|
||||||||||||||||||||||||||
| SEC Info℠ | | | Home | | | Search | | | My Interests | | | Help | | | Sign In | | | Please Sign In | |||||||
|
||||||||||||||||||||||||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 8/05/22 New England Realty Associates LP 10-Q 6/30/22 76:13M Toppan Merrill Bridge/FA |
Document/Exhibit Description Pages Size
1: 10-Q Quarterly Report HTML 2.84M
2: EX-31.1 Certification -- §302 - SOA'02 HTML 26K
3: EX-31.2 Certification -- §302 - SOA'02 HTML 26K
4: EX-32.1 Certification -- §906 - SOA'02 HTML 24K
10: R1 Document and Entity Information HTML 77K
11: R2 Consolidated Balance Sheets HTML 70K
12: R3 Consolidated Balance Sheets (Parenthetical) HTML 23K
13: R4 Consolidated Statements of Income HTML 93K
14: R5 Consolidated Statements of Changes in Partner's HTML 65K
Capital
15: R6 Consolidated Statements of Cash Flows HTML 92K
16: R7 Significant Accounting Policies HTML 49K
17: R8 Rental Properties HTML 76K
18: R9 Related Party Transactions HTML 28K
19: R10 Other Assets HTML 24K
20: R11 Mortgage Notes Payable HTML 46K
21: R12 Advance Rental Payments and Security Deposits HTML 23K
22: R13 Partners' Capital HTML 35K
23: R14 Treasury Units HTML 30K
24: R15 Commitments and Contingencies HTML 24K
25: R16 Rental Income HTML 74K
26: R17 Cash Flow Information HTML 23K
27: R18 Fair Value Measurements HTML 47K
28: R19 Taxable Income and Tax Basis HTML 27K
29: R20 Investment in Unconsolidated Joint Ventures HTML 1.08M
30: R21 EMPLOYEE BENEFIT 401(k) PLANS HTML 27K
31: R22 Impact of Recently-Issued Accounting Standards HTML 32K
32: R23 Subsequent Events HTML 24K
33: R24 Significant Accounting Policies (Policies) HTML 89K
34: R25 Rental Properties (Tables) HTML 74K
35: R26 Mortgage Notes Payable (Tables) HTML 34K
36: R27 Partners' Capital (Tables) HTML 32K
37: R28 Treasury Units (Tables) HTML 28K
38: R29 Rental Income (Tables) HTML 73K
39: R30 Fair Value Measurements (Tables) HTML 39K
40: R31 Investment in Unconsolidated Joint Ventures HTML 1.07M
(Tables)
41: R32 Significant Accounting Policies (Business) HTML 54K
(Details)
42: R33 Significant Accounting Policies (Details) HTML 101K
43: R34 Rental Properties (Details) HTML 110K
44: R35 Related Party Transactions (Details) HTML 82K
45: R36 PREPAID EXPENSES and OTHER ASSETS (Details) HTML 33K
46: R37 Mortgage Notes Payable (Mortgages Payable) HTML 65K
(Details)
47: R38 Mortgage Notes Payable (Facility Agreement) HTML 38K
(Details)
48: R39 Mortgage Notes Payable (Line of Credit) (Details) HTML 96K
49: R40 Advance Rental Payments and Security Deposits HTML 25K
(Details)
50: R41 Partners' Capital (Details) HTML 64K
51: R42 Treasury Units (Details) HTML 67K
52: R43 Rental Income (Details) HTML 42K
53: R44 Rental Income (Concentration) (Details) HTML 30K
54: R45 Rental Income (Commercial Leases) (Details) HTML 49K
55: R46 Rental Income (Rent Receivable) (Details) HTML 25K
56: R47 Cash Flow Information (Details) HTML 29K
57: R48 Fair Value Measurements (Details) HTML 27K
58: R49 Taxable Income and Tax Basis (Details) HTML 27K
59: R50 Investment in Unconsolidated Joint Ventures HTML 32K
(Details)
60: R51 Investment in Unconsolidated Joint Ventures HTML 62K
(Dexter) (Details)
61: R52 Investment in Unconsolidated Joint Ventures HTML 33K
(Hamilton Bay Apts and Sales) (Details)
62: R53 Investment in Unconsolidated Joint Ventures HTML 70K
(Hamilton Essex) (Details)
63: R54 Investment in Unconsolidated Joint Ventures HTML 52K
(Hamilton 1025) (Details)
64: R55 Investment in Unconsolidated Joint Ventures HTML 53K
(Hamilton Minuteman) (Details)
65: R56 Investment in Unconsolidated Joint Ventures HTML 55K
(Hamilton on Main) (Details)
66: R57 Investment in Unconsolidated Joint Ventures (345 HTML 60K
Franklin) (Details)
67: R58 Investment in Unconsolidated Joint Ventures HTML 211K
(Balance Sheet) (Details)
68: R59 Investment in Unconsolidated Joint Ventures HTML 168K
(Income) (Details)
69: R60 Investment in Unconsolidated Joint Ventures HTML 77K
(Mortgage Maturities) (Details)
70: R61 Employee Benefit 401(k) PLANS (Details) HTML 35K
71: R62 Subsequent Events (Details) HTML 67K
74: XML IDEA XML File -- Filing Summary XML 140K
72: XML XBRL Instance -- nen-20220630x10q_htm XML 4.33M
73: EXCEL IDEA Workbook of Financial Reports XLSX 174K
6: EX-101.CAL XBRL Calculations -- nen-20220630_cal XML 116K
7: EX-101.DEF XBRL Definitions -- nen-20220630_def XML 858K
8: EX-101.LAB XBRL Labels -- nen-20220630_lab XML 1.18M
9: EX-101.PRE XBRL Presentations -- nen-20220630_pre XML 1.13M
5: EX-101.SCH XBRL Schema -- nen-20220630 XSD 208K
75: JSON XBRL Instance as JSON Data -- MetaLinks 326± 525K
76: ZIP XBRL Zipped Folder -- 0001558370-22-012423-xbrl Zip 393K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM i 10-Q
(Mark One)
i ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended i June 30, 2022
OR
i ☐ | 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 i 001-31568
i New England Realty Associates Limited Partnership
(Exact name of registrant as specified in its charter)
| | |
i Massachusetts | | i 04-2619298 |
(State or other jurisdiction of | | (I.R.S. employer |
incorporation or organization) | | identification no.) |
| | |
i 39 Brighton Avenue, i Allston, i Massachusetts | | i 02134 |
(Address of principal executive offices) | | (Zip Code) |
Registrant’s telephone number, including area code: ( i 617) i 783-0039
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. i Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted 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 such files). i Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| | |
Large accelerated filer ☐ | | i Accelerated Filer ☒ |
| | |
Non-accelerated filer ☐ | | Smaller reporting company i ☒ |
| | Emerging growth company i ☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes i ☐ No ☒
Securities registered pursuant to Section 12(b) of the Act:
Title of each class: |
| Trading Symbol |
| Name of each exchange on which registered: |
i Class A | | i NEN | | NYSE MKT Exchange |
As of August 5, 2022, there were i 95,840 of the registrant’s Class A units (2,875,196 Depositary Receipts) of limited partnership issued and outstanding and i 22,789 Class B units issued and outstanding.
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP
INDEX
2
NEW ENGLAND REALTY ASSOCIATES, L.P.
PART 1 -- FINANCIAL INFORMATION
Item 1. Financial Statements
The accompanying unaudited consolidated balance sheets, statements of income, changes in partners’ capital, and cash flows and related notes thereto, have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and in conjunction with the rules and regulations of the Securities and Exchange Commission (“SEC”). Accordingly, they do not include all of the disclosures required by GAAP for complete financial statements. The financial statements reflect all adjustments consisting only of normal, recurring adjustments, which are, in the opinion of management, necessary for a fair presentation for the interim periods.
The consolidated balance sheet as of December 31, 2021, has been derived from the audited consolidated balance sheet at that date but does not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements.
The aforementioned financial statements should be read in conjunction with the notes to the aforementioned financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes thereto included in New England Realty Associates L.P.’s Annual Report on
Form10-K for the fiscal year ended December 31, 2021.
The results of operations for the three and six month period ended June 30, 2022 are not necessarily indicative of the results to be expected for the entire fiscal year or any other period.
3
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| | | | | | | | |
| | June 30, | | | | |||
|
| 2022 |
| 2021 |
|
| ||
ASSETS | | | (Unaudited) | | | | | |
Rental Properties | | $ | i 245,429,217 | | $ | i 251,355,202 | | |
Cash and Cash Equivalents | |
| i 132,631,027 | |
| i 96,083,508 | | |
Rents Receivable | |
| i 653,060 | |
| i 935,303 | | |
Real Estate Tax Escrows | |
| i 1,846,108 | |
| i 861,697 | | |
Prepaid Expenses and Other Assets | |
| i 7,836,007 | |
| i 6,183,981 | | |
Investments in Unconsolidated Joint Ventures | |
| i 1,463,665 | |
| i 1,455,888 | | |
Total Assets | | $ | i 389,859,084 | | $ | i 356,875,579 | | |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | |
Mortgage Notes Payable | | | i 411,900,371 | | | i 370,481,390 | | |
Distribution and Loss in Excess of Investment in Unconsolidated Joint Venture | |
| i 24,097,346 | |
| i 22,992,420 | | |
Accounts Payable and Accrued Expenses | |
| i 4,040,223 | |
| i 4,324,879 | | |
Advance Rental Payments and Security Deposits | |
| i 9,193,906 | |
| i 8,369,497 | | |
Total Liabilities | |
| i 449,231,846 | |
| i 406,168,186 | | |
Commitments and Contingent Liabilities (Notes 3 and 9) | |
| — | |
| — | | |
Partners’ Capital i 119,942 and i 121,516 units outstanding in 2022 and 2021 respectively | |
| ( i 59,372,762) | |
| ( i 49,292,607) | | |
Total Liabilities and Partners’ Capital | | $ | i 389,859,084 | | $ | i 356,875,579 | | |
See notes to consolidated financial statements.
4
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
| | | | | | | | | | | | | | |
| | Three Months Ended | | | Six Months Ended | | ||||||||
| | June 30, | | | ||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 |
|
| ||||
Revenues | | | | | | | | | | | | | | |
Rental income | | $ | i 16,825,737 | | $ | i 15,333,216 |
| $ | i 33,285,743 |
| $ | i 30,313,332 |
| |
Laundry and sundry income | |
| i 106,191 | |
| i 114,128 | |
| i 226,593 | |
| i 222,801 | | |
| |
| i 16,931,928 | |
| i 15,447,344 | |
| i 33,512,336 | |
| i 30,536,133 | | |
Expenses | | | | | | | | | | | | | | |
Administrative | |
| i 623,877 | |
| i 559,818 | |
| i 1,331,663 | |
| i 1,212,004 | | |
Depreciation and amortization | |
| i 4,076,597 | |
| i 3,943,664 | |
| i 8,097,365 | |
| i 7,849,582 | | |
Management fee | |
| i 672,370 | |
| i 616,348 | |
| i 1,345,454 | |
| i 1,221,739 | | |
Operating | |
| i 1,522,250 | |
| i 1,407,646 | |
| i 4,198,458 | |
| i 3,453,614 | | |
Renting | |
| i 150,943 | |
| i 221,275 | |
| i 320,332 | |
| i 483,241 | | |
Repairs and maintenance | |
| i 2,974,734 | |
| i 2,334,403 | |
| i 5,254,385 | |
| i 4,304,490 | | |
Taxes and insurance | |
| i 2,300,235 | |
| i 2,176,958 | |
| i 4,576,808 | |
| i 4,429,092 | | |
| |
| i 12,321,006 | |
| i 11,260,112 | |
| i 25,124,465 | |
| i 22,953,762 | | |
Income Before Other Income (Expense) | |
| i 4,610,922 | |
| i 4,187,232 | |
| i 8,387,871 | |
| i 7,582,371 | | |
Other Income (Expense) | | | | | | | | | | | | | | |
Interest income | | | i 32 | | | i 25 | |
| i 61 | |
| i 46 | | |
Interest expense | | | ( i 3,623,714) | | | ( i 3,378,942) | |
| ( i 7,078,349) | |
| ( i 6,743,111) | | |
Income (loss) from investments in unconsolidated joint ventures | | | i 90,283 | | | ( i 238,424) | |
| i 110,351 | |
| ( i 563,595) | | |
Other (expenses) | | | ( i 834,538) | | | — | | | ( i 834,533) | | | — | | |
| |
| ( i 4,367,937) | |
| ( i 3,617,341) | |
| ( i 7,802,470) | |
| ( i 7,306,660) | | |
Net Income | | $ | i 242,985 | | $ | i 569,891 | | $ | i 585,401 | | $ | i 275,711 | | |
| | | | | | | | | | | | | | |
Net Income per Unit | | $ | i 2.02 | | $ | i 4.68 | | $ | i 4.84 | | $ | i 2.26 | | |
Weighted Average Number of Units Outstanding | |
| i 120,528 | |
| i 121,756 | |
| i 120,885 | |
| i 121,756 | | |
See notes to consolidated financial statements.
5
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN PARTNER’S CAPITAL
(Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Units | | Partner’s Capital |
| ||||||||||||||||||||
| | Limited | | General | | | | Treasury | | | | Limited | | General | | | |
| |||||||
|
| Class A |
| Class B |
| Partnership |
| Subtotal |
| Units |
| Total |
| Class A |
| Class B |
| Partnership |
| Total |
| ||||
Balance January 1, 2021 |
| i 144,180 |
| i 34,243 |
| i 1,802 |
| i 180,225 |
| i 58,469 |
| i 121,756 | | $ | ( i 33,203,447) | | | ( i 7,852,318) | | | ( i 413,280) | | $ | ( i 41,469,045) | |
Distribution to Partners |
| — |
| — |
| — |
| — |
| — |
| — | |
| ( i 1,870,177) | | | ( i 444,167) | | | ( i 23,377) | |
| ( i 2,337,721) | |
Net Income |
| — |
| — |
| — |
| — |
| — |
| — | |
| i 220,569 | | | i 52,385 | | | i 2,757 | |
| i 275,711 | |
Balance June 30 , 2021 |
| i 144,180 |
| i 34,243 |
| i 1,802 |
| i 180,225 |
| i 58,469 |
| i 121,756 | | $ | ( i 34,853,055) | | $ | ( i 8,244,100) | | $ | ( i 433,900) | | $ | ( i 43,531,055) | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance January 1, 2022 |
| i 144,180 |
| i 34,243 |
| i 1,802 |
| i 180,225 |
| i 58,709 | | i 121,516 | | $ | ( i 39,462,357) | | $ | ( i 9,338,738) | | $ | ( i 491,512) | | $ | ( i 49,292,607) | |
Distribution to Partners |
| — |
| — |
| — |
| — |
| — |
| — | | | ( i 5,581,276) | | | ( i 1,325,553) | | | ( i 69,766) | |
| ( i 6,976,595) | |
Stock Buyback |
| — |
| — |
| — |
| — |
| i 1574 |
| ( i 1,574) | | | ( i 2,951,569) | | | ( i 700,523) | | | ( i 36,869) | |
| ( i 3,688,961) | |
Net Income |
| — |
| — |
| — |
| — |
| — |
| — | | | i 468,321 | | | i 111,226 | | | i 5,854 | |
| i 585,401 | |
Balance June 30, 2022 |
| i 144,180 |
| i 34,243 |
| i 1,802 |
| i 180,225 |
| i 60,283 |
| i 119,942 | | $ | ( i 47,526,881) | | | ( i 11,253,588) | | | ( i 592,293) | | | ( i 59,372,762) | |
See notes to consolidated financial statements.
6
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
| | | | | | | | |
| | Six Months Ended June 30, | | |||||
|
| 2022 |
| 2021 |
|
| ||
Cash Flows from Operating Activities | | | | | | | | |
Net Income |
| $ | i 585,401 |
| $ | i 275,711 |
| |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | |
Depreciation and amortization | |
| i 8,097,365 | |
| i 7,849,582 | | |
Amortization of deferred finance costs | | | i 252,729 | | | i 119,919 | | |
(Income) Loss from investments in joint ventures | |
| ( i 110,351) | |
| i 563,595 | | |
Allowance for doubtful accounts | | | — | | | i 1,176,554 | | |
Change in operating assets and liabilities | | | | | | | | |
Proceeds from unconsolidated joint ventures | |
| i 72,500 | |
| i 18,500 | | |
Decrease (Increase) in rents receivable | |
| i 282,243 | |
| ( i 915,340) | | |
(Decrease) Increase in accounts payable and accrued expense | |
| ( i 284,656) | |
| i 424,125 | | |
(Increase) in real estate tax escrow | |
| ( i 984,411) | |
| ( i 31,287) | | |
(Increase) in prepaid expenses and other assets | |
| ( i 1,282,943) | |
| ( i 505,968) | | |
Increase in advance rental payments and security deposits | |
| i 824,409 | |
| i 193,584 | | |
Total Adjustments | |
| i 6,866,885 | |
| i 8,893,264 | | |
Net cash provided by operating activities | |
| i 7,452,286 | |
| i 9,168,975 | | |
Cash Flows From Investing Activities | | | | | | | | |
Distribution in excess of investment in unconsolidated joint ventures | |
| i 1,135,000 | |
| i 400,000 | | |
Improvement of rental properties | |
| ( i 2,113,339) | |
| ( i 1,385,258) | | |
Net cash (used in) investing activities | |
| ( i 978,339) | |
| ( i 985,258) | | |
Cash Flows from Financing Activities | | | | | | | | |
Principal payments of mortgage notes payable | |
| ( i 1,198,209) | |
| ( i 1,125,589) | | |
Proceeds from Mortgage Notes Payable | | | i 41,937,337 | | | — | | |
Stock buyback | |
| ( i 3,688,961) | |
| — | | |
Distributions to partners | |
| ( i 6,976,595) | |
| ( i 2,337,721) | | |
Net cash provided by (used in) financing activities | |
| i 30,073,572 | |
| ( i 3,463,310) | | |
Net Increase in Cash and Cash Equivalents | |
| i 36,547,519 | |
| i 4,720,407 | | |
Cash and Cash Equivalents, at beginning of period | |
| i 96,083,508 | |
| i 18,646,972 | | |
Cash and Cash Equivalents, at end of period | | $ | i 132,631,027 | | $ | i 23,367,379 | | |
See notes to consolidated financial statements.
7
NEW ENGLAND REALTY ASSOCIATES LIMITED PARTNERSHIP AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
iNOTE 1. SIGNIFICANT ACCOUNTING POLICIES
iLine of Business: New England Realty Associates Limited Partnership (“NERA” or the “Partnership”) was organized in Massachusetts in 1977. NERA and its subsidiaries own i 29 properties which include i 21 residential buildings; i 4 mixed use residential, retail and office buildings; i 3 commercial buildings and individual units at i one condominium complex. These properties total i 2,892 apartment units, i 19 condominium units and i 108,043 square feet of commercial space. Additionally, the Partnership also owns a 40 - 50% interest in i 7 residential and mixed use properties consisting of i 688 apartment units, i 12,500 square feet of commercial space and a i 50 car parking lot. The properties are located in Eastern Massachusetts and Southern New Hampshire.
/
iBasis 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.
iPrinciples of Consolidation: The consolidated financial statements include the accounts of NERA and its subsidiaries. NERA has a i 99.67% to i 100% ownership interest in each subsidiary except for the i seven limited liability companies (the “Investment Properties” or “Joint Ventures”) in which the Partnership has a i 40 - i 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: Investment 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 i 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 values of some investments 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
/ /8
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.
iImpairment: 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.
iRevenue Recognition: Rental income from residential and commercial properties is recognized over the term of the related lease. For residential tenants, amounts i 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. Revenue from commercial leases also include reimbursements and recoveries 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 amounts are accounted for 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.
The Partnership evaluates the non-lease components (lease arrangements that include common area maintenance services) with related lease components (lease revenues). If both the timing and pattern of transfer are the same for the non-lease component and related lease component, the lease component is the predominant component. The Partnership elected an allowed practical expedient. For (i) operating lease arrangements involving real estate that include common area maintenance services and (ii) all real estate arrangements that include real estate taxes and insurance costs, we present these amounts within lease revenues in our consolidated statements of income. We record amounts reimbursed by the lessee in the period in which the applicable expenses are incurred.
/ i
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 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
9
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.
iLeasing Fees: 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.
Deferred Financing Costs: Costs incurred in obtaining financing are capitalized and amortized over the term of the related indebtedness. Deferred financing costs are presented in the balance sheet as a direct deduction from the carrying value of the debt liability to which they relate, except deferred financing costs related to the revolving credit facility, which are presented in prepaid expenses and other assets. In all cases, amortization of such costs is included in interest expense and was approximately $ i 253,000 and $ i 120,000 for the six months ended June 30, 2022 and 2021, respectively.
/
iIncome 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).
iCash Equivalents: The Partnership considers cash equivalents to be all highly liquid instruments purchased with a maturity of three months or less.
iSegment 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 i one segment.
/ iComprehensive 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 2022 or 2021 other than net income as reported.
iIncome (Loss) Per Depositary Receipt: Effective January 3, 2012, the Partnership authorized a i 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 i 10-to-1 to i 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.
/ iIncome 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: Partner’s Capital).
iConcentration 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 i i 5 / % of the Partnership’s revenues in 2022 or 2021. The Partnership makes its temporary cash investments with high-
/10
credit quality financial institutions. At June 30, 2022, substantially all of the Partnership’s cash and cash equivalents were held in interest-bearing accounts at financial institutions, earning interest at rates from i 0.01% to i 0.02%. At June 30, 2022 and December 31, 2021, respectively approximately $ i 132,102,000, and $ i 96,166,000 of cash and cash equivalents, and security deposits included in prepaid expenses and other assets exceeded federally insured amounts.
iAdvertising Expense: Advertising is expensed as incurred. Advertising expense was $ i 134,922 and $ i 154,569 for the six months ended June 30, 2022, and 2021, respectively.
iRental Property Held for Sale When assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Partnership generally considers assets to be held for sale when the transaction has received appropriate corporate authority, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance is established.
/ iInterest Capitalized: The Partnership follows the policy of capitalizing interest as a component of the cost of rental property when the time of construction exceeds i one year. During the six months ended June 30, 2022, and 2021 there was no capitalized interest.
/ iExtinguishment 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.
iReclassification: Certain reclassifications have been made to prior period amounts in order to conform to current period presentation.
iNOTE 2. RENTAL PROPERTIES
As of June 30, 2022, the Partnership and its Subsidiary Partnerships owned i 2,892 residential apartment units in i 25 residential and mixed-use complexes (collectively, the “Apartment Complexes”). The Partnership also owns i 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 June 30, 2022, 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.”
The Partnership also owned a 40% to 50% ownership interest in i seven residential and mixed use complexes (the “Investment Properties”) at June 30, 2022 with a total of i 688 apartment units, accounted for using the equity method of consolidation. See Note 14 for summary information on these investments.
/11
Rental properties consist of the following:
i
| | | | | | | | | | | | |
|
|
|
| Useful Life |
| |||||||
Land, improvements and parking lots | | $ | i 86,970,097 | | $ | i 86,887,276 | | i 15 | - | i 40 | years | |
Buildings and improvements | |
| i 254,410,184 | |
| i 253,952,680 | | i 15 | - | i 40 | years | |
Kitchen cabinets | |
| i 17,222,422 | |
| i 16,946,916 | | i 5 | - | i 10 | years | |
Carpets | |
| i 12,459,383 | |
| i 12,029,577 | | i 5 | - | i 10 | years | |
Air conditioning | |
| i 501,697 | |
| i 501,697 | | i 5 | - | i 10 | years | |
Laundry equipment | |
| i 608,271 | |
| i 608,271 | | i 5 | - | i 7 | years | |
Elevators | |
| i 1,885,265 | |
| i 1,885,265 | | i 20 | - | i 40 | years | |
Swimming pools | |
| i 1,090,604 | |
| i 1,090,604 | | i 10 | - | i 30 | years | |
Equipment | |
| i 18,556,199 | |
| i 18,072,761 | | i 5 | - | i 30 | years | |
Motor vehicles | |
| i 171,519 | |
| i 171,519 | | | | i 5 | years | |
Fences | |
| i 46,872 | |
| i 46,872 | | i 5 | - | i 15 | years | |
Furniture and fixtures | |
| i 8,282,427 | |
| i 7,898,163 | | i 5 | - | i 7 | years | |
Smoke alarms | |
| i 496,641 | |
| i 496,641 | | i 5 | - | i 7 | years | |
Total fixed assets | |
| i 402,701,581 | |
| i 400,588,242 | | | | | | |
Less: Accumulated depreciation | |
| ( i 157,272,364) | |
| ( i 149,233,040) | | | | | | |
| | $ | i 245,429,217 | | $ | i 251,355,202 | | | | | | |
iNOTE 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 i 4% of gross receipts of rental revenue and laundry income on the majority of the Partnership’s properties and i 3% on Linewt. Total fees paid were approximately $ i 1,345,000 and $ i 1,222,000 for the six months ended June 30, 2022 and 2021, 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. During the six months ended June 30, 2022 and 2021, approximately $ i 383,000 and $ i 529,000, was charged to NERA for legal, accounting, construction, maintenance, brokerage fees, rental and architectural services and supervision of capital improvements. Of the 2022 expenses referred to above, approximately $ i 147,000 consisted of repairs and maintenance, $ i 170,000 of administrative expense, and approximately $ i 24,000 for renting expense. Approximately $ i 42,000 of expenses for construction, architectural services and supervision of capital projects were capitalized in rental properties. Additionally in 2022, the Hamilton Company received approximately $ i 387,000 from the Investment Properties of which approximately $ i 324,000 was the management fee, approximately $ i 35,000 was for maintenance services, approximately $ i 9,000 was for administrative services and approximately $ i 19,000 for construction, architectural services and supervision of capital projects. The management fee is equal to i 4% of gross receipts of rental income on the majority of investment properties and i 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 $ i 1,913,000 and $ i 1,782,000 for the six months ended June 30, 2022 and 2021, 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. For the six months ended June 30, 2022, the Partnership accrued $ i 28,000 for the employer’s match portion to the plan. For the six months ended June 30, 2021, the Partnership contributed $ i 22,000 for the employer’s match portion to the plan.
Bookkeeping and accounting functions are provided by the Management Company’s accounting staff, which consists of approximately i 14 people. During the six months ended June 30, 2022 and 2021, the Management Company charged the Partnership $ i i 62,500 / ($ i i 125,000 / per year) for bookkeeping and accounting services included in administrative expenses above.
/12
The Partnership has invested in i seven 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 the Brown family related entities, and i five current and previous employees of the Management Company. The Brown Family related entities’ ownership interest was between 47.6% and 59%. See Note 14 for a description of the properties and their operations.
iNOTE 4. PREPAID EXPENSES and OTHER ASSETS
Approximately $ i 3,359,000, and $ i 3,067,000 of security deposits are included in prepaid expenses and other assets at June 30, 2022 and December 31, 2021, respectively. The security deposits and escrow accounts are restricted cash.
Also, included in prepaid expenses and other assets at June 30, 2022 and December 31, 2021 is approximately $ i 2,331,000 and $ i 1,819,000, respectively, held in escrow to fund future capital improvements.
Intangible assets on the acquisition of Mill Street Apartments are included in prepaid expenses and other assets. Intangible assets are approximately $ i 13,000 net of accumulated amortization of approximately $ i 1,405,000 and approximately $ i 26,000 net of accumulated amortization of approximately $ i 1,392,000 at June 30, 2022 and December 31, 2021, respectively.
Financing fees in association with the line of credit of approximately $ i 139,000 and $ i 169,000 are net of accumulated amortization of approximately $ i 40,000 and $ i 10,000 at June 30, 2022 and December 31, 2021 respectively.
/ iNOTE 5. MORTGAGE NOTES PAYABLE
At June 30, 2022 and December 31, 2021, the mortgages payable consisted of various loans, all of which were secured by first mortgages on properties referred to in Note 2. At June 30, 2022, the interest rates on these loans ranged from i 2.97% to i 4.95%, payable in monthly installments aggregating approximately $ i 1,471,000 including principal, to various dates through 2035.The majority of the mortgages are subject to prepayment penalties. At June 30, 2022, the weighted average interest rate on the above mortgages was i 3.69%. The effective rate of i 3.80% 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.
Financing fees of approximately $ i 3,310,000 and $ i 2,709,000 are net of accumulated amortization of approximately $ i 850,000 and $ i 1,139,000 at June 30, 2022 and December 31, 2021, respectively, which offset the total mortgage notes payable.
The Partnership has pledged tenant leases as additional collateral for certain of these loans.
iApproximate annual maturities at June 30, 2022 are as follows:
| | | | |
2023—current maturities |
| $ | i 8,479,000 |
|
2024 | |
| i 2,719,000 | |
2025 | |
| i 3,082,000 | |
2026 | |
| i 21,870,000 | |
2027 | |
| i 6,501,000 | |
Thereafter | |
| i 372,559,000 | |
| | | i 415,210,000 | |
Less: unamortized deferred financing costs | | | ( i 3,310,000) | |
| | $ | 411,900,000 | |
On November 30, 2021, the Partnership entered into a Master Credit Facility Agreement (the “Facility Agreement”) with KeyBank National Association (“KeyBank”) dated as of November 30, 2021, with an initial advance in the amount of $ i 156,000,000. Interest only on the debt at a fixed interest rate of i 2.97% is payable on a monthly basis through December 31, 2031.
/13
On June 16, 2022, the Partnership entered into an amendment to the Facility Agreement. The additional advance under the Amended Agreement is in the amount of $ i 80,284,000, at a fixed interest rate of i 4.33%. The Partnership’s obligations under the Facility Agreement are secured by mortgages on certain properties pursuant to certain Mortgage, Assignment of Leases and Rents, and Security Agreement and Fixture Filings.
The Partnership used the proceeds to pay down approximately $ i 37,065,000 of existing debt secured by i 4 properties, along with approximately $ i 854,000 in prepayment penalties. The remaining balance of approximately $ i 42,384,000 will be used for general partnership purposes.
Line of Credit
On July 31, 2014, the Partnership entered into an agreement for a $ i 25,000,000 revolving line of credit. The term of the line was for i 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 i 1% per annum, plus the applicable margin of i 2.5%. The agreement originally expired on July 31, 2017, and was extended until October 31, 2020. The costs associated with the line of credit extension were approximately $ i 128,000. Prior to the line’s expiration in 2020, the Partnership exercised its option for a one-year extension until October 31, 2021. The Partnership paid an extension fee of approximately $ i 37,500 in association with the extension.
On October 29, 2021, the Partnership closed on the modification of its existing line of credit. The agreement extends the credit line for i three years until October 29, 2024. The commitment amount is for $ i 25 million but is restricted to $ i 17 million during the modification period. The modification period covers the current period and phases out by December 31, 2022. During this period, the loan covenants are modified from a minimum consolidated debt service ratio of i 1.60 to a ratio of i 1.35 until September 30, 2022; from a minimum tangible net worth requirement of $ i 200 million to a net worth of $ i 175 million until September 30, 2022; from a maximum consolidated leverage ratio of i 65% to a ratio of i 70% until September 30, 2022 and from a minimum debt yield of i 9.5% to a yield of i 8.5% until September 30, 2022 and a yield of i 9.0% until December 31, 2022. Once the financial performance of the Partnership meets the original covenant tests for the trailing 12-month period, the commitment amount will return to $ i 25 million. The portfolio’s debt yield fell below the minimum of i 8.5% to i 7.7%. As of June 30, 2022, the Partnership did not comply with the debt yield financial covenant. As such, the Partnership is unable to draw down any amount from the line of credit until the Partnership meets the required financial covenants.
The interest rate for the new term is LIBOR plus i 300 basis points. The costs associated with the modification and renewal of the line of credit was approximately $ i 179,000. On December 3, 2021, the Partnership paid off the outstanding balance of $ i 17,000,000 on the Line of Credit.
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 i 23 of its subsidiary properties and joint ventures. Pledged interests range from i 49% to i 100% of the Partnership’s ownership interest in the respective entities.
iNOTE 6. ADVANCE RENTAL PAYMENTS AND SECURITY DEPOSITS
The Partnership’s residential lease agreements may require tenants to maintain a i one-month advance rental payment and/or a security deposit. At June 30, 2022, amounts received for prepaid rents of approximately $ i 2,516,000 are included in cash and cash equivalents, and security deposits of approximately $ i 3,359,000 are included in prepaid expenses and other assets and are restricted cash.
/
14
NOTE 7. PARTNERS’ CAPITAL
The Partnership has i two classes of Limited Partners (Class A and B) and i 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 i 19% and i 1%, respectively, of the distributions made to the total units outstanding. All classes have equal profit sharing and distribution rights, in proportion to their ownership interests.
In January 2022, the Partnership approved a quarterly distribution of $ i 9.60 per Unit ($ i 0.32 per Receipt), payable on March 31, 2022. In addition to the quarterly distribution, there was a special distribution of $ i 38.40 per Class A unit ($ i 1.28 per Receipt) payable on March 31, 2022. In April 2022, the Partnership approved a quarterly distribution of $ i 9.60 per Unit ($ i 0.32 per Receipt), payable on June 30, 2022.
In 2021, regular quarterly distributions of $ i i i i 9.60 / / / per unit ($ i i i i 0.32 / / / per receipt), were paid in March, June, September and December.
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 i 30 Depositary Receipts. The following is information per Depositary Receipt:
i
| | | | | | | |
| | Six Months Ended |
| ||||
| |
| |||||
|
| 2022 |
| 2021 |
| ||
Net Income per Depositary Receipt |
| $ | i 0.16 |
| $ | i 0.08 | |
Distributions per Depositary Receipt | | $ | i 1.92 | | $ | i 0.64 | |
/
iNOTE 8. TREASURY UNITS
iTreasury Units at June 30, 2022 are as follows:
| | | |
Class A |
| i 48,226 |
|
Class B |
| i 11,454 | |
General Partnership |
| i 603 | |
|
| i 60,283 | |
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 i twelve months, up to i 300,000 Depositary Receipts (each of which is one-tenth of a Class A Unit). Over time, the General Partner has authorized increases in the equity repurchase program. On March 10, 2015, the General Partner authorized an increase in the Repurchase Program from i 1,500,000 to i 2,000,000 Depository Receipts and extended the Program for an additional i five years from March 31, 2015 until March 31, 2020. On March 9, 2020, the General Partner extended the program for an additional i five years from March 31, 2020 to March 31, 2025. 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 i 80%, i 19% and i 1% fixed distribution percentages of the holders of the Class A, Class B and General Partner Units under the Partnership’s Second Amended and Restated 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 June 30, 2022, the Partnership has repurchased i 1,471,962 Depositary Receipts at an average price of $ i 29.59 per receipt (or $ i 887.70 per underlying Class A Unit), i 3,917 Class B Units and i 206 General Partnership Units, both at an average price of $ i 1,143.00 per Unit, totaling approximately $ i 48,857,000 including brokerage fees paid by the Partnership.
During the six months ended June 30, 2022, the Partnership purchased a total of i 37,773 Depositary Receipts. The average price was $ i 78.09 per receipt or $ i 2,342.70 per unit. The cost including commission was $ i 2,951,569. The Partnership was required to repurchase i 299.04 Class B Units an15.74 General Partnership units at a cost of $ i 700,523 and $ i 36,870 respectively.
/
15
NOTE 9. COMMITMENTS AND CONTINGENCIES
From time to time, the Partnership is involved in various ordinary routine litigation incidental to its 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.
iNOTE 10. RENTAL INCOME
During the six months ended June 30, 2022, approximately i 95% of rental income was related to residential apartments and condominium units with leases of i one year or less. The majority of these leases expire in June, July and August. Approximately i 5% was related to commercial properties, which have minimum future annual rental income on non-cancellable operating leases at June 30, 2022 as follows:
i
| | | | |
|
| Commercial |
| |
| | Property Leases |
| |
2023 | | $ | i 1,945,000 | |
2024 | |
| i 1,413,000 | |
2025 | |
| i 829,000 | |
2026 | |
| i 649,000 | |
2027 | |
| i 339,000 | |
Thereafter | |
| i 370,000 | |
| | $ | i 5,545,000 | |
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 $ i 437,000 and $ i 290,000 for the six months ended June 30, 2022 and 2021 respectively. Staples and Trader Joe’s, tenants at Staples Plaza, are approximately i 30% of the total commercial rental income.
The following information is provided for commercial leases:
i
| | | | | | | | | | |
|
| Annual base |
| |
| |
| Percentage of |
| |
| | rent for | | Total square feet | | Total number of | | annual base rent for |
| |
Through June 30, | | expiring leases | | for expiring leases | | leases expiring | | expiring leases |
| |
2023 | | $ | i 492,297 | | i 55,049 | | i 22 | | i 23 | % |
2024 | |
| i 491,548 | | i 14,668 | | i 8 | | i 22 | % |
2025 | |
| i 463,171 | | i 15,804 | | i 8 | | i 21 | % |
2026 | |
| i 240,827 | | i 5,089 | | i 5 | | i 11 | % |
2027 | |
| i 294,550 | | i 12,440 | | i 6 | | i 14 | % |
2028 | |
| — | | — | | — | | — | % |
2029 | |
| i 38,874 | | i 1,254 | | i 1 | | i 2 | % |
2030 | |
| i 142,450 | | i 3,850 | | i 1 | | i 7 | % |
2031 | | | — | | — | | — | | — | % |
2032 | | | — | | — | | — | | — | % |
Totals | | $ | i 2,163,717 |
| i 108,154 |
| i 51 |
| i 100 | % |
Rents receivable are net of an allowance for doubtful accounts of approximately $ i 733,000 and $ i 832,000 at June 30, 2022 and December 31, 2021. Included in rents receivable at June 30, 2022 is approximately $ i 79,000 resulting from recognizing rental income from non-cancelable commercial leases with future rental increases on a straight-line basis.
Rents receivable at June 30, 2022 also includes approximately $ i 49,000 representing the deferral of rental concession primarily related to the residential properties.
/
16
NOTE 11. CASH FLOW INFORMATION
During the six months ended June 30, 2022 and 2021, cash paid for interest was approximately $ i 6,987,000, and $ i 6,650,000 respectively. Cash paid for state income taxes was approximately $ i 49,000 and $ i 60,000 during the six months ended June 30, 2022 and 2021 respectively. During the six months ended June 30, 2022, i four properties were involved in a non-cash financing activity of approximately $ i 37,000,000.
/
iNOTE 12. FAIR VALUE MEASUREMENTS
Fair Value Measurements on a Recurring Basis
A June 30, 2022 and December 31, 2021, 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 June 30, 2022 and December 31, 2021 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 June 30, 2022 and December 31, 2021 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 June 30, 2022 and December 31, 2021, 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 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 mortgage 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. |
The following table reflects the carrying amounts and estimated fair value of our debt.
i
| | | | | | | |
|
| Carrying Amount |
| Estimated Fair Value |
| ||
Mortgage Notes Payable | | | | | | | |
Partnership Properties | | | | | | | |
* | $ | i 411,900,371 | | $ | i 388,924,374 | | |
* | $ | i 370,481,390 | | $ | i 383,244,134 | | |
Investment Properties | | | | | | | |
* | $ | i 166,148,408 | | $ | i 161,719,301 | | |
* | $ | i 166,203,705 | | $ | i 175,881,762 | | |
* Net of unamortized deferred financing costs
/Disclosure about fair value of financial instruments is based on pertinent information available to management as of June 30, 2022 and December 31, 2021. Although management is not aware of any factors that would significantly
/17
affect the fair value amounts, such amounts have not been comprehensively revalued for purposes of these financial statements since June 30, 2022 and current estimates of fair value may differ significantly from the amounts presented herein.
iNOTE 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, different depreciation methods, different tax lives, other items with limited tax deductibility carryovers and timing differences related to prepaid rents, allowances and intangible assets at significant acquisitions. Federal taxable income of approximately $ i 4,056,000 was approximately $ i 6,756,000 more than statement income for the year ended December 31, 2021.The Federal cumulative tax basis of the Partnership’s real estate at December 31, 2021 is approximately $ i 10,946,000 more than the statement basis. The primary reasons for the difference in tax basis are tax free exchanges, accelerated depreciation and bonus depreciation. The Partnership’s Federal tax basis in its joint venture investments is approximately $ i 1,066,000 more than statement basis. State taxable income may be significantly different due to different tax treatments for certain items.
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 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 adjustment 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 June 30, 2022, the tax years that generally remain subject to examination by the major tax jurisdictions under the statute of limitations is from the year 2018 forward.
/ iNOTE 14. INVESTMENT IN UNCONSOLIDATED JOINT VENTURES
The Partnership has invested in i seven limited partnerships and limited liability companies, the majority of which have invested in residential apartment complexes, with i three Joint Ventures investing in commercial property. The Partnership has between a 40%-50% ownership interests in each investment. The other investors are the Brown Family related entities and i five current and former employees of the Management Company. The Brown Family’s ownership interest was between 47.6% and 59%, 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, or Hamilton Park, is a i 409 unit residential complex. The purchase price was $129,500,000. The original mortgage was $ i 89,914,000 with an interest rate of i 5.57% and was to mature in 2019. The mortgage called for interest only payments for the first i two years of the loan and amortized over i 30 years thereafter.
On May 31, 2018, Hamilton Park Towers, LLC , entered into a Mortgage Note with John Hancock Life Insurance Company (U.S.A.) in the principal amount of $ i 125,000,000. Interest only payments on the Note are payable on a monthly basis at a fixed interest rate of i 3.99% per annum, and the principal amount of the Note is due and payable on June 1, 2028. The Note is secured by a mortgage on the Dexter Park apartment complex located at 175 Freeman Street, Brookline, Massachusetts pursuant to a Mortgage, Assignment of Leases and Rents and Security Agreement dated May 31, 2018. The Note is guaranteed by the Partnership and HBC Holdings, LLC pursuant to a Guaranty Agreement dated May 31, 2018.
Hamilton Park used the proceeds of the loan to pay off an outstanding loan of approximately $ i 82,000,000 and distributed approximately $ i 41,200,000 to its’ owners. The Partnership’s share of the distribution was approximately $ i 16,500,000. As a result of the distribution, the carrying value of the investment fell below zero. The Partnership will
/18
continue to account for the investment using the equity method of accounting, although the Partnership has no legal obligation to fund its’ share of any future operating deficiencies as needed. In connection with this refinancing, the property incurred a defeasance charge of approximately $ i 3,830,000. Based on its’ ownership in the property, the Partnership incurred i 40% of this charge, an expense of approximately $ i 1,532,000. At June 30, 2022, the balance on this mortgage before unamortized deferred financing costs is $125,000,000. This investment, Hamilton Park Towers, LLC is referred to as Dexter Park.
On March 7, 2005, the Partnership invested $2,000,000 for a 50% ownership interest in a building comprising i 48 apartments, i one commercial space and a i 50-car surface parking lot located in Boston, Massachusetts. The purchase price was $14,300,000, with a $ i 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. On September 30, 2015, Hamilton Essex 81, LLC obtained a new i 10 year mortgage in the amount of $ i 10,000,000, interest only at i 2.18% plus the one month Libor rate. The proceeds of the note were used to pay off the existing mortgage of $ i 8,040,719 and the Partnership received a distribution of $ i 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. At June 30, 2022, the balance on this mortgage before unamortized deferred financing costs is approximately $ i 10,000,000. 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 i 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 i 127 of the units as condominiums and retained i 49 units for long-term investment. The Joint Venture obtained a new 10-year mortgage in the amount of $ i 5,000,000 on the units to be retained by the Joint Venture. The interest on the new loan was i 5.67% fixed for the i 10 year term with interest only payments for i five years and amortized over a i 30 year period for the balance of the loan term. On July 8, 2016, Hamilton 1025 LLC paid off the outstanding balance of the mortgage balance. The Partnership made a capital contribution of $ i 2,359,500 to Hamilton 1025, LLC for its share of the funds required for the transaction. After paying off the mortgage, the Partnership began to sell off the individual units. In 2019, all residential units were sold. The Partnership still owns the commercial building. 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 i 42-unit apartment complex located in Lexington, Massachusetts. The purchase price was $ i 10,100,000. On September 12, 2016, the property was refinanced with a i 15 year mortgage in the amount of $ i 6,000,000, at i 3.71%, interest only. The Joint Venture Partnership paid off the prior mortgage of approximately $ i 5,158,000 with the proceeds of the new mortgage and made a distribution of $ i 385,000 to the Partnership. The cost associated with the refinancing was approximately $ i 123,000. In 2018, 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 to fund its share of any future operating deficiencies, if needed. At June 30, 2022, the balance on this mortgage before unamortized deferred financing costs is approximately $ i 6,000,000. 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 i 280-unit apartment complex located in Watertown, Massachusetts. The total purchase price was $56,000,000. The Joint Venture sold i 137 units as condominiums. The assets were combined with Hamilton on Main Apartments. Hamilton on Main, LLC is known as Hamilton Place. In August 2014, the property was refinanced with a i 10 year mortgage in the amount of $ i 16,900,000 at i 4.34% interest only. The Joint Venture paid off the prior mortgage of approximately $ i 15,205,000 with the proceeds of the new mortgage and distributed $ i 850,000 to the Partnership. The costs associated with the refinancing were approximately $ i 161,000. In 2018, 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 to fund its share of any future operating deficiencies, if needed. At June 30, 2022, the balance of the mortgage before unamortized deferred finance is $ i 16,900,000. The investment is referred to as Hamilton on Main LLC.
19
In November 2001, the Partnership invested approximately $1,533,000 for a 50% ownership interest in a i 40-unit apartment building in Cambridge, Massachusetts. In June 2013, the property was refinanced with a i 15 year mortgage in the amount of $ i 10,000,000 at i 3.87%, interest only for i 3 years and is amortized on a i 30-year schedule for the balance of the term. The Joint Venture paid off the prior mortgage of approximately $ i 6,776,000 with the proceeds of the new mortgage. After the refinancing, the Joint Venture made a distribution of $ i 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 June 30, 2022, the balance of this mortgage before unamortized deferred financing costs is approximately $ i 8,826,000. This investment is referred to as 345 Franklin, LLC.
iSummary financial information at June 30, 2022
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | |
| Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
|
| Essex 81 |
| Development |
| Franklin |
| 1025 |
| Apts |
| Apts |
| Park |
| Total | ||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Properties | | $ | i 6,045,672 | | $ | i 2,586,925 | | $ | i 4,897,693 | | $ | i 79,923 | | $ | i 4,581,892 | | $ | i 13,896,435 | | $ | i 77,385,213 | | $ | i 109,473,753 |
Cash & Cash Equivalents | |
| i 709,651 | | | i 113,595 | | | i 217,415 | | | i 13,122 | | | i 252,822 | | | i 808,436 | | | i 1,890,452 | |
| i 4,005,493 |
Rent Receivable | |
| i 208,605 | | | i 75,159 | | | i 3,531 | | | i 4,898 | | | i 16,493 | | | i 29,724 | | | i 136,897 | |
| i 475,307 |
Real Estate Tax Escrow | |
| i 73,643 | | | — | | | i 34,630 | | | — | | | i 29,447 | | | i 70,172 | | | — | |
| i 207,892 |
Prepaid Expenses & Other Assets | |
| i 319,717 | | | i 56,859 | | | i 118,903 | | | i 630 | | | i 26,635 | | | i 176,283 | | | i 2,792,920 | |
| i 3,491,947 |
Total Assets | | $ | i 7,357,288 | | $ | i 2,832,538 | | $ | i 5,272,172 | | $ | i 98,573 | | $ | i 4,907,289 | | $ | i 14,981,050 | | $ | i 82,205,482 | | $ | i 117,654,392 |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Notes Payable | | $ | i 9,955,186 | | $ | — | | $ | i 8,785,710 | | $ | — | | $ | i 5,924,643 | | $ | i 16,865,222 | | $ | i 124,617,647 | | $ | i 166,148,408 |
Accounts Payable & Accrued Expense | |
| i 105,777 | | | i 1,713 | | | i 64,101 | | | i 2,064 | | | i 53,140 | | | i 168,858 | | | i 702,566 | |
| i 1,098,219 |
Advance Rental Pmts & Security Deposits | |
| i 282,378 | | | — | | | i 303,449 | | | — | | | i 195,781 | | | i 455,979 | | | i 3,825,600 | |
| i 5,063,187 |
Total Liabilities | |
| i 10,343,341 | | | i 1,713 | | | i 9,153,260 | | | i 2,064 | | | i 6,173,564 | | | i 17,490,059 | | | i 129,145,813 | | | i 172,309,814 |
Partners’ Capital | |
| ( i 2,986,053) | | | i 2,830,825 | | | ( i 3,881,088) | | | i 96,509 | | | ( i 1,266,275) | | | ( i 2,509,009) | | | ( i 46,940,331) | |
| ( i 54,655,422) |
Total Liabilities and Capital | | $ | i 7,357,288 | | $ | i 2,832,538 | | $ | i 5,272,172 | | $ | i 98,573 | | $ | i 4,907,289 | | $ | i 14,981,050 | | $ | i 82,205,482 | | $ | i 117,654,392 |
Partners’ Capital %—NERA | |
| 50 | % |
| 50 | % |
| 50 | % |
| 50 | % |
| 50 | % |
| 50 | % |
| 40 | % | | |
Investment in Unconsolidated Joint Ventures | | $ | — | | $ | 1,415,411 | | $ | — | | $ | 48,254 | | $ | — | | $ | — | | $ | — | | | 1,463,665 |
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | | $ | (1,493,027) | | $ | — | | $ | (1,940,544) | | $ | — | | $ | (633,138) | | $ | (1,254,505) | | $ | (18,776,132) | | | (24,097,346) |
Total Investment in Unconsolidated Joint Ventures (Net) | | | | | | | | | | | | | | | | | | | | | | | $ | ( i 22,633,681) |
Total units/condominiums | | | | | | | | | | | | | | | | | | | | | | | | |
Apartments | |
| i 48 | |
| — | |
| i 40 | |
| i 175 | |
| i 42 | |
| i 148 | |
| i 409 | |
| i 687 |
Commercial | |
| i 1 | |
| i 1 | |
| — | |
| i 1 | |
| — | |
| — | |
| — | |
| i 3 |
Total | |
| i 49 | |
| i 1 | |
| i 40 | |
| i 176 | |
| i 42 | |
| i 148 | |
| i 409 | |
| i 690 |
Units to be retained | |
| i 49 | |
| i 1 | |
| i 40 | |
| i 1 | |
| i 42 | |
| i 148 | |
| i 409 | |
| i 690 |
Units to be sold | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
Units sold through May 1, 2022 | |
| — | |
| — | |
| — | |
| i 175 | |
| — | |
| — | |
| — | |
| i 175 |
Unsold units | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — | |
| — |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
/20
Financial information for the six months ended June 30, 2022
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | |
| Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
| | Essex 81 | | Development | | Franklin | | 1025 | | Apts | | Apts | | Park | | Total | ||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Income | | $ | i 760,751 | | $ | i 175,371 | | $ | i 714,821 | | $ | i 50,122 | | $ | i 598,537 | | $ | i 1,806,118 | | $ | i 7,120,130 | | $ | i 11,225,850 |
Laundry and Sundry Income | |
| i 5,394 | | | — | | | i 125 | | | — | | | i 776 | | | i 17,150 | | | i 49,593 | | | i 73,038 |
| | | i 766,145 | | | i 175,371 | | | i 714,946 | | | i 50,122 | | | i 599,313 | | | i 1,823,268 | | | i 7,169,723 | | | i 11,298,888 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative | | | i 8,873 | | | i 1,548 | | | i 19,992 | | | i 1,349 | | | i 5,755 | | | i 35,579 | | | i 109,732 | | | i 182,828 |
Depreciation and Amortization | | | i 238,779 | | | i 5,855 | | | i 173,191 | | | i 1,632 | | | i 168,403 | | | i 537,314 | | | i 1,865,883 | | | i 2,991,057 |
Management Fees | | | i 37,096 | | | i 7,526 | | | i 28,109 | | | i 2,053 | | | i 23,529 | | | i 72,517 | | | i 152,670 | | | i 323,500 |
Operating | | | i 119,220 | | | — | | | i 36,715 | | | i 1,165 | | | i 75,203 | | | i 191,826 | | | i 581,751 | | | i 1,005,880 |
Renting | | | i 14,065 | | | — | | | i 17,206 | | | — | | | i 7,014 | | | i 25,580 | | | i 72,674 | | | i 136,539 |
Repairs and Maintenance | | | i 69,868 | | | i 3,180 | | | i 83,758 | | | — | | | i 44,990 | | | i 305,954 | | | i 797,670 | | | i 1,305,420 |
Taxes and Insurance | | | i 133,102 | | | i 31,508 | | | i 87,467 | | | i 9,120 | | | i 75,678 | | | i 261,364 | | | i 1,220,611 | | | i 1,818,850 |
| |
| i 621,003 | | | i 49,617 | | | i 446,438 | | | i 15,319 | | | i 400,572 | | | i 1,430,134 | | | i 4,800,991 | | | i 7,764,074 |
Income Before Other Income | |
| i 145,142 | | | i 125,754 | | | i 268,508 | | | i 34,803 | | | i 198,741 | | | i 393,134 | | | i 2,368,732 | | | i 3,534,814 |
Other Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | |
| ( i 141,388) | | | — | | | ( i 176,400) | | | — | | | ( i 118,129) | | | ( i 376,798) | | | ( i 2,534,570) | | | ( i 3,347,285) |
| |
| ( i 141,388) | | | — | | | ( i 176,400) | | | — | | | ( i 118,129) | | | ( i 376,798) | | | ( i 2,534,570) | | | ( i 3,347,285) |
Net (Loss) Income | | $ | i 3,754 | | $ | i 125,754 | | $ | i 92,108 | | $ | i 34,803 | | $ | i 80,612 | | $ | i 16,336 | | $ | ( i 165,838) | | $ | i 187,529 |
Net (Loss) Income —NERA 50% |
| $ | i 1,877 | | $ | i 62,878 | | $ | i 46,054 | | $ | i 17,402 | | $ | i 40,306 | | $ | i 8,168 | | | | | | i 176,685 |
Net Income —NERA 40% |
| | | | | | | | | | | | | | | | | | | $ | ( i 66,334) | | | ( i 66,334) |
| | | | | | | | | | | | | | | | | | | | | | | $ | i 110,351 |
Financial information for the three months ended June 30, 2022
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | | | Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
|
| Essex 81 | | Development | | Franklin | | 1025 | | Apts | | Apts | | Park | | Total | ||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Income | | $ | i 318,903 | | $ | i 89,269 | | $ | i 368,001 | | $ | i 25,752 | | $ | i 304,499 | | $ | i 915,736 | | $ | i 3,649,413 | | $ | i 5,671,573 |
Laundry and Sundry Income | |
| — | | | — | | | i 125 | | | — | | | i 1,076 | | | i 6,599 | | | i 22,538 | | | i 30,338 |
| |
| i 318,903 | | | i 89,269 | | | i 368,126 | | | i 25,752 | | | i 305,575 | | | i 922,335 | | | i 3,671,951 | | | i 5,701,911 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative | |
| i 4,099 | | | i 798 | | | i 8,468 | | | i 699 | | | i 3,404 | | | i 11,059 | | | i 54,214 | | | i 82,741 |
Depreciation and Amortization | |
| i 119,593 | | | i 2,928 | | | i 86,777 | | | i 816 | | | i 84,443 | | | i 268,850 | | | i 936,748 | | | i 1,500,155 |
Management Fees | |
| i 18,611 | | | i 4,208 | | | i 14,306 | | | i 1,095 | | | i 12,136 | | | i 35,145 | | | i 76,298 | | | i 161,799 |
Operating | |
| i 66,248 | | | — | | | i 14,822 | | | ( i 8) | | | i 19,617 | | | i 83,136 | | | i 234,223 | | | i 418,038 |
Renting | |
| i 8,437 | | | — | | | i 7,046 | | | — | | | i 3,212 | | | i 10,591 | | | i 14,812 | | | i 44,098 |
Repairs and Maintenance | |
| i 34,939 | | | i 3,180 | | | i 29,226 | | | — | | | i 28,777 | | | i 172,036 | | | i 442,881 | | | i 711,039 |
Taxes and Insurance | |
| i 66,641 | | | i 15,518 | | | i 43,744 | | | i 4,712 | | | i 37,950 | | | i 130,695 | | | i 610,745 | | | i 910,005 |
| |
| i 318,568 | | | i 26,632 | | | i 204,389 | | | i 7,314 | | | i 189,539 | | | i 711,512 | | | i 2,369,921 | | | i 3,827,875 |
Income Before Other Income | |
| i 335 | | | i 62,637 | | | i 163,737 | | | i 18,438 | | | i 116,036 | | | i 210,823 | | | i 1,302,030 | | | i 1,874,036 |
Other Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | |
| ( i 79,158) | | | — | | | ( i 87,963) | | | — | | | ( i 59,390) | | | ( i 189,421) | | | ( i 1,271,425) | | | ( i 1,687,357) |
| |
| ( i 79,158) | | | — | | | ( i 87,963) | | | — | | | ( i 59,390) | | | ( i 189,421) | | | ( i 1,271,425) | | | ( i 1,687,357) |
Net Income (Loss) | | $ | ( i 78,823) | | $ | i 62,637 | | $ | i 75,774 | | $ | i 18,438 | | $ | i 56,646 | | $ | i 21,402 | | $ | i 30,605 | | $ | i 186,679 |
Net Income (Loss)—NERA 50% |
| $ | ( i 39,411) | | $ | i 31,319 | | $ | i 37,888 | | $ | i 9,219 | | $ | i 28,324 | | $ | i 10,702 | | | | | | i 78,041 |
Net Income —NERA 40% |
| | | | | | | | | | | | | | | | | | | $ | i 12,242 | | | i 12,242 |
| | | | | | | | | | | | | | | | | | | | | | | $ | i 90,283 |
21
iFuture annual mortgage maturities at June 30, 2022 are as follows:
| | | | | | | | | | | | | | | | | | | |
| | Hamilton | | 345 | | Hamilton | | Hamilton on | | Dexter | | | |
| |||||
Period End |
| Essex 81 |
| Franklin |
| Minuteman |
| Main Apts |
| Park |
| Total |
| ||||||
6/30/2023 | | $ | — | | $ | i 226,376 | | $ | — | | $ | — | | $ | — | | $ | i 226,376 | |
6/30/2024 | |
| — | | | i 235,293 | | | — | | | — | | | — | | | i 235,293 | |
6/30/2025 | |
| — | | | i 244,563 | | | — | | | i 16,900,000 | | | — | | | i 17,144,563 | |
6/30/2026 | | | i 10,000,000 | | | i 254,197 | | | — | | | | | | — | | | i 10,254,197 | |
6/30/2027 | | | | | | i 264,211 | | | — | | | — | | | — | | | i 264,211 | |
Thereafter | | | — | | | i 7,601,021 | | | i 6,000,000 | | | — | | | i 125,000,000 | | | i 138,601,021 | |
| | | i 10,000,000 | | | i 8,825,661 | | | i 6,000,000 | | | i 16,900,000 | | | i 125,000,000 | | | i 166,725,661 | |
Less: unamortized deferred financing costs | | | ( i 44,814) | | | ( i 39,951) | | | ( i 75,357) | | | ( i 34,778) | | | ( i 382,353) | | | ( i 577,253) | |
| | $ | i 9,955,186 | | $ | i 8,785,710 | | $ | i 5,924,643 | | $ | i 16,865,222 | | $ | i 124,617,647 | | $ | i 166,148,408 | |
At June 30, 2022 the weighted average interest rate on the above mortgages was i 3.97%. The effective rate was i 4.03% including the amortization expense of deferred financing costs.
22
Summary financial information at June 30, 2021
i
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | |
| Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
|
| Essex 81 |
| Development |
| Franklin |
| 1025 |
| Apts |
| Apts |
| Park |
| Total | ||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Properties | | $ | i 6,476,479 | | $ | i 2,589,414 | | $ | i 5,224,951 | | $ | i 83,187 | | $ | i 4,847,230 | | $ | i 14,739,183 | | $ | i 79,408,476 | | $ | i 113,368,920 |
Cash & Cash Equivalents | |
| i 22,648 | |
| i 20,622 | |
| i 203,017 | |
| i 9,049 | |
| i 132,985 | |
| i 640,754 | |
| i 3,846,947 | |
| i 4,876,022 |
Rent Receivable | |
| i 81,081 | |
| i 57,240 | |
| i 31,630 | |
| i 4,627 | |
| i 5,580 | |
| i 63,123 | |
| i 451,301 | |
| i 694,582 |
Real Estate Tax Escrow | |
| i 77,015 | |
| — | |
| i 23,088 | |
| — | |
| i 41,918 | |
| i 121,206 | |
| — | |
| i 263,227 |
Prepaid Expenses & Other Assets | |
| i 296,522 | |
| i 72,420 | |
| i 99,238 | |
| i 342 | |
| i 19,670 | |
| i 186,140 | |
| i 1,397,029 | |
| i 2,071,361 |
Total Assets | | $ | i 6,953,745 | | $ | i 2,739,696 | | $ | i 5,581,924 | | $ | i 97,205 | | $ | i 5,047,383 | | $ | i 15,750,406 | | $ | i 85,103,753 | | $ | i 121,274,112 |
LIABILITIES AND PARTNERS’ CAPITAL | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage Notes Payable | | $ | i 9,941,396 | | $ | — | | $ | i 8,996,847 | | $ | — | | $ | i 5,916,460 | | $ | i 16,849,171 | | $ | i 124,553,024 | | $ | i 166,256,898 |
Accounts Payable & Accrued Expense | |
| i 95,536 | |
| i 1,500 | |
| i 103,668 | |
| i 1,485 | |
| i 49,723 | |
| i 207,351 | |
| i 843,393 | |
| i 1,302,656 |
Advance Rental Pmts& Security Deposits | |
| i 161,990 | |
| — | |
| i 234,348 | |
| — | |
| i 140,039 | |
| i 425,766 | |
| i 3,291,355 | |
| i 4,253,498 |
Total Liabilities | |
| i 10,198,922 | | | i 1,500 | | | i 9,334,863 | | | i 1,485 | | | i 6,106,222 | | | i 17,482,288 | | | i 128,687,772 | | | i 171,813,052 |
Partners’ Capital | |
| ( i 3,245,177) | |
| i 2,738,196 | |
| ( i 3,752,939) | |
| i 95,720 | |
| ( i 1,058,839) | |
| ( i 1,731,882) | |
| ( i 43,584,019) | |
| ( i 50,538,940) |
Total Liabilities and Capital | | $ | i 6,953,745 | | $ | i 2,739,696 | | $ | i 5,581,924 | | $ | i 97,205 | | | i 5,047,383 | | $ | i 15,750,406 | | $ | i 85,103,753 | | $ | i 121,274,112 |
Partners’ Capital %—NERA | |
| 50 | % | | 50 | % |
| 50 | % |
| 50 | % |
| 50 | % |
| 50 | % |
| 40 | % | | |
Investment in Unconsolidated Joint Ventures | | $ | — | | $ | 1,369,098 | | $ | — | | $ | 47,860 | | $ | | | $ | | | $ | | | $ | 1,416,958 |
Distribution and Loss in Excess of investments in Unconsolidated Joint Ventures | | $ | ( i 1,622,589) | | $ | — | | $ | ( i 1,876,470) | | $ | — | | $ | ( i 529,420) | | $ | ( i 865,941) | | $ | ( i 17,433,608) | |
| ( i 22,328,026) |
Total Investment in Unconsolidated Joint Ventures (Net) | | | | | | | | | | | | | | | | | | | | | | | $ | ( i 20,911,068) |
Total units/condominiums | | | | | | | | | | | | | | | | | | | | | | | | |
Apartments | | | i 48 | | | — | | | i 40 | | | i 175 | | | i 42 | | | i 148 | | | i 409 | | | i 862 |
Commercial | | | i 1 | | | i 1 | | | — | | | i 1 | | | — | | | — | | | — | | | i 3 |
Total | | | i 49 | | | i 1 | | | i 40 | | | i 176 | | | i 42 | | | i 148 | | | i 409 | | | i 865 |
Units to be retained | | | i 49 | | | i 1 | | | i 40 | | | i 1 | | | i 42 | | | i 148 | | | i 409 | | | i 690 |
Units to be sold | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
Units sold through August 1, 2021 | | | — | | | — | | | — | | | i 175 | | | — | | | — | | | — | | | i 175 |
Unsold units | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — |
| | | | | | | | | | | | | | | | | | | | | | | | |
Financial information for the six months ended June 30, 2021
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | |
| Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
| | Essex 81 | | Development | | Franklin | | 1025 | | Apts | | Apts | | Park | | Total | ||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Income | | $ | i 442,072 | | $ | i 57,240 | | $ | i 675,791 | | $ | i 48,739 | | $ | i 571,208 | | $ | i 1,664,274 | | $ | i 6,212,808 | | $ | i 9,672,132 |
Laundry and Sundry Income | |
| i 6,208 | |
| — | |
| i 112 | |
| — | |
| i 3,305 | |
| i 18,041 | |
| i 49,361 | |
| i 77,027 |
| |
| i 448,280 | | | i 57,240 | | | i 675,903 | | | i 48,739 | | | i 574,513 | | | i 1,682,315 | | | i 6,262,169 | | | i 9,749,159 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative | |
| i 53,869 | |
| i 1,353 | | | i 15,522 | | | i 1,490 | | | i 7,660 | | | i 34,780 | | | i 94,730 | |
| i 209,404 |
Depreciation and Amortization | |
| i 238,522 | |
| i 10,149 | | | i 170,865 | | | i 1,632 | | | i 168,353 | | | i 540,561 | | | i 1,857,642 | |
| i 2,987,724 |
Management Fees | |
| i 11,846 | |
| — | | | i 26,345 | | | i 1,571 | | | i 22,875 | | | i 64,431 | | | i 129,462 | |
| i 256,530 |
Operating | |
| i 69,168 | |
| — | | | i 26,077 | | | i 176 | | | i 54,496 | | | i 213,689 | | | i 501,060 | |
| i 864,666 |
Renting | |
| i 54,877 | |
| — | | | i 33,934 | | | — | | | i 720 | | | i 51,559 | | | i 192,557 | |
| i 333,647 |
Repairs and Maintenance | |
| i 82,132 | |
| i 520 | | | i 64,496 | | | — | | | i 56,381 | | | i 269,025 | | | i 907,270 | |
| i 1,379,824 |
Taxes and Insurance | |
| i 131,175 | |
| i 29,811 | |
| i 87,380 | |
| i 9,901 | |
| i 70,212 | |
| i 221,305 | |
| i 1,197,927 | |
| i 1,747,711 |
| |
| i 641,589 | |
| i 41,833 | |
| i 424,619 | |
| i 14,770 | |
| i 380,697 | |
| i 1,395,350 | |
| i 4,880,648 | |
| i 7,779,506 |
Income Before Other Income | |
| ( i 193,309) | |
| i 15,407 | |
| i 251,284 | |
| i 33,969 | |
| i 193,816 | |
| i 286,965 | |
| i 1,381,521 | |
| i 1,969,653 |
Other Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | |
| ( i 122,715) | | | — | | | ( i 180,745) | | | — | | | ( i 117,877) | | | ( i 376,793) | | | ( i 2,529,233) | | | ( i 3,327,363) |
Other Income | |
| — | | | — | | | — | | | | | | — | | | — | | | i 1,222 | | | i 1,222 |
| |
| ( i 122,715) | | | — | | | ( i 180,745) | | | — | | | ( i 117,877) | | | ( i 376,793) | | | ( i 2,528,011) | | | ( i 3,326,141) |
Net Income (Loss) | | $ | ( i 316,024) | | $ | i 15,407 | | $ | i 70,539 | | $ | i 33,969 | | $ | i 75,939 | | $ | ( i 89,828) | | $ | ( i 1,146,490) | | $ | ( i 1,356,488) |
Net Income (Loss)—NERA 50% |
| $ | ( i 158,012) | | $ | i 7,704 | | $ | i 35,270 | | $ | i 16,985 | | $ | i 37,969 | | $ | ( i 44,914) | | | | |
| ( i 105,000) |
Net Income —NERA 40% |
| | | | | | | | | | | | | | | | | | | $ | ( i 458,595) | |
| ( i 458,595) |
| | | | | | | | | | | | | | | | | | | | | | | $ | ( i 563,595) |
/23
Financial information for the three months ended June 30, 2021
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
| Hamilton |
| | |
| | |
| Hamilton |
| Hamilton |
| | |
| | | |||
| | Hamilton | | Essex | | 345 | | Hamilton | | Minuteman | | on Main | | Dexter | | | | |||||||
| | Essex 81 | | Development | | Franklin | | 1025 | | Apts | | Apts | | Park | | Total | ||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | |
Rental Income | | $ | i 211,855 | | $ | i 57,240 | | $ | i 342,698 | | $ | i 24,369 | | $ | i 286,684 | | $ | i 847,462 | | $ | i 3,142,925 | | $ | i 4,913,233 |
Laundry and Sundry Income | |
| i 3,195 | |
| — | |
| — | |
| — | |
| i 2,029 | |
| i 9,264 | |
| i 23,209 | |
| i 37,697 |
| |
| i 215,050 | | | i 57,240 | | | i 342,698 | | | i 24,369 | | | i 288,713 | | | i 856,726 | | | i 3,166,134 | | | i 4,950,930 |
Expenses | | | | | | | | | | | | | | | | | | | | | | | | |
Administrative | |
| i 39,313 | | | i 500 | | | i 10,719 | | | i 775 | | | i 4,077 | | | i 14,561 | | | i 47,878 | | | i 117,823 |
Depreciation and Amortization | |
| i 119,580 | | | i 5,075 | | | i 85,520 | | | i 816 | | | i 84,328 | | | i 270,646 | | | i 933,082 | | | i 1,499,047 |
Management Fees | |
| i 6,586 | | | — | | | i 13,933 | | | i 942 | | | i 11,579 | | | i 32,055 | | | i 64,184 | | | i 129,279 |
Operating | |
| i 39,736 | | | — | | | i 12,556 | | | i 85 | | | i 19,900 | | | i 88,756 | | | i 202,967 | | | i 364,000 |
Renting | |
| i 22,093 | | | — | | | i 19,606 | | | — | | | i 360 | | | i 20,798 | | | i 107,602 | | | i 170,459 |
Repairs and Maintenance | |
| i 29,585 | | | i 520 | | | i 41,218 | | | — | | | i 36,977 | | | i 146,578 | | | i 454,376 | | | i 709,254 |
Taxes and Insurance | |
| i 65,636 | | | i 14,925 | | | i 43,709 | | | i 5,104 | | | i 35,237 | | | i 111,171 | | | i 600,141 | | | i 875,923 |
| |
| i 322,529 | | | i 21,020 | | | i 227,261 | | | i 7,722 | | | i 192,458 | | | i 684,565 | | | i 2,410,230 | | | i 3,865,785 |
Income Before Other Income | |
| ( i 107,479) | | | i 36,220 | | | i 115,437 | | | i 16,647 | | | i 96,255 | | | i 172,161 | | | i 755,904 | | | i 1,085,145 |
Other Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | |
| ( i 61,402) | | | — | | | ( i 90,102) | | | — | | | ( i 59,252) | | | ( i 189,415) | | | ( i 1,264,525) | | | ( i 1,664,696) |
Other Income | |
| — | | | — | | | — | | | — | | | — | | | — | | | i 1,222 | | | i 1,222 |
| |
| ( i 61,402) | | | — | | | ( i 90,102) | | | — | | | ( i 59,252) | | | ( i 189,415) | | | ( i 1,263,303) | | | ( i 1,663,474) |
Net Income (Loss) | | $ | ( i 168,881) | | $ | i 36,220 | | $ | i 25,335 | | $ | i 16,647 | | $ | i 37,003 | | $ | ( i 17,254) | | $ | ( i 507,399) | | $ | ( i 578,329) |
Net Income (Loss)—NERA 50% |
| $ | ( i 84,441) | | $ | i 18,110 | | $ | i 12,668 | | $ | i 8,324 | | $ | i 18,502 | | $ | ( i 8,627) | | | | | | ( i 35,465) |
Net Income —NERA 40% |
| | | | | | | | | | | | | | | | | | | $ | ( i 202,959) | |
| ( i 202,959) |
| | | | | | | | | | | | | | | | | | | | | | | $ | ( i 238,424) |
24
NOTE 15. EMPLOYEE BENEFIT 401(k) PLANS
Effective January 1, 2019, employees of the Partnership, who meet certain minimum age and service requirements, are eligible to participate in the Management Company’s 401(k) Plan (the “401(k) Plan”). Eligible employees may elect to defer up to i 90 percent of their eligible compensation on a pre-tax basis to the 401(k) Plan, subject to certain limitations imposed by federal law.
The amounts contributed by employees are immediately vested and non-forfeitable. Beginning January 1, 2019, the Partnership matched i 50% up to i 6% of compensation deferred by each employee in the 401(k) plan. The Partnership may make discretionary matching or profit-sharing contributions to the 401(k) Plan on behalf of eligible participants in any plan year. Participants are always i 100 percent vested in their pre-tax contributions and will begin vesting in any matching or profit-sharing contributions made on their behalf after i two years of service with the Partnership at a rate of i 20 percent per year, becoming 100 percent vested after a total of i six years of service with the Partnership. Total expense recognized by the Partnership for the 401(k) Plan for the six months ended June 30, 2022 was $ i 28,000.
/ iNOTE 16. IMPACT OF RECENTLY-ISSUED ACCOUNTING STANDARDS
There have been no new accounting pronouncements applicable to the Partnership that would have a material impact on the Partnership’s consolidated financial statements.
iNOTE 17. SUBSEQUENT EVENTS
From July 1, 2022 through August 5, 2022, the Partnership has purchased i 3,430 Depository Receipts. The average price was $ i 78.18 per receipt, or $ i 2,345.40 per unit. The total cost was $ i 268,607. The Partnership is required to purchase i 27 Class B units and i 1 General Partnership units at a cost of $ i 63,687 and $ i 3,352 respectively.
In August 2022, the Partnership approved a quarterly distribution of $ i 9.60 per Unit ($ i 0.32 per Receipt), payable on September 30, 2022.
The Partnership is currently in negotiations to refinance a commercial property located at 659 Worcester Road in Framingham, Massachusetts.
Subsequent to June 30, 2022, the partnership invested approximately $ i 90,000,000 in short term U.S. Treasury bills, maturing at various dates over the next six months.
/ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS 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 2022 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.
Over the last several months, the Partnership took advantage of the low interest rate environment and refinanced fifteen properties, increased their loan balances, and raised approximately $130,000,000. With interest rates rising, and a
25
threat of an economic slowdown, the Partnership increased the debt level and built cash reserves to acquire additional properties when opportunities become available. Currently, $90,000,000 of these reserves are invested in short-term US Treasuries maturing over 6 months.
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.
More than two years has passed since we became aware of the outbreak of COVID- 19, The World Health Organization declared a global pandemic on March 11, 2020. On March 10, 2020 the governor of Massachusetts declared a state of emergency and ordered all non-essential businesses closed. Additionally, March of 2020 saw the closure of local colleges and universities for the balance of the academic year. Colleges in the City of Boston and the surrounding communities conducted classes in the 2020/2021 academic year remotely, or using a hybrid model of remote and limited in class learning. These educational models caused a large decrease in the student population and resulted in significant vacancies in the Partnership’s apartment portfolio.
With the introduction and roll out of Covid vaccines in the spring of 2021, the economy was opening back up. The Governor of Massachusetts rescinded the State’s Covid-19 restrictions on May 29, 2021 and terminated the State of Emergency on June 15, 2021. The local colleges and universities returned to campus in September 2021 and the rental market improved significantly as students returned to the area.
On February 24, 2022, Russia began an invasion into Ukraine. In response, nations from around the world have placed sanctions on Russia in an attempt to cripple its economy. There is no way to predict how this conflict and the Russian sanctions will affect both the global and local economies. If there is a downturn in the economy and significant inflation to the cost of energy, goods and service, there may be material adverse effects to our business, results of operations, cash flows, and financial condition.
The vacancy rate for the Partnership’s residential properties as of August 1, 2022 was 2.0% as compared with a vacancy rate of 3.3% as of August 1, 2021. The vacancy rate for the Joint Venture properties as of August 1, 2022 was 0.9%, as compared to 2.8% for the same period last year. The current vacancy rates are in line with those experienced prior to the Pandemic.
Residential tenants generally have lease terms of 12 months. The majority of these leases will mature during the second and third quarters of the year. Rental activity has been strong as we moved from spring to summer and all indications are that we will have low vacancy rates for the balance of the year.
During the second quarter of 2022, rents increased on average of 5.9% for renewals and increased on average of 15.0% for new leases. For the balance of 2022, management expects a strong rental market with continued rent growth.
For the second quarter of 2022, consolidated revenue increased by 9.7%, operating expenses increased by 9.4% and Income before Other Income (Expense) increased by 10.1%, as compared to the second quarter of 2021.
On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line was for 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 agreement originally expired on July 31, 2017, and was extended until October 31, 2020. The costs associated with the line of credit extension were approximately $128,000. Prior to the line’s expiration in 2020, the Partnership exercised its option for a one-year extension until October 31, 2021. The Partnership paid an extension fee of approximately $37,500 in association with the extension
On October 29, 2021, the Partnership closed on the modification of its existing line of credit. The agreement extends the credit line for three years until October 29, 2024. The commitment amount is for $25 million but is restricted to $17 million during the modification period. The modification period covers the current period and phases out by December 31, 2022. During this period, the loan covenants are modified from a minimum consolidated debt service ratio of 1.60 to a ratio of 1.35 until September 30, 2022; from a minimum tangible net worth requirement of $200 million
26
to a net worth of $175 million until September 30, 2022; from a maximum consolidated leverage ratio of 65% to a ratio of 70% until September 30, 2022 and from a minimum debt yield of 9.5% to a yield of 8.5% until September 30, 2022 and a yield of 9.0% until December 31, 2022. Once the financial performance of the Partnership meets the original covenant tests for the trailing 12-month period, the commitment amount will return to $25 million. The portfolio’s debt yield fell below the minimum of 8.5% to 7.7%. As of June 30, 2022, the Partnership did not comply with the debt yield financial covenant. As such, the Partnership is unable to draw down any amount from the line of credit until the Partnership meets the required financial covenants.
From the start of the Stock Repurchase Program in 2007 through June 30, 2022, the Partnership has purchased 1,471,962 Depositary Receipts. During the six months ended June 30, 2022, the Partnership purchased a total of 37,773 Depositary Receipts.
At August 1, 2022, the Harold Brown related entities and Ronald Brown collectively own approximately 31.5% 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 related entities also control 75% of the Partnership’s Class B Units, and 75% of the capital stock of NewReal, Inc. (“NewReal”), the Partnership’s sole general partner. 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 Jameson Brown is NewReal’s Treasurer and a director. The 75% of the issued and outstanding Class B units of the Partnership are owned by HBC Holdings LLC, an entity of which Jameson Brown is the manager. The outstanding stock of The Hamilton Company, Inc. is controlled by Jameson Brown and Harley Brown. The 75% of the issued and outstanding capital stock of NewReal, is owned by the Harold Brown 2013 Revocable Trust (the “2013 Trust”), an entity of which Sally Michaels and David Reier are the trustees.
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. During the six months ended June 30, 2022, tenant renewals were approximately 69% with an average rental increase of approximately 5.6%, new leases accounted for approximately 31% with rental rate increases of approximately 13.7%. During the six months ended June 30, 2022, leasing commissions were approximately $156,000 compared to approximately $308,000 for the six months ended June 30, 2021, a decrease of approximately $152,000 (49.4%). Tenant concessions were approximately $24,000 for the six months ended June 30, 2022, compared to approximately $15,000 for the six months ended June 30, 2021, an increase of approximately $9,000 (60.0%). Tenant improvements were approximately $1,089,000 for the six months ended June 30, 2022, compared to approximately $746,000 for the six months ended June 30, 2021, an increase of approximately $343,000 (46.0%).
Hamilton accounted for approximately 2.8% of the repair and maintenance expenses paid for by the Partnership during the six months ended June 30, 2022 and 2.5 % during the six months ended June 30, 2021. 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 $107,000 (81.6%) and approximately $59,000 (67.5%) of the legal services paid for by the Partnership during the six months ended June 30, 2022 and 2021 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
27
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. During the six months ended June 30, 2022, Hamilton provided the Partnership approximately $42,000 in construction and architectural services, compared to approximately $302,000 for the six months ended June 30, 2021.
Hamilton’s accounting staff perform bookkeeping and accounting functions for the Partnership. During the six months ended June 30, 2022 and 2021, Hamilton charged the Partnership $62,500 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 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. Revenue from commercial leases also include reimbursements and recoveries 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 amounts are accounted for 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.
The Partnership evaluates the non-lease components (lease arrangements that include common area maintenance services) with related lease components (lease revenues). If both the timing and pattern of transfer are the same for the non-lease component and related lease component, the lease component is the predominant component. The Partnership elected an allowed practical expedient. For (i) operating lease arrangements involving real estate that include common area maintenance services and (ii) all real estate arrangements that include real estate taxes and insurance costs, we present these amounts within lease revenues in our consolidated statements of income. We record amounts reimbursed by the lessee in the period in which the applicable expenses are incurred.
Rental Property Held for Sale: When assets are identified by management as held for sale, the Partnership discontinues depreciating the assets and estimates the sales price, net of selling costs, of such assets. The Partnership generally considers assets to be held for sale when the transaction has received appropriate corporate authority, and there are no significant contingencies relating to the sale. If, in management’s opinion, the estimated net sales price, net of
28
selling costs, of the assets which have been identified as held for sale is less than the carrying value of the assets, a valuation allowance is established.
If circumstances arise that previously were considered unlikely and, as a result, the Partnership decides not to sell a property previously classified as held for sale, the property is reclassified as held and used. A property that is reclassified is measured and recorded individually at the lower of (a) its carrying value before the property was classified as held for sale, adjusted for any depreciation (amortization) expense that would have been recognized had the property been continuously classified as held and used, or (b) the fair value at the date of the subsequent decision not to sell.
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.
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.
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
29
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. 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.
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 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.
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.
30
RESULTS OF OPERATIONS
Three Months Ended June 30, 2022 and June 30, 2021
The Partnership and its Subsidiary Partnerships earned income before interest expense, income from investments in unconsolidated joint ventures, other expense of approximately $4,611,000 during the three months ended June 30, 2022, compared to approximately $4,187,000 for the three months ended June 30, 2021, an increase of approximately $424,000 (10.1%).
The rental activity is summarized as follows:
| | | | | |
| | Occupancy Date |
| ||
|
|
|
| ||
Residential | | | | | |
Units |
| 2,911 | | 2,911 | |
Vacancies |
| 58 | | 97 | |
Vacancy rate |
| 2.0 | % | 3.3 | % |
Commercial | | | | | |
Total square feet |
| 108,043 | | 108,043 | |
Vacancy |
| 20,274 | | 12,890 | |
Vacancy rate |
| 18.8 | % | 11.9 | % |
| | | | | | | | | | | | | |
|
| Rental Income (in thousands) |
| ||||||||||
| | Three Months Ended June 30, | | ||||||||||
| | 2022 | | 2021 | | ||||||||
| | Total | | Continuing | | Total | | Continuing | | ||||
| | Operations | | Operations | | Operations | | Operations | | ||||
Total rents |
| $ | 16,826 |
| $ | 16,826 |
| $ | 15,333 |
| $ | 15,333 |
|
Residential percentage | |
| 94 | % |
| 95 | % |
| 94 | % |
| 94 | % |
Commercial percentage | |
| 6 | % |
| 5 | % |
| 6 | % |
| 6 | % |
Contingent rentals | | $ | 263 | | $ | 263 | | $ | 290 | | $ | 290 | |
31
Three Months Ended June 30, 2022 Compared to Three Months Ended June 30, 2021:
| | | | | | | | | | | | |
| | Three Months Ended June 30, | | Dollar | | Percent |
| |||||
|
| 2022 |
| 2021 |
| Change |
| Change |
| |||
Revenues | | | | | | | | | | | |
|
Rental income |
| $ | 16,825,737 |
| $ | 15,333,216 |
| $ | 1,492,521 |
| 9.7% |
|
Laundry and sundry income | | | 106,191 | | | 114,128 | | | (7,937) | | (7.0%) | |
| | | 16,931,928 | | | 15,447,344 | | | 1,484,584 | | 9.6% | |
Expenses | | | | | | | | | | | | |
Administrative | | | 623,877 | | | 559,818 | | | 64,059 | | 11.4% | |
Depreciation and amortization | | | 4,076,597 | | | 3,943,664 | | | 132,933 | | 3.4% | |
Management fee | | | 672,370 | | | 616,348 | | | 56,022 | | 9.1% | |
Operating | | | 1,522,250 | | | 1,407,646 | | | 114,604 | | 8.1% | |
Renting | | | 150,943 | | | 221,275 | | | (70,332) | | (31.8%) | |
Repairs and maintenance | | | 2,974,734 | | | 2,334,403 | | | 640,331 | | 27.4% | |
Taxes and insurance | | | 2,300,235 | | | 2,176,958 | | | 123,277 | | 5.7% | |
| | | 12,321,006 | | | 11,260,112 | | | 1,060,894 | | 9.4% | |
Income Before Other Income (Expense) | | | 4,610,922 | | | 4,187,232 | | | 423,690 | | 10.1% | |
Other Income (Expense) | | | | | | | | | | | | |
Interest income | | | 32 | | | 25 | | | 7 | | 28.0% | |
Interest expense | | | (3,623,714) | | | (3,378,942) | | | (244,772) | | 7.2% | |
Income from investments in unconsolidated joint ventures | | | 90,283 | | | (238,424) | | | 328,707 | | (137.9%) | |
Other Income (Expense) | | | (834,538) | | | — | | | (834,538) | | 100.0% | |
| | | (4,367,937) | | | (3,617,341) | | | (750,596) | | 20.7% | |
Net Income | | $ | 242,985 | | $ | 569,891 | | $ | (326,906) | | (57.4%) | |
Rental income for the three months ended June 30, 2022 was approximately $16,826,000, compared to approximately $15,333,000 for the three months ended June 30, 2021, an increase of approximately $1,493,000 (9.7%). The Partnership properties with the largest increases in rental income include 62 Boylston, 1144 Commonwealth, Westgate Apartments, Hamilton Green, and Mill Street Gardens with increases of $619,000, $184,000, $123,000, $89,000 and $82,000 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 for the three months ended June 30, 2022 were approximately $12,321,000 compared to approximately $11,260,000 for the three months ended June 30, 2021, an increase of approximately $1,061,000 (9.4%), The factors contributing to the increase are an increase in repairs and maintenance of approximately $640,000 (27.4%), primarily due to an increase in the renovation of apartments, an increase in depreciation and amortization of approximately $133,000 (3.4%), and an increase in taxes and insurance of approximately $123,000 (5.7%).
Interest expense for the three months ended June 30, 2022 was approximately $3,624,000 compared to approximately $3,379,000 for the three months ended June 30, 2021, an increase of approximately $245,000 (7.2 %). The increase is due to the refinancing of properties, increasing the amount of the debt, which increased the interest expense for the period.
At June 30, 2022, the Partnership has between a 40% and 50% ownership interests in seven 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 $90,000 for the three months ended June 30, 2022, compared to a net loss of approximately $238,000 for the three months ended June 30, 2021, an increase in income of approximately $329,000 (137.9%). This increase is primarily due to an increase in rental revenue to approximately $2,471,000 from $2,142,000, an increase of approximately $329,000 (15.4 %) for the three months ended June 30, 2022 compared to the three months ended June 30, 2021. Included in the income for the three months ended June 30, 2022 is depreciation and amortization expense of approximately $656,000.
32
On November 30, 2021, the Partnership entered into a Master Credit Facility Agreement (the “Facility Agreement”) with KeyBank National Association (“KeyBank”) dated as of November 30, 2021, with an initial advance in the amount of $156,000,000. Interest only on the debt at a fixed interest rate of 2.97% is payable on a monthly basis through December 31, 2031.
On June 16, 2022, the Partnership entered into an amendment to the Facility Agreement. The additional advance under the Amended Agreement is in the amount of $80,284,000, at a fixed interest rate of 4.33%. The Partnership’s obligations under the Facility Agreement are secured by mortgages on certain properties pursuant to certain Mortgage, Assignment of Leases and Rents, and Security Agreement and Fixture Filings.
The Partnership used the proceeds to pay down approximately $37,065,000 of existing debt secured by four properties, along with approximately $854,000 in prepayment penalties, which are included in other expenses. The remaining balance of approximately $42,384,000 will be used for general partnership purposes.
As a result of the changes discussed above, net income for the three months ended June 30, 2022 was approximately $243,000 compared to net income of approximately $570,000 for the three months ended June 30, 2021, a decrease in income of approximately $327,000 (57.4%).
Six Months Ended June 30, 2022 Compared to Six Months Ended June 30, 2021:
The Partnership and its Subsidiary Partnerships earned income before interest expense, income from investments in unconsolidated joint ventures, and other expense of approximately $8,388,000 during the six months ended June 30, 2022, compared to approximately $7,582,000 for the six months ended June 30, 2021, an increase of approximately $806,000 (10.6%).
| | | | | | | | | | | | |
| | Six Months Ended June 30, | | Dollar | | Percent |
| |||||
|
| 2022 |
| 2021 |
| Change |
| Change |
| |||
Revenues | | | | | | | | | | | |
|
Rental income | | $ | 33,285,743 | | $ | 30,313,332 | | $ | 2,972,411 |
| 9.8% |
|
Laundry and sundry income | | | 226,593 | | | 222,801 | | | 3,792 |
| 1.7% | |
| | | 33,512,336 | | | 30,536,133 | | | 2,976,203 | | 9.7% | |
Expenses | | | | | | | | | | | | |
Administrative | | | 1,331,663 | | | 1,212,004 | | | 119,659 |
| 9.9% | |
Depreciation and amortization | | | 8,097,365 | | | 7,849,582 | | | 247,783 |
| 3.2% | |
Management fee | | | 1,345,454 | | | 1,221,739 | | | 123,715 |
| 10.1% | |
Operating | | | 4,198,458 | | | 3,453,614 | | | 744,844 |
| 21.6% | |
Renting | | | 320,332 | | | 483,241 | | | (162,909) |
| (33.7)% | |
Repairs and maintenance | | | 5,254,385 | | | 4,304,490 | | | 949,895 |
| 22.1% | |
Taxes and insurance | | | 4,576,808 | | | 4,429,092 | | | 147,716 |
| 3.3% | |
| | | 25,124,465 | | | 22,953,762 | | | 2,170,703 |
| 9.5% | |
Income Before Other Income ( Expense) | | | 8,387,871 | | | 7,582,371 | | | 805,500 |
| 10.6% | |
Other Income (Expense) | | | | | | | | | | | | |
Interest income | | | 61 | | | 46 | | | 15 |
| 32.6% | |
Interest (expense) | | | (7,078,349) | | | (6,743,111) | | | (335,238) |
| 5.0% | |
Income from investments in unconsolidated joint ventures | | | 110,351 | | | (563,595) | | | 673,946 |
| (119.6%) | |
Other (Expense) Income | | | (834,533) | | | — | | | (834,533) | | 100.0% | |
| | | (7,802,470) | | | (7,306,660) | | | (495,810) |
| 6.8% | |
Net Income | | $ | 585,401 | | $ | 275,711 | | $ | 309,690 |
| 112.3% | |
Rental income for the six months ended June 30, 2022 was approximately $33,285,000, compared to approximately $30,313,000 for the six months ended June 30, 2021, an increase of approximately $2,972,000 (9.8%). Included in rental income is contingent rentals collected on commercial properties. The Partnership properties with the largest increases in rental income include 62 Boylston, 1144 Commonwealth, Westgate Apartments, Hamilton Green, and Mill Street Gardens, with increases of $1,069,000, $281,000, $182,000, $160,000 and $154,000 respectively.
33
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 for the six months ended June 30, 2022 were approximately $25,124,000 compared to approximately $22,954,000 for the six months ended June 30, 2021, an increase of approximately $2,170,000 (9.5%), primarily due to an increase in the refurbishment of apartments, and an increase in snow removal expense during the winter. The factors contributing to this net increase are an increase in repairs and maintenance expenses of approximately $950,000 (22.1%), an increase in operating expense of approximately $745,000 (21.6%), and an increase in depreciation and amortization of approximately $248,000 (3.2%).
Interest expense for the six months ended June 30, 2022 was approximately $7,078,000 compared to approximately $6,743,000 for the six months ended June 30, 2021, an increase of approximately $335,000 (5.0%). The increase is due to the refinancing of properties, increasing the amount of debt, which increased the interest expense for the period.
At June 30, 2022, the Partnership has between a 40% and 50% ownership interests in seven 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 $110,000 for the six months ended June 30, 2022, compared to a net loss of approximately $564,000 for the six months ended June 30, 2021, an increase in income of approximately $674,000 (119.6%). This increase is primarily due to an increase in rental revenue of approximately $ 4,901,000 for the six months ended June 30, 2022 from approximately $4,215,000 for the six months ended June 30, 2021, an increase of approximately $686,000 (16.3 %). Included in the income for the six months ended June 30, 2022 is depreciation and amortization expense of approximately $1,309,000.
On November 30, 2021, the Partnership entered into a Master Credit Facility Agreement (the “Facility Agreement”) with KeyBank National Association (“KeyBank”) dated as of November 30, 2021, with an initial advance in the amount of $156,000,000. Interest only on the debt at a fixed interest rate of 2.97% is payable on a monthly basis through December 31, 2031.
On June 16, 2022, the Partnership entered into an amendment to the Facility Agreement. The additional advance under the Amended Agreement is in the amount of $80,284,000, at a fixed interest rate of 4.33%. The Partnership’s obligations under the Facility Agreement are secured by mortgages on certain properties pursuant to certain Mortgage, Assignment of Leases and Rents, and Security Agreement and Fixture Filings.
The Partnership used the proceeds to pay down approximately $37,065,000 of existing debt secured by four properties, along with approximately $854,000 in prepayment penalties, which are included in other expenses. The remaining balance of approximately $42,384,000 will be used for general partnership purposes.
As a result of the changes discussed above, net income for the six months ended June 30, 2022 was approximately $585,000 compared to income of approximately $276,000 for the six months ended June 30, 2021, an increase in net income of approximately $309,000 (112.3%).
34
LIQUIDITY AND CAPITAL RESOURCES
The Partnership’s principal source of cash during the first six months of 2022 and 2021 was the proceeds from the refinancing of 4 properties for approximately $41,000,000 and the collection of rents. The majority of cash and cash equivalents of $132,631,027 at June 30, 2022 and $96,083,508 at December 31, 2021 were held in interest bearing accounts at creditworthy financial institutions.
The increase in cash of $36,547,519 for the six months ended June 30, 2022 is summarized as follows:
| | | | | | | |
| | Six Months Ended June 30, |
| ||||
|
| 2022 |
| 2021 |
| ||
Cash provided by operating activities | | $ | 7,452,286 | | $ | 9,168,975 | |
Cash (used in) investing activities | | | (978,339) | | | (985,258) | |
Cash provided by (used in) financing activities | | | 40,739,128 | | | (1,125,589) | |
Repurchase of Depositary Receipts, Class B and General Partner Units | | | (3,688,961) | | | — | |
Distributions paid | | | (6,976,595) | | | (2,337,721) | |
Net increase in cash and cash equivalents | | $ | 36,547,519 | | $ | 4,720,407 | |
The change in cash provided by operating activities is due to various factors, including a change in depreciation expense, a change in income and distribution from joint ventures, and other factors. The decrease in cash used in investing activities is primarily due to improvements to rental properties. The change in cash used in financing activities is due to the refinancing of 4 properties, the pay down of mortgages, the repurchase of depositary receipts, and distributions paid.
During 2022, the Partnership and its Subsidiary Partnerships have completed improvements to certain of the Properties at a total cost of approximately $2,113,000. These improvements were funded from cash reserves. Cash reserves have been adequate to fully fund improvements. The most significant improvements were made at Westside Colonial, Hamilton Green, Hamilton Oaks, Old English Village, 62 Boylston, and Redwood Hills at a cost of approximately $250,000, $243,000, $187,000, $184,000, $180,000 and $180,000 respectively.
During the six months ended June 30, 2022, the Partnership received distributions of approximately $1,208,000 from the investment properties. For the six months ended June 30, 2021, the Partnership received $419,000 in distributions from the investment properties. Included in these net distributions is the amount from Dexter Park of approximately $840,000 and $80,000 for the six months ended June 30, 2022 and 2021, respectively.
In January 2022, the Partnership approved a quarterly distribution of $9.60 per Unit ($0.32 per Receipt), which was paid on March 31, 2022. In addition to the quarterly distribution, there was a special distribution of $38.40 per Class A unit ($1.28 per Receipt) payable on March 31, 2022. In April 2022, the Partnership approved a quarterly distribution of $9.60 per Unit ($0.32 per Receipt), which was paid on June 30, 2022.
On July 31, 2014, the Partnership entered into an agreement for a $25,000,000 revolving line of credit. The term of the line was for 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 agreement originally expired on July 31, 2017 and was extended until October 31, 2020. The costs associated with the line of credit extension in 2017 were approximately $128,000. Prior to the line’s expiration in 2020, the Partnership exercised its option for a one-year extension until October 31, 2021. The Partnership paid an extension fee of approximately $37,500 in association with the extension. The Partnership agreed to terms with the lender on October 29, 2021, to extend the line of credit until October 29, 2024. On December 3,
2021, the Partnership paid off the line.
The Partnership anticipates that cash from operations will be sufficient to fund its current operations, pay distributions, make required debt payments and 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, property improvements, increases or decreases in rental income or expenses, or the loss of significant tenants.
35
Off-Balance Sheet Arrangements—Joint Venture Indebtedness
As of June 30, 2022, the Partnership had a 40%-50% ownership interest in seven Joint Ventures, five of which have mortgage indebtedness. We do not have control of these partnerships and therefore we account for them using the equity method of consolidation. At June 30, 2022, our proportionate share of the non-recourse debt related to these investments was approximately $70,863,000. See Note 14 to the Consolidated Financial Statements.
36
Contractual Obligations
As of June 30, 2022, we are subject to contractual payment obligations as described in the table below.
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | Payments due by period | | | | | | | | | | | | | |||
| | | | | | | | | | | | | | | | | | | | | |
| | | 2023 | | | 2024 | | | 2025 | | | 2026 | | | 2027 | | | Thereafter | | | Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contractual Obligations | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Long -term debt | | | | | | | | | | | | | | | | | | | | | |
Mortgage debt | | $ | 8,478,560 | | | 2,719,180 | | | 3,082,194 | | | 21,870,220 | | | 6,500,886 | | | 372,559,664 | | $ | 415,210,704 |
Total Contractual Obligations | | $ | 8,478,560 | | $ | 2,719,180 | | $ | 3,082,194 | | $ | 21,870,220 | | $ | 6,500,886 | | $ | 372,559,664 | | $ | 415,210,704 |
*Excluding unamortized deferred financing costs
We have various standing or renewable service contracts with vendors related to our property management. In addition, we have certain other contracts we enter into in the ordinary course of business that may extend beyond one year. These contracts are not included as part of our contractual obligations because they include terms that provide for cancellation with insignificant or no cancellation penalties.
See Notes 5 and 14 to the Consolidated Financial Statements for a description of mortgage notes payable. The Partnerships has no other material contractual obligations to be disclosed.
Factors That May Affect Future Results
Along with risks detailed in Item 1A of the Partnership’s Form 10-K for the fiscal year ended December 31, 2021 filed with the Securities and Exchange Commission on March 11, 2022 and from time to time in the Partnership’s other 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. |
37
| ● | Financing or refinancing of Partnership properties may not be available to the extent necessary or desirable, or may not be available on favorable terms. |
| ● | 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.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
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 June 30, 2022, the Partnership, its Subsidiary Partnerships and the Investment Properties collectively have approximately $581,936,000 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 2035. The Partnership, its Subsidiary Partnerships and the Investment Properties collectively have variable rate debt of $10,000,000 (without taking out unamortized deferred financing costs) as of June 30, 2022. Interest
38
rates ranged from LIBOR plus 195 basis points to LIBOR plus 300 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 $50,000 annually and the increase or decrease in the fair value of the Partnership’s fixed rate debt as of June 30, 2022 would be approximately $23.3 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”.
ITEM 4. CONTROLS AND PROCEDURES
Disclosure Controls and Procedures. The Partnership’s management, with the participation of the Partnership’s principal executive officer and principal financial officer, has evaluated the effectiveness of the Partnership’s disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. Based on such evaluation, the Partnership’s principal executive officer and principal financial officer have concluded that, as of the end of such period, the Partnership’s disclosure controls and procedures were effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by the Partnership in the reports that it files or submits under the Exchange Act.
Changes in Internal Control over Financial Reporting. There were no changes in our internal control over financial reporting during the second quarter of 2022 that materially affected or are reasonably likely to materially affect our internal control over financial reporting. We have not experienced any material impacts to our internal control over financial reporting as a result of a majority or our office employees working remotely due to the COVID-19 pandemic. We are continually monitoring and assessing our internal control environment to ensure that our controls continue to be designed effectively and continue to operate effectively throughout the duration of the pandemic.
PART II — OTHER INFORMATION
Item 1. Legal Proceedings
There are no material legal proceedings, other than ordinary routine litigation incidental to its business, to which the Partnership is a party to or to which any of the Properties is subject.
Item 1A. Risk Factors
There have been no material changes to the Risk Factors in Item 1A, “Risk Factors” in our annual report on Form 10K for the year ended December 31, 2021.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
(a) | None |
(b) | None |
(c) | Issuer Purchase of Equity Securities during the second quarter of 2022: |
39
| | | | | | | | |
|
| | |
| |
| 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) |
| |
April 1-30, 2022 | | $ | 82.18 | | 8,733 | | 542,944 | |
May 1-31, 2022 | | $ | 78.87 | | 2,675 | | 540,269 | |
June 1-30, 2022 | | $ | 77.73 | | 12,233 | | 528,036 | |
Total | | | | | 23,641 | | | |
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). Over time, the General Partner has authorized increases in the equity repurchase program. 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. On March 9, 2020, the General Partner extended the program for an additional five years from March 31, 2020 to March 31, 2025. 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 Restated 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 June 30, 2022, the Partnership has repurchased 1,471,962 Depositary Receipts at an average price of $29.59 per receipt (or $887.70 per underlying Class A Unit), 3,917 Class B Units and 206 General Partnership Units, both at an average price of $1,143.00 per Unit, totaling approximately $48,857,000 including brokerage fees paid by the Partnership.
During the six months ended June 30, 2022, the Partnership purchased a total of 37,773 Depositary Receipts. The average price was $78.09 per receipt or $2,342.70 per unit. The cost including commission was $2,951,569. The Partnership was required to repurchase 299.04 Class B Units and 15.74 General Partnership units at a cost of $700,523 and $36,870 respectively.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosure
Not applicable.
Item 5. Other Information
None
Item 6. Exhibits
See the exhibit index below.
40
| |||
Exhibit No. | | Description of Exhibit | |
(10.1) | | | |
(10.2) | | | |
(10.3) | | | |
(10.3.1) | | | |
(10.3.2) | | | |
(31.1) | | | |
(31.2) | | | |
(32.1) | | | |
(101.1) | | The following financial statements from New England Realty Associates Limited Partnership Quarterly Report on Form 10-Q for the quarter ended June 30, 2022, formatted in Inline XBRL (eXtensible Business Property Language: (i) Consolidated Balance Sheets, (unaudited) (ii) Consolidated Statements of Income, (unaudited) (iii) Consolidated Statements of Changes in Partners’ Capital, (unaudited) (iv) Consolidated Statements of Cash Flows, (unaudited) and (v) Notes to Consolidated Financial Statements, (unaudited) (filed herewith). | |
(104) | | Cover Page Interactive Data File – The cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document. | |
| (1) | 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 April 29, 2022. |
| (2) | 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 22, 2022. |
| (3) | 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 22, 2022. |
| (4) | Incorporated herein by reference to Exhibit 10.2.1 to the Partnership’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on June 22, 2022. |
| (5) | Incorporated herein by reference to Exhibit 10.2.2 to the Partnership’s Current Report on Form 8-K as filed with the Securities and Exchange Commission on June 22, 2022. |
41
SIGNATURES
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 |
| Dated: August 5, 2022 | |
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 | | August 5 2022 |
| (Principal Executive Officer) | | | |
| | | | |
/s/ JAMESON BROWN | | Treasurer and Director of the General Partner | | |
| (Principal Financial Officer and Principal Accounting Officer) | | | |
| | | | |
| Director of the General Partner | | ||
| | | | |
| | | | |
/s/ DAVID ALOISE | | Director of the General Partner | | |
| | | | |
| | | | |
/s/ ANDREW BLOCH | | Director of the General Partner | | |
| | | | |
| | | | |
/s/ SALLY MICHAEL | | Director of the General Partner | | |
| | | | |
| | | | |
/s/ DAVID REIER | | Director of the General Partner | | |
| | | |
42
| This ‘10-Q’ Filing | Date | Other Filings | ||
|---|---|---|---|---|
 | ||||
| 12/31/31 | ||||
| 6/1/28 | ||||
| 3/31/25 | ||||
| 10/29/24 | ||||
| 12/31/22 | ||||
| 9/30/22 | ||||
| Filed on: | 8/5/22 | |||
| 8/1/22 | ||||
| 7/1/22 | ||||
| For Period end: | 6/30/22 | 4 | ||
| 6/22/22 | 8-K | |||
| 6/16/22 | 8-K | |||
| 5/1/22 | ||||
| 4/29/22 | 8-K | |||
| 3/31/22 | 10-Q, 4 | |||
| 3/11/22 | 10-K | |||
| 2/24/22 | ||||
| 1/1/22 | ||||
| 12/31/21 | 10-K, 4 | |||
| 12/3/21 | ||||
| 11/30/21 | 8-K | |||
| 10/31/21 | ||||
| 10/29/21 | ||||
| 8/1/21 | ||||
| 6/30/21 | 10-Q, 10-Q/A | |||
| 6/15/21 | ||||
| 5/29/21 | ||||
| 1/1/21 | ||||
| 10/31/20 | ||||
| 3/31/20 | 10-Q, 4 | |||
| 3/11/20 | ||||
| 3/10/20 | ||||
| 3/9/20 | ||||
| 1/1/19 | ||||
| 5/31/18 | 8-K | |||
| 7/31/17 | ||||
| 9/12/16 | ||||
| 7/8/16 | ||||
| 9/30/15 | 10-Q, 4 | |||
| 3/31/15 | 10-Q, 4 | |||
| 3/10/15 | ||||
| 7/31/14 | 8-K | |||
| 1/3/12 | 4 | |||
| 10/28/09 | 8-K | |||
| 8/20/07 | 8-K | |||
| 3/7/05 | ||||
| 3/2/05 | 3 | |||
| List all Filings | ||||
As Of Filer Filing For·On·As Docs:Size Issuer Filing Agent 6/22/22 New England Realty Associates LP 8-K:1,2,9 6/16/22 14:2.5M Toppan Merrill/FA 4/29/22 New England Realty Associates LP 8-K:1,9 4/25/22 11:388K Toppan Merrill/FA |