon the purchase of Cypress Street in Brookline, Massachusetts.

F- 20


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

NOTE 11. CASH FLOW INFORMATION

During the years ended December 31, 201 5 , 201 4 and 201 3 , cash paid for interest was approximately $ 9,838 ,000 ,   $8, 791 ,000 and $ 8,062 ,000 respectively. Cash paid for state income taxes was approximately $ 32 ,000 ,   $ 51 ,000 and $ 60 ,000 during the years ended December 31, 201 5 , 201 4 and 201 3 respectively. In 2013, the Partnership was involved in non ‑cash re financing activities of $38,500,000 in connection with the purchase of Hamilton Green. In 2014, the Partnership was involved in non-cash refinancing activities of approximately $7,077,000 for NERA Dean Street Associates, LLC and Westgate Apartments Burlington, LLC. In 2015, the Partnership was involved in a non-cash financing activity of $25,000,000 in connection with the purchase of the residence at Captain Parker.

NOTE 12. FAIR VALUE MEASUREMENTS

Fair Value Measurements on a Recurring Basis

At December 31, 201 5 and 201 4 , we do not have any significant financial assets or financial liabilities that are measured at fair value on a recurring basis in our consolidated financial statements.

Financial Assets and Liabilities not Measured at Fair Value

At December 31, 201 5 and 201 4 the carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts receivable, and notes payable, accounts payable and accrued expenses were representative of their fair values due to the short ‑term nature of these instruments or, the recent acquisition of these items.

At December 31, 201 5 and 201 4 , we estimated the fair value of our mortgages payable and other notes based upon quoted market prices for the same (Level 1) or similar (Level 2) issues when current quoted market prices are available. We estimated the fair value of our secured mortgage debt that does not have current quoted market prices available by discounting the future cash flows using rates currently available to us for debt with similar terms and maturities (Level 3). The differences in the fair value of our debt from the carrying value are the result of differences in interest rates and/or borrowing spreads that were available to us at December 31, 201 5 and 201 4 , as compared with those in effect when the debt was issued or acquired. The secured mortgage debt contain pre ‑payment penalties or yield maintenance provisions that could make the cost of refinancing the debt at lower rates exceed the benefit that would be derived from doing so.

At December 31,   2015, the Partnership has a line of credit outstanding in the amount of $25,000,000 , which represents its fair market value.

The following methods and assumptions were used by the Partnership in estimating the fair value of its financial instruments:

·

For cash and cash equivalents, accounts receivable, other assets, investment in partnerships, accounts payable, advance rents and security deposits: fair value approximates the carrying value of such assets and liabilities.

·

For mortgages and notes payable: fair value is generally based on estimated future cash flows, which are discounted using the quoted market rate from an independent source for similar obligations. Refer to the table below for the carrying amount and estimated fair value of such instruments.

F- 21


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

The following table reflects the carrying amounts and estimated fair value of our debt.

 

 

 

 

 

 

 

 

 

    

Carrying Amount

    

Estimated Fair Value

 

Mortgage Notes Payable

 

 

 

 

 

 

 

Partnership Properties

 

 

 

 

 

 

 

At December 31, 2015

 

$

195,939,469

 

$

206,679,642

 

At December 31, 2014

 

$

196,071,540

 

$

210,691,170

 

Investment Properties

 

 

 

 

 

 

 

At December 31, 2015

 

$

136,253,447

 

$

143,107,731

 

At December 31, 2014

 

$

137,910,870

 

$

147,843,221

 

 

Disclosure about fair value of financial instruments is based on pertinent information available to management as of December 31, 201 5 and 201 4 . Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since December 31, 201 5 and current estimates of fair value may differ significantly from the amounts presented herein.

NOTE 13. TAXABLE INCOME AND TAX BASIS

Taxable income reportable by the Partnership and includable in its partners’ tax returns is different than financial statement income because of tax free exchanges, accelerated depreciation, different tax lives, and timing differences related to prepaid rents, allowances and intangible assets at significant acquisitions. Taxable income of approximately $ 2,106 ,000 was approximately $ 1,667 ,000   less than statement income for the year ended December 31, 201 5 . The primary reason for the decrease is due to accelerated depreciation, tax free exchange and other differences i n the treatment of certain expenditures. The cumulative tax basis of the Partnership’s real estate at December 31, 201 5 is approximately $ 7 ,000,000 less than the statement basis. The primary reasons for the lower tax basis are tax free exchanges, and accelerated depreciation. The Partnership’s tax basis in its joint venture investments is approximately $ 1,5 00 ,000 less than statement basis because of accelerated depreciation.

Certain entities included in the Partnership’s consolidated financial statements are subject to certain state taxes. These taxes are not significant and are recorded as operating expenses in the accompanying consolidates financial statements.

The following reconciles GAAP net income to taxable income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended

 

 

 

December 31,

 

 

    

2015

    

2014

    

2013

 

 

 

(in thousands)

 

Financial statement (“book”) net income

 

$

3,773

 

$

1,025

 

$

5,655

 

Book/Tax differences from depreciation and amortization

 

 

(2,513)

 

 

(2,884)

 

 

(300)

 

Book/Tax differences on tax free exchanges

 

 

501

 

 

(827)

 

 

(4,670)

 

Book/Tax differences from Investment Properties

 

 

(74)

 

 

307

 

 

400

 

Increase (Decrease) in prepaid rent and allowances

 

 

413

 

 

269

 

 

175

 

Other

 

 

6

 

 

2

 

 

50

 

Taxable income (loss)

 

$

2,106

 

$

(2,108)

 

$

1,310

 

 

Allowable accelerated depreciation deductions were extended through 2015 .   Future tax law changes may significantly affect taxable income.

F- 22


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

The Partnership adopted the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes. As a result of the implementation of the guidance, the Partnership recognized no material adjustments regarding its tax accounting treatment. The Partnership expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.

In the normal course of business the Partnership or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of December 31, 201 5 , the tax years that generally remain subject to examination by the major tax jurisdictions under the statute of limitations is from the year 20 12 forward.

NOTE 14. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES

Since November 2001, the Partnership has invested in nine limited partnerships and limited liability companies, the majority of which have invested in residential apartment complexes, with three   Joint Ventures investing in commercial property. The Partnership has between a 40 % 50 % ownership interests in each investment. The other investors are Harold Brown, the President of the Management Company and five other employees of the Management Company. Harold Brown’s ownership interest is between 43.2 % and   57 % , with the balance owned by the others. A description of each investment is as follows:

On October 28, 2009 the Partnership invested approximately $15,925,000 in a joint venture to acquire a 40% interest in a residential property located in Brookline, Massachusetts. The property, Hamilton Park Towers LLC, referred to as Dexter Park, is a 409 unit residential complex. The purchase price was $129,500,000 . The total mortgage was $89,914,000 with an interest rate of 5.57% and it matures in 2019. The mortgage calls for interest only payments for the first two years of the loan and amortized over 30  years thereafter. The balance of this mortgage is approximately $ 84,903 ,000 at December 31, 201 5 .  This investment, Hamilton Park Towers, LLC is referred to as Dexter Park.

On October 3, 2005, the Partnership invested $2,500,000 for a 50% ownership interest in a 168 ‑unit apartment complex in Quincy, Massachusetts. The purchase price was $30,875,000 . The Joint Venture sold 120 units as condominiums and retained 48 units for long ‑term investment. In February 2007, the Joint Venture refinanced the 48 units with a new   10 year mortgage in the amount of $4,750,000 with an interest rate of 5.57% , interest only for five years. The loan is amortized over 30  years thereafter and matures in March 2017. As of December 31, 201 5 , the balance of the mortgage is approximately $ 4,504 ,000 . This investment is referred to as Hamilton Bay Apartments, LLC. In April 2008, the Joint Venture refinanced an additional 20 units and obtained a new mortgage in the amount of $2,368,000 with interest at 5.75% , interest only, which matured in 2013. On October 18, 2013, the Partnership and its joint venture partner each made capital contributions to the entity of $660,000 . The capital was used to pay off the outstanding mortgage. During 201 5 ,   2 units were sold resulting in a gain of approximately $ 169 ,000 . As of February 1, 201 6 ,   five   units are still owned by the   Joint Venture . This investment is referred to as Hamilton Bay, LLC.

On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising 48 apartments, one commercial space and a 50 ‑car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000 , with a $10,750,000 mortgage. The Joint Venture planned to operate the building and initiate development of the parking lot. In June 2007, the Joint Venture separated the parcels, formed an additional limited liability company for the residential apartments and obtained a mortgage on the property. The new limited liability company formed for the residential apartments and commercial space is referred to as Hamilton Essex 81, LLC. In August 2008, the Joint Venture restructured the mortgages on both parcels at Essex 81 and transferred the residential apartments to Hamilton Essex 81, LLC.     On September 28, 2015, Hamilton Essex Development, LLC paid off the outstanding mortgage balance of $1,952,286 .  The Partnership made a capital contribution of $978,193 to Hamilton Essex Development LLC for its share of the funds required for the transaction.  Additionally, the Partnership made a

F- 23


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

capital contribution of $100,000 to Hamilton Essex 81, LLC.  On September 30, 2015, Hamilton Essex 81, LLC obtained a new 10 year mortgage in the amount of $10,000,000 , interest only at 2.18% plus the one month Libor rate.  The proceeds of the note were used to pay off the existing mortgage of $8,040,719 and the Partnership received a distribution of $978,193 for its share of the excess proceeds. As a result of the distribution, the carrying value of the investment fell below zero . The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. The investment in the parking lot is referred to as Hamilton Essex Development, LLC; the investment in the apartments is referred to as Hamilton Essex 81, LLC.

 

On March 2, 2005, the Partnership invested $2,352,000 for a 50% ownership interest in a 176 ‑unit apartment complex with an additional small commercial building located in Quincy, Massachusetts. The purchase price was $23,750,000 . The Joint Venture sold 127 of the units as condominiums and retained 49  units for long ‑term investment. The Joint Venture obtained a new 10 ‑year mortgage in the amount of $5,000,000 on the units to be retained by the Joint Venture . The interest on the new loan was   5.67% fixed for the 10  year term with interest only payments for five years and amortized over a 30  year period for the balance of the loan term. The balance of this mortgage is approximately $ 4,733 ,000 at December 31, 201 5 . This investment is referred to as Hamilton 1025, LLC.

In September 2004, the Partnership invested approximately $5,075,000 for a 50% ownership interest in a 42 ‑unit apartment complex located in Lexington, Massachusetts. The purchase price was $10,100,000 . In October 2004, the   Joint Venture obtained a mortgage on the property in the amount of $8,025,000 and returned $3,775,000 to the Partnership. The Joint Venture obtained a new 10 year mortgage in the amount of $5,500,000 in January 2007. The interest on the new loan was   5.67% fixed for the ten year term with interest only payments for five years and amortized over a 30  year period for the balance of the loan. This loan required a cash contribution by the Partnership of $1,250,000 in December 2006. At December 31, 201 5 , the balance of this mortgage is approximately $ 5,213 ,000 . This investment is referred to as Hamilton Minuteman, LLC.

In August 2004, the Partnership invested $8,000,000 for a 50% ownership interest in a 280 ‑unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000 . The Joint Venture sold 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place.

In 2005, Hamilton on Main Apartments, LLC obtained a ten year mortgage on the three buildings to be retained. The mortgage was $16,825,000 , with interest only of 5.18% for three years and amortizing on a 30  year schedule for the remaining seven years when the balance is due. The net proceeds after funding escrow accounts and closing costs on the mortgage were approximately $16,700,000 , which were used to reduce the existing mortgage. In August 2014, the property was refinanced with a 10 year mortgage in the amount of $16,900,000 at 4.34% interest only.  The Joint Venture  paid off the prior mortgage of approximately $15,205,000 with the proceeds of the new mortgage and distributed $ 850,000   to the Partnership. The costs associated with the refinancing were approximately $161,000 .

In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a 40 - unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a 15  year mortgage in the amount of $10,000,000 at 3.87% , interest only for 3  years and is amortized on a 30 ‑year schedule for the balance of the term. The Joint Venture paid off the prior mortgage of approximately $6,776,000 with the proceeds of the new mortgage. After the refinancing, the Joint Venture made a distribution of $1,610,000 to the Partnership. As a result of the distribution, the carrying value of the investment fell below zero . The Partnership will continue to account for this investment using the equity method of accounting. Although the Partnership has no legal obligation, the Partnership intends to fund its share of any future operating deficits if needed. At December 31, 201 5 , the balance of this mortgage is approximately $10,000,000 . This investment is referred to as 345 Franklin, LLC.

 

F- 24


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Summary financial information as of December 31, 201 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

 

 

    

 

 

    

Hamilton

    

Hamilton

    

 

 

    

 

 

 

 

 

Hamilton

 

Essex

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

Minuteman

 

on Main

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Bay Sales

 

Bay Apts

 

Apts

 

Apts

 

Park

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties

 

$

8,419,054

 

$

2,618,666

 

$

6,780,019

 

$

4,939,620

 

$

573,138

 

$

6,174,512

 

$

6,352,363

 

$

18,574,474

 

$

94,250,027

 

$

148,681,873

 

Cash & Cash Equivalents

 

 

200,185

 

 

16,036

 

 

160,086

 

 

27,721

 

 

7,728

 

 

545

 

 

39,184

 

 

235,748

 

 

1,186,144

 

 

1,873,377

 

Rent Receivable

 

 

9,058

 

 

 —

 

 

3,738

 

 

4,164

 

 

0

 

 

241

 

 

668

 

 

11,684

 

 

66,818

 

 

96,371

 

Real Estate Tax Escrow

 

 

33,643

 

 

 —

 

 

15,322

 

 

80,196

 

 

 —

 

 

51,218

 

 

40,499

 

 

81,815

 

 

210,446

 

 

513,139

 

Prepaid Expenses & Other Assets

 

 

104,975

 

 

565

 

 

37,087

 

 

56,047

 

 

12,879

 

 

63,345

 

 

41,201

 

 

67,497

 

 

1,898,655

 

 

2,282,251

 

Financing & Leasing Fees

 

 

134,443

 

 

 —

 

 

83,231

 

 

4,567

 

 

 —

 

 

7,157

 

 

4,044

 

 

139,111

 

 

222,906

 

 

595,459

 

Total Assets

 

$

8,901,358

 

$

2,635,267

 

$

7,079,483

 

$

5,112,315

 

$

593,745

 

$

6,297,018

 

$

6,477,959

 

$

19,110,329

 

$

97,834,996

 

$

154,042,470

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Notes Payable

 

$

10,000,000

 

$

 —

 

$

10,000,000

 

$

4,733,318

 

$

 —

 

$

4,504,340

 

$

5,212,864

 

$

16,900,000

 

$

84,902,925

 

$

136,253,447

 

Accounts Payable & Accrued Expense

 

 

69,413

 

 

1,700

 

 

63,267

 

 

28,735

 

 

12,605

 

 

14,594

 

 

55,116

 

 

216,091

 

 

792,707

 

 

1,254,228

 

Advance Rental Pmts & Security Deposits

 

 

202,470

 

 

 —

 

 

221,871

 

 

91,649

 

 

5,799

 

 

95,552

 

 

113,084

 

 

328,676

 

 

2,482,080

 

 

3,541,181

 

Total Liabilities

 

 

10,271,883

 

 

1,700

 

 

10,285,138

 

 

4,853,702

 

 

18,404

 

 

4,614,486

 

 

5,381,064

 

 

17,444,767

 

 

88,177,712

 

 

141,048,856

 

Partners’ Capital

 

 

(1,370,525)

 

 

2,633,567

 

 

(3,205,655)

 

 

258,613

 

 

575,341

 

 

1,682,532

 

 

1,096,895

 

 

1,665,562

 

 

9,657,284

 

 

12,993,614

 

Total Liabilities and Capital

 

$

8,901,358

 

$

2,635,267

 

$

7,079,483

 

$

5,112,315

 

$

593,745

 

$

6,297,018

 

$

6,477,959

 

$

19,110,329

 

$

97,834,996

 

$

154,042,470

 

Partners’ Capital %—NERA

 

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

40

%  

 

 

 

Investment in Unconsolidated Joint Ventures

 

$

 —

 

$

1,316,782

 

$

 —

 

$

129,305

 

$

287,670

 

$

841,265

 

$

548,446

 

$

832,780

 

$

3,862,914

 

 

7,819,162

 

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

 

$

(685,263)

 

$

 —

 

$

(1,602,828)

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

 

(2,288,090)

 

Total Investment in Unconsolidated Joint Ventures (Net)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,531,072

 

Total units/condominiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments

 

 

48

 

 

 —

 

 

40

 

 

175

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,030

 

Commercial

 

 

1

 

 

1

 

 

 —

 

 

1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3

 

Total

 

 

49

 

 

1

 

 

40

 

 

176

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,033

 

Units to be retained

 

 

49

 

 

1

 

 

40

 

 

48

 

 

 —

 

 

48

 

 

42

 

 

148

 

 

409

 

 

786

 

Units to be sold

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

120

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

247

 

Units sold through February 1, 2016

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

115

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

242

 

Unsold units

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

5

 

Unsold units with deposits for future sale as of  February 1, 2016

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2

 

 

 

F- 25


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Summary financial information for the year ended December 31, 201 5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

 

 

    

 

 

    

Hamilton

    

Hamilton

    

 

 

    

 

 

 

 

 

Hamilton

 

Essex

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

Minuteman

 

on Main

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Bay Sales

 

Bay Apts

 

Apts

 

Apts

 

Park

 

Total

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income

 

$

1,464,871

 

$

277,568

 

$

1,396,428

 

$

962,511

 

$

99,413

 

$

973,559

 

$

942,539

 

$

3,093,045

 

$

14,316,846

 

$

23,526,780

 

Laundry and Sundry Income

 

 

13,319

 

 

 —

 

 

656

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

44,911

 

 

93,064

 

 

151,950

 

 

 

 

1,478,190

 

 

277,568

 

 

1,397,084

 

 

962,511

 

 

99,413

 

 

973,559

 

 

942,539

 

 

3,137,956

 

 

14,409,910

 

 

23,678,730

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

28,849

 

 

2,000

 

 

35,071

 

 

6,262

 

 

8,105

 

 

8,592

 

 

5,402

 

 

48,818

 

 

225,509

 

 

368,608

 

Depreciation and Amortization

 

 

472,602

 

 

8,468

 

 

375,433

 

 

241,539

 

 

25,418

 

 

301,538

 

 

333,119

 

 

971,320

 

 

3,277,656

 

 

6,007,093

 

Management Fees

 

 

63,226

 

 

11,114

 

 

57,604

 

 

37,736

 

 

3,987

 

 

38,640

 

 

38,683

 

 

122,405

 

 

304,868

 

 

678,263

 

Operating

 

 

102,872

 

 

 —

 

 

80,873

 

 

1,050

 

 

911

 

 

1,173

 

 

93,492

 

 

432,352

 

 

1,234,505

 

 

1,947,228

 

Renting

 

 

11,246

 

 

 —

 

 

15,815

 

 

270

 

 

 —

 

 

2,986

 

 

8,807

 

 

9,765

 

 

122,378

 

 

171,267

 

Repairs and Maintenance

 

 

153,329

 

 

200

 

 

61,183

 

 

314,409

 

 

43,559

 

 

362,861

 

 

82,769

 

 

393,665

 

 

1,134,751

 

 

2,546,726

 

Taxes and Insurance

 

 

216,602

 

 

52,846

 

 

124,266

 

 

166,842

 

 

20,461

 

 

154,348

 

 

124,393

 

 

341,990

 

 

1,548,439

 

 

2,750,187

 

 

 

 

1,048,726

 

 

74,628

 

 

750,245

 

 

768,108

 

 

102,441

 

 

870,138

 

 

686,665

 

 

2,320,315

 

 

7,848,106

 

 

14,469,372

 

Income Before Other Income

 

 

429,464

 

 

202,940

 

 

646,839

 

 

194,403

 

 

(3,028)

 

 

103,421

 

 

255,874

 

 

817,641

 

 

6,561,804

 

 

9,209,358

 

Other Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(399,176)

 

 

(40,644)

 

 

(391,756)

 

 

(276,066)

 

 

(322)

 

 

(259,274)

 

 

(304,757)

 

 

(753,528)

 

 

(4,879,409)

 

 

(7,304,932)

 

Interest Income

 

 

 —

 

 

 —

 

 

 —

 

 

14

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

14

 

Other Income

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

96

 

 

 —

 

 

96

 

Gain on Sale of Real Estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

169,093

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

169,093

 

 

 

 

(399,176)

 

 

(40,644)

 

 

(391,756)

 

 

(276,052)

 

 

168,771

 

 

(259,274)

 

 

(304,757)

 

 

(753,432)

 

 

(4,879,408)

 

 

(7,135,729)

 

Net Income (Loss)

 

$

30,288

 

$

162,296

 

$

255,083

 

$

(81,649)

 

$

165,743

 

$

(155,853)

 

$

(48,883)

 

$

64,209

 

$

1,682,396

 

$

2,073,629

 

Net Income (Loss)—NERA 50%

    

$

15,144

 

$

81,148

 

$

127,542

 

$

(40,825)

 

$

82,871

 

$

(77,927)

 

$

(24,442)

 

$

32,105

 

 

 

 

 

195,616

 

Net Income —NERA 40%

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

672,958

 

 

672,958

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

868,574

 

 

 

F- 26


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Future annual mortgage maturities at December 31, 2015 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

Hamilon

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

Hamilton on

 

Dexter

 

 

 

 

Period End

 

Essex 81

 

Franklin

 

1025

 

Bay Apts

 

Minuteman

 

Main Apts

 

Park

 

Total

 

12/31/2016

 

$

 —

 

$

86,413

 

$

4,733,318

 

$

77,805

 

$

83,493

 

$

 —

 

$

1,507,291

 

$

6,488,320

 

12/13/2017

 

 

 —

 

 

183,627

 

 

 —

 

 

4,426,535

 

 

5,129,371

 

 

 —

 

 

1,593,424

 

 

11,332,957

 

12/31/2018

 

 

 —

 

 

190,861

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,684,479

 

 

1,875,340

 

12/31/2019

 

 

 —

 

 

198,380

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

80,117,731

 

 

80,316,111

 

12/31/2020

 

 

 —

 

 

206,195

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

206,195

 

Thereafter

 

 

10,000,000

 

 

9,134,524

 

 

 —

 

 

 —

 

 

 —

 

 

16,900,000

 

 

 —

 

 

36,034,524

 

 

 

$

10,000,000

 

$

10,000,000

 

$

4,733,318

 

$

4,504,340

 

$

5,212,864

 

$

16,900,000

 

$

84,902,925

 

$

136,253,447

 

 

F- 27


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

At December 31, 201 5 the weighted average interest rate on the above mortgages was 5.07 % . The effective rate was 5.16 % including the amortization expense of deferred financing costs.

Summary financial information as of December 31, 201 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

 

 

    

 

 

    

Hamilton

    

Hamilton

    

 

 

    

 

 

 

 

 

Hamilton

 

Essex

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

Minuteman

 

on Main

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Bay Sales

 

Bay Apts

 

Apts

 

Apts

 

Park

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties

 

$

8,732,134

 

$

2,621,495

 

$

7,132,916

 

$

5,156,752

 

$

811,043

 

$

6,416,511

 

$

6,551,038

 

$

19,408,575

 

$

97,142,777

 

$

153,973,241

 

Cash & Cash Equivalents

 

 

759

 

 

4,216

 

 

111,875

 

 

23,008

 

 

28,636

 

 

32,379

 

 

66,705

 

 

158,515

 

 

1,128,780

 

 

1,554,873

 

Rent Receivable

 

 

44,399

 

 

 —

 

 

2,116

 

 

2,111

 

 

1,770

 

 

945

 

 

 —

 

 

7,495

 

 

94,857

 

 

153,693

 

Real Estate Tax Escrow

 

 

105,474

 

 

 —

 

 

17,731

 

 

75,027

 

 

 —

 

 

46,978

 

 

40,532

 

 

62,290

 

 

294,748

 

 

642,780

 

Prepaid Expenses & Other Assets

 

 

83,881

 

 

559

 

 

36,911

 

 

45,704

 

 

198,603

 

 

46,290

 

 

44,736

 

 

71,703

 

 

1,917,136

 

 

2,445,523

 

Financing & Leasing Fees

 

 

30,109

 

 

5,639

 

 

89,890

 

 

9,594

 

 

 —

 

 

13,519

 

 

8,012

 

 

155,162

 

 

281,222

 

 

593,147

 

Total Assets

 

$

8,996,756

 

$

2,631,909

 

$

7,391,439

 

$

5,312,196

 

$

1,040,052

 

$

6,556,622

 

$

6,711,023

 

$

19,863,740

 

$

100,859,520

 

$

159,363,257

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Notes Payable

 

$

8,109,676

 

$

1,987,830

 

$

10,000,000

 

$

4,806,039

 

$

 —

 

$

4,574,002

 

$

5,292,511

 

$

16,900,000

 

$

86,240,813

 

$

137,910,871

 

Accounts Payable & Accrued Expense

 

 

49,426

 

 

6,088

 

 

51,122

 

 

28,751

 

 

21,454

 

 

10,193

 

 

52,095

 

 

156,578

 

 

793,995

 

 

1,169,702

 

Advance Rental Pmts& Security Deposits

 

 

174,186

 

 

 —

 

 

191,054

 

 

96,142

 

 

10,999

 

 

99,043

 

 

95,642

 

 

305,809

 

 

2,224,824

 

 

3,197,699

 

Total Liabilities

 

 

8,333,288

 

 

1,993,918

 

 

10,242,176

 

 

4,930,932

 

 

32,453

 

 

4,683,238

 

 

5,440,248

 

 

17,362,387

 

 

89,259,632

 

 

142,278,272

 

Partners’ Capital

 

 

663,468

 

 

637,991

 

 

(2,850,737)

 

 

381,264

 

 

1,007,599

 

 

1,873,384

 

 

1,270,775

 

 

2,501,353

 

 

11,599,888

 

 

17,084,985

 

Total Liabilities and Capital

 

$

8,996,756

 

$

2,631,909

 

$

7,391,439

 

$

5,312,196

 

$

1,040,052

 

$

6,556,622

 

$

6,711,023

 

$

19,863,740

 

$

100,859,520

 

$

159,363,257

 

Partners’ Capital %—NERA

 

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

40

%  

 

 

 

Investment in Unconsolidated Joint Ventures

 

$

331,734

 

$

318,995

 

$

 

$

190,632

 

$

503,800

 

$

936,692

 

$

635,388

 

$

1,250,676

 

$

4,639,953

 

$

8,807,868

 

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

 

$

 —

 

$

 —

 

$

(1,425,369)

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

 

(1,425,369)

 

Total Investment in Unconsolidated Joint Ventures (Net)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

7,382,500

 

Total units/condominiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments

 

 

48

 

 

 —

 

 

40

 

 

175

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,030

 

Commercial

 

 

1

 

 

1

 

 

 —

 

 

1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3

 

Total

 

 

49

 

 

1

 

 

40

 

 

176

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,033

 

Units to be retained

 

 

49

 

 

1

 

 

40

 

 

49

 

 

0

 

 

48

 

 

42

 

 

148

 

 

409

 

 

786

 

Units to be sold

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

120

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

247

 

Units sold through February 1, 2015

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

113

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

240

 

Unsold units

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

7

 

Unsold units with deposits for future sale as of February 1, 2015

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

F- 28


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Summary financial information for the year ended December 31, 201 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

Hamilton

    

Hamilton

    

 

 

    

 

 

 

 

 

Hamilton

 

Hamilton Essex

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

 Minuteman

 

on Main

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Bay Sales

 

Bay Apts

 

Apts

 

Apts

 

Park

 

Total

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income

 

$

1,409,443

 

$

291,517

 

$

1,347,653

 

$

933,315

 

$

187,228

 

$

943,525

 

$

919,874

 

$

2,931,793

 

$

13,658,064

 

$

22,622,412

 

Laundry and Sundry Income

 

 

17,634

 

 

 

 

 

1,547

 

 

 —

 

 

 —

 

 

 —

 

 

1,731

 

 

38,668

 

 

100,935

 

 

160,515

 

 

 

 

1,427,077

 

 

291,517

 

 

1,349,200

 

 

933,315

 

 

187,228

 

 

943,525

 

 

921,605

 

 

2,970,461

 

 

13,758,999

 

 

22,782,927

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

32,908

 

 

1,530

 

 

41,319

 

 

8,550

 

 

4,361

 

 

18,053

 

 

8,823

 

 

54,694

 

 

226,551

 

 

396,789

 

Depreciation and Amortization

 

 

434,834

 

 

11,287

 

 

401,813

 

 

240,808

 

 

36,183

 

 

300,634

 

 

322,642

 

 

958,081

 

 

5,406,157

 

 

8,112,439

 

Management Fees

 

 

57,914

 

 

11,661

 

 

55,776

 

 

37,388

 

 

7,545

 

 

38,392

 

 

37,869

 

 

116,157

 

 

289,170

 

 

651,872

 

Operating

 

 

121,354

 

 

 —

 

 

60,695

 

 

1,023

 

 

1,058

 

 

1,801

 

 

81,659

 

 

399,600

 

 

1,233,796

 

 

1,900,986

 

Renting

 

 

11,900

 

 

 —

 

 

13,870

 

 

9,701

 

 

1,238

 

 

6,563

 

 

8,475

 

 

23,311

 

 

177,251

 

 

252,309

 

Repairs and Maintenance

 

 

156,321

 

 

3,810

 

 

67,219

 

 

326,111

 

 

84,460

 

 

294,811

 

 

79,215

 

 

395,608

 

 

1,181,497

 

 

2,589,052

 

Taxes and Insurance

 

 

228,556

 

 

53,556

 

 

118,103

 

 

158,129

 

 

36,624

 

 

158,858

 

 

119,406

 

 

367,278

 

 

1,462,398

 

 

2,702,908

 

 

 

 

1,043,787

 

 

81,844

 

 

758,795

 

 

781,710

 

 

171,469

 

 

819,112

 

 

658,089

 

 

2,314,729

 

 

9,976,820

 

 

16,606,355

 

Income Before Other Income

 

 

383,290

 

 

209,673

 

 

590,405

 

 

151,605

 

 

15,759

 

 

124,413

 

 

263,516

 

 

655,732

 

 

3,782,179

 

 

6,176,572

 

Other Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(483,197)

 

 

(55,877)

 

 

(391,451)

 

 

(280,385)

 

 

(596)

 

 

(263,656)

 

 

(308,646)

 

 

(800,881)

 

 

(4,952,328)

 

 

(7,537,017)

 

Interest Income

 

 

 —

 

 

 —

 

 

 —

 

 

21

 

 

468

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

489

 

Gain on sale of real estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

475,335

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

475,335

 

 

 

 

(483,197)

 

 

(55,877)

 

 

(391,451)

 

 

(280,364)

 

 

475,207

 

 

(263,656)

 

 

(308,646)

 

 

(800,881)

 

 

(4,952,328)

 

 

(7,061,193)

 

Net Income (Loss)

 

$

(99,907)

 

$

153,796

 

$

198,954

 

$

(128,759)

 

$

490,966

 

$

(139,243)

 

$

(45,130)

 

$

(145,149)

 

$

(1,170,149)

 

$

(884,621)

 

Net Income (Loss)—NERA 50%

    

$

(49,954)

 

$

76,898

 

$

99,477

 

$

(64,380)

 

$

245,483

 

$

(69,622)

 

$

(22,565)

 

$

(72,575)

 

 

 

 

 

142,764

 

Net Income (Loss)—NERA 40%

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(468,061)

 

 

(468,061)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(325,297)

 

 

F- 29


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Summary financial information as of December 31, 201 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

 

 

 

 

 

Hamilton

 

Essex

 

345

 

Hamilton

 

Hamilton

 

Hamilton

 

Minuteman

 

Hamilton on

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Bay Sales

 

Bay Apts

 

Apts

 

Main Apts

 

Park

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Properties

 

$

8,764,215

 

$

2,624,325

 

$

7,494,954

 

$

5,389,763

 

$

1,766,132

 

$

6,680,834

 

$

6,778,029

 

$

20,253,587

 

$

102,120,964

 

$

161,872,803

 

Cash & Cash Equivalents

 

 

30,360

 

 

35,644

 

 

78,691

 

 

9,085

 

 

36,423

 

 

17,861

 

 

33,921

 

 

189,004

 

 

961,622

 

 

1,392,611

 

Rent Receivable

 

 

31,426

 

 

 

 

1,512

 

 

7,970

 

 

1,251

 

 

2,766

 

 

 —

 

 

5,697

 

 

91,701

 

 

142,323

 

Real Estate Tax Escrow

 

 

101,395

 

 

 

 

16,970

 

 

80,767

 

 

 

 

45,679

 

 

41,268

 

 

72,308

 

 

427,084

 

 

785,471

 

Prepaid Expenses & Other Assets

 

 

77,141

 

 

555

 

 

36,979

 

 

44,737

 

 

101,507

 

 

31,435

 

 

50,721

 

 

322,667

 

 

1,529,591

 

 

2,195,333

 

Financing & Leasing Fees

 

 

46,630

 

 

14,097

 

 

96,548

 

 

14,619

 

 

 —

 

 

19,881

 

 

11,981

 

 

7,716

 

 

340,362

 

 

551,834

 

Total Assets

 

$

9,051,167

 

$

2,674,621

 

$

7,725,654

 

$

5,546,941

 

$

1,905,314

 

$

6,798,456

 

$

6,915,919

 

$

20,850,980

 

$

105,471,324

 

$

166,940,376

 

LIABILITIES AND PARTNERS’ CAPITAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage Notes Payable

 

$

8,234,548

 

$

2,041,146

 

$

10,000,000

 

$

4,869,583

 

$

 —

 

$

4,639,848

 

$

5,362,109

 

$

15,317,643

 

$

87,410,638

 

$

137,875,515

 

Accounts Payable & Accrued Expense

 

 

44,299

 

 

6,084

 

 

60,638

 

 

50,279

 

 

16,993

 

 

7,570

 

 

73,289

 

 

290,008

 

 

944,140

 

 

1,493,300

 

Advance Rental Pmts & Security Deposits

 

 

167,143

 

 

 

 

169,709

 

 

92,057

 

 

24,687

 

 

85,413

 

 

74,615

 

 

291,825

 

 

2,121,509

 

 

3,026,958

 

Total Liabilities

 

 

8,445,990

 

 

2,047,230

 

 

10,230,347

 

 

5,011,919

 

 

41,680

 

 

4,732,831

 

 

5,510,013

 

 

15,899,476

 

 

90,476,287

 

 

142,395,773

 

Partners’ Capital

 

 

605,177

 

 

627,391

 

 

(2,504,692)

 

 

535,022

 

 

1,863,634

 

 

2,065,625

 

 

1,405,906

 

 

4,951,504

 

 

14,995,037

 

 

24,544,604

 

Total Liabilities and Capital

 

$

9,051,167

 

$

2,674,621

 

$

7,725,654

 

$

5,546,941

 

$

1,905,314

 

$

6,798,456

 

$

6,915,919

 

$

20,850,980

 

$

105,471,324

 

$

166,940,376

 

Partners’ Capital %—NERA

 

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

50

%  

 

40

%  

 

 

 

Investment in Unconsolidated Joint Ventures

 

$

302,589

 

$

313,695

 

$

 —

 

$

267,511

 

$

931,817

 

$

1,032,812

 

$

702,953

 

$

2,475,752

 

$

5,998,015

 

 

12,025,144

 

Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures

 

$

 

$

 

$

(1,252,346)

 

$

 

$

 

$

 

$

 

$

 

$

 

 

(1,252,346)

 

Total Investment in Unconsolidated Joint Ventures (Net)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

10,772,798

 

Total units/condominiums

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Apartments

 

 

48

 

 

 —

 

 

40

 

 

175

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,030

 

Commercial

 

 

1

 

 

1

 

 

 —

 

 

1

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3

 

Total

 

 

49

 

 

1

 

 

40

 

 

176

 

 

120

 

 

48

 

 

42

 

 

148

 

 

409

 

 

1,033

 

Units to be retained

 

 

49

 

 

1

 

 

40

 

 

49

 

 

 —

 

 

48

 

 

42

 

 

148

 

 

409

 

 

786

 

Units to be sold

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

120

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

247

 

Units sold through February 1, 2014

 

 

 —

 

 

 —

 

 

 —

 

 

127

 

 

105

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

232

 

Unsold units

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

15

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

15

 

Unsold units with deposits for future sale as of February 1, 2014

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

F- 30


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

Summary financial information for the year ended December 31, 201 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Hamilton

    

 

 

    

 

 

    

Hamilton

    

 

 

    

Hamilton

    

Hamilton

    

 

 

    

 

 

 

 

 

Hamilton

 

Essex

 

345

 

Hamilton

 

Bay

 

Hamilton

 

Minuteman

 

on Main

 

Dexter

 

 

 

 

 

 

Essex 81

 

Development

 

Franklin

 

1025

 

Sales

 

Bay Apts

 

Apts

 

Apts

 

Park

 

Total

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental Income

 

$

1,362,012

 

$

287,410

 

$

1,258,313

 

$

896,256

 

$

261,949

 

$

911,845

 

$

858,492

 

$

2,753,120

 

$

12,851,259

 

$

21,440,656

 

Laundry and Sundry Income

 

 

17,549

 

 

 —

 

 

2,683

 

 

 —

 

 

 —

 

 

 —

 

 

675

 

 

37,192

 

 

94,715

 

 

152,814

 

 

 

 

1,379,561

 

 

287,410

 

 

1,260,996

 

 

896,256

 

 

261,949

 

 

911,845

 

 

859,167

 

 

2,790,312

 

 

12,945,974

 

 

21,593,470

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

18,330

 

 

1,370

 

 

23,813

 

 

9,552

 

 

10,134

 

 

16,291

 

 

6,206

 

 

38,144

 

 

245,444

 

 

369,284

 

Depreciation and Amortization

 

 

428,609

 

 

9,803

 

 

428,003

 

 

240,658

 

 

80,697

 

 

307,546

 

 

318,095

 

 

948,478

 

 

5,778,427

 

 

8,540,316

 

Management Fees

 

 

55,813

 

 

11,496

 

 

51,706

 

 

36,066

 

 

10,538

 

 

35,831

 

 

34,129

 

 

112,749

 

 

271,505

 

 

619,833

 

Operating

 

 

114,778

 

 

 —

 

 

68,364

 

 

1,150

 

 

2,234

 

 

1,343

 

 

83,143

 

 

347,382

 

 

1,056,919

 

 

1,675,313

 

Renting

 

 

11,106

 

 

 —

 

 

3,788

 

 

5,378

 

 

1,425

 

 

10,986

 

 

6,350

 

 

6,273

 

 

105,593

 

 

150,899

 

Repairs and Maintenance

 

 

123,702

 

 

4,950

 

 

86,844

 

 

320,348

 

 

94,640

 

 

295,144

 

 

69,057

 

 

389,671

 

 

1,051,832

 

 

2,436,188

 

Taxes and Insurance

 

 

216,560

 

 

49,192

 

 

114,669

 

 

151,971

 

 

42,765

 

 

146,870

 

 

121,442

 

 

342,995

 

 

1,529,605

 

 

2,716,069

 

 

 

 

968,898

 

 

76,811

 

 

777,187

 

 

765,123

 

 

242,433

 

 

814,011

 

 

638,422

 

 

2,185,692

 

 

10,039,325

 

 

16,507,902

 

Income Before Other Income

 

 

410,663

 

 

210,599

 

 

483,809

 

 

131,133

 

 

19,516

 

 

97,834

 

 

220,745

 

 

604,620

 

 

2,906,649

 

 

5,085,568

 

Other Income (Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Expense

 

 

(488,369)

 

 

(58,093)

 

 

(453,197)

 

 

(284,257)

 

 

(73,819)

 

 

(267,228)

 

 

(312,507)

 

 

(822,109)

 

 

(5,016,659)

 

 

(7,776,238)

 

Interest Income

 

 

 —

 

 

 —

 

 

26

 

 

8

 

 

159

 

 

 —

 

 

 —

 

 

 —

 

 

57

 

 

250

 

Interest Income from Note

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3,258

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3,258

 

Other Income ( Expense)

 

 

 —

 

 

 —

 

 

(68,588)

 

 

 —

 

 

 

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(68,588)

 

 

 

 

(488,369)

 

 

(58,093)

 

 

(521,759)

 

 

(284,249)

 

 

(70,402)

 

 

(267,228)

 

 

(312,507)

 

 

(822,109)

 

 

(5,016,602)

 

 

(7,841,318)

 

Net Income (Loss)

 

$

(77,706)

 

$

152,506

 

$

(37,950)

 

$

(153,116)

 

$

(50,886)

 

$

(169,394)

 

$

(91,762)

 

$

(217,489)

 

$

(2,109,953)

 

$

(2,755,750)

 

Net Income (Loss)—NERA 50%

    

$

(38,853)

 

$

76,253

 

$

(18,975)

 

$

(76,558)

 

$

(25,443)

 

$

(84,697)

 

$

(45,881)

 

$

(108,745)

 

 

 

 

 

(322,897)

 

Net Income (Loss)—NERA 40%

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(843,981)

 

 

(843,981)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,166,878)

 

 

 

 

 

 

F- 31


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

NOTE 15. IMPACT OF RECENTLY ‑ISSUED ACCOUNTING STANDARDS – review for relativity for 2015

 

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-02”), which makes certain changes to both the variable interest model and the voting model, including changes to (1) the identification of variable interests (fees paid to a decision maker or service provider), (2) the variable interest entity characteristics for a limited partnership or similar entity and (3) the primary beneficiary determination. ASU 2015-02 is effective for us beginning January 1, 2016.  W e do not expect its adoption to have a significant impact on our consolidated financial statements.

 

In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs (ASU 2015-03), which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected. Upon adoption, we will apply the new guidance on a retrospective basis and adjust the balance sheet of each individual period presented to reflect the period-specific effects of applying the new guidance. This guidance is effective for us beginning January 1, 2016. The adoption of ASU 2015-03 will result in debt issuance costs, currently included in Deferred Finance Costs, being presented in the balance sheet as a direct deduction from the carrying value of the related debt liabilities. We do not expect its adoption to have a significant  impact on our consolidated financial statements.

 

NOTE 16. DISCONTINUED OPERATIONS AND SALES OF REAL ESTATE

The following tables summarize income from discontinued operations and the related realized gain on sale of rental property for the years ended December 31, 201 5 , 201 4 and 201 3 :

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

Total Revenues

 

$

 —

 

$

 —

 

$

193,480

 

Operating and other expenses

 

 

 —

 

 

 —

 

 

172,322

 

Depreciation and amortization

 

 

 —

 

 

 —

 

 

2,111

 

 

 

 

 —

 

 

 —

 

 

174,433

 

Income from discontinued operations

 

$

 —

 

$

 —

 

$

19,047

 

 

 

 

 

 

 

 

Gain on the Sale of Nashoba in the second quarter of 2013:

 

 

 

 

Sale price

    

$

4,300,000

 

Net book value

 

 

(476,766)

 

Expense of sale

 

 

(144,395)

 

Gain on the sale of real estate

 

$

3,678,839

 

 

 

F- 32


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

NOTE 17. QUARTERLY FINANCIAL DATA (UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

    

March 31, 2015

    

June 30, 2015

    

September 30, 2015

    

December 31, 2015

    

Total

 

Revenue

 

$

11,075,520

 

$

11,061,418

 

$

11,209,974

 

$

12,133,802

 

$

45,480,714

 

Expenses

 

 

8,430,376

 

 

7,810,234

 

 

7,874,926

 

 

8,653,490

 

 

32,769,026

 

Income Before Other Income and Discontinued Operations

 

 

2,645,144

 

 

3,251,184

 

 

3,335,048

 

 

3,480,312

 

 

12,711,688

 

Other Income (Loss)

 

 

(2,235,486)

 

 

(2,154,727)

 

 

(2,261,302)

 

 

(2,287,608)

 

 

(8,939,123)

 

Net Income

 

$

409,658

 

$

1,096,457

 

$

1,073,746

 

$

1,192,704

 

$

3,772,565

 

Net Income per Unit before Discontinued Operations

 

$

3.22

 

$

8.66

 

$

8.51

 

$

9.47

 

$

29.86

 

Net Income Per Unit

 

$

3.22

 

$

8.66

 

$

8.51

 

$

9.47

 

$

29.86

 

Income Per Depositary Receipt Before Discontinued Operations

 

$

0.11

 

$

0.29

 

$

0.28

 

$

0.32

 

$

1.00

 

Net Income Per Depositary Receipt

 

$

0.11

 

$

0.29

 

$

0.28

 

$

0.32

 

$

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

    

March 31, 2014

    

June 30, 2014

    

September 30, 2014

    

December 31, 2014

    

Total

 

Revenue

 

$

10,617,928

 

$

10,560,535

 

$

10,643,029

 

$

10,810,827

 

$

42,632,319

 

Expenses

 

 

8,053,306

 

 

7,835,735

 

 

7,916,421

 

 

7,924,264

 

 

31,729,726

 

Income Before Other Income and Discontinued Operations

 

 

2,564,622

 

 

2,724,800

 

 

2,726,608

 

 

2,886,563

 

 

10,902,593

 

Other Income (Loss)

 

 

(2,594,236)

 

 

(2,443,079)

 

 

(2,545,121)

 

 

(2,295,307)

 

 

(9,877,743)

 

Net Income (Loss)

 

$

(29,614)

 

$

281,721

 

$

181,487

 

$

591,256

 

$

1,024,850

 

Net Income (Loss) per Unit before Discontinued Operations

 

$

(0.23)

 

$

2.18

 

$

1.41

 

$

4.60

 

$

7.96

 

Net Income (Loss) Per Unit

 

$

(0.23)

 

$

2.18

 

$

1.41

 

$

4.60

 

$

7.96

 

Income Per Depositary Receipt Before Discontinued Operations

 

$

(0.01)

 

$

0.07

 

$

0.05

 

$

0.15

 

$

0.27

 

Net Income (Loss) Per Depositary Receipt

 

$

(0.01)

 

$

0.07

 

$

0.05

 

$

0.15

 

$

0.27

 

 

 

NOTE 18—SUBSEQUENT EVENTS

From January 1, 201 6 through March 10 , 201 6 , the Partnership purchased a total of 10,829   Depositary Receipts. The average price was $5 0.11 per receipt or $1 ,503.26 per unit. The total cost was $5 58,722 . The Partnership is required to repurchase   86   Class B   Units and 5   General Partnership Units at a cost of $1 28,874 and $6 ,783   respectively.

On January 7, 2016, R esidences at Captain Parker, LLC, a Massachusetts limited liability company (“Captain Parker”) entered into a Multifamily Loan and Security Agreement (the “Loan Agreement”) with K eyBank National Association (the “Lender”). The manager of Captain Parker is NewReal, Inc. (“New Real”), the general partner of New England Realty Associates Limited Partnership (the “Partnership”).  The Partnership is the sole member of Captain Parker. The Loan Agreement provides for a term loan (the “Loan”) in the principal amount of $20,071,000 .  The Loan is due on February 1, 2026 (the “Due Date”), unless the due date is accelerated in accordance with the Loan’s terms.  The proceeds of the Loan are being used to refinance existing indebtedness. The Partnership is a limited guarantor of certain

F- 33


 

Table of Contents

NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

DECEMBER 31, 2015

of the Captain Parker obligations under the Loan Agreement.

 

Borrowings under the Loan will bear interest at rates equal to (i) the one month LIBOR rate for United States Dollar Deposits, determined monthly, plus 201 basis points. The interest rate increases upon an event of default. 

 

Captain Parker is required to repay the aggregate principal amount of the Loan by the Due Date. Interest payments on the Loans are payable monthly in arrears on specified dates set forth in the Loan Agreement. Principal payments on the Loan are also payable monthly commencing on March 1, 2021.  The note issued by Captain Parker in connection with the Loan Agreement (the “Note”) also contains provisions for optional prepayment with a penalty under certain circumstances.

 

The Loan is secured by, among other things, the Captain Parker Arms, a 94 unit apartment complex located at 7 Captain Parker Arms, Lexington, Massachusetts, previously acquired by Captain Parker and the rents that Captain Parker receives for the property.

 

The Loan Agreement contains customary representations, warranties and covenants applicable to special purpose entities. The covenants include, but are not limited to, limitations on:   (i) liens, (ii) dispositions of assets and (iii) mergers and consolidations.

 

The Loan Agreement and Note contain customary events of default, including a limited cross default provision and change of control provisions.

 

As a result of securing the financing, the Partnership used the proceeds of the loan and cash reserves of the Partnership to paydown the Line of Credit to zero .   A payment was made on January 7, 2016 for $23,000,000 , and another payment for $2,000,000   was made on January 15, 2016.

 

 

NOTE 19—QUALIFYING ACCOUNTS

New England Realty Associates Limited Partnership

Valuation and Qualifying Accounts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

 

 

 

 

 

    

Balance at

    

Charged to

    

Charged to

    

 

    

Balance

 

 

 

Beginning

 

Costs and

 

other account

 

Deductions

 

at end

 

Description

 

of Period

 

Expenses

 

describe

 

Describe(a)

 

of Period

 

Year Ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

Deducted from asset accounts:

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

366,105

 

201,622

 

 

 

194,899

 

372,828

 

Year Ended December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

Deducted from asset accounts:

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

343,805

 

308,401

 

 

 

286,101

 

366,105

 

Year Ended December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

Deducted from asset accounts:

 

 

 

 

 

 

 

 

 

 

 

Allowance for doubtful accounts

 

380,708

 

189,946

 

 

 

226,849

 

343,805

 


(a)

Uncollectible accounts written off

 

 

 

F- 34


 

Table of Contents

SIGNATURE S

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

New England Realty Associates Limited Partnership

 

 

 

 

By:

/s/ NewReal, Inc.

 

 

Its General Partner

 

 

 

 

By:

/s/ Ronald Brown

 

 

Ronald Brown, President

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Signature

    

Title

    

Date

 

 

 

 

 

/s/ Ronald Brown

 

President and Director of the General Partner (Principal

 

March 11 , 201 6

Ronald Brown

 

Executive Officer)

 

 

 

 

 

 

 

/s/ Harold Brown

 

Treasurer and Director of the General Partner (Principal

 

March 11 , 201 6

Harold Brown

 

Financial Officer and Principal Accounting Officer)

 

 

 

 

 

 

 

/s/ Guilliaem Aertsen

 

Director of the General Partner

 

March 11 , 201 6

Guilliaem Aertsen

 

 

 

 

 

 

 

 

 

/s/ David Aloise

 

Director of the General Partner

 

March 11 , 201 6

David Aloise

 

 

 

 

 

 

 

 

 

/s/ Eunice Harps

 

Director of the General Partner

 

March 11 , 201 6

Eunice Harps

 

 

 

 

 

 

S- 1


 

Table of Contents

EXHIBIT INDE X

Exhibit No.

    

Description of Exhibit

(3)

 

Second Amended and Restated Contract of Limited Partnership.(1)

(4)

 

(a)

Specimen certificate representing Depositary Receipts.(2)

 

 

(b)

Description of rights of holders of Partnership securities.(2)

 

 

(c)

Deposit Agreement, dated August 12, 1987, between the General Partner and the First National Bank of Boston.(3)

(10.1)

 

Purchase and Sale Agreement by and between Sally A. Starr and Lisa Brown, Trustees of Omnibus Realty Trust, a nominee trust.(5)

(10.2)

 

Commitment letter from Wachovia Multifamily Capital, Inc. to The Hamilton Company dated January 11, 2008.(6)

(10.3)

 

Amendment dated February 27, 2008 to Commitment letter from Wachovia Multifamily Capital, Inc. to The Hamilton Company dated January 11, 2008.(7)

(10.4)

 

Purchase and Sale and Escrow Agreement dated September 1, 2009 by and between 175 Free Street Investors LLC, as Seller, The Hamilton Company, as Purchaser, and First American Title Insurance Company, as Escrow Agent.(8)

(10.5)

 

Limited Liability Company Operating Agreement of HBC Holdings, LLC.(9)

(10.6)

 

Limited Liability Company Agreement of Hamilton Park Towers, LLC.(10)

(10.7)

 

Pledge Agreement dated October 28, 2009 by and between New England Realty Associates Limited Partnership and HBC Holdings, LLC.(11)

(10.8)

 

Promissory Note dated October 28, 2009 of New England Realty Associates Limited Partnership in favor of HBC Holdings, LLC.(12)

(10.9)

 

MultiFamily Note—CME of Hamilton Park Towers, LLC, as Borrower, in favor of Wachovia Multifamily Capital, Inc., as Lender, in the principal amount of $89,914,000 dated October 28, 2009.(13)

(10.10)

 

Purchase and sale agreement by and between Avon Street Apartments and 503 ‑509 Pleasant Street, LLC.(20)

(10.11)

 

Purchase and Sale Agreement dated May 20, 2011 by and between Battlegreen Apartments Trust and Hamilton Battle Green LLC(14).

(10.12)

 

Promissory Note dated June 1, 2011 by and between Avon Street Apartments Limited Partnership, as Maker, and Harold Brown, as Lender(15).

(10.13)

 

Pledge Agreement dated June 1, 2011 by and between Avon Street Apartments Limited Partnership, as Pledgor, and Harold Brown, as Pledgee(16).

(10.14)

 

Hamilton Green Purchase Agreement dated June 14, 2013(17)

(10.15)

 

Loan Agreement dated July 15, 2013 complete description(18)

(10.16)

 

Revolving Line of Credit dated July 31, 2014(19)

(10.17)

 

Purchase and Sale Agreement dated August 27, 2015, between Avalon II Massachusetts Value I, L.P., and the Residences at Captain Parker, LLC

(10.18)

 

Multifamily  Loan and Security Agreement dated January 7, 2016 between Residences at Captain Parker, LLC (“Captain Parker”) and KeyBank National Association (“KeyBank”)(21)

(10.19)

 

Multifamily Note Floating Rate dated January 7, 2016,in the principal amount of $20,071,000 made by Captain Parker(22)

(10.20)

 

Multifamily Mortgage, Assignment of Rents, Security agreement and Fixture filing Massachusetts dated January 7, 2016 between Captain Parker and Keybank (23)

(10.21)

 

Guaranty  dated January 7, 2016, made by New England realty associates Limited Partnership as a limited guarantor (24)

(21)

 

Subsidiaries of the Partnership.(4)

(31.1)

 

Certification pursuant to Section 302 of the Sarbanes ‑Oxley Act of 2002 of Ronald Brown, Principal Executive Officer of the Partnership (President and a Director of NewReal, Inc., sole General Partner of the Partnership)

S- 2


 

Table of Contents

(31.2)

 

Certification pursuant to Section 302 of the Sarbanes ‑Oxley Act of 2002 of Harold Brown, Principal Financial Officer of the Partnership (Treasurer and a Director of NewReal, Inc., sole General Partner of the Partnership)

(32.1)

 

Certification Pursuant to Section 906 of the Sarbanes ‑Oxley Act of 2002, of Ronald Brown, Principal Executive Officer of the Partnership (President and a Director of NewReal, Inc., sole General Partner of the Partnership) and Harold Brown, Principal Financial Officer of the Partnership (Treasurer and a Director of NewReal, Inc., sole General Partner of the Partnership).

(99.1)

 

Combined Financial Statements of Significant Subsidiaries

(101.1)

 

The following financial statements from New England Realty Associates Limited Partnership Quarterly Report on Form 10 ‑K for the year ended December 31, 201 5 formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Changes in Partners’ Capital, (iv) Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements.

 


(1)

Incorporated by reference to Exhibit A to the Partnership’s Statement Furnished in Connection with the Solicitation of Consents filed under the Securities Exchange Act of 1934 on October 14, 1986.

(2)

Incorporated herein by reference to Exhibit A to Exhibit 2(b) to the Partnership’s Registration Statement on Form 8 ‑A, filed under the Securities Exchange Act of 1934 on August 17, 1987.

(3)

Incorporated herein by reference to Exhibit 2(b) to the Partnership’s Registration Statement on Form 8 ‑A, filed under the Securities Exchange Act of 1934 on August 17, 1987.

(4)

Incorporated by reference to Notes 2 and 14 to Financial Statements included as part of this Form 10 ‑K.

(5)

Incorporated by reference to Exhibit 2.1 to the Partnership’s Current Report on Form 8 ‑K dated June 30, 1995.

(6)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K dated January 11, 2008 and filed with the Securities and Exchange Commission on February 6, 2008.

(7)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K dated February 27, 2008 and filed with the Securities and Exchange Commission on March 4, 2008.

(8)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Quarterly Report on Form 10 ‑Q for the fiscal quarter ended September 30, 2009.

(9)

Incorporated herein by reference to Exhibit 10.2 to the Partnership’s Quarterly Report on Form 10 ‑Q for the fiscal quarter ended September 30, 2009.

(10)

Incorporated herein by reference to Exhibit 10.3 to the Partnership’s Quarterly Report on Form 10 ‑Q for the fiscal quarter ended September 30, 2009.

(11)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on November 3, 2009.

(12)

Incorporated herein by reference to Exhibit 10.2 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on November 3, 2009.

(13)

Incorporated herein by reference to Exhibit 10.3 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on November 3, 2009.

S- 3


 

Table of Contents

(14)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on May 26, 2011

(15)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on June 7, 2011.

(16)

Incorporated herein by reference to Exhibit 10.2 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on June 7, 2011.

(17)

Incorporated by reference to Exhibit 10.1 to the Partnership’s Quarterly Report on Form 10 ‑Q as filed with the Securities and Exchange Commission on August 12, 2013.

(18)

Incorporated by reference to Exhibit 10.2 to the Partnership’s Quarterly Report on Form 10 ‑Q as filed with the Securities and Exchange Commission on August 12, 2013.

(19)

Incorporated herein by reference to Exhibit 10.2 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on August 6, 2014.

(20)

Incorporated herein by reference to Exhibit 10.10 to the Partnership’s Form 10K as filed with the Securities and Exchange Commission on March 11, 2011.

(21)

Incorporated herein by reference to Exhibit 10.1 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on January 14, 2016.

(22)

Incorporated herein by reference to Exhibit 10.2 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on January 14, 2016 .

(23)

Incorporated herein by reference to Exhibit 10.3 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on January 14, 2016.

(24)

Incorporated herein by reference to Exhibit 10.4 to the Partnership’s Current Report on Form 8 ‑K as filed with the Securities and Exchange Commission on January 14, 2016.  

S- 4


                                                                                                                              Exhibit 10.17

 

PURCHASE AND SALE CONTRACT

AND JOINT ESCROW INSTRUCTIONS

between

Avalon II MASSACHUSETTS Value I , L.P.  

SELLER

and

Residences at captain parker, llc

BUYER

 

Captain Parker Arms Apartments

Lexington, Massachusetts

 

as of August_ 27 _, 2015

 

8457297.7


 

TABLE OF CONTENTS

DESCRIPTION OF PROPERTY 1

Property 1  

Marks Excluded 2  

SALE SUBJECT TO LEASES 2  

PURCHASE PRICE AND PAYMENT 2  

Purchase Price 2  

Deposit 3  

Purchase Price Adjustments 3  

CONVEYANCE OF TITLE 3  

Title Policy 3  

Post Signing Title Objections 4  

CLOSING 4  

Escrow Instructions 4  

Closing Date 5  

Seller Deliveries 5  

Buyer Deliveries 6  

PROPERTY INSPECTION 7  

Omitted 7  

Property Inspection 7  

CONDITIONS TO CLOSING 8  

Buyer’s Conditions 8  

DEFAULT 8  

Seller Default 8  

Buyer Default 9  

Attorneys’ Fees. 9  

DAMAGE OR DESTRUCTION; CONDEMNATION 9  

Damage or Destruction 9  

Condemnation 10  

“AS-IS” SALE 10  

Disclaimers 10  

Release 11  

Negotiated Provision 11  

REPRESENTATIONS AND WARRANTIES 11  

Knowledge Standard 13  

Limitations 13  

Representations and Warranties of Buyer 13  

OPERATIONS 13  

Operational Covenants 13  

Operating Contracts 14  

CLOSING ADJUSTMENTS AND COSTS 15  

Adjustments and Pro-rated Items 15  

True-Up 16  

Closing Costs 16  

Closing Statement 17  

BROKER 17  

Indemnity 17  

Payment of Commission 17  

MISCELLANEOUS PROVISIONS 17  

Recording 17  

Notice 17  

Captions 18  

Successors and Assigns 18  

Governing Law 19  

Multiple Counterparts 19  

Entire Agreement 19  

Post Closing Obligations 19  

Waiver of Jury Trial 19  

Additional Offers 19  

Like-Kind Exchange 20  

Time of the Essence 20  

Attorneys’ Fees. 20  

CONFIDENTIALITY 20  

DUTIES AND RESPONSIBILITIES OF ESCROW AGENT 20  

Application of Deposit 20  

Dispute 21  

Liability; Miscellaneous 21  

EXHIBITS

Exhibit A Description of Real Property

Exhibit B Personal Property

Exhibit C Leases and Rent Roll

Exhibit D Form of Deed

Exhibit E Form of Bill of Sale

Exhibit F Form of Assignment and Assumption Agreement (re: Leases)

Exhibit G Form of Assignment and Assumption Agreement (re: Contracts)

Exhibit H Form of FIRPTA Affidavit

Exhibit I Intentionally Omitted

Exhibit J Litigation

Exhibit K Title Commitment

Exhibit L Maintenance Covenant

 

i

8457297.7


 

PURCHASE AND SALE CONTRACT

THIS PURCHASE AND SALE CONTRACT AND JOINT ESCROW INSTRUMENTS (the “ Contract ”) is made as of August__, 2015, by and between Avalon II Massachusetts Value I, L.P. , a Delaware limited partnership (“ Seller ”), and Residences at Captain Parker, LLC, a Massachusetts limited liability company (“ Buyer ”).

Seller owns certain land in the Town of Lexington, County of  Middlesex, and the Commonwealth of Massachusetts, and the buildings and improvements thereon, comprising a multifamily residential housing complex consisting of 94 multifamily apartment units, and commonly known as “Captain Parker Arms”.

Seller desires to sell and Buyer desires to purchase the Property (as hereinafter defined) on the terms and subject to the conditions set forth herein.

For the consideration hereinafter named, and for other good and valuable consideration, receipt of which is acknowledged hereby, the parties do hereby agree as follows:

ARTICLE 1. DESCRIPTION OF PROPERTY

1.1 Property

Seller agrees to sell and Buyer agrees to buy upon the terms and conditions hereinafter set forth:

(i) Certain premises located in the Town of Lexington, County of Middlesex and the Commonwealth of Massachusetts, commonly known as “Captain Parker Arms”, as more particularly described in Exhibit A attached hereto and incorporated herein by reference, together with all right, title and interest of Seller in and to (x)  all rights, privileges, transferable easements, development rights, covenants, tenements, hereditaments and appurtenances thereto, including, without limitation, any easements, rights of way or other interests in, on, or under any land, highway, alley, street or right of way abutting or adjoining such premises, and (y) any walls, sidewalks, or land lying in the bed of any street (opened or proposed) adjacent to or abutting or adjoining such premises (collectively, the “ Real Property ”);

(ii) all buildings and other improvements located thereon (the “ Improvements ”, and, together with the Real Property, the “ Premises ”);

(iii) all items of personal property owned by Seller and located on the Premises or used in connection with the ownership or operation of the Premises, described in Exhibit B attached hereto and incorporated herein by reference, including, without implied limitation, whether or not listed on Exhibit B , all furniture, fixtures, equipment, machines, apparatus, appliances, supplies and personal property of every nature and description and all replacements thereof including the Seller’s domain name www.captainparkerarms.com (collectively, the “ Personal Property ”) but expressly excluding (a) items of personal property owned by Seller and used in connection with the Property as part of Seller’s integrated systems of ownership, management and/or operations of apartment projects, such as, by way of example and without limitation, the computer software for the key track system, all software related to the computer and phone systems, toll free telephone numbers, other software, corporate licenses, and management and financial reporting systems and software, (b) utility deposits, (c) non-refundable resident fees received by Seller, and (d) lump sum payments previously received under any contract or leases (but not including resident leases);

1

8457297.7


 

(iv) all of the Leases (as hereinafter defined), including Leases entered into after the Effective Date as permitted by this Contract, and (to the extent located at the Property only) all tenant files and book and records pertaining to the Premises (but excluding any confidential or proprietary materials); and

(v) to the extent assignable and within Seller’s possession or control only, all intangible property used or useful in connection with the foregoing, including, without limitation, all contract rights, plans, specifications, drawings and prints relating to the construction of the Improvements, guarantees, licenses, permits and warranties and the domain name used in connection with the Premises, but excluding any engineering (such as structural, mechanical, environmental and geotechnical) reports or studies of any kind (collectively, the “ Intangible Property ”). 

All items referred to in clauses (i), (ii), (iii), (iv), and (v) are herein sometimes collectively referred to as the “ Property ”. 

1.2 Marks Excluded

In connection with the ownership, management and operation of the Property and other properties owned and/or managed by Seller, Seller has used and may continue to use the tradenames, trademarks and service marks “Archstone”, “AVA”, “Avalon”,   “Avalon on”, Avalon at”, “Avalon by the”, “Avalon on the”, “Avalon at the”, “AvalonBay”, “Avalon Communities”, “a Avalon”, “D’Tails”, “eaves”, “eaves by Avalon”, fleur de lis, “Great Apartments. Great Service. Guaranteed”, “Leaders in Urban Living”, “Live Awesome”, “Live Up”, “Seal of Service”, “Time Well Spent” and “Where We Want, We Live” (collectively, the “ Marks ”).  Notwithstanding anything herein express or implied to the contrary, Buyer acknowledges that it has no interest in and is not acquiring any right to the Marks and agrees and acknowledges that the Marks are trademarks and service marks owned by Seller and that the Marks are and will continue to be the sole property of Seller.  Included in the intangible property to be conveyed to Buyer pursuant to Section 1.1(v) shall be Seller’s right, if any (and then only to the extent assignable by Seller) to the name “Captain Parker Arms” as it relates solely to the use in connection with the Property and such name shall not be deemed part of the Marks.  Following the Closing, Buyer shall have no rights to use or display any of the Marks for any purpose whatsoever.  Within sixty (60) days after the Closing, Buyer will remove any and all signs, materials, documents, inventory, amenities, supplies or other matter containing the Marks.  Buyer agrees that it shall not challenge or contest in any way (i) Seller’s registration or application for registration of the Marks with the U.S. Patent & Trademark Office, or with any other trademark office; (ii) the validity of the Marks; (iii) Seller’s exclusive worldwide ownership of the Marks; or (iv) Seller’s right to grant to others licenses to use the Marks.  The provisions of this Section 1.2 shall survive the Closing and the delivery of the Deed. 

ARTICLE 2. SALE SUBJECT TO LEASES

Subject to the provisions of Article 4 hereof, the Premises will be conveyed subject to certain leases (hereinafter called the “ Leases ”) described in Exhibit C attached hereto and incorporated herein by reference, or as hereafter added pursuant to the provisions of Article 12 hereof.

ARTICLE 3. PURCHASE PRICE AND PAYMENT

3.1 Purchase Price

The total purchase price (the “ Purchase Price ”) for the Property is Thirty One Million Six Hundred Thousand and 00/100 Dollars ($31,600,000.00) which, subject to Sections 3.2 and 3.3, shall be payable to Seller through Escrow (as hereinafter defined), at the Closing (as hereinafter defined), in

2

8457297.7


 

lawful currency of the United States of America in immediately available funds by wire transfer to an account designated to Escrow Agent by Seller.  Seller and Buyer expressly acknowledge and agree that no portion of the Purchase Price is allocated to the Personal Property or to the Intangible Property. 

3.2 Deposit

Within two (2) business days following the execution of this Contract and the opening of an escrow in connection herewith (the “ Escrow ”) with Escrow Agent at   Commonwealth Land/Chicago Title, 265 Franklin Street, 8th Floor, Boston, MA 02110 ,   Attention: Philip Tanner   (the “ Escrow Agent ”), as security for Buyer’s performance hereunder, Buyer shall make an initial deposit (the “ Deposit ”) of One Million and 00/100 Dollars ($ 1,0 00,000.00) with Escrow Agent to be held and disbursed by Escrow Agent according to the terms of this Contract.  The account will be opened in the name of Escrow Agent for the benefit of Buyer who warrants and represents to Escrow Agent that Buyer’s Employee Identification Number is 47-4809875 .  Upon payment, the Deposit shall be the property of Seller and shall be non-refundable except as expressly provided in this Contract.  The Deposit shall be applied in reduction of the Purchase Price payable at the Closing

 

3.3 Purchase Price Adjustments

The payment on account of the Purchase Price required to be deposited by Buyer into Escrow and paid to Seller at the Closing shall be increased or decreased, as the case may be, to account for all items to be apportioned or prorated pursuant to this Contract.

ARTICLE 4. CONVEYANCE OF TITLE

4.1 Title Policy

At Closing, Seller shall convey and transfer to Buyer such fee simple marketable title to the Premises as will enable the Title Company (as hereinafter defined) to issue to Buyer an Owner’s Policy of Title Insurance (ALTA Form 2006) (the “ Title Policy ”) covering the Premises, in the full amount of the Purchase Price (subject only to the Permitted Exceptions).  Notwithstanding anything contained herein to the contrary, the Premises shall be conveyed subject to the following matters, which shall be deemed to be Permitted Exceptions:

(a) the rights of tenants, as tenants only, under the Leases and any new Leases entered into between the date hereof and Closing in accordance with the terms of this Contract;

(b) the lien of all ad valorem real estate taxes and assessments not yet due and payable as of the date of Closing, subject to adjustment as herein provided;

(c) local, state and federal laws, ordinances or governmental regulations, including but not limited to, building and zoning laws, ordinances and regulations, now or hereafter in effect relating to the Property; and

(d) those matters which are listed as exceptions or exclusions from coverage under that certain Commitment for Title Insurance issued by First American Title Insurance Company (“Escrow Agent” or “Title Company”), with an effective date of July 10, 2015, a copy of which is attached as Exhibit K hereto; provided, however, that at Closing, Seller will be obligated to discharge the mortgage financing referenced in Item 4 of Schedule B-1 of said title commitment in accordance with customary Massachusetts practice .

3

8457297.7


 

(e) those matters or state of facts which are shown on the ALTA survey of the Property prepared by Precision Land Surveying, Inc. dated as of June 9, 2015, a copy of which has been provided to Buyer.

4.2 Post Signing Title Objections

Buyer may prior to Closing, notify Seller in writing of any objection to title (excluding objections to title which are or are deemed to be Permitted Exceptions) arising after the date hereof (hereinafter “New Title Matters”).  In the event Buyer shall so notify Seller of any objection(s) to any New Title Matter, Seller shall have the right, but not the obligation, to cure such objection(s), other than any defects, objections or exceptions which comprise mortgages or liens voluntarily created by or on behalf of Seller, and, to a maximum of $50,000 in the aggregate, involuntary liens over a liquidated sum which can be satisfied by payment of a liquidated amount, which Seller agrees that it shall be obligated to either pay, discharge or comply with at or before the Closing or make arrangement with the Title Company to insure (at normal rates) without such objection as an exception in Buyer’s Title Policy.  In the event there are any objections for any New Title Matter which Seller is not obligated to either pay, discharge, comply or otherwise cure at or before the Closing, then within three (3) business days after receipt of Buyer’s notice of objection(s), Seller shall notify Buyer in writing whether Seller elects to attempt to cure such objection(s).  Failure of Seller to give such notice shall be deemed an election by Seller not to cure such objection(s).  If Seller elects to attempt to cure any such matter, Seller shall use reasonable efforts to cure such objections.  If Seller elects not to cure any objection(s) specified in Buyer’s notice which Seller is not required hereby to either pay, discharge, comply or otherwise cure, or if Seller is unable to effect a cure prior to the Closing, Buyer shall have the following options to be given by written notice within three (3) business days of Seller’s notice or deemed election:  (i) to accept a conveyance of the Property subject to the Permitted Exceptions, specifically including any New Title Matter objected to by Buyer which Seller is unwilling or unable to cure (which such matter(s) shall thereafter be deemed to be a Permitted Exception), without reduction of the Purchase Price, or (ii) to terminate this Contract by sending written notice thereof to Seller, and upon delivery of such notice of termination, this Contract shall terminate, the Deposit shall returned to Buyer, and thereafter neither party hereto shall have any further rights, obligations or liabilities hereunder except for the Surviving Obligations, as hereinafter defined.

4.3 The Buyer is a publicly traded entity and is required to provide the SEC with information regarding the acquisition prior to closing which will disclose the fact of the Purchase and Sale Agreement with Seller, the property address, and purchase price.  Seller agrees to cooperate with Buyer at no cost to Seller in connection with this filing.

ARTICLE 5. CLOSING

5.1 Escrow Instructions

Upon mutual execution of this Contract, Buyer and Seller shall deposit an executed counterpart of this Contract with Escrow Agent and this Contract shall serve as instructions to Escrow Agent for consummation of the purchase and sale contemplated hereby.  Seller and Buyer shall execute such supplemental escrow instructions as may be appropriate to enable Escrow Agent to comply with the terms of this Contract, provided such supplemental escrow instructions are not in conflict with this Contract as it may be amended in writing from time to time.  In the event of any conflict between the provisions of this Contract and any supplementary escrow instructions signed by Buyer and Seller, the terms of this Contract shall control.

4

8457297.7


 

5.2 Closing Date

The closing of the transactions contemplated hereunder (the “ Closing ”) shall take place through escrow on September 18, 2015 (the “ Closing Date ”).   Time is of the essence.  In the event the Closing does not occur on or before the Closing Date, Escrow Agent shall, unless it is notified by both parties to the contrary within five (5) days after the Closing Date, and subject to the provisions of Sections 3.2 and 8.2 below, return to the depositor thereof items which were deposited under Section 5.3 or Section 5.4.  Any such return shall not, however, relieve Buyer or Seller of any liability it may have for its or his wrongful failure to consummate the Closing. 

5.3 Seller Deliveries

At or before the Closing, Seller shall deliver to Escrow Agent or Buyer (as applicable) the following documents in the forms attached hereto or otherwise reasonably satisfactory in form and substance to Seller and Buyer and their counsel, properly executed and acknowledged as required:

(i) An original deed (the “ Deed ”) in the form of Exhibit D attached hereto and incorporated herein by reference;

(ii) Four (4) duly executed counterparts of an original Bill of Sale in the form of Exhibit E attached hereto and incorporated herein by reference;

(iii) Four (4) duly executed counterparts of an original of an Assignment and Assumption Agreement relating to the Leases and security deposits, key deposits, last month’s rent and accrued interest thereon to the extent required by the Lease or applicable law but excluding any of such deposits which are non-refundable (collectively, the “ Security Deposits ”) in the form attached hereto as Exhibit F and incorporated herein by reference (the “ Lease Assignment ”);

(iv) Originals of all Leases, any renewals thereof and all amendments thereto, and copies of Lease records, service contracts, guarantees, licenses, permits, warranties and all other non-confidential and nonproprietary books, records and files, maintained by Seller or Seller’s property manager relating to the construction, leasing, operation and maintenance of the Property, to the extent in Seller’s possession or control and located at the Premises (excluding Seller’s corporate records);

(v) Four (4) duly executed counterparts of an original of an Assignment and Assumption Agreement in the form attached hereto as Exhibit G and incorporated herein by reference relating to the Intangible Property and Operating Contracts, as hereinafter defined (the “ Contract Assignment ”);

(vi) To the extent not previously delivered originals or copies of all certificates of occupancy in Seller’s possession or control for all of the Improvements that form a part of the Property and all tenant occupied space included within such buildings;

(vii) Four (4) duly executed counterparts of an original certification of non foreign status in the form attached hereto as Exhibit H and incorporated herein by reference;

(viii) Evidence satisfactory to the Title Company that all necessary approvals and/or consents by the directors of Seller have been delivered and such other evidence satisfactory to the Title Company of Seller’s authority and the authority of the signatory on behalf of Seller to convey the Premises pursuant to this Contract;

5

8457297.7


 

(ix) Originals or a copy of all as built plans and specifications, architectural and engineering drawings, utilities layout plans, topographical plans and the like for the Improvements (if in Seller’s possession or control if not delivered at the Premises);

(x) All Security Deposits, together with accrued interest thereon if payable under the Leases or pursuant to applicable law;

(xi) Affidavits sufficient for the Title Company to delete any exceptions for parties in possession (other than tenants under the Leases, as tenants only) and mechanics’ or materialmen’s liens from the Title Policy;

(xii) A Rent Roll certified as true and correct in all material respects as of five days before the Closing Date which certification shall be subject to the qualifications and limitations set forth in Section 11.3;

(xiii) A signed copy of a closing statement setting forth the Purchase Price, the closing adjustments and prorations and the application thereof at the Closing (the “ Closing Statement ”);

(xiv) Four (4) duly executed counterparts of a certification by Seller that all representations and warranties made by Seller in this Contract are true and correct in all material respects on the date of Closing;

(xv) A copy of a standard tenant notification letter in a form to be drafted by Buyer and reasonably satisfactory to Seller and as required by law; and

(xvi) Such other documents as are reasonably necessary to consummate the transactions herein contemplated in accordance with the terms of the Contract, provided that in no event shall Seller be required to deliver any item which increases its liabilities or obligations after the Closing.

5.4 Buyer Deliveries

At or before the Closing, Buyer shall deliver, or cause to be delivered, to Escrow Agent or Seller the following payment and documents, in the forms attached hereto or otherwise reasonably satisfactory in form and substance to Seller and Buyer and their counsel, properly executed and acknowledged as required:

(i) The Purchase Price, with a credit in the amount of the Deposit, as adjusted in accordance with Section 3.3 hereof;

(ii) Four (4) duly executed counterparts of an original of the Lease Assignment;

(iii) Four (4) duly executed counterparts of an original of the Contract Assignment;

(iv) A signed copy of the Closing Statement; and

(v) Such other documents as are reasonably necessary to consummate the transactions herein contemplated in accordance with the terms of the Contract, provided that in no event shall Buyer be required to deliver any item which increases his liabilities or obligations after the Closing.

6

8457297.7


 

ARTICLE 6. PROPERTY INSPECTION

6.1 Omitted

6.2 Property Inspection

(a) Seller shall make the Property available at reasonable times (but in no event during weekends, holidays or after Close of Business) to Buyer and his agents, consultants, representatives, lenders, investors, and engineers for such inspections and tests as Buyer deems appropriate, including for Buyer’s engineering inspection(s), hazardous materials inspections, site evaluations, and such other inspections and tests as Buyer deems appropriate.  Buyer shall give Seller at least twenty-four (24) hours’ prior notice of any visit or tests describing who will visit and the nature of such visit and/or tests.  Seller shall be entitled to have a representative present during any visits or tests.  Other than for the purpose of routine review of public records and other customary requests made in connection with Buyer’s inspection of the Property (but in no event shall such requests involve any inspection of the Property by any governmental official), the Buyer Parties (as defined below) may not meet with any governmental authority regarding the Property without Seller’s prior written consent; which consent shall not be unreasonably withheld, conditioned or delayed.  If Seller’s consent is obtained by Buyer, Buyer shall provide to Seller at least two (2) business days prior written notice of the intended contact and shall permit Seller to have a representative present when Buyer has such contact with any governmental official or representative.  No invasive tests (including, without limitation, tests for mold, soils and water samples and soils borings) shall be conducted without Seller’s consent, which consent may be withheld in Seller’s sole discretion, and all investigations shall be subject to the rights of tenants and shall be done in a manner which minimizes disruption to tenants.  Buyer shall not (i) unreasonably disturb the tenants or unreasonably interfere with their use of the Property pursuant to their respective leases; (ii) unreasonably interfere with the operation and maintenance of the Property; (iii) damage any part of the Property or any personal property owned or held by any tenant or any third party; (iv) injure or otherwise cause bodily harm to any person; or (v) permit any liens to attach to the Property by reason of the exercise of his rights hereunder.

(b) To the fullest extent permitted by law, Buyer hereby indemnifies and holds Seller and Seller’s agents and representatives harmless from, all claims, liabilities, liens, damages, losses, costs, expenses, including reasonable attorneys’ fees (collectively, “ Claims ”) to the extent arising out of (i) any entry onto the Property, or any inspections performed, by Buyer or any of his employees, agents, representatives or contractors (“ Buyer Parties ”), or (ii) a breach of this Contract by Buyer.  Buyer shall not have any liability to Seller under the foregoing indemnity or otherwise for any Claim that arises out of (i) the mere discovery of a pre-existing condition on the Property by the Buyer Parties that is not exacerbated by the Buyer Parties and (ii) the gross negligence or willful misconduct of Seller or Seller’s agents or representatives.

(c) Buyer waives and releases any Claims against Seller or Seller’s affiliates, subsidiaries, successors, assigns, agents and representatives for property damages or bodily injury to the Buyer Parties arising out of the exercise of the rights under this Contract other than claims which arise from the gross negligence or willful misconduct of Seller or Seller’s affiliates, subsidiaries, successors, assigns, agents or representatives.

(d) Buyer and his contractors shall each provide Seller with evidence of $2,000,000 commercial general liability insurance, naming Seller and AvalonBay Communities, Inc. as additional insureds, prior to entering the Premises, and such other insurance coverage as may reasonably be required by Seller.  Buyer shall (i) promptly repair any damage to the Property and restore any areas disturbed

7

8457297.7


 

resulting directly or indirectly from any inspections substantially to their condition existing immediately prior to the performance of such inspections and (ii) comply with all applicable laws.

(e) It is expressly understood and agreed that, notwithstanding Seller making the Property and certain information related thereto available for Buyer’s inspection and investigation as set forth in this Article 6, Buyer’s obligation to close on his acquisition of the Property is without any contingency whatsoever with respect to  the condition or repair of the Property or the value, expense of operation, or income potential thereof, or as to any other fact or condition which has or might affect the Property or the condition, repair, value, expense of operation or income potential of the Property or any portion thereof.

(f) The provisions of this Section 6.2 shall survive the termination of this Contract.

ARTICLE 7. CONDITIONS TO CLOSING

7.1 Buyer’s Conditions

Without limiting any other conditions to Buyer’s obligations to close set forth in this Contract, the obligations of Buyer under this Contract are subject to the satisfaction at the time of  Closing of each of the following conditions (any of which may be waived in whole or in part by Buyer at or prior to Closing):

(i) All of the representations by Seller set forth in this Contract or any Exhibit attached hereto shall be true and correct in all material respects, provided that change to any representation or warranty based on any modifications to the Rent Roll or any other action of Seller which is permitted by this Contract shall not constitute a condition of Closing; and

(ii) Seller shall have performed, observed, and complied in all material respects with all covenants and agreements required by this Contract to be performed by Seller at or prior to Closing.

If any condition set forth in this Section 7.1 is not met, Buyer may (x) waive any of the foregoing conditions and proceed to Closing on the Closing Date with no offset or deduction from the Purchase Price, (y) terminate this Contract and receive a return of the Deposit from Escrow Agent, or (z) if such failure constitutes a default by Seller as specified in Section 8.1, Buyer shall have the remedies set forth in said Section 8.1.

ARTICLE 8. DEFAULT

8.1 Seller Default

If Seller fails to fulfill any of its obligations hereunder or if there is a willful and material breach by Seller of any of its representations and warranties hereunder prior to the Closing, and such failure or breach continues for thirty (30) days after written notice from Buyer to Seller (other than Seller’s obligations to deliver the documents set forth in Section 5.3 as to which no notice or cure period shall apply), Buyer shall have any one of the following rights and remedies:

(i) Buyer shall have the right to terminate this Contract by notice to Seller, in which event the Deposit together with interest thereon shall be paid to Buyer, and all obligations of the parties under this Contract shall terminate except for Buyer’s Surviving Obligations; or

8

8457297.7


 

(ii) Buyer shall have the right to waive the breach or default and proceed to Closing in accordance with the provisions of this Contract without reduction of the Purchase Price; or

(iii) Buyer may seek specific performance for Seller’s failure to execute and deliver the documents necessary to convey the Property to Buyer.  If the remedy of specific performance is not available, Buyer shall be entitled to its third party costs and expenses incurred in connection with this Agreement up to the maximum amount of $500,000.00 .

8.2 Buyer Default

IF THE SALE OF THE PROPERTY IS NOT CONSUMMATED BECAUSE OF A DEFAULT UNDER THIS CONTRACT ON THE PART OF THE BUYER, BUYER AND SELLER AGREE THAT IT WOULD BE EXTREMELY DIFFICULT AND IMPRACTICAL TO DETERMINE THE AMOUNT AND EXTENT OF DETRIMENT TO SELLER.  BUYER AND SELLER THEREFORE AGREE THAT BUYER’S DEPOSIT PLUS ACCRUED INTEREST THEREON IS A REASONABLE ESTIMATE OF SELLER’S DAMAGES AND THAT SELLER SHALL BE ENTITLED TO SAID SUM AS LIQUIDATED DAMAGES, WHICH SHALL BE SELLER’S SOLE AND EXCLUSIVE REMEDY, EITHER AT LAW OR IN EQUITY, AS A RESULT OF SUCH DEFAULT.  IN SUCH EVENT, THE SELLER SHALL RETAIN THE DEPOSIT.  TO SIGNIFY THEIR AWARENESS AND AGREEMENT TO BE BOUND BY THE TERMS AND PROVISIONS OF THIS SECTION, BUYER AND SELLER HAVE SEPARATELY INITIALED THIS SECTION.  NOTWITHSTANDING THE FOREGOING, NOTHING IN THIS SECTION 8.2 SHALL LIMIT ANY RECOVERY BY SELLER UNDER ANY INDEMNITIES MADE BY BUYER HEREIN OR SELLER’S RIGHTS TO ANY ATTORNEYS’ FEES OR COSTS RECOVERABLE BY SELLER HEREUNDER.

SELLER’S INITIALS:  _____ BUYER’S INITIALS:  ______

8.3 Attorneys’ Fees.

Nothing in this Article 8 shall limit any recovery by either party of its or his attorneys’ fees if it prevails in any litigation or claim brought against the other party relating to performance under this Contract in accordance with Section 15.13 below.

ARTICLE 9. DAMAGE OR DESTRUCTION; CONDEMNATION

9.1 Damage or Destruction

(a) In the event of partial damage or destruction of the Property of a type which can, under the circumstances, be expected in the reasonable judgment of Seller and Buyer to be restored or repaired at a cost of $1,000,000 or less, then, this Contract shall be consummated on the Closing Date at the Purchase Price, and unless such damage has been repaired by Seller prior to Closing to substantially the same condition that existed immediately prior to such damage or destruction, Seller shall assign to Buyer the physical damage proceeds and claims of any insurance policies to which Seller is entitled to receive, less any amounts expended by Seller for partial restoration and with a credit to Buyer for the amount of any deductible or self-insured retention.

(b) In the event that the Property shall have been damaged by fire or casualty, the cost of repair or restoration of which would, in the reasonable judgment of Seller and Buyer, exceed the sum of $ 1,000,000 , then unless, prior to the Closing, Seller has previously repaired or restored the Property to its former condition that existed immediately prior to such fire or casualty (which Seller may

9

8457297.7


 

elect to do in its sole discretion), at Buyer’s election, Seller shall either (a) pay over or assign to Buyer, on delivery of the Deed all physical damage proceeds and claims of any insurance policies to which Seller is entitled to receive, less any amounts reasonably expended by Seller for partial restoration, with a credit to Buyer for the sum of (x) the amount of any deductible or self-insured retention plus (y) the amount of the cost to repair or restore the physical damage in an amount agreed to by Buyer and Seller, less any amounts expended by Seller for partial restoration and in no event exceeding $1,000,000 in the aggregate, or (b) direct Escrow Agent to return the Deposit to Buyer in which case, except for the Surviving Obligations, all other obligations of the parties hereto shall cease and this Contract shall terminate and be without further recourse or remedy to the parties hereto.

(c) In the event of damage or destruction to the Property caused by an uninsured casualty, and if Seller, at its sole election, does not credit Buyer with the amount necessary to fully restore the Property, Buyer, by written notice to Seller, may terminate this Contract.  In such event, the Deposit shall be returned to Buyer and except for the Surviving Obligations, all other obligations of the parties hereto shall cease and this Contract shall terminate and be without further recourse or remedy to the parties hereto.

9.2 Condemnation

If, prior to the Closing, any portion of the Property is taken under power of eminent domain, Buyer may elect to terminate this Contract by giving written notice of his election to Seller within fourteen (14) days after receiving notice of such destruction or taking.  In such event the Deposit shall be returned to Buyer and except for the Surviving Obligations, all other obligations of the parties hereto shall cease and this Contract shall terminate and be without further recourse or remedy to the parties hereto.  If Buyer does not give such written notice within such fourteen (14) day period, this Contract shall be consummated on the Closing Date at the Purchase Price, and Seller will assign to Buyer Seller’s portion of any condemnation award, in both cases, up to the amount of the Purchase Price.

ARTICLE 10.   “AS-IS” SALE

10.1 Disclaimers

Except as set forth in this Contract, the Property is being acquired by Buyer in an “AS IS” “WHERE IS” condition and “WITH ALL FAULTS” existing as of the Closing Date.  Buyer acknowledges that it will be acquiring the Property on the basis of his own investigations.  Except as expressly set forth in this Contract, no representations or warranties have been made or are made and no responsibility has been or is assumed by Seller or by any officer, person, firm, agent or representative acting or purporting to act on behalf of the Seller as to condition or repair of the Property or the value, expense of operation, or income potential thereof, the reliability of any information furnished to Buyer or as to any other fact or condition which has or might affect the Property or the condition, repair, value, expense of operation or income potential of the Property or any portion thereof.  The parties agree that all understandings and agreements heretofore made between them or their respective agents or representatives are merged in this Contract and the Exhibits hereto annexed, which alone fully and completely express their agreement, and that this Contract has been entered into after full investigation, or with the parties satisfied with the opportunity afforded for investigation, neither party relying upon any statement or representation by the other unless such statement or representation is specifically embodied in this Contract or the Exhibits annexed hereto.  Buyer acknowledges that Seller has required Buyer to inspect fully the Property and investigate all matters relevant thereto, and to rely solely upon the results of Buyer’s own inspections or other information obtained or otherwise available to Buyer, provided that the foregoing shall not diminish Buyer’s rights with respect to any representations or warranties expressly made by Seller in this Contract.

10

8457297.7


 

10.2 Release

Except with respect to a breach of any representation or warranty expressly made by Seller in this Contract, Buyer hereby expressly releases the Seller Group (hereinafter defined) from any and all claims, losses, proceedings, damages, causes of action, liability, costs or expenses (including attorneys’ fees) arising from, in connection with or caused by (a) Buyer’s reliance upon any of the Property Information or statements, representations or assertions contained therein, (b) inaccuracy, incompleteness or unreliability of any of the Property Information.  Except with respect to a breach by Seller of any representation or warranty expressly contained herein, Buyer hereby waives, releases and forever discharges Seller, any shareholder, officer, director, employee, agent or person acting on behalf of Seller and any affiliate of Seller (the “ Seller Group ”) of and from any and all claims, actions, causes of action, demands, rights, damages, liabilities and costs whatsoever, direct or indirect, known or unknown, which Buyer now has or which may arise in the future, against any of the Seller Group related in any way to the Property.  Except with respect to a breach of any representation or warranty expressly made by Seller in this Contract, Buyer hereby agrees not to assert any claim for contribution, cost, recovery or otherwise against the Seller Group relating directly or indirectly to the physical condition of the Property including, without limitation, the existence of oil, lead paint, lead, radon, asbestos, mold, or hazardous materials or substances on, or the environmental condition of, the Property, whether known or unknown. 

10.3 Negotiated Provision

Buyer realizes, agrees and acknowledges that factual matters now unknown to Buyer may have given or hereafter give rise to claims which are presently unknown, unanticipated and unsuspected, and the release provided in this Article 10 has been negotiated and agreed upon in light of that realization. Notwithstanding the foregoing, nothing in this Agreement shall be deemed to be a release of any liability Seller may have to third parties arising prior to the Closing Date.  This Article 10 shall survive the Closing and delivery of the Deed.

TO SIGNIFY THEIR AWARENESS AND AGREEMENT TO BE BOUND BY THE TERMS AND PROVISIONS OF THIS ARTICLE 10, BUYER AND SELLER HAVE SEPARATELY INITIALED BELOW.

SELLER INITIALS:  _____ BUYER’S INITIALS:  ______

ARTICLE 11. REPRESENTATIONS AND WARRANTIES

11.1 Representations and Warranties of Seller

In order to induce Buyer to enter into this Contract and to consummate the purchase of the Property, Seller hereby represents and warrants to Buyer as of the date of this Contract and as of the Closing Date (updated to reflect the then state of facts) as follows:

(a) Seller is a limited partnership duly and validly organized and existing and governed by the laws of Delaware and qualified to do business in the State.  This Contract and all documents that are to be executed by Seller and delivered to Buyer at the Closing are, or at the time of Closing will be, duly authorized, executed and delivered by Seller, and all consents required under Seller’s organizational documents or by law have been or will have been obtained.

(b) To Seller’s actual knowledge   Exhibit C hereto (the “ Rent Roll ”) is, in all material respects, a true, complete and correct listing of all Leases in effect as of a date not earlier than thirty (30) days preceding the date of this Contract at the Property. 

11

8457297.7


 

(c) Seller has made available to Buyer true and complete copies of the Leases, and all extensions, renewals and amendments thereto.

(d) To Seller’s actual knowledge, except as set forth in the Rent Roll, the rents set forth in the Leases are being collected on a current basis and no tenant has paid rent more than one (1) month in advance

(e) Except for those contracts set forth in Exhibit I attached hereto and incorporated herein by reference (the “ Assumed Contracts ”), t here are no management, service, supply and maintenance agreements, equipment leases, or other contracts and agreements with respect to or affecting the Property as of the date of this Contract which will be binding on Buyer from and after the Closing.  

(f) To Seller’s actual knowledge and except as set forth in any reports delivered by Seller to Buyer, Seller has not received any written notice from governmental authorities advising Seller of any violation of any law or regulation applicable to the Property which has not been cured, including, without limitation, any applicable laws or regulations relating to zoning, building code or the presence, now or in the past, on, under or affecting the Property of asbestos, mold, lead, radon or hazardous material, waste or substances in violation of applicable law, which remains uncured.  As used in this Contract, hazardous material, waste or substances means material, waste or substances which pose a serious hazard to human health and the use, generation, processing, storage, release, discharge and presence thereof is regulated by the State or the United States of America. 

(g) Except as set forth in Exhibit J attached hereto and incorporated herein by reference, to the Seller’s actual knowledge, there is not now pending nor has there been threatened in writing, any action, suit or proceeding against or affecting Seller or the Property before or by any federal or state court, commission, regulatory body, administrative agency or other governmental body, domestic or foreign, wherein an unfavorable ruling, decision or finding, upon consummation of the sale contemplated hereby to Buyer or otherwise, may reasonably be expected to have a material adverse effect on the business or prospects of or on the condition or operations of the Property, or would interfere with Seller's ability to consummate the transactions by this Contract .

(h) Seller is not a “foreign person” as defined by the Internal Revenue Code (“ IRC ”), Section 1445.  Seller will execute and deliver to Buyer at Closing an affidavit or certification in compliance with IRC Section 1445.

(i) Seller is in compliance with the requirements of Executive Order No. 13224, 66 Fed. Reg. 49079 (Sept. 23, 2001) (the “ Order ”) and other similar requirements contained in the rules and regulations of the Office of Foreign Assets Control, Department of the Treasury (“ OFAC ”) and in any enabling legislation or other Executive Orders or regulations in respect thereof (the Order and such other rules, regulations, legislation, or orders are collectively called the “ Orders ”).

(j) Seller has not filed any petition seeking or acquiescing in any reorganization, arrangement, composition, readjustment, liquidation, dissolution or similar relief under any law relating to bankruptcy or insolvency, nor has any such petition been filed against Seller.

(k) Seller has not granted to any third-party other than Buyer any right or option to purchase the Property (or any portion thereof Property).  Seller has not transferred nor agreed to transfer any development or air rights pertaining to the Property. 

(l) Seller is not a party to any union contracts, collective bargaining agreements, labor agreements or employee benefit plans with respect to the use or operation of the Property.

12

8457297.7


 

11.4 Knowledge Standard

Any representations and warranties made to the actual knowledge of Seller shall be deemed to be the current, conscious knowledge of Pat Gniadek, the Senior Vice President for Investments, and Sarah Mathewson, the Senior Vice President for Operations for the region in which the Property is located, without imputation of knowledge or duty of any investigation or inquiry.

11.5 Limitations

Seller shall not be liable to Buyer for any representation or warranty which is untrue at the time of Closing and with respect to which Buyer had actual knowledge thereof at that time; provided, however, if Buyer obtains knowl edge of any matters between the date hereof and the Closing, which matters cause Seller’s representations and warranties not to be true and correct in any material respect,  Buyer may (x) terminate this Contract and r eceive a return of the Deposit from Escrow Agent, or (y) if such untrue statement is a result of a willful and material breach by Seller, Buyer shall have the right to exercise the remedy set forth in clause (i) of Section 8.1.  Furthermore, any claim for a breach of representation and warranty by Seller must be commenced within six (6) months after Closing.  No single claim may be brought against Seller unless the amount of the claims exceeds Fifty Thousand Dollars ($50,000), and Seller’s liability for all claims, in the aggregate, shall be capped at Five Hundred Thousand Dollars ($500,000), which sum shall be Seller’s sole liability.  The provisions of this Section 11.3 shall survive the Closing.

11.6 Representations and Warranties of Buyer

Buyer hereby represents and warrants to Seller as of the date hereof and as of the Closing Date as follows:

(a) This Contract and all documents executed by Buyer that are to be delivered to Seller at the Closing are, or at the time of Closing will be, duly authorized, executed and delivered by Buyer.  This Contract and such documents are, or at the Closing will be, legal, valid, and binding obligations of Buyer, and do not, and, at the time of Closing will not, violate any provisions of any agreement or judicial order to which Buyer is a party or to which it is subject.

(b) There are no proceedings pending or, to Buyer’s knowledge, threatened against him in any court or before any governmental authority or any tribunal which, if adversely determined, would have a material adverse effect on his ability to purchase the Property or to carry out his obligations under this Contract.

(c) Buyer shall indemnify and defend Seller against and hold Seller harmless from any and all losses, costs, damages, liabilities and expenses (including, without limitation, reasonable counsel fees) arising out of any breach by Buyer of his representations and warranties hereunder.

(d) Buyer is in compliance with the Orders.

ARTICLE 12. OPERATIONS

12.1 Operational Covenants

(a) Between the date hereof and the Closing, Seller agrees hereby that it will maintain and rent the Property in its customary manner in accordance with practices currently in effect.  Seller agrees not to enter into any Leases of greater than twenty-four months (unless so required by law). 

13

8457297.7


 

Until the Closing Date, Seller shall maintain insurance on the Premises as currently insured.  Seller agrees to apply or cause to be applied any of the security deposits under the Leases only in the ordinary course of business consistent with Seller’s past practices.

(b) Seller shall not remove any material item of the Personal Property from the Premises unless the same is obsolete and is replaced by tangible personal property of equal or greater utility and value. 

(c) Seller shall not without the prior written consent of Buyer, which consent shall not be unreasonably withheld, enter into any contract (but excluding leases entered into in the ordinary course of business) which could bind Buyer or the Property after the Closing unless the same may be canceled on thirty (30) days’ notice at no cost.  Failure of Buyer to respond within three (3) business days of written request from Seller for consent shall be deemed consent by Buyer.

(d) Seller will give Buyer prompt notice of the commencement prior to Closing of any litigation affecting the Property that would impair Seller’s right to sell the Property or be binding upon Buyer.

(e) All of Seller’s and Seller’s manager’s on-site employees shall have their employment at the Property terminated as of the Closing Date.

(f) Seller will not voluntarily create any lien or encumbrance to attach to the Property.

12.2 Operating Contracts

(a) Not later than seven (7) business days after the date hereof, Buyer shall give Seller notice specifying any operating contracts currently in place at the Property (excluding any property management agreements, or master agreements between Seller and the respective vendor that cover the Property and other properties of Seller and its affiliates) which Buyer elects to assume (the “ Operating Contracts ”), if any.   

(b) Buyer shall assume all of the Operating Contracts and the Assumed Contracts.

(c) If any assignment of an Operating Contract requires the consent of the vendor and Seller is unable to obtain the required consent, then the Operating Contract shall be terminated by Seller at its expense.

(d) Seller has executed a contract with Pisapia Electric (the “Construction Contract”) for certain electrical work to be performed on the Property (the “Work”) in the amount of $29,400.00 .  In the event that the Work is not completed prior to the Closing Date, Seller shall assign the Construction Contract to Buyer and shall Buyer shall receive a credit against the Purchase Price for the cost of the portion of the Work that remains and has yet to be paid for, based on a statement from the contractor.  After the Closing, Seller shall not have any liability or obligation whatsoever with respect to the Work.

(e) Buyer acknowledges that Seller is required to record a covenant obligating the Buyer and any successor in title to maintain the tribute located on the Property to the family that was responsible for the original development of the Property (the “Tribute”).  The Tribute is reflected in the Deed as well as in the Maintenance Covenant attached hereto as Exhibit L , which shall be recorded at the Closing .

14

8457297.7


 

ARTICLE 13. CLOSING ADJUSTMENTS AND COSTS

13.1 Adjustments and Pro-rated Items

(a) General .  Except as otherwise expressly set forth in this Article 13, a ll items of income and expense at the Property that are customarily prorate d , including real estate taxes , personal property taxes and assessments, utility bills, rents and other income, operating expenses, and Operating Contract payments (under Operating Contracts assumed by Buyer), shall be prorated through escrow with all items of income and expense allocated (i) to Seller for the period up to the Closing Date, and (ii) to Buyer for the period from and after the Closing Date.

(b) Real Estate Taxes and Special Assessments If Closing occurs before the current year's tax or assessment bills are available, an estimated proration shall be made on the most recent assessed value and the current tax or assessment rates.  Within thirty (30) days after receipt of the current year’s tax or assessment bill, Buyer shall deliver a copy to Seller and Buyer shall refund to Seller any amount overpaid by Seller or Seller shall pay to Buyer the amount of any deficiency in the proration.  If an estimated proration was made, the provisions of this subsection 13.1(b) shall survive the Closing Date for a period of thirty (30) days following issuance of the current year’s tax or assessment bill.    

(c) Utilities .

(i) Seller shall terminate all utility accounts in its name as of the Closing Date.  Any deposits in connection with such utility accounts shall be released to Seller and shall not be assigned to Buyer at Closing.  Buyer shall arrange to have all necessary utility accounts opened and deposits made in Buyer’s name as of the Closing Date .  To the extent utilities are in the name of any tenant, Buyer shall notify the utility providers that, as of the Closing Date, upon the termination of any utilities in the name of any tenant, the utility service shall revert to Buyer and Seller shall have no liability therefor.

(d) Uncollected Rents .

(i) Any amounts characterized as rents or additional rents under the Leases, including any charges or fees charged to tenants, that have accrued but remain uncollected by Seller as of the Closing Date (the “ Uncollected Rents ”) shall not be prorated.  F or a period of twelve (12) months following the Closing Date, Buyer agrees to bill tenants of the Property for the Uncollected Rents   and the Uncollected Utilities (collectively, the “ Uncollected Receivables ”) and to take any additional actions reasonably requested by Seller to collect the Uncollected Receivables, but Buyer shall not be obligated to (i) incur any out ‑of ‑pocket third party expense in connection with such actions (unless Seller has agreed to reimburse the same),   or (ii) take any action to terminate a tenancy.

(ii) If and only if a tenant is current in the payment of all rents accruing from and after the Closing Date, Buyer shall pay to Seller the   Uncollected Receivables as and when collected by Buyer.  Seller reserves the right to bring suit against tenants of the Property to collect Uncollected R e ceivables owed to Seller, but Seller shall not, subsequent to Closing, bring suit for possession of the premises occupied by such tenants.

(iii) Buyer’s obligation to bill and collect Uncollected Receivables under subsections 13.1(c) and 13.1(d) shall survive for a period of twelve (12) months following the Closing Date.

15

8457297.7


 

(e) Operating Expenses .  All operating expenses of the Property, including the cost of licenses, permits, and association fees, if any, shall be prorated. 

(f) Brokerage Commissions On the Closing D ate, Seller shall give Buyer a credit for any unpaid obligations for brokerage commissions or finders’ fees incurred in connection with any Lease pursuant to which the tenant has commenced occupancy prior to the Closing Date .

(g) Insurance Premiums I nsurance premiums shall not be prorated.   Neither insurance policies nor, except as contemplated in Article 5, any claims or amounts payable under insurance policies will be assigned to Buyer.  Seller shall be entitled to all refunds of any premiums for insurance policies maintained by Seller with respect to the Property.

(h) Non-refundable Deposits .  Non-refundable fees or deposits, including pet deposits, amenity fees, pet fees, application fees, or parking fees, paid by tenants to Seller prior to the Closing Date shall not be prorated.  Buyer shall receive a credit for all Security Deposits, together with accrued interest as required by the Leases or by law.  

13.2 True-Up

On or prior to the ninetieth (90 th ) day following the Closing Date (the “ Re-Adjustment Deadline ”), Seller and Buyer shall make a one-time readjustment, if necessary, to the proration of income and expenses at Closing in accordance with Section 13.1 .  To facilitate such readjustment, Buyer shall provide to Seller updated operating statements (including an updated rent roll and accounts receivable roll-up from the Closing Date to the date of such readjustment) for the Property not less than five (5) business days prior to the Re-Adjustment Deadline.     Except as otherwise specified, t he provisions of Section 13.1 and 13.2 shall survive the Closing until the later of the Re-Adjustment Deadline, or the date that Buyer and Seller complete the readjustment pursuant to this Section 13. 2 .  

 

13.3 Closing Costs

Except as hereinafter specifically provided, Seller and Buyer shall allocate all closing costs between them in accordance with standard practice in the local jurisdiction in which the Property is located .  Each of Seller and Buyer shall be responsible for preparing such documents as it is obligated to deliver pursuant to Article 5 hereof and for its or his own legal expenses.  Seller and Buyer agree to allocate closing costs as follows:

(i) Transfer taxes shall be paid by Seller.

 

(ii) Buyer shall pay the premium for Buyer’s Title Policy. 

 

(iii) Expenses for the Surv ey shall be paid by Sell er and the costs of any updates to the same shall be paid by Buyer .

 

(iv) The cost of preparation and recordation of any releases and termination statements required to clear title to the Property shall be paid by Seller.

 

(v) The cost of recordation of the Deed shall be paid by Buyer .

 

(vi) Escrow charges, if any, shall be shared equally by Seller and Buyer.

 

16

8457297.7


 

13.4 Closing Statement

The Closing Statement shall be prepared by Escrow Agent at the Closing and shall set forth the manner of computation of the closing adjustments and costs.

 

ARTICLE 14. BROKER

14.1 Indemnity

Each party represents hereby to the other that it dealt with no broker in the consummation of this Contract except for NAI Hunneman Commercial (“ Broker ”), and each party indemnifies the other from any claim arising from the breach of such representation by the indemnifying party.  This indemnity shall survive Closing.

14.2 Payment of Commission

Any commission due  Broker shall be paid by Seller, through the Escrow upon the Closing, as provided in a separate agreement between Seller and Broker, and Escrow Agent shall obtain and provide to Buyer and Seller a receipt from Broker at Closing.

ARTICLE 15. MISCELLANEOUS PROVISIONS

15.1 Recording

It is agreed hereby that this Contract shall not be filed for recording with any governmental body.

15.2 Notice

Any notice, consent or approval required or permitted to be given under this Contract shall be in writing and shall be deemed to have been given upon (i) hand delivery, (ii) one business day after being deposited with Federal Express or another reliable overnight courier service for next day deliver, (iii) upon facsimile or e-mail  transmission (except that if the date of such transmission is not a business day, then such notice shall be deemed to be given on the first business day following such transmission), or (iv) two business days after being deposited in the United States mail, registered or certified mail, postage prepaid, return receipt required, and addressed as follows:

To Seller: c/o AvalonBay Communities, Inc.
Attention:  Patrick Gniadek, Vice President, Investments
AvalonBay Communities, Inc.
Ballston Tower
671 N. Glebe Road, Suite 800
Arlington, Virginia 22203
Fax: 703-329-1459
Email:  pat_gniadek@avalonbay.com

With copies to: c/o AvalonBay Communities, Inc.
Attention:  Legal Department
Ballston Tower
671 N. Glebe Road, Suite 800
Arlington, Virginia 22203
Fax:  (703) 329-4830
Email: brian_lerman @avalonbay.com  

and to: Goulston & Storrs
400 Atlantic Avenue
Boston, Massachusetts  02110
Attention:  Steven Schwartz, Esq.
Fax:  (617) 574-4112
Email: sschwartz@goulstonstorrs.com

 

To Buyer: Residences at Captain Parker, LLC
39 Brighton Avenue
Boston, MA  02134
Fax No.: ( 617 )   780 - 0039
Email:  cvaleri@thehamiltoncompany.com
Attention: Carl Valeri

With a copy to: Saul Ewing LLP
131 Dartmouth Street, Suite 501

Boston, MA  02116
Fax No.: (617) 912-0920
Email:  smichael@saul.com
Attention:  Sally E. Michael
 

To Escrow Agent: Commonwealth Land / Chicago Title

265 Franklin Street, 8th Floor

Bo ston, MA  02110

Fax:   _______________________

Attention:  Philip Tanner

e-mail:  _______________________

 

or such other address as either party may from time to time specify in writing to the other.

15.3 Captions

The captions in this Contract are inserted only for the purpose of convenient reference and in no way define, limit or prescribe the scope or intent of this Contract or any part hereof.

15.4 Successors and Assigns

(a) This Contract shall be binding upon the parties hereto and their respective successors and assigns.

(b) Subject to Buyer’s right to assign this Contract, without first obtaining the prior written approval of Seller to an affiliate of Buyer, in which case Buyer shall remain up to the Closing fully liable hereunder but upon providing Buyer with notice of such assignment to such affiliate no later than five (5) business days prior to the Closing), Buyer may not assign this Contract nor any of the rights or benefits thereof including, without limitation, the benefit of the representations and warranties

17

8457297.7


 

contained in Article 11 hereof, to any third party either before or after the Closing without the written consent of Seller which may be given or withheld in Seller’s sole discretion, and any such unauthorized attempted assignment shall be null and void.  As used herein, an affiliate is a person or entity controlled by, under common control with, or controlling another person or entity.

15.5 Governing Law

The laws of the state, commonwealth, or federal district in which the Property is located (the “ State ”) shall govern the validity, construction, enforcement and interpretation of this Contract.

15.6 Multiple Counterparts

This Contract may be executed in any number of identical counterparts.  If so executed, each of such counterparts shall constitute this Contract.  In proving this Contract, it shall not be necessary to produce or account for more than one such counterpart. This Contract may be executed by facsimile signatures or electronic delivery of signatures which shall be binding on the parties hereto.  The parties agree to deliver original signatures as soon as reasonably practical thereafter.

15.7 Entire Agreement

The parties understand and agree that their entire agreement is contained herein and that no warranties, guarantees, statements, or representations shall be valid or binding on a party unless set forth in this Contract.  It is further understood and agreed that all prior understandings and agreements heretofore had between the parties are merged in this Contract which alone fully and completely expresses their agreement and that the same is entered into after full investigation, neither party relying on any statement or representation not embodied in this Contract.  This Contract may be changed, modified, altered or terminated only by a written agreement signed by the parties hereto.

15.8 Post Closing Obligations

After the Closing, Seller and Buyer shall cooperate with one another at reasonable times and on reasonable conditions and shall execute and deliver such instruments and documents as may be necessary in order fully to carry out the intent and purposes of the transactions contemplated hereby.  Except for such instruments and documents as the parties were originally obligated to deliver by the terms of this Contract, such cooperation shall be without additional cost or liability.  The provisions of this section shall survive the Closing and delivery of the Deed.

15.9 Waiver of Jury Trial

EACH OF SELLER AND BUYER HEREBY KNOWINGLY, VOLUNTARILY AND INTENTIONALLY WAIVES THE RIGHT EITHER OR BOTH MAY HAVE TO A TRIAL BY JURY IN RESPECT OF ANY LITIGATION BASED HEREON, OR ARISING OUT OF, UNDER OR IN CONNECTION WITH THIS CONTRACT OR ANY DOCUMENT CONTEMPLATED TO BE EXECUTED IN CONJUNCTION HEREWITH, OR ANY COURSE OF CONDUCT, COURSE OF DEALING, STATEMENTS (WHETHER VERBAL OR WRITTEN) OR ACTIONS OF EITHER PARTY.

15.10 Additional Offers

Seller shall not negotiate with, accept “back up” offers from, or enter into a binding or non-binding agreement with, any other party with respect to the purchase and sale of the Property.

18

8457297.7


 

15.11 Like-Kind Exchange

Each party agrees to cooperate reasonably with the other party in effecting an exchange transaction which includes the Property pursuant to Section 1031 of the United States Internal Revenue Code, provided that any exchange initiated by either party shall be at such party’s sole cost and expense, nor delay the Closing.  In addition, the initiating party shall indemnify and hold the other party harmless from any and all cost, expense or liability incurred solely as a result of the other party accommodating such tax deferred exchange.  The provisions of this paragraph shall survive the Closing indefinitely.

15.12 Time of the Essence

Time is of the essence of this Contract.  As used in this Contract, the term “business day” shall mean any day other than a Saturday, Sunday or recognized federal holiday or a recognized state holiday of the State.  If the last date for performance by either party under this Agreement occurs on a day which is not a business day, then the last date for such performance shall be extended to the next occurring business day.

15.13 Attorneys’ Fees.    

In the event of any controversy, claim or dispute between the parties affecting or relating to the subject matter or performance of this Contract, the prevailing party shall be entitled to recover from the nonprevailing party all of its or his reasonable expenses, including reasonable attorneys’ and accountants’ fees.

ARTICLE 16. CONFIDENTIALITY

Buyer agrees to hold all materials and information related to the Property and this transaction, including the existence and terms of this Contract, whether received from Seller, third parties, or generated by Buyer, in the strictest confidence and not disclose the same to any third parties; provided, however, Buyer may disclose such information for use only in connection with evaluating this transaction to his employees, consultants, attorneys, potential investors, potential lenders and their advisors, representatives and agents so long as such persons are informed by Buyer of the confidential nature of such information and are directed by Buyer to treat such information confidentially.  If this Contract is terminated prior to the Closing Date, all such confidences shall continue to be maintained.  In the event this Contract is terminated,  Buyer and his employees, consultants, advisors, attorneys, and agents shall deliver to the Seller, upon request, all documents and other materials, and all copies thereof, obtained from Seller or its agents in connection with this Contract.  By execution of this Contract, Escrow Agent hereby agrees to maintain the existence of this Contract and the nature and details of the transaction contemplated hereby in confidence, unless Escrow Agent is required by law to disclose some or all of such information.

ARTICLE 17. DUTIES AND RESPONSIBILITIES OF ESCROW AGENT

17.1 Application of Deposit

Escrow Agent shall deliver the Deposit to Seller or Buyer promptly after receiving a joint written notice from Seller and Buyer directing the disbursement of the same, such disbursement to be made in accordance with such direction.  If Escrow Agent receives written notice from Buyer or Seller that the party giving such notice is entitled to the Deposit, which notice shall describe with reasonable specificity the reasons for such entitlement, then Escrow Agent shall (i) promptly give notice to the other party of  Escrow Agent’s receipt of such notice enclosing a copy of such notice and (ii) subject to the provisions of

19

8457297.7


 

the following section, on the tenth (10th) business day after the giving of the notice referred to in clause (i) above, deliver the Deposit to the party claiming the right to receive it. 

17.2 Dispute

If Escrow Agent shall be uncertain as to its duties or actions hereunder or shall receive instructions or a notice from Buyer or Seller which are in conflict with instructions or a notice from the other party or which, in the reasonable opinion of Escrow Agent, are in conflict with any of the provisions of this Contract, it shall not disburse the Deposit and shall take any of the following courses of action:

(a) Hold the Deposit (and any other documents received by Escrow Agent) as provided in this Contract and decline to take any further action until Escrow Agent receives a joint written direction from Buyer and Seller or any final, non-appealable order or judgment of a court of competent jurisdiction directing the disbursement of the Deposit (and, if applicable such other documents), in which case Escrow Agent shall then disburse the Deposit (and, if applicable, such other documents) in accordance with such direction;

(b) In the event of litigation between Buyer and Seller, Escrow Agent may deliver the Deposit (and any other documents received by Escrow Agent) to the clerk of any court in which such litigation is pending; or

(c) Escrow Agent may deliver the Deposit (and any other documents received by Escrow Agent) to a court of competent jurisdiction and therein commence an action for interpleader, the cost thereof to Escrow Agent to be borne by whichever of Buyer or Seller does not prevail in the litigation.

17.3 Liability; Miscellaneous

(a) Escrow Agent shall not be liable for any action taken or omitted in good faith and believed by it to be authorized or within the rights or powers conferred upon it by this Contract and it may rely, and shall be protected in acting or refraining from acting in reliance upon an opinion of counsel and upon any directions, instructions, notice, certificate, instrument, request, paper or other documents believed by it to be genuine and to have been made, sent, signed or presented by the proper party or parties.  In no event shall Escrow Agent’s liability hereunder exceed the aggregate amount of the Deposit.  Escrow Agent shall be under no obligation to take any legal action in connection with the Deposit or this Contract or to appear in, prosecute or defend any action or legal proceedings which would or might, in its sole opinion, involve it in cost, expense, loss or liability unless, in advance, and as often as reasonably required by it, Escrow Agent shall be furnished with such security and indemnity as it finds reasonably satisfactory against all such cost, expense, loss or liability.  Notwithstanding any other provision of this Contract, Buyer and Seller jointly indemnify and hold harmless Escrow Agent against any loss, claims, liabilities, actions, suits or proceedings at law or in equity, or other expenses incurred without bad faith on its part and arising out of or in connection with its services under the terms of this Contract, including, without limitation, attorneys’ fees and the cost and expense of defending itself against any claim of liability. 

(b) Escrow Agent shall not be bound by any modification of this Contract affecting Escrow Agent’s duties hereunder unless the same is in writing and signed by Buyer, Seller and Escrow Agent.  From time to time on or after the date hereof, Buyer and Seller shall deliver or cause to be delivered to Escrow Agent such further documents and instruments that fall due, or cause to be done such further acts as Escrow Agent may reasonably request (it being understood that the Escrow Agent shall have no obligation to make any such request) to carry out more effectively the provisions and purposes of

20

8457297.7


 

this Contract, to evidence compliance with this Contract or to assure itself that it is protected in acting hereunder.

(c) Unless otherwise agreed in writing by Buyer and Seller, Escrow Agent shall serve hereunder without fee for its services as escrow agent, but shall be entitled to reimbursement for expenses incurred hereunder, which expenses shall be paid and borne equally by Buyer and Seller, unless such expenses are associated with litigation between Buyer and Seller, in which event they shall be borne by the party that does not prevail in the litigation.  Escrow Agent agrees that it will not seek reimbursement for the services of its employees or partners, but only for its actual and reasonably incurred out of pocket expenses.

(d) Buyer and Seller hereby agree that Escrow Agent may rely on facsimile and/or electronic transmissions of instructions made, sent, signed or presented by or on behalf of Buyer and/or Seller.

(e) Escrow Agent shall not be required to invest or disburse any funds that are not collected funds.  Without limitation, Escrow Agent shall not be liable for any loss or impairment of funds deposited in escrow in the course of collection or while on deposit with a financial institution resulting from failure, insolvency or suspension of such financial institution.

IN WITNESS WHEREOF, the parties hereto have executed this Contract as of the day and date first written above.

SELLER:

 

AVALON II MASSACHUSETTS VALUE I, L.P. ,

a   Delaware limited partnership

 

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Communities, Inc.,

a   Maryland corporation,

its Sole Member

 

By:

Name:

Title:

 

 

BUYER:     RESIDENCES AT CAPTAIN PARKER, LLC

 

 

 

By:___________________________

     Harold Brown, Manager

 

ESCROW AGENT:

COMMONWEALTH LAND /CHICAGO TITLE

 

 

By:_______________________________

Name:     Philip Tanner

Title:

 

 

21

8457297.7


 

EXHIBIT A

DESCRIPTION OF REAL PROPERTY

Lot 14 as more particularly described as follows:  

PICTURE 1

 

A - 1

8457297.7


 

EXHIBIT B

PERSONAL PROPERTY INVENTORY

PICTURE 2

B - 1

8457297.7


 

PICTURE 3

PICTURE 4

 

B - 2

8457297.7


 

EXHIBIT C

RENT ROLL

PICTURE 5

PICTURE 6

C- 1

8457297.7


 

PICTURE 7

PICTURE 8

 

B - 2

8457297.7


 

 

EXHIBIT D

FORM OF DEED

QUITCLAIM DEED

 

AVALON II MASSACHUSETTS VALUE I, L.P., a Delaware limited partnership, having an address of Ballston Tower, 671 N. Glebe Road, Suite 800, Arlington, Virginia 22203 (“Grantor”) for consideration paid and in full consideration of _________________________ Dollars ($_______________)   grants to ____ ________________________ _________, a _____________, with an address of

__________________ ________ __ ("Grantee"), with QUITCLAIM COVENANTS, those certain parcels of land with the buildings thereon situated in Lexington, Middlesex County, Massachusetts, more particularly described in Exhibit A attached hereto and made a part hereof (the "Property").

 

The Property currently includes a tribute to members of the family that owned the beneficial interests in the entities that originally constructed and operated t he improvements on the Premises, in the location and as shown on the sketch plan attached hereto as Exhibit B (the “Tropeano Family Tribute”).  The Property is being conveyed subject to the obligation that Grantee and its successors and assigns shall maintain the Tropeano Family Tribute in good condition and repair and in compliance with applicable law   for so long as the Property is used for multi-family residential purposes , as set forth on the instrument recorded herewith .

 

The Property is conveyed subject to, and with the benefit of, all matters of record to the extent the same are in force and applicable.

 

For Grantor's title see deed filed with the Middlesex County South Registry District of the Land   Court as Document No. 1572274 . See also Certificate of Title No. 249627.

 

WITNESS the execution hereof under seal as of the _____ day of __________, 2015.

 

AVALON II MASSACHUSETTS VALUE I, L.P. ,

a   Delaware limited partnership

 

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Communities, Inc.,

a   Maryland corporation,

its Sole Member

 

By:

Name:

Title:

 

State of Virginia

County of Suffolk

On this ____ day of ____________, 2015, before me the undersigned Notary Public, personally appeared ________________ the ________________ of AvalonBay Communities, Inc., a Maryland corporation, in its capacity as sole member of AvalonBay Capital Management II, LLC , a Delaware limited liability company, as the sole member of AvalonBay Value Added Fund II, L.P. , a Delaware limited partnership, as the sole member of AvalonBay Fund II Subsidiary GP, LLC , a Delaware limited liability company, as the general partner of Avalon II Massachusetts Value I, L.P. , a Delaware limited partnership, and proved to me through satisfactory evidence of identification, which was ___________________, to be the person whose name is signed on the preceding or attached documents, and acknowledged to me that ____________________ signed it volun tarily for its stated purposes in his capacity as aforesaid .

 

Notary Public

My Commission expires:

 

[Affix Official Notarial Seal]

 

 

D- 1

8457297.7


 

 

EXHIBIT A

Legal Description

 

 

 

D- 2

8457297.7


 

 

EXHIBIT E

BILL OF SALE

[_________________] (“ Seller ”), for and in consideration of the sum of ten dollars ($10.00) and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, does hereby bargain, sell, grant, transfer, assign, and convey to __________________________, a ___________________ (“ Buyer ”), its successors and assigns, for its and their own use and benefit, forever, any and all personal property owned by Seller and now at, in or upon or used in connection with the premises known as “____________”, located in the Town of __________, County of _________, and the State of ___________, and more particularly described in Exhibit A attached hereto (the “ Premises ”).  Said personal property to include the following:

All items of personal property owned by Seller and located on the Premises or used in connection with the ownership or operation of the Premises, described in Exhibit B attached hereto and incorporated herein by reference, including, without implied limitation, whether or not listed on Exhibit B, all furniture, fixtures, equipment, machines, apparatus, appliances, supplies and personal property of every nature and description and all replacements thereof, but expressly excluding (a) items of personal property owned by Seller and used in connection with the Property as part of Seller’s integrated systems of ownership, management and/or operations of apartment projects, such as, by way of example and without limitation, the computer software for the key track system, computer and phone systems and software, corporate licenses, and management and financial reporting systems and software, (b) utility deposits, (c) non-refundable and non-recurring deposits and (d) lump sum payments previously made under any contracts or leases.

Seller makes no warranty, express or implied, as to the condition of the personal property or its merchantability of fitness for any particular purpose.  By its acceptance of this Bill of Sale, Buyer acknowledges that it has fully inspected the personal property and Buyer accepts the same in its present use and “as is condition”.

Seller does hereby agree to warrant and defend title to said personal property other than the Trade Name and intangible property unto Buyer, its successors and assigns.

AVALON II MASSACHUSETTS VALUE I, L.P. ,

a   Delaware limited partnership

 

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Communities, Inc.,

a   Maryland corporation,

its Sole Member

 

By:

Name:

Title:

Date:  __________________, 2015

 

E- 1

8457297.7


 

 

EXHIBIT F

ASSIGNMENT AND ASSUMPTION AGREEMENT (RE: LEASES)

THIS ASSIGNMENT AND ASSUMPTION AGREEMENT is made as of this _____ day of _______________, 201_, by and between _________________________, a ___________  (“ Assignor ”) and _________________________, a ___________ (“ Assignee ”).

Assignee has this date purchased from Assignor certain real property (the “ Premises ”), known as “___________” in Town of ___________, County of ___________, and the State of _________, all more particularly described on Exhibit A attached hereto made a part hereof, and

WHEREAS, under the terms and conditions of the Purchase and Sale Contract pursuant to which the Premises were purchased, it was contemplated that Assignor and Assignee would enter into this Assignment;

NOW, THEREFORE, in consideration of the premises herein contained and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, and intending to be legally bound hereby, the parties hereto do hereby agree as follows:

1. Assignor hereby transfers and assigns to Assignee all right, title and interest of Assignor, if any, in and to the following described property:

(a) All leases, subleases and other occupancy agreements relating to or affecting the Premises, together with all guarantees of obligations of tenants and other parties under such leases and agreements, said leases and other agreements being more fully described in Exhibit B attached hereto and hereby made a part hereof (all together, the “ Leases ”); and

(b) The current outstanding balance of all security deposits, key deposits, pet deposits, and prepaid rents, together with all interest accrued thereon if payable under the Leases or applicable law, as more fully described on Exhibit C hereto but excluding any non-refundable deposits (collectively, the “ Security Deposits ”).

TO HAVE AND TO HOLD all of the foregoing unto the Assignee, its successors and assigns, from and after the date hereof, subject to the terms, covenants, conditions and provisions contained herein.

2. Assignee hereby accepts the foregoing assignment of the Leases and Security Deposits and does hereby covenant that with respect thereto that Assignee hereby assumes all the duties and obligations of Assignor accruing from and after the date hereof under the Leases and with respect to the Security Deposits.

3. This Agreement and the obligations of the parties hereunder shall survive the closing of the transactions referred to in the Purchase and Sale Contract, shall be binding upon and inure to the benefit of the parties hereto, their respective legal representatives, successors and assigns and shall be governed by and construed in accordance with the laws of the State of ____________ and may not be modified or amended except by written agreement signed by both parties.

IN WITNESS WHEREOF, the parties have executed this agreement under seal on the day and year first above written.

F - 1

8457297.7


 

 

ASSIGNEE ASSIGNOR

 

AVALON II MASSACHUSETTS VALUE I, L.P. ,

a   Delaware limited partnership

 

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Communities, Inc.,

a   Maryland corporation,

its Sole Member

 

By:

Name:

Title:

 

F - 2

8457297.7


 

 

EXHIBIT G

ASSIGNMENT AND ASSUMPTION AGREEMENT (RE: CONTRACTS)

THIS ASSIGNMENT AND ASSUMPTION AGREEMENT is made as of this _____ day of _______________, 201_, by and between ________________________, a ________________________  (“ Assignor ”) and ________________________, a ________________________ (“ Assignee ”).

WITNESSETH:

WHEREAS, Assignee has this date purchased from Assignor certain real property (the “ Premises ”), known as “____________” in Town of ___________, County of _____________, and the State of ____________ all more particularly described on Exhibit A attached hereto made a part hereof, and

WHEREAS, under the terms and conditions of the Purchase and Sale Contract pursuant to which the Premises were purchased, it was contemplated that Assignor and Assignee would enter into this Assignment;

NOW, THEREFORE, in consideration of the premises herein contained and other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, and intending to be legally bound hereby, the parties hereto do hereby agree as follows:

1. Assignor hereby transfers and assigns to Assignee all right, title and interest of Assignor, if any, in and to the following described property:

(a) All those certain service, supply and maintenance agreements, equipment leases and other contracts with respect to or affecting the Premises which Buyer has elected to assume pursuant to the Purchase and Sale Contract for the Premises, all as specifically listed on Schedule “Contracts” attached hereto and made a part hereof (collectively, the “ Contracts ”);

(b) Any and all rights to the name “___________” (“ Name ”).

TO HAVE AND TO HOLD all of the foregoing unto the Assignee, its successors and assigns, from and after the date hereof, subject to the terms, covenants, conditions and provisions contained herein.

2. Assignee hereby accepts the foregoing assignment of the Contracts and Name and does hereby covenant that with respect thereto Assignee hereby assumes all the duties and obligations of Assignor accruing from and after the date hereof under the Contracts.

3. This Agreement and the obligations of the parties hereunder shall survive the closing of the transactions referred to in the Purchase and Sale Contract, shall be binding upon and inure to the benefit of the parties hereto, their respective legal representatives, successors and assigns and shall be governed by and construed in accordance with the laws of the State of _________ and may not be modified or amended except by written agreement signed by both parties.

IN WITNESS WHEREOF, the parties have executed this agreement on the day and year first above written.

ASSIGNEE ASSIGNOR

 

AVALON II MASSACHUSETTS VALUE I, L.P. ,

a   Delaware limited partnership

 

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Communities, Inc.,

a   Maryland corporation,

its Sole Member

 

By:

Name:

Title:

 

G - 1

8457297.7


 

 

SCHEDULE “CONTRACTS”

 

G- 2

8457297.7


 

 

EXHIBIT H

CERTIFICATION OF NON-FOREIGN STATUS

ENTITY TRANSFEROR

Section 1445 of the Internal Revenue Code provides that a transferee of a U.S. real property interest must withhold tax if the transferor is a foreign person.  For U.S. tax purposes (including section 1445), the owner of a disregarded entity (which has legal title to a U.S. real property interest under local law) will be the transferor of the property and not the disregarded entity.  To inform the transferee that withholding of tax is not required upon the disposition of a U.S. real property interest by [__________________] (“ Transferor ”), the undersigned hereby certifies the following on behalf of Transferor:

1. Transferor is not a foreign corporation, foreign partnership, foreign trust, or foreign estate (as those terms are defined in the Internal Revenue Code and Income Tax Regulations);

2. Transferor is not a disregarded entity as defined in §1.1445-2(b)(2)(iii) [or Transferor is a disregarded entity and _______ is its sole member];

3. Transferor’s U.S. employer identification number is _________________; and

4. Transferor’s office address is __________________________________________________.

Transferor understands that this certification may be disclosed to the Internal Revenue Service by transferee and that any false statement contained herein could be punished by fine, imprisonment or both.

Under penalties of perjury, I declare that I have examined this certification, and to the best of my knowledge and belief it is true, correct, and complete, and I further declare that I have authority to sign this document on behalf of Transferor.

Date:  _____________________

___________________ ,  

a _____________

 

By: ___________________________

Name:

Title:

 

H - 1

8457297.7


 

 

EXHIBIT I

Services Agreement with Comcast of Massachusetts III Inc. dated February 28, 2013. 

MDU Broadband Services Agreement with RCB-BecoCom, LLC dated July 1, 2014.  

 

I - 1

8457297.7


 

 

EXHIBIT J

SCHEDULE OF LITIGATION

 

None.

J - 1

8457297.7


 

 

EXHIBIT K

TITLE COMMITMENT

2

8457297.7

 


 

 

PICTURE 9

3

8457297.7

 


 

 

PICTURE 10

4

8457297.7

 


 

 

PICTURE 11

5

8457297.7

 


 

 

PICTURE 12

6

8457297.7

 


 

 

PICTURE 13

7

8457297.7

 


 

 

PICTURE 14

8

8457297.7

 


 

 

PICTURE 15

9

8457297.7

 


 

 

PICTURE 16

10

8457297.7

 


 

 

PICTURE 17

11

8457297.7

 


 

 

PICTURE 18

12

8457297.7

 


 

 

PICTURE 19

13

8457297.7

 


 

 

EXHIBIT L

 

COVENANT FOR MAINTENANCE

 

 

WHEREAS ,   AVALON II MASSACHUSETTS VALUE I, L.P., a Delaware limited partnership, having an address of Ballston Tower, 671 N. Glebe Road, Suite 800, Arlington, Virginia (“Owner”) is the owner of certain property in the Town of Lexington, County of Middlesex, Commonwealth of Massachusetts more particularly described on Exhibit A annexed hereto (the “Premises”);

 

WHEREAS, Owner has constructed on the Premises a tribute to members of the family that owned the beneficial interests in the entities that originally constructed and operated the improvements on the Premises (the “Tropeano Family Tribute”);

 

WHEREAS, the Tropeano Family Tribute is shown on the Plan attached as Exhibit B annexed hereto; and

 

WHEREAS, the Owner wishes to ensure that the Tropeano Family Tribute is maintained on the Property in accordance with the terms of this Covenant for Maintenance (this “Covenant”);

 

NOW , THEREFORE , the Owner hereby covenants as follows:

 

(1) For the maximum period allowed by law, but in no event longer than 60 years from the date hereof, and only for so long as the Premises are used for multi-family residential purposes (the “Term”), the Owner shall maintain the Tropeano Family Tribute in good condition and repair and in compliance with applicable law.   In addition, for the Term, the Owner shall include the name “Captain Parker” within any names given to the Property.  The foregoing obligation s   are for the benefit of, and may be enforced by, Charlene Tropeano Dorman, her children Bianca Dorman Humphries, Lydia Dorman Smith and Todd Dorman, and their heirs.

 

(2) Any owner of the Premises shall have liability under this Covenant solely for events that occur during the period of time it owns the Premises.

 

(3) The terms hereof shall run with the Premises, and be binding upon the Owner and its successors in interest, grantees and assigns for Term.

 

For Owner’s title, see Quitclaim Deed dated July 26,   2011, filed with the Middlesex South District County Registry District of the Land Court as Document No. 1572274.

 

[Signatures appear on next page]

 

 

14

8457297.7

 


 

 

IN WITNESS WHEREOF the Owner undersigned has hereto set its duly authorized hand and seal this ______ day of _____________________, 2015.

 

 

AVALON II MASSACHUSETTS VALUE I, L.P.,

a   Delaware limited partnership

By: AvalonBay Fund II Subsidiary GP, LLC,

a   Delaware limited liability company,

its General Partner

 

By: AvalonBay Value Added Fund II, L.P.,

a   Delaware limited partnership

its Sole Member

 

By: AvalonBay Capital Management II, LLC, a Delaware limited liability company, its General Partner

 

By: AvalonBay Communities, Inc., a Maryland corporation, its Sole Member

 

By:_____________________ Name:  Patrick J. Gniadek

Title: 

15

8457297.7

 


 

 

 

 

 

State of Virginia

County of Suffolk

 

On this ____ day of ____________, 2015, before me the undersigned Notary Public, personally appeared ________________ the ________________ of AvalonBay Communities, Inc., in its capacity as xxxxxxx, and proved to me through satisfactory evidence of identification, which was ___________________, to be the person whose name is signed on the preceding or attached documents, and acknowledged to me that ____________________ signed it voluntarily for its stated purposes.

 

____________________________ Notary Public

My Commission expires: _________

 

[Affix Official Notarial Seal]

 

 

16

8457297.7

 


 

 

EXHIBIT A

Property Description

EXHIBIT B

Tropeano Family Tribute

 

 

L - 1

8457297.7


Exhibit 31.1

New England Realty Associates Limited Partnership

CERTIFICATION

I, Ronald Brown, certify that:

1. I have reviewed this Annual Report on Form 10 ‑K of New England Realty Associates Limited Partnership;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant s other certifying officer(s) and I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a ‑15(e) and 15d ‑15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a ‑15(f) and 15d ‑15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant s internal control over financial reporting that occurred during the registrant s most recent fiscal quarter (the registrant s fourth fiscal quarter in the case of annual report) that has materially affected, or is reasonably likely to materially affect, the registrant s internal control over financial reporting; and

5. The registrant s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant s auditors and the audit committee of the registrant s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant s internal control over financial reporting.

 

 

/s/ Ronald Brown

 

 

Principal Executive Officer

 

 

(President and Director of the

 

 

Partnership s General Partner, NewReal, Inc.)

 

Date: March 11 , 201 6


Exhibit 31.2

CERTIFICATIONS

I, Harold Brown, certify that:

1. I have reviewed this Annual Report on Form 10 ‑K of New England Realty Associates Limited Partnership;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant s other certifying officer(s) and I am responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a ‑15(e) and 15d ‑15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a ‑15(f) and 15d ‑15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant s internal control over financial reporting that occurred during the registrant s most recent fiscal quarter (the registrant s fourth fiscal quarter in the case of annual report) that has materially affected, or is reasonably likely to materially affect, the registrant s internal control over financial reporting; and

5. The registrant s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant s auditors and the audit committee of the registrant s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant s internal control over financial reporting.

 

 

/s/ Harold Brown

 

 

Principal Financial Officer

 

 

(Treasurer and Director of the

 

 

Partnership s General Partner, NewReal, Inc.)

 

Date: March 1 1 , 201 6


Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350

AS ADOPTED PURSUANT TO

SECTION 906 OF THE

SARBANES ‑OXLEY ACT OF 2002

In connection with the Annual Report on Form 10 ‑K of New England Realty Associates Limited Partnership for the year ended December 31, 201 5 , as filed with the Securities and Exchange Commission on the date hereof (the Report ), Ronald Brown, as President and Director of the Partnership s General Partner, NewReal, Inc., and Harold Brown, the President and a Director of the Partnership s General Partner, NewReal, Inc., each hereby certifies, pursuant to 18.U.S.C. § 1350, as adopted pursuant to § 906 of the Sarbanes ‑Oxley Act of 2002, that:

(1) The Report fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Partnership.

 

 

/s/ Ronald Brown

 

 

Ronald Brown

 

 

Principal Executive Officer

 

 

(President and Director of the

 

 

Partnership s General Partner, NewReal, Inc.)

 

Date: March 1 1 , 201 6

 

 

/s/ Harold Brown

 

 

Harold Brown

 

 

Principal Financial Officer

 

 

(Treasurer and Director of the

 

 

Partnership s General Partner, NewReal, Inc.)

 

Date: March 1 1 , 201 6

This certification accompanies each Report pursuant to § 906 of the Sarbanes ‑Oxley Act of 2002 and shall not, except to the extent required by the Sarbanes ‑Oxley Act of 2002, be deemed filed by the Partnership for purposes of § 18 of the Security Exchange Act of 1934, as amended.

A signed original of this written statement required by § 906 has been provided to the Partnership and will be retained by the Partnership and furnished to the Securities and Exchange Commission or its staff upon request.


Exhibit 99.1

 

HAMILTON PARK TOWERS LLC

Financial Statements Unconsolidated Significant Joint Venture

As of December 31, 201 5 and 201 4

and for the Y ears ended December 31, 201 5 , 201 4 and 201 3

Together With Report of Independent

Registered Public Accounting Firm

 

 

 


 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Joint Venture Members of

Hamilton Park Towers LLC

We have audited the accompanying balance sheets of Hamilton Park Towers LLC (the Joint Venture ) as of December 31, 201 5 and 201 4 , and the related statements of operation, changes in members capital and cash flows for each of the years in the three ‑year period ended December 31, 201 5 . Hamilton Park Tower s Management is responsible for these financial statements. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Joint Venture is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Joint Venture internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Hamilton Park Towers LLC at December 31, 201 5 and 201 4 and the results of its operations and its cash flows for each of the years in the three ‑year period ended December 31, 201 5 in conformity with accounting principles generally accepted in the United States of America.

/s/ Miller Wachman LLP

 

 

Boston, Massachusetts

 

 

March 1 1 , 201 6

 

 

 

1


 

Hamilton Park Towers LLC

(Unconsolidated Significant Joint Venture)

Balance Sheets

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

    

2015

    

2014

 

ASSETS

 

 

 

 

 

 

 

Rental Properties

 

$

94,250,027

 

$

97,142,777

 

Cash and Cash Equivalents

 

 

1,186,144

 

 

1,128,780

 

Rent Receivable

 

 

66,818

 

 

94,857

 

Real Estate Tax Escrow

 

 

210,446

 

 

294,748

 

Prepaid Expenses and Other Assets

 

 

1,898,655

 

 

1,917,136

 

Financing and Leasing Fees

 

 

222,906

 

 

281,222

 

Total Assets

 

$

97,834,996

 

$

100,859,520

 

LIABILITIES AND MEMBERS’ CAPITAL

 

 

 

 

 

 

 

Mortgage Note Payable

 

$

84,902,925

 

$

86,240,813

 

Accounts Payable and Accrued Expenses

 

 

792,706

 

 

793,995

 

Advance Rental Payments and Security Deposits

 

 

2,482,081

 

 

2,224,824

 

Total Liabilities

 

 

88,177,712

 

 

89,259,632

 

Commitments and Contingent Liabilities (Note7)

 

 

 

 

 

 

 

Members’ Capital

 

 

9,657,284

 

 

11,599,888

 

Total Liabilities and Members’ Capital

 

$

97,834,996

 

$

100,859,520

 

Member’s Capital—NERA 40%

 

$

3,862,914

 

$

4,639,953

 

 

See notes to accompany the financial statements.

2


 

Hamilton Park Towers, LLC

(Unconsolidated Significant Joint Venture)

Statements of Operation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

Revenues

 

 

 

 

 

 

 

 

 

 

Rental Income

 

$

14,316,846

 

$

13,658,064

 

$

12,851,259

 

Laundry and Sundry Income

 

 

93,064

 

 

100,935

 

 

94,715

 

 

 

 

14,409,910

 

 

13,758,999

 

 

12,945,974

 

Expenses

 

 

 

 

 

 

 

 

 

 

Administrative

 

 

225,509

 

 

226,551

 

 

245,444

 

Depreciation and Amortization

 

 

3,277,656

 

 

5,406,157

 

 

5,778,427

 

Management Fees

 

 

304,868

 

 

289,170

 

 

271,505

 

Operating

 

 

1,234,505

 

 

1,233,796

 

 

1,056,919

 

Renting

 

 

122,378

 

 

177,251

 

 

105,593

 

Repairs and Maintenance

 

 

1,134,751

 

 

1,181,497

 

 

1,051,832

 

Taxes and Insurance

 

 

1,548,439

 

 

1,462,398

 

 

1,529,605

 

 

 

 

7,848,106

 

 

9,976,820

 

 

10,039,324

 

Income Before Other Income

 

 

6,561,804

 

 

3,782,179

 

 

2,906,650

 

Other Income (Loss)

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

57

 

Interest Expense

 

 

(4,879,408)

 

 

(4,952,328)

 

 

(5,016,659)

 

 

 

 

(4,879,408)

 

 

(4,952,328)

 

 

(5,016,602)

 

Net Income (Loss)

 

$

1,682,396

 

$

(1,170,149)

 

$

(2,109,952)

 

NERA—40%

 

$

672,958

 

$

(468,061)

 

$

(843,981)

 

 

See notes to accomp an y the financial statements.

3


 

Hamilton Park Towers LLC

(Unconsolidated Significant Joint Venture)

Statements of Changes in Members Capital

 

 

 

 

 

 

    

Hamilton

 

 

 

Park Towers LLC

 

Balance, January 1, 2013

 

$

19,289,989

 

Investment by members

 

 

200,000

 

Distribution to members

 

 

(2,385,000)

 

Net Loss

 

 

(2,109,952)

 

Balance, December 31, 2013

 

$

14,995,037

 

Distribution to members

 

 

(2,225,000)

 

Net Loss

 

 

(1,170,149)

 

Balance, December 31, 2014

 

$

11,599,888

 

Distribution to members

 

 

(3,625,000)

 

Net Income

 

 

1,682,396

 

Balance, December 31, 2015

 

$

9,657,284

 

Allocation to New England Realty Associations Limited Partnership for 2015:

 

 

 

 

Percentage Ownership

 

 

40

%

Distributions Received

 

$

(1,450,000)

 

Net Income

 

$

672,958

 

Member’s Capital

 

$

3,862,914

 

 

See notes to accompany the financial statements.

4


 

HAMILTON PARK TOWERS LLC

(Unconsolidated Significant Joint Venture)

Statements of Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

    

2015

    

2014

    

2013

 

Cash Flows from Operating Activites

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

$

1,682,396

 

$

(1,170,149)

 

$

(2,109,952)

 

Adjustments to reconcile net income to net cash provided by (used in) operating activites:

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

3,277,656

 

 

5,406,157

 

 

5,778,427

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

Decrease (Increase) in rent receivable

 

 

28,039

 

 

(3,156)

 

 

(56,451)

 

(Decrease) Increase in accounts payable and accrued expenses

 

 

(1,289)

 

 

(150,144)

 

 

100,718

 

Decrease (Increase) in real estate tax escrow

 

 

84,302

 

 

132,337

 

 

(2,925)

 

Decrease (Increase) in prepaid expenses and other assets

 

 

18,481

 

 

(387,545)

 

 

(162,318)

 

Increase in advance rental payments and security deposits

 

 

257,257

 

 

103,315

 

 

201,936

 

Total adjustments

 

 

3,664,446

 

 

5,100,963

 

 

5,859,387

 

Net cash provided by operating activites

 

 

5,346,842

 

 

3,930,814

 

 

3,749,435

 

Cash flows from investing activites

 

 

 

 

 

 

 

 

 

 

Improvement of rental properties

 

 

(326,590)

 

 

(368,831)

 

 

(343,156)

 

Net cash (used in) investing activites

 

 

(326,590)

 

 

(368,831)

 

 

(343,156)

 

Cash flows from financing activites

 

 

 

 

 

 

 

 

 

 

Principal payments of mortgage notes payable

 

 

(1,337,888)

 

 

(1,169,825)

 

 

(1,201,048)

 

Investment by members

 

 

 —

 

 

 

 

200,000

 

Distributions to members

 

 

(3,625,000)

 

 

(2,225,000)

 

 

(2,385,000)

 

Net cash (used in) financing activities

 

 

(4,962,888)

 

 

(3,394,825)

 

 

(3,386,048)

 

Net increase in cash and cash equivalents

 

 

57,364

 

 

167,158

 

 

20,231

 

Cash and cash equivalents, at beginning of year

 

 

1,128,780

 

 

961,622

 

 

941,391

 

Cash and cash equivalents, at end of year

 

$

1,186,144

 

$

1,128,780

 

$

961,622

 

Supplementary cash flow statement information:

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

4,835,845

 

$

4,489,429

 

$

4,972,685

 

Cash paid for state taxes

 

$

500

 

$

3,440

 

$

1,880

 

 

See notes to accompany the financial statements.

5


 

HAMILTON PARK TOWERS LLC

(Unconsolidated Significant Joint Venture)

NOTES TO FINANCIAL STATEMENTS

DECEMBER 31, 2014

NOTE 1. SIGNIFICANT ACCOUNTING POLICIES

Line of Business:  Hamilton Park Towers LLC, (the Joint Venture or the Property ), was organized in Massachusetts in 2009. The Joint Venture owns and operates 409 residential apartment units located in Brookline, Massachusetts. The Joint Venture is owned 40% by New England Realty Associates Limited Partnership ( NERA ) and is a significant unconsolidated subsidiary under Rule 3 ‑09 of Regulation S ‑X requiring separated financial statements.

Basis of Preparation:  The preparation of the financial statements, in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reported period. Accordingly, actual results could differ from those estimates.

Revenue Recognition:  Rental income from residential properties is recognized over the term of the related leases. For residential tenants, amounts 60 days in arrears are charged against income. Concessions made on residential leases are accounted for on the straight ‑line basis.

Above ‑market and below ‑market lease values for acquired properties are initially recorded based on the present value (using a discount rate which reflects the risks associated with the leases acquired) of the differences between (i) the contractual amounts to be paid pursuant to each in ‑place lease and (ii) management s estimate of fair market lease rates for each corresponding in ‑place lease, measured over a period equal to the remaining term of the lease for above ‑market leases and the initial term plus the term of any below ‑market fixed ‑rate renewal options for below ‑market leases. The capitalized above ‑market lease values for acquired properties are amortized as a reduction of base rental revenue over the remaining term of the respective leases, and the capitalized below ‑market lease values are amortized as an increase to base rental revenue over the remaining initial terms plus the terms of any below ‑market fixed ‑rate renewal options of the respective leases.

Rental Properties:  Rental properties are stated at cost less accumulated depreciation. Maintenance and repairs are charged to expense as incurred; improvements and additions, which improve or extend the life of assets, are capitalized. When assets are retired or otherwise disposed of, the cost of the asset and related accumulated depreciation is eliminated from the accounts, and any gain or loss on such disposition is included in income. Fully depreciated assets are removed from the accounts. Rental properties are depreciated by both straight ‑line and accelerated methods over their estimated useful lives. Significant acquisitions with long term leases are evaluated to determine if a portion of the purchase price is allocable to intangibles such as non ‑market rate rents.

Upon acquisition of rental property, the Joint Venture estimated the fair value of acquired tangible assets, consisting of land, building and improvements, and identified intangible assets and liabilities assumed, generally consisting of the fair value of (i) above and below market leases, (ii) in ‑place leases and (iii) tenant relationships. The Joint Venture allocated the purchase price to the assets acquired and liabilities assumed based on their fair values. The Joint Venture records goodwill or a gain on bargain purchase (if any) if the net assets acquired/liabilities assumed exceed the purchase consideration of a transaction. In estimating the fair value of the tangible and intangible assets acquired, the Joint Venture considers information obtained about each property as a result of its due diligence and marketing and leasing activities, and utilizes various valuation methods, such as estimates cash flow projections utilizing appropriate discount and capitalization rates, estimates of replacement costs net of depreciation, and available market information. The fair value of the tangible assets of an acquired property considers the value of the property as if it is vacant.

6


 

Other intangible assets acquired include amounts for in ‑place lease values and tenant relationship values, which are based on management s evaluation of the specific characteristics of each tenant s lease and the Joint Venture s overall relationship with the respective tenant. Factors to be considered by management in its analysis of in ‑place lease values include an estimate of carrying costs during hypothetical expected lease ‑up periods considering current market conditions, and costs to execute similar leases. In estimating carrying costs, management includes real estate taxes, insurance and other operating expenses and estimates of lost rentals at market rates during the expected lease ‑up periods, depending on local market conditions. In estimating costs to execute similar leases, management considers leasing commissions, legal and other related expenses. Characteristics considered by management in valuing tenant relationships include the nature and extent of the Joint Venture s existing business relationships with the tenant, growth prospects for developing new business with the tenant, the tenant s credit quality and expectations of lease renewals. The value of in ‑place leases are amortized to expense over the remaining initial terms of the respective leases. The value of tenant relationship intangibles are amortized to expense over the anticipated life of the relationships.

In the event that facts and circumstances indicate that the carrying value of a rental property may be impaired, an analysis of the value is prepared. The estimated future undiscounted cash flows are compared to the asset s carrying value to determine if a write ‑down to fair value is required.

Financing and Leasing Fees:  Financing fees are capitalized and amortized, using the interest method, over the life of the related mortgages. Leasing fees are capitalized and amortized on a straight ‑line basis over the life of the related lease. Unamortized balances are expensed when the corresponding fee is no longer applicable.

Income Taxes:  The financial statements have been prepared on the basis that the joint venture is entitled to tax treatment as a partnership. Accordingly, no provision for income taxes has been recorded. (See note 10)

Cash Equivalents:  The Joint Venture considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less.

Comprehensive Income:  Comprehensive income is defined as changes in members equity, exclusive of transactions with owners (such as capital contributions and dividends). The Joint Venture did not have any comprehensive income items in 201 5 , 201 4 , or 201 3 other than net income as reported.

Concentration of Credit Risks and Financial Instruments:  The Joint Venture property is located in Brookline, Massachusetts, and is subject to the general economic risks related thereto. No single tenant accounted for more than 5% of the revenues in 201 5 , 201 4 or 201 3 . The Joint Venture makes its temporary cash investments with high ‑credit ‑quality financial institutions. At December 31, 201 5 and 201 4 , respectively approximately $ 1,943 ,000 and $1, 842 ,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts.

Advertising Expense:  Advertising is expensed as incurred. Advertising expense was $ 18,000 in 201 5 , $9,000 in 201 4 and $ 9 ,000 in 201 3 .

Interest Capitalized:  The Joint Venture follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds one year. During the years ended December 31, 201 5 , 201 4 and 201 3 there was no capitalized interest.

Subsequent Events:  The Joint Venture has evaluated subsequent events through March 1 0 , 201 6 , the date the financial statements were issued.

7


 

NOTE 2. RENTAL PROPERTIES

Rental Properties Consist of the Following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

 

 

 

 

    

2015

    

2014

    

Useful Life

 

Land, Improvements and Parking Lots

 

$

30,330,503

 

$

30,330,503

 

15

40

years

Buildings and Improvements

 

 

72,709,959

 

 

72,704,084

 

15

40

years

Kitchen Cabinets

 

 

484,699

 

 

321,215

 

5

10

years

Carpets

 

 

266,372

 

 

409,939

 

5

10

years

Air Conditioning

 

 

75,535

 

 

62,259

 

5

10

years

Laundry Equipment

 

 

97,754

 

 

97,754

 

5

7

years

Elevators

 

 

1,789,662

 

 

1,746,855

 

20

40

years

Equipment

 

 

7,228,479

 

 

7,260,827

 

5

7

years

Furniture and Fixtures

 

 

160,627

 

 

219,245

 

5

7

years

Smoke Alarms

 

 

4,377

 

 

4,377

 

5

7

years

 

 

 

113,147,967

 

 

113,157,058

 

 

 

 

 

Less Accumulated Depreciation

 

 

(18,897,940)

 

 

(16,014,281)

 

 

 

 

 

 

 

$

94,250,027

 

$

97,142,777

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Hamilton Park

 

 

 

Towers LLC

 

Rental Properties at Cost:

 

 

 

 

Balance, January 1, 2013

 

$

125,334,511

 

Additions

 

 

343,156

 

Balance, December 31, 2013

 

 

125,677,667

 

Additions

 

 

368,831

 

Write off of retired assets

 

 

(12,889,440)

 

Balance, December 31, 2014

 

 

113,157,058

 

Additions

 

 

326,590

 

Write off of retired assets

 

 

(335,681)

 

Balance, December 31, 2015

 

$

113,147,967

 

Accumulated Depreciation:

 

 

 

 

Balance, January 1, 2013

 

$

17,837,594

 

Depreciation for year

 

 

5,719,109

 

Balance, December 31, 2013

 

 

23,556,703

 

Depreciation for year

 

 

5,347,018

 

Write off of retired assets

 

 

(12,889,440)

 

Balance, December 31, 2014

 

 

16,014,281

 

Depreciation for year

 

 

3,219,340

 

Write off of retired assets

 

 

(335,681)

 

Balance, December 31, 2015

 

$

18,897,940

 

Net Book Value

 

$

94,250,027

 

 

NOTE 3. RELATED PARTY TRANSACTIONS

The Joint Venture s property is managed by an entity that is owned by the majority shareholder of the General Partner. The management fee is equal to 2% at Hamilton Park Towers of gross receipts of rental revenue and laundry income. Total management fees paid were approximately $ 303 ,000, $2 89 ,000 and $2 72 ,000 in 201 5 , 201 4 and 201 3 , respectively.

In 201 5 , the Management Company also received approximately $ 10 ,000 for construction supervision and architectural fees, $ 46 ,000 for maintenance services and $ 24 ,000 for administrative services.

8


 

In 201 4 , the Management Company also received approximately $ 2 ,000 for construction supervision and architectural fees, $2 5 ,000 for maintenance services and $ 40 ,000 for administrative services.

In 201 3 , the Management Company also received approximately $ 8 ,000 for construction superv ision and architectural fees, $8 ,000 for maintenance services and $ 57 ,000 for administrative services.

NOTE 4. OTHER ASSETS

Approximately $ 1,034 ,000 and $ 964 ,000 of security deposits are included in prepaid expenses and other assets at December 31, 201 5 and 201 4 , respectively. Security deposits and escrow accounts are restricted cash.

Included in prepaid expenses and other assets at December 31, 201 5 and 201 4 is approximately $ 637 ,000 and $ 520 ,000, respectively, held in escrow to fund future capital improvements.

NOTE 5. MORTGAGE NOTES PAYABLE

At December 31, 201 5 and 201 4 , the mortgage payable is secured by a first mortgage on properties referred to in Note 2. At December 31, 201 5 , the interest rate on the loan is 5.57%, payable in monthly installments aggregating approximately $514,000, including interest, through October 2019. The mortgage is subject to prepayment penalties.

The Joint Venture has pledged tenant leases as additional collateral for this loan.

Approximate annual maturities at December 31, 201 5 are as follows:

 

 

 

 

 

 

    

Hamilton Park

 

 

 

Towers LLC

 

2016

 

$

1,507,291

 

2017

 

 

1,593,424

 

2018

 

 

1,684,479

 

2019

 

 

80,117,731

 

 

 

$

84,902,925

 

 

NOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS

The Joint Venture s residential lease agreements may require tenants to maintain a one ‑month advance rental payment and/or a security deposit. Prepaid rents are approximately $ 1,076 ,000 and $ 1,042 ,000 at December 31, 201 5 and 201 4 , respectively. Security deposits are approximately $ 1,034 ,000 and $ 964 ,000 at December 31, 201 5 and 201 4 , respectively.

NOTE 7. COMMITMENTS AND CONTINGENCIES

From time to time, the Joint Venture may be involved in various ordinary routine litigation incidents to its business. The Joint Venture either has insurance coverage or provides for any uninsured claims when appropriate. The Joint Venture is not involved in any material pending legal proceedings.

NOTE 8. RENTAL INCOME

Substantially all rental income was related to residential apartments with leases of one year of less.

Rents receivable are approximately $ 67 ,000 and $9 5 ,000 net of allowances for doubtful accounts at December 31, 201 5 and 201 4 , respectively.

9


 

NOTE 9. FAIR VALUE OF FINANCIAL INSTRUMENTS

Fair Value Measurements on a Recurring Basis

At December 31, 201 5 and 201 4 , we do not have any significant financial assets or financial liabilities that are measured at fair value on a recurring basis in our financial statements.

Financial Assets and Liabilities not Measured at Fair Value

At December 31, 201 5 and 201 4 the carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts receivable, and note payable, accounts payable and accrued expenses were representative of their fair values due to the short ‑term nature of these instruments or, the recent acquisition of these items.

At December 31, 201 5 and 201 4 , we estimated the fair value of our mortgage payable based upon quoted market prices for the same (Level 1) or similar (Level 2) issues when current quoted market prices are available. We estimated the fair value of our secured mortgage debt that does not have current quoted market prices available by discounting the future cash flows using rates currently available to us for debt with similar terms and maturities (Level 3). The differences in the fair value of our debt from the carrying value are the result of differences in interest rates and/or borrowing spreads that were available to us at December 31, 201 5 and 201 4 , as compared with those in effect when the debt was issued or acquired. The secured mortgage debt contain pre ‑payment penalties or yield maintenance provisions that could make the cost of refinancing the debt at lower rates exceed the benefit that would be derived from doing so.

The following table reflects the carrying amounts and estimated fair value of our debt.  

 

 

 

 

 

 

 

 

 

    

Carrying Amount

    

Estimated Fair Value

 

Mortgage Note Payable

 

 

 

 

 

 

 

At December 31, 2015

 

$

84,902,925

 

$

91,075,387

 

At December 31, 2014

 

$

86,240,813

 

$

94,045,272

 

 

Disclosure about fair value of financial instruments is based on pertinent information available to management as of December 31, 201 5 and 201 4 . Although management is not aware of any factors that would significantly affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since December 31, 201 5 and current estimates of fair value may differ significantly from the amounts presented herein.

NOTE 10. TAXABLE INCOME AND TAX BASIS

The Joint Venture is not subject to income taxes as it files a partnership tax return whereby its income or loss is reportable by the members.

Taxable income or loss is different than financial statement income because of intangible assets, accelerated depreciation, different tax lives, and timing differences related to prepaid rents and allowances. The Partnership share of the taxable income is approximately $ 4,563 more than statement income for the year ended December 31, 201 5 . The cumulative tax basis of the Joint Venture real estate allocated to the Partnership at December 31, 201 5 is approximately $ 1,054 ,000 more than the statement basis primarily due to the purchase price allocation to intangible assets at Hamilton Park Towers and accelerated depreciation.

The Joint Venture adopted the amended provisions related to uncertain tax provisions of ASC 740, Income Taxes. As a result of the implementation of the guidance, the Joint Venture recognized no material adjustments regarding its tax accounting treatment. The Joint Venture expects to recognize interest and penalties related to uncertain tax positions, if any, as income tax expense, which would be included in general and administrative expense.

10


 

In the normal course of business the Partnership or one of its subsidiaries is subject to examination by federal, state and local jurisdictions in which it operates, where applicable. As of December 31, 201 5 , the tax years that remain subject to examination by the major tax jurisdictions under the statute of limitations is from the year 20 10 forward.

NOTE 11. NEW ACCOUNTING PRONOUNCEMENT  

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810): Amendments to the Consolidation Analysis (“ASU 2015-02”), which makes certain changes to both the variable interest model and the voting model, including changes to (1) the identification of variable interests (fees paid to a decision maker or service provider), (2) the variable interest entity characteristics for a limited partnership or similar entity and (3) the primary beneficiary determination. ASU 2015-02 is effective for us beginning January 1, 2016. We are continuing to evaluate this guidance; however, we do not expect its adoption to have a significant impact on our consolidated financial statements.

 

In April 2015, the FASB issued ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs (ASU 2015-03), which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected. Upon adoption, we will apply the new guidance on a retrospective basis and adjust the balance sheet of each individual period presented to reflect the period-specific effects of applying the new guidance. This guidance is effective for us beginning January 1, 2016. The adoption of ASU 2015-03 will result in debt issuance costs, currently included in Deferred Finance Costs, being presented in the balance sheet as a direct deduction from the carrying value of the related debt liabilities. We do not expect its adoption to have a significant impact on our consolidated financial statements.

 

 

11