Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington,, D.C. 20549

FORM 10-K

 

FORM 10-K - ANNUAL REPORT PURSUANT TO SECTION 13

OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

(Mark One)

[x] Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For the fiscal year ended

December 31, 20172019

  
     

OrOr

    
     

[ ]Transition☐ 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: 0-8952

SB Partners

(Exact name of registrant as specified in its charter)

 

New York

 

13-6294787

   

(State ofor other Jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

1 New Haven Avenue,, Suite 102A, Milford, Ct.

 

0646006460

(Address of principal executive offices)

 

(Zip Code)

  
    

Registrant's telephone number, including area code

 

(203)(203) 283-9593

 
    

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

Title of each Class

 

Name of each exchange on which registered

NONE

  

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

Units of Limited Partnership Interests

(Title of Class)

 

 

2

 

Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined by Rule 405 of the Securities Act. [  ] Yes [X] No

 

Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act from their obligations under those sections.

[  ] Yes [X] No

 

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

 

Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T(§232.405 of this chapter) during the proceeding twelve months (or for such shorter period that the Registrant was required to submit and post such files). [ X ] Yes [  ] No

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

 

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

 

[  ] Large Accelerated Filer[  ] Accelerated Filer[X] Non-Accelerated Filer[  ] Smaller Reporting Company[  ] Emerging growth company

☐ Large Accelerated Filer       ☐ Accelerated Filer        ☒ Non-Accelerated Filer          ☐ Smaller Reporting Company

☐ Emerging Growth Company

 

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 [X] No

 

State the aggregate market value of the voting and non-voting common equity held by non-affiliates computed by reference to the price at which the common equity was last sold, or the average bid and asked price of such common equity, as of the last business day of the registrant’s most recently completed second fiscal quarter.

 

NOTE: If a determination as to whether a particular person or entity is an affiliate cannot be made without involving unreasonable effort and expense, the aggregate market value of the common stock held by non-affiliates may be calculated on the basis of assumptions reasonable under the circumstances, provided that the assumptions are set forth in this Form.

Not Applicable

 

APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY

PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Section 12,13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. [ ] Yes [ ] No

Not Applicable

 

(APPLICABLE ONLY TO CORPORATE REGISTRANTS)

 

Indicate the number of shares outstanding of each of the registrant's classes of common stock, as of the latest practicable date.

Not Applicable

 

DOCUMENTS INCORPORATED BY REFERENCE.

List hereunder the following documents if incorporated by reference and the Part of the Form 10-K (e.g., Part I, Part II, etc.) into which the document is incorporated: (1) Any annual report to security holders; (2) Any proxy or information statement; and (3) Any prospectus filed pursuant to Rule 424(b) or (c) under the Securities Act of 1933. The listed documents should be clearly described for identification purposes (e.g. annual report to security holders for fiscal year ended December 24, 1980).

None

 

 

3

 

PART I

 

ITEM 1. BUSINESS

 

Description of SB Partners (the “Registrant”)

 

The Registrant is a New York limited partnership formed to engage in acquiring, operating and holding for investment a varying portfolio of real estate interests. The Registrant's initial public offering was in 1971, the year it began operations. As of December 31, 2017,2019, the Registrant owns an industrial flex property in Maple Grove, Minnesota. In addition, the Registrant has a thirty percent interest in Sentinel Omaha, LLC (“Omaha”). Omaha is a real estate investment company which as of December 31, 2017 owned 112019 owns six multifamily properties in 8three markets. Omaha is an affiliate of the Registrant’s general partner.

 

The principal objectives of the Registrant are, first, to obtain capital appreciation through equity investments in real estate; second, to generate cash available for distribution, a portion of which may not be currently taxable; and third, to the extent still permitted under the Internal Revenue Code of 1986, as amended, to generate tax losses which may offset the limited partners' income from the Registrant and certain other sources.

 

TheThe Registrant’s filings with the Securities and Exchange Commission (the “SEC”) are available on the SEC’s Website at www.sec.gov and type in 0000087047 for the Registrant’s CIK.

 

Recent Developments and Real Estate Investment Factors

 

Due to the COVID-19 outbreak, Registrant and Omaha’s may be operating in a challenging and uncertain economic environment. Financial and real estate companies may be affected by liquidity, disparity of real estate values and financing issues. Should market conditions deteriorate, there is no assurance that such conditions will not result in decreased cash flows or ability to repay, refinance or extend Omaha’s debt when it comes due, which could result in the sale of investments at amounts less than the reported value at December 31, 2019.

Omaha’s portfolio consists exclusively of older multi-family properties located in secondary and tertiary markets. During 2017,2019 and 2018, physical and economic occupancy remained stable at most of Omaha’s properties. However average net rental income increased at a much slower rate of 1.1%1.8% for 2017 vs. 5.7%2019 and 1.7% for 2016 and 7.2% for 20152018 (see Item 2. Properties). All of Omaha’s property mortgages and bankmortgage loans pay interest based on floating interest rates. During 20172018 the floating rates on these loans increased as short term LIBOR rates and various bond index rates increased as their rates are based on one month LIBOR. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017.or bond index rates. During 2017 Omaha was able to pay down a portion of its unsecured bank loan using net sales proceeds from the sale of three properties and cash generated from real estate operations. During 2017,2018, Omaha sold its garden apartment property in Daytona, FloridaAsheville, North Carolina and sold bothits garden apartment properties locatedproperty in Fayetteville, North Carolina.Fresno, California. Net sales proceeds in each transaction were used to first pay selling expenses and pay offretire each property’s related secured mortgage loan. Remaining net sales proceeds were used to reduce Omaha’s unsecured loan. As of December 31, 2017retire Omaha’s unsecured loan had a balanceand were used to retire Omaha’s secured mortgage loan encumbering its high rise apartment property located in Omaha, Nebraska to further pay down Omaha’s overall debt. Retirement of $20,359,322. Omaha’sthe unsecured loan had a maturity date of December 31, 2017. Priorremoved certain restrictions placed on Omaha by the lender including making distributions to maturity,its members including the Registrant. On October 16, 2018 Sentinel Omaha exercisedpaid distributions to its one optionmembers including $2,400,000 to extend the maturity date to June 30, 2018.Registrant. During the second half of 20172018 Omaha began marketing three ofalso sold its properties for a salehigh rise apartment property located in early 2018. If the sales close successfully,Omaha, Nebraska. Net sales proceeds from thesewere used to first pay selling expenses. Remaining net sales will beproceeds were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Columbus, Ohio to further pay down Omaha’s overall debt. During 2019, Omaha sold its garden apartment property located in Independence, Missouri. Net sales proceeds were used to first to pay selling expenses and pay off eachretire the property’s related secured mortgage loan. During the first quarter of 2018,Also during 2019, Omaha sold its garden apartment property located in Columbus, Ohio. Net sales of two of the properties were completed while the sales contract for the third was cancelled. Remaining proceeds from the two sales were used to first pay offselling expenses. Remaining net sales proceeds were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Charleston, South Carolina to further pay down Omaha’s overall debt.

On April 11, 2019, Sentinel Omaha paid a distribution to Registrant in the remaining balanceamount of $5,100,000. On April 16, 2019, the general partner declared a distribution of $400 per full unit for all partners holding units or participations on May 31, 2019. The distribution was paid on June 4, 2019. On May 31, 2019, Sentinel Omaha paid a distribution to Registrant in the unsecured loan.amount of $3,300,000. The distribution was used to pay accrued investment management fees and accrued expenses, and to increase cash reserves of the Registrant.


4

 

Omaha reports its investments in real estate properties on a fair value basis and for the year ended December 31, 20172019 Omaha reported an increase of $31,440,000$9,500,000 (4.3%) in the value of its portfolio over the same properties as of the year ended December 31, 2016.2018. The total real estate portfolio value of $366,225,000$230,900,000 as of December 31, 20172019 consists of the same properties which made up Omaha’s portfolio as of December 31, 2016 less2018 with the threeexception of the two properties sold during 2017. Omaha is precluded from making distributions2019 as referred to its investors until its unsecured loans are paid in full. As of December 31, 2015, barring any unforeseen downturn in the real estate and capital markets, Registrant anticipated Omaha had a more likely than not chance to continue to improve the operations of the real estate assets, sell the assets at values sufficient to pay off the underlying mortgages and after paying off the balance of the unsecured bank loan at maturity, make distributions to its investors thereby returning a portion of the original invested capital.above. Registrant as of the year ended December 31, 20152017 recognized a value in the Omaha investment equal to Registrant’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 20152017 less a 50%25% reserve for possible unforeseen disruptions in the property and capital markets. As a result of the overall increase in Omaha’s real estate values and the further pay down of its unsecured bank loan, Registrant reduced the reserve of Omaha’s equity value from 50%25% to 35%20% as of DecemberMarch 31, 2016.


Table2018. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of Contents

4control and liquidity.

 

For the year ended December 31, 2017 Sentinel Omaha reported a 10.2% increase in real estate values. Omaha anticipates the net operating income from its remaining portfolio to be flat during 2018 as compared to 2017. As noted above, all of Omaha’s property mortgages and banksmortgage loans use floating rates based on one month LIBOR rates plus the credit spread.

As noted earlier, during 2017spread or based on various bond index rates. During 2019 the floating rates on Omaha loans increaseddecreased as short term LIBOR rates increased. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017.and bond index rates decreased. Fixed mortgage loan interest rates for multi-family properties of similar class and location as Omaha’s portfolio also increased during 20172018 from an approximate range of 4.10%4.35% to 4.15%4.50% in early 20172018 to 4.35%5.05% to 4.50%5.10% near the end of 2017. Mortgage2018. Fixed mortgage loan interest rates are expecteddecreased to continuean approximate range of 3.45% to increase in 2018 as3.82% near the U.S. Federal Reserve continues a policy to increase the Federal Funds Rate.end of 2019. Although increaseschanges in fixed mortgage rates do not impact the operating cash flow of the Omaha properties directly, increaseschanges in fixed and floating rates on commercial mortgage debt can have a negativean impact on capitalization rates and the sales prices Sentinel Omaha may achieve in the future. Omaha anticipates the net operating income from its remaining portfolio to be flat during 2020 as compared to 2019.

 

Registrant has only one wholly owned property which is located in Maple Grove, Minnesota. It is 100% leased to a single tenant whose lease is scheduled to expireexpires October 31, 2019. However, the tenant has on ongoing option to terminate the lease under certain conditions as set forth in the lease terms as amended. One of the conditions is the payment of an early termination penalty; the calculation of which is based on the remaining time period in the lease. Another condition is the tenant must provide notice twelve months prior to the termination.2024. The tenant pays fixed base rent which increases approximately 3% each year. The tenant pays directly or reimburses Registrant for all utilities, real estate taxes, insurance and most of the property operating expenses and property management fees. If the tenant does not renew or if the tenant exercises its termination option,defaulted the Registrant would have no internal source of funds until the space is released to a new tenant or Registrant receives distributions from Omaha.

Registrant’s total outstanding debt at December 31, 2017 consisted of a bank loan (“Loan”) with a bank (“Holder”) with a balance of $5,726,590. On October 4, 2018, Registrant and the Holder of the Loan executed a Discounted Payoff Agreement (“Payoff Agreement”) whereby Registrant made a one-time payment of $4,000,000 on October 19, 2018 to retire and fully satisfy the balance of the Loan of $5,693,876 at a discount. The source of funds to retire the Loan was a distribution from Sentinel Omaha. Registrant may haveOmaha, LLC of $2,400,000, cash escrow held by the Holder of approximately $510,000 and the remainder from partnership cash reserves to consider that it would betotal $4,000,000. The payoff of $4,000,000 to satisfy the Loan is less than the outstanding balance of the Loan in the best interestsamount of the limited partners to sell its investment in Sentinel Omaha and/or sell its wholly owned property.$5,693,876. The difference of $1,693,876 was recorded as gain on extinguishment of debt. The Registrant would not have consideredhas no other debt except normal trade accounts payable and a sale of its 30% non-controlling investment in Omaha in prior years due to Omaha’s unsecured debt. Selling the investment in Omaha while Omaha had a significant unsecured loan with an upcoming maturity would have likely realized a sale pricesecurity deposit held for the investment that would be heavily discounted reflectingtenant leasing the unsecured debt risk. However, since Sentinel Omaha has in the past two years paid down a significant portion of the unsecured debt along with improving performancespace at the properties, the debt risk is estimated to be lower. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of liquidity. Registrant will continue to report a reserve on the value of Omaha on its books but due to continuing the pay down of Omaha's unsecured loan in 2017, the reserve is reduced from 35% to 25%.Maple Grove property.

 

(Please refer to Item 7. – Management’s Discussion and Analysis of Financial Condition and Results of Operations.)

 

ITEM 1A. Risks Factors

 

This report on Form 10-K includes statements that constitute "forward looking statements" within the meaning of Section 27(A) of the Securities Act of 1933 and Section 21(E) of the Securities Exchange Act of 1934 and that are intended to come within the safe harbor protection provided by those sections. By their nature, all forward looking statements involve risks and uncertainties. Actual results may differ materially from those contemplated

by the forward looking statements for a number of reasons, including, but not limited to, those risks described below:

 


5

Covid-19

Due to the COVID-19 outbreak, Registrant and Omaha may be operating in a challenging and uncertain economic environment. Financial and real estate companies may be affected by liquidity, disparity of real estate values and financing issues. Should market conditions deteriorate, there is no assurance that such conditions will not result in decreased cash flows or ability to repay, refinance or extend Omaha’s debt when it comes due, which could result in the sale of investments at amounts less than the reported value at December 31, 2019.

General

 

The Registrant's investments consist of direct or indirect investments in real property and as such will be subject to varying degrees of risk generally incident to the ownership of real estate assets. The underlying value of the Registrant's direct real property and the Registrant's financial condition will be dependent upon its ability to operate the property in a manner sufficient to maintain or increase revenues and to generate sufficient income in excess of ownership and operating expenses. The underlying value of the Registrant's real estate investment will be dependent upon the investment’sinvestment’s managing partner’s ability to operate its properties in a manner sufficient to maintain or increase revenues and to generate sufficient income in excess of ownership and operating expenses. Income from the wholly owned property and the properties of the investments may be adversely affected by changes in national and local economic conditions such as oversupply of industrial flex space or apartments in the Registrant's markets, the attractiveness of the properties to tenants, changes in interest rates and in the availability, cost and terms of mortgage financing, the ongoing need for capital improvements, particularly in older structures, changes in real estate tax rates, adverse changes in governmental rules and fiscal policies, adverse changes in zoning laws, civil unrest, acts of God, including natural disasters (which may result in uninsured losses), and other factors which are beyond the control of the Registrant. If the Registrant were unable to promptly renew the leases of a significant number of tenants, re-lease vacant spaces or, if the rental rates upon such renewal or re-letting were significantly lower than expected rates, the Registrant's results of operations, financial condition and ability to make distributions to Unit holders may be adversely affected.


Table of Contents

5

 

Risks of Liability and Loss

 

The development and ownership of real estate may result in liability to third parties due to conditions existing on a property which may result in injury. In addition, real estate may suffer a loss in value due to casualties such as fire or natural disaster. Such liability or loss may be uninsurable in some circumstances, such as a loss caused by the presence of mold or may exceed the limits of insurance maintained at typical amounts for the type and condition of the property. Real estate may also be taken, in whole or in part, by public authorities for public purposes in eminenteminent domain proceedings. Awards resulting from such proceedings may not adequately compensate the Registrant for the value lost.

 

Value and Non-liquidity of Real Estate

 

Real estate investments are relatively non-liquid. The Registrant's ability to vary its portfolio in response to changes in economic and other conditions will therefore be limited. If the Registrant must sell an investment, there can be no assurance that it will be able to dispose of the investment in the time period it desires or that the sales price of the investment will recoup or exceed the amount of the Registrant's cost of the investment.

 

Potential Adverse Effect on Results of Operations Due to Operating Risks

 

The Registrant's real estate invesmentsinvestments are subject to operating risks common to real estate inin general, any and all of which may adversely affect occupancy or rental rates.

Debt Servicing and Financing

Total outstanding debt at December 31, 2017 consists of a bank loan with a balance of $5,726,590. The loan matures on April 29, 2018. Registrant has three 1-year options to extend the maturity date if certain conditions are satisfied. On January 30, 2018, Registrant sent a notice to the Holder of the loan to extend the maturity to April 29, 2019 which the Holder has acknowledged. If the Registrant does not have funds on hand sufficient to repay its indebtedness at maturity, the Registrant may need to refinance such indebtedness with new debt financing or provide necessary funds through equity offering(s). The Registrant may be unable to obtain a loan which will be sufficient to retire the existing loan. If it is unable to refinance this indebtedness on acceptable terms, the Registrant may be forced to liquidate assets upon disadvantageous terms or the Holder could foreclose on its security interest in the industrial flex property or its title holding entity which is a wholly-owned subsidiary of Registrant. This could result in losses to the Registrant and adversely affect the amount of cash reserves. If general economic conditions result in higher interest rates at a time when the Registrant must refinance its indebtedness, the Registrant's interest expense could increase, which would adversely affect the Registrant's results of operations and financial condition. The Registrant has no other debt except normal trade accounts payable, a security deposit held for the tenant leasing the space at the Maple Grove property and accrued investment management fees.

On April 29, 2011, the Holder (“Holder”) and Registrant executed a new Loan Agreement (“Loan Agreement”) related to Registrant’s $22,000,000 unsecured debt. Registrant paid down a portion of the bank loan using the net sales proceeds from the sale of 175 Ambassador Drive in 2011 and a further pay down using the net sales proceeds from the sale of Lino Lakes in 2015. The terms of the remaining bank loan are:

1)

Note B in the amount of $5,726,590 has a maturity date of April 29, 2018. Registrant has three 1-year options to extend the maturity date if certain conditions are satisfied. On January 30, 2018, Registrant sent a notice to the holder of the loan to extend the maturity to April 29, 2019, which Holder has acknowledged. Note B previously accrued interest at an annual fixed rate of 5% but only until all interest and principal had been paid in full on Note A. Accrued interest related to Note B in the amount of $1,335,833 was paid off in full on September 18, 2015 using sales proceeds from the sale of the property in Lino Lakes. Thereafter Note B does not accrue any interest. Except as discussed below, payments of principal are deferred until Registrant’s investment in Sentinel Omaha LLC (“Omaha”) pays distributions to the Partnership or the Partnership sells Eagle Lake Business Center IV or its investment in Omaha. Distributions from Omaha or net proceeds from the sale of Eagle IV or Omaha would be used first to pay the outstanding principal balance of Note B. If there are no distributions from Omaha prior to the Note B maturity, principal is due at maturity, subject to the above mentioned extensions.


Table of Contents

6

2)

Note B may be voluntarily prepaid upon notice to the Holder, subject to certain requirements as to the application of payments. Registrant’s obligations under the Notes may be accelerated upon default.

3)

Until Registrant’s obligations under Note B are satisfied in full, Registrant is required to pay a portion of its net operating income (after payment of certain permitted expenses), and the net proceeds from the sale, transfer or refinancing of its remaining property and investment, toward the repayment of Note B while retaining the other portion to increase cash reserves. On May 26, 2017, the Registrant paid $33,883 to the Holder to pay down a portion of the outstanding balance of Note B. The proceeds represented excess net operating income, as defined, for the twelve months ended April 30, 2017. On May 16, 2016, the Registrant paid $26,415 to the Holder to pay down a portion of the outstanding balance of Note B. The proceeds represented excess net operating income, as defined, for the twelve months ended April 30, 2016. While the obligations under the Notes are outstanding, Registrant is precluded from making distributions to its partners.

4)

Registrant, its general partner and the Holder also entered into a Management Subordination Agreement accruing a portion of the investment management fee payable by Registrant to its general partner so long as the Note B remains outstanding. As of December 31, 2017 and 2016, $2,922,943 and $2,460,857, respectively of investment management fees have been accrued and are included in accrued expenses on the balance sheet.

5)

As additional security for Registrant’s payment of its obligations under the Loan Agreement, Registrant, through its wholly-owned subsidiary Eagle IV Realty, LLC, has executed a Mortgage, Security Agreement, Assignment of Leases and Rents and Fixture Financing Statement (“Eagle IV Security Agreement”) and a Pledge Agreement (“Eagle IV Pledge Agreement”) in favor of Holder.

The Eagle IV Security Agreement provides Holder with a security interest on Registrant’s property located in Maple Grove, Minnesota (“Eagle IV”) of up to $5,000,000. The Eagle IV Pledge Agreement pledges to Holder Registrant’s membership interest in Eagle IV Realty, LLC, the direct owner of Eagle IV. Registrant has no other debt obligation secured by Eagle IV. The Loan Agreement also provides for a negative pledge on Registrant’s remaining properties and investments.

 

Environmental Issues

 

Under various federal, state and local environmental laws, ordinances and regulations, an owner or operator of real estate may be liable for the costs of removal or remediation of certain hazardous or toxic substances on such property. These laws often impose environmental liability without regard to whether the owner or operator knew of, or was responsible for, the presence of such hazardous or toxic substances. The presence of such substances, or the failure to properly remediate their presence, may adversely affect the owner's or operator's ability to sell or rent the property or to borrow using the property as collateral. Persons who arrange for the disposal or treatment of hazardous or toxic substances may also be liable for the costs of removal or remediation of such substances at a disposal or treatment facility, whether or not such facility is owned or operated by such person. Certain third parties may seek recovery from owners or operators of such properties or persons who arranged for the disposal or treatment of hazardous or toxic substances and, therefore, are potentially liable for removal or remediation costs, as well as certain other related costs, including governmental fines and injuries to persons and property.

 


6

Competition

 

The Registrant competes for tenants with many other real estate owners. The success of the Registrant in attractingattracting tenants for its property will depend upon its ability to maintain its property and its attractiveness to tenants, new property developments, local conditions, and changing demographic trends. The Registrant's property is located in a developed area that includes other, similar properties. The number of competitive properties in a particular area could have a material effect on the Registrant's ability to lease industrial flex space and on the rents charged at such property.


Table of Contents

7

 

Tax Matters

 

On December 22, 2017, the Tax Cuts and Jobs Act (the Act)“Act”) was signed into law. The Act is a complex revision to U.S. federal income tax laws with various impacts on different categories of taxpayers and industries, and will require subsequent rulemaking and interpretation in a number of areas.industries. The long term impact of the Act on the overall economy, the real estate industry, the Registrant, and the Unit holders cannot be reliably predicted at this time. Unit holders are urged to consult their own tax advisors with respect to the tax consequences arising under the federal law (including the Act) and the laws of any state, municipality or other taxing jurisdiction, including tax consequences arising from such Unit holders own tax characteristics.

 

General

 

Efforts required in complying with federal, state and local environmental regulations may have and may continue to have an adverse effect on the Registrant's operations in the future, although such costs have not historically been significant in amount.

 

The Registrant considers itself to be engaged in only one industry segment, real estate investment, and therefore information regarding industry segments is not applicable and has not been provided.

 

ITEM 1B. UNRESOLVED STAFF COMMENTS

 

None.None.

 

 

87

 

ITEM 2. PROPERTIES

 

The property owned by the Registrant as of December 31, 20172019 is as follows:

 

   Description   Acquisition Percent  Occupancy at  Mortgagee 

Property

Location

 

Sq. Ft.

  

Units

  

Acres

 

Date

 

Ownership

  

12/31/2017

  

Payable

 
                           

Industrial Flex:

                          

Eagle Lake Business Center IV

Maple Grove, MN

  60,000   n/a   5.15 

Jun 02

  100%  100% $0 

Eagle Lake Business Center IV is 100% leased to a single tenant whose lease was scheduled to expire July 31, 2015. On February 12, 2015, Registrant and the tenant executed an amendment to the lease to, among other items, extend the maturity of the lease to October 31, 2019. However, the tenant has an ongoing option to terminate the lease under certain conditions including the payment of an early termination penalty and twelve months prior notice, as set forth in the amended lease terms.

  

Description

 Acquisition 

Percent

  

Occupancy at

  Mortgage 

Property

Location

 

Sq. Ft.

  

Units

  

Acres

 

Date

 

Ownership

  

12/31/2019

  

Payable

 
                          

Industrial Flex:

                          

Eagle Lake Business Center IV

Maple Grove, MN

  60,000   n/a   5.15 

Jun 02

  100%  100% $0 

Eagle Lake Business Center IV is 100% leased to a single tenant whose lease expires October 31, 2024.

Eagle Lake Business Center IV is 100% leased to a single tenant whose lease expires October 31, 2024.

         
                          
                          

Investment in Sentinel Omaha LLC:

Investment in Sentinel Omaha LLC:

                         

Investment in Sentinel Omaha LLC:

                         

10 garden apartment properties and one high-rise apartment property

8 U.S. markets

  n/a   3,305   n/a 

Sept. 07

  30%  92%  n/a 

6 garden apartment properties

3 U.S. markets

  n/a   1,924   n/a 

Sept. 07

  30%  95%  n/a 

 

Additional information regarding propertiesproperties owned by the Registrant:

  

2017

  

2016

  

2015

  

2014

  

2013

 
                     

Average Occupancy (a)

                    
                     

Eagle Lake Business Center IV (b)

  100.00%  100.00%  100.00%  100.00%  100.00%

435 Park Court (c)(e)

  n/a   n/a   100.00%  100.00%  100.00%

Investment in Sentinel Omaha, LLC (d)

  92.00%  91.00%  93.00%  91.00%  90.00%
                     
                     

Effective Annual Rent (a)

                    
                     

Eagle Lake Business Center IV (b) (f)

 $18  $18  $17  $18  $15 

435 Park Court (c) (e) (f)

  n/a   n/a  $6  $6  $6 

Investment in Sentinel Omaha, LLC (d) (g)

 $10,126  $10,012  $9,474  $8,834  $8,152 

  

2019

  

2018

  

2017

  

2016

  

2015

 
                     

Average Occupancy (a)

                    
                     

Eagle Lake Business Center IV (b)

  100.00%  100.00%  100.00%  100.00%  100.00%

435 Park Court (c)(e)

  n/a   n/a   n/a   n/a   100.00%

Investment in Sentinel Omaha, LLC (d)

  95.00%  92.00%  92.00%  91.00%  93.00%
                     
                     

Effective Annual Rent (a)

                    
                     

Eagle Lake Business Center IV (b) (f)

 $19  $18  $18  $18  $17 

435 Park Court (c) (e) (f)

  n/a   n/a   n/a   n/a  $6 

Investment in Sentinel Omaha, LLC (d) (g)

 $11,162  $10,968  $10,126  $10,012  $9,474 

 

(a) For period of ownership.

(b) Property was purchased June 12, 2002.

(c)(c) Property was purchased on October 5, 2005.

(d)(d) Investment was purchased September 2007.

(e) Property was sold on September 17, 2015.

(f)(f) Average per square foot per annum. Base rent plus operating expense reimbursements from tenant, divided by the total number of square feet at the property. Expense reimbursements include only expenses paid by Registrant in accordance with the terms of each lease. Reimbursements by the tenant include real estate taxes, insurance and certain operating expenses. Amounts are annualized for periods of ownership of less than one year.

(g)(g) Average per apartment unit per annum. Gross potential rent, less concessions and vacancies, divided by the total

number of apartment units at the property. Amounts are annualized for periods of ownership of less than one year.

 

ITEM 3. LEGAL PROCEEDINGS

None

 

ITEM 4. MINE SAFETY DISCLOSURES

(Removed and Reserved).Not applicable.

 

 

98

 

PART II

 

ITEM 5. MARKET FOR REGISTRANT'S UNITS OF PARTNERSHIP INTEREST AND RELATED UNITHOLDER MATTERS

 

The transfer of Units or Participations (equivalent to one-half Unit) is subject to certain limitations, including the consent of the General Partner. There is no public market for the Units and it is not anticipated that any such public market will develop. The number of Unit holders as of December 31, 20172019 was 2,313.2,128.

 

At variousvarious times, the Registrant has generated and distributed cash to the Unit holders. Registrant paid a distribution during 2019 to Unit holders of record as of June 1, 2019 in the amount of $400 for each Unit owned. Registrant did not declare a distribution for 2017, 20162018 or 2015.2017. Cumulative distributions since inception have totaled $111,747,950.$114,849,350. However, there is no requirement to make such distributions nor can there be any assurance that future operations will generate cash available for distribution. In addition, while the obligations under the Loan Agreement are outstanding, Registrant is precluded from making distributions to its partners.

 

 

109

 

ITEM 6. SELECTED FINANCIAL DATA

 

The following table sets forth selected financial data regarding the Registrant's financial condition and results of operations determined in accordance with accounting principles generally accepted in the United States of America. This data should be read in conjunction with the Audited Consolidated Financial Statements and Notes thereto, and Management's Discussion and Analysis of Financial Condition and Results of Operations, included elsewhere in this annual report on Form 10-K.

 

 

For the Years Ended December 31,

  

For the Years Ended December 31,

 
 

2017

  

2016

  

2015

  

2014

  

2013

  

2019

  

2018

  

2017

  

2016

  

2015

 
  

(In Thousands, Except Unit Data)

  

(In Thousands, Except Unit Data)

 
                                        

Income Statement Data:

                                        

Rental, Interest and Other Revenues

 $1,081  $1,059  $1,016  $1,087  $896  $1,131  $1,110  $1,081  $1,059  $1,016 

Operating Expenses, Less Depreciation and Amortization

  (1,418)  (1,412)  (1,834)  (2,002)  (1,983)  (1,559)  (1,468)  (1,418)  (1,412)  (1,834)

Depreciation and Amortization

  (179)  (179)  (161)  (167)  (190)  (146)  (171)  (179)  (179)  (161)
                                        

Loss from Operations

  (516)  (532)  (979)  (1,082)  (1,277)  (574)  (529)  (516)  (532)  (979)

Equity in Net Income of Investment

  11,320   9,895   22,142   5,081   1,669   6,829   5,842   11,320   9,895   22,142 

Reserve for Value of Investment

  1,048   870   (7,696)  (5,081)  (1,669)  314   1,817   1,048   870   (7,696)
                                        

Income (Loss) from Continuing Operations

  11,852   10,233   13,467   (1,082)  (1,277)

Income from Continuing Operations

  6,569   7,130   11,852   10,233   13,467 
                                        

Income from Discontinued Operations

  -   -   401   207   174   -   -   -   -   401 

Gain on Extinguishment of Debt

  -   1,694   -   -   - 

Gain on Sale of Investments in Real Estate

  -   -   3,569   -   -   -   -   -   -   3,569 
                                        

Net Income (Loss)

 $11,852  $10,233  $17,437  $(875) $(1,103)

Net Income

 $6,569  $8,824  $11,852  $10,233  $17,437 
                                        

Income (Loss) from Continuing Operations per Unit of Partnership Interest:

 $1,529  $1,320  $1,737  $(140) $(165)

Income from Continuing Operations per Unit of Partnership Interest:

 $847  $920  $1,529  $1,320  $1,737 
                                        

Income from Discontinued Operations per Unit of Partnership Interest:

 $-  $-  $52  $27  $22  $-  $-  $-  $-  $52 
                    

Gain on Extinguishment of Debt per Unit of Partnership Interest:

 $-  $218  $-  $-  $- 
                                        

Distributions paid per Unit of Partnership Interest

 $-  $-  $-  $-  $-  $400  $-  $-  $-  $- 
                                        

Weighted Average Number of Partnership Units Outstanding

  7,754   7,754   7,754   7,754   7,754   7,754   7,754   7,754   7,754   7,754 
                                        

Balance Sheet Data at Year End:

                                        
                                        

Real Estate, net

 $3,467  $3,559  $3,716  $3,706  $3,833  $3,746  $3,461  $3,467  $3,559  $3,716 

Real Estate Assets Held for Sale

 $-  $-  $-  $12,026  $12,379 

Investment in Sentinel Omaha, LLC, net

 $37,580  $25,211  $14,446  $-  $-  $41,582  $42,839  $37,580  $25,211  $14,446 

Other Assets in Discontinued Operations

 $-  $-  $-  $23  $22 

Total Assets

 $43,008  $30,606  $20,083  $17,272  $17,482  $46,324  $46,646  $43,008  $30,606  $20,083 

Loan Payable

 $5,719  $5,731  $5,936  $9,953  $9,967  $-  $-  $5,719  $5,731  $5,936 

Mortgage Note in Discontinued Operations

 $-  $-  $-  $10,000  $10,000 

Other Liabilities in Discontinued Operations

 $-  $-  $-  $25  $25 

Partners' Equity (Deficit)

 $33,748  $21,895  $11,662  $(5,775) $(4,900)

Partners' Equity

 $46,040  $42,571  $33,748  $21,895  $11,662 

 

 

1110

 

ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIALCONDITION AND RESULTS OF OPERATIONS

 

COMPANY OVERVIEW

 

The Registrant is a New York limited partnership formed to engage in acquiring, operating and holding for investment a varying portfolio of real estate interests. The Registrant's initial public offering was in 1971, the year it began operations. As of December 31, 2017,2019, the Registrant owned an industrial flex property in Maple Grove, Minnesota and the Registrant has a thirty percent interest in Sentinel Omaha, LLC. Omaha is a real estate investment company which as of December 31, 20172019 owns 11six multifamily properties in 8three markets. Omaha is an affiliate of the Registrant’s general partner.

 

The principal objectives of the Registrant are, first, to obtain capital appreciation through equity investments in real estate; second, to generate cash available for distribution, a portion of which may not be currently taxable; and third, to the extent still permitted under the Internal Revenue Code of 1986, as amended, to generate tax losses which may offset the limited partners' income from the Registrant and certain other sources.

 

The consolidated financialfinancial statements for the years ended December 31, 20172019, 2018 and 20162017 reflect the operations of one industrial flex property located in Maple Grove, Minnesota as well as a 30% interest in Omaha. The consolidated financial statements for the year ended December 31, 2015 reflects the operations of one warehouse distribution center located in Lino Lakes, Minnesota and one industrial flex property located in Maple Grove, Minnesota as well as a 30% interest in Omaha. Registrant’s property located in Lino Lakes, MN was encumbered by a $10,000,000 mortgage which was scheduled to mature on October 5, 2015. On September 17, 2015, Registrant completed the sale of the warehouse distribution property. Sales proceeds were used to pay selling expenses, retire the $10,000,000 mortgage encumbering the property and pay down a portion of the Registrant’s bank loan. Closing expenses included a sale commission of $80,250 paid to an affiliate of the general partner. The results of operations for 2015 are reflected as income from discontinued operations in the accompanying consolidated statements of operations. See note 4 to the accompanying consolidated financial statements.

 

CRITICAL ACCOUNTING ESTIMATES

 

In preparing the consolidated financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

 

Set forth below is a summary of the accounting policies that management believes are critical to the preparation of the consolidated financial statements. The summary should be read in conjunction with the more complete discussion of significant accounting policies included in Note 1 to the consolidated financial statements for the year ended December 31, 2017.2019.

 

Real Estate

 

Real estate is carried at cost, net of accumulated depreciation and amortization. Maintenance and repairs are charged to operations as incurred. Depreciation requires an estimate by management of the useful life of each property as well as an allocation of the costs associated with a property to its various components. If Registrant does not allocate these costs appropriately or incorrectly estimates the useful lives of its real estate, depreciation expense may be misstated.

 

Registrant’sRegistrant’s wholly owned property located in Maple Grove, Minnesota is leased 100% leased to a single tenant whose lease is scheduled to expire onexpires October 31, 2019. However, tenant has on ongoing option to terminate the lease under certain conditions as set forth in the lease terms as amended. One of the conditions is the payment of an early termination penalty the calculation of which is based on the remaining time period in the lease. Another condition is the tenant must provide notice twelve months prior to the termination.2024. The tenant pays fixed base rent which increases approximately 3% each year. The tenant pays directly or reimburses Registrant for all utilities, real estate taxes, insurance and most of the property operating expenses and property management fees.


Table of Contents

12

 

Sentinel OmahaOmaha LLC’s portfolio consists of 10six garden apartment properties and one high rise apartment property.properties. Leases are generally one year or less. Tenants generally pay fixed rent plus utilities used by tenant.

 

Registrant'sRegistrant's property is regularly evaluated for impairment. Impairment is determined by calculating the sum of the estimated undiscounted future cash flows including the projected undiscounted future net proceeds from the sale of the property. In the event such sum is less than the net carrying value of the property, the property will be written down to estimated fair value. If the Partnership incorrectly estimates the value of the asset or the undiscounted cash flows, the impairment charges may be different from those, if any, in the consolidated financial statements.


11

 

Investment in Sentinel Omaha, LLC

 

The Registrant has a 30% non-controlling interest in Omaha that is accounted for on a fair value basis. Due to the global financial crisis, stagnant real estate market and slowing economy, Omaha reported a net write-down of the value of its real estate portfolio of approximately $100,852,000 during 2008 to 2014. During 2015 and 2016 capitalization rates for older properties in tertiary markets where Omaha owns most of its properties, generally were lower than for the prior years. Physical and economic occupancy improved at the properties during 2015 and market rates increased during 2016. However, occupancy at two large properties which rely on tenants from a local military base declined due to deployments during 2016. Job growth continued to improve but at a slow pace. For the years 2015 and 2016, as real estate values recovered Omaha reported an increase in the value of its portfolio of $88,512,000. During 2016, the net operating income reported for Omaha’s properties continued to improve which allowed Omaha to continue to make payments on its unsecured loan. During the twelve months ended December 31, 2017,2018, Omaha sold its garden apartment property in Daytona, Florida and sold bothAsheville, North Carolina, its garden apartment propertiesproperty in Fresno, California and its high rise apartment property located in Fayetteville, North Carolina.Omaha, Nebraska. Net sales proceeds in each transaction were used to first pay selling expenses and pay offretire each property’s related secured mortgage.mortgage loan. Remaining net sales proceeds were used to reduceretire Omaha’s unsecured loan and were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Columbus, Ohio to further pay down Omaha’s debt. Retirement of the unsecured loan removed certain restrictions placed on Omaha by the lender including making distributions to its members including Registrant. On October 16, 2018 Sentinel Omaha paid distributions totaling $8,000,000 to its members including $2,400,000 to Registrant. During 2019, Omaha sold its garden apartment property located in Independence, Missouri. Net sales proceeds were used to first pay selling expenses and retire the property’s related secured mortgage loan. Also during 2019, Omaha sold its garden apartment property located in Columbus, Ohio. Net sales proceeds were used to first pay selling expenses. Remaining net sales proceeds were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Charleston, South Carolina to further pay down Omaha’s overall debt. During 2019, Omaha paid distributions totaling $28,000,000 to its members including $8,400,000 to Registrant. For the twelve monthsyear ended December 31, 2017,2019 Omaha reported a netan increase of $9,500,000 in the value of its remainingportfolio over the same properties as of the year ended December 31, 2018. The total real estate portfolio value of $33,815,000. However, Omaha’s mortgages and unsecured loan are encumbered with floating interest rates which started to increase near the end of 2016 and continued to increase during 2017. Omaha’s unsecured loan which$230,900,000 as of December 31, 2017 had a balance2019 consists of $20,359,322 had a maturity datethe same properties which made up Omaha’s portfolio as of December 31, 2017. Prior to maturity Omaha exercised its one option to extend2018 less the maturity date to June 30, 2018. Duringtwo properties sold during 2019. As of December 31, 2018, the second half of 2017 Omaha began marketing three of its properties for a sale in early 2018. If the sales close successfully, net sales proceeds from these sales will be used first to pay selling expenses and pay off each property’s secured mortgage loan. During the first quarter of 2018, sales of two of the properties were completed while the sales contract for the third was cancelled. Remaining proceeds were used to pay off the remaining balance of the unsecured loan. RegistrantPartnership had in 2015 recognized a value in the Omaha investment equal to Registrant’sthe Partnership’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 20152018 less a 50%20% reserve. The improvement in Omaha’s real estate values and operations allowed Registrant to reduce the reserve in 2016 to 35% as of December 31, 2016 with further improvement in 2017. Registrant as of December 31, 2017 has recognized a value in the Omaha investment equal to Registrant’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 2017 less a 25% reserve.

For the year ended December 31, 2017 Sentinel Omaha reported a 10.2% increase in real estate values. Omaha anticipates the net operating income from its remaining portfolio to be flat during 2018 as compared to 2017. As noted above, all of Omaha’s property mortgages and banks loans use float rates based on one month LIBOR rates plus the credit spread.

As noted earlier, during 2017 the floating rates on Omaha loans increased as short term LIBOR rates increased. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017. Fixed mortgage interest rates for multi-family properties of similar class and location as Omaha’s portfolio also increased during 2017 from an approximate range of 4.10% to 4.15% in early 2017 to 4.35% to 4.50% near the end of 2017. Mortgage interest rates are expected to continue to increase in 2018 as the U.S. Federal Reserve continues a policy to increase the Federal Funds Rate. Although increases in fixed mortgage rates do not impact the operating cash flow of the Omaha properties directly, increases in fixed and floating rates on commercial mortgage debt can have a negative impact on capitalization rates and the sales prices Sentinel Omaha may achieve in the future.


Table of Contents

13

As noted earlier, the tenant for Registrant's wholly owned property has on ongoing option to terminate the lease under certain conditions as set forth in the lease terms as amended. If the tenant does not renew or if the tenant exercises its termination option, the Registrant would have no source of internal funds until the space is released to a new tenant or Registrant receives distributions from Sentinel Omaha. Registrant may have to consider that it would be in the best interests of the limited partners to sell its investment in Sentinel Omaha and/or sell its wholly owned property. Registrant would not have considered a sale of its 30% non-controlling investment in Omaha in prior years due to Omaha’s unsecured debt. Selling the investment in Omaha while Omaha had a significant unsecured loan with an upcoming maturity would have likely realized a sale price for the investment that would be heavily discounted reflecting the unsecured debt risk. However, since Sentinel Omaha has in the past two years paid down a significant portion of the unsecured debt along with improving performance at the properties, the debt risk is estimated to be lower. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of control and liquidity. Registrant will continueThe Partnership continues to report a reserve on the value of Omaha on its books but due toof 20% as of December 31, 2019.

For the continuing pay downyear ended December 31, 2019, Omaha reported net investment income of Omaha's unsecured loan in 2017,$10,495,319 of which the reserve is reduced from 35% to 25%.Registrant’s interest was $3,148,596. In addition, Omaha reported net unrealized depreciation of real estate properties and interest rate protection agreements of $1,366,240 of which Registrant’s interest was $409,872 for 2019. Also Omaha reported net realized gain on the sale of two real estate properties of $13,634,547 of which the Registrant’s interest was $4,090,364.

For the year ended December 31, 2018, Omaha reported net investment income of $11,892,478 of which the Registrant’s interest was $3,567,718. In addition, Omaha reported net unrealized appreciation of real estate properties and interest rate protection agreements of $487,605 of which Registrant’s interest was $146,281 for 2018. Also Omaha reported net realized gain on the sale of three real estate properties of $7,093,942 of which the Registrant’s interest was $2,128,183.

 

For the year ended December 31, 2017,, Omaha reported net investment income of $14,151,469 of which the Registrant’s interest was $4,245,442. In addition, Omaha reported net unrealized appreciation of real estate properties and interest rate protection agreements of $44,074,122 of which the Registrant’s interest was $13,222,237. Also Omaha reported net realized loss on the sale of three real estate properties of $20,492,141 of which the Registrant’s interest was $6,147,642.

For the year ended December 31, 2016, Omaha reported net investment income of approximately $16,379,734 of which the Registrant’s interest was $4,913,920. In addition, Omaha reported net unrealized appreciation of real estate properties and interest rate protection agreements of $16,602,744 of which Registrant’s interest was $4,980,823 for 2016.

For the year ended December 31, 2015, Omaha reported net investment income of $10,027,589 of which the Registrant’s interest was $3,008,277. In addition, Omaha reported net unrealized appreciation of real estate properties, mortgages, and interest rate protection agreements of $63,779,408 of which Registrant’s interest was $19,133,822 for 2015.

 

Determination of the fair value of Omaha involves numerous estimates and subjective judgments that are subject to change in response to current and future economic and marketmarket conditions, including, among other things, demand for residential apartments, competition, and operating cost levels such as labor, energy costs, real estate taxes and market interest rates. Judgments regarding these factors are not subject to precise quantification or verification and may change from time to time as economic and market factors change.

 

The accounting guidance for fair value measurements establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in determining fair value. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level of input that is significant to the fair value measurement.


12

 

Fair value is defined as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability. The fair value is calculated based on the assumptions that market participants would use in pricing the asset or liability, not on assumptions specific to the entity.

 


Table of Contents

14

The three levels of fair value hierarchy are described below:

 

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical unrestricted assets or liabilities;

 

Level 2 - Quoted prices in active markets for similar assets and liabilities or quoted prices in less active dealer or broker markets;

 

Level 3 - Prices or valuations that require inputs that are both significant to the fair value measurement and are unobservable.

 

Estimated fair value of the underlying assets of Omaha was determined utilizing Level 3 inputs based upon independent appraisals or utilizing Level 2 inputs based upon sales contracts or bona fide sales offers.

 

Further, the investment in Omaha is not consolidated because other investors have substantive ownership and participative rights regarding Omaha’sOmaha’s operations and therefore control does not vest in the Registrant. Were the Registrant deemed to control Omaha, it would have to be consolidated and therefore would impact the financial statements and related ratios.

 

Revenue Recognition

 

Rental income is recognized when earned pursuant to the terms of the leases. Base rents and reimbursement of the tenants' share of certain operating expenses are generally recognized when due from tenants. Before Registrant can recognize revenue, it is required to assess, among other things, its collectability. Registrant continually analyzes the collectability of its revenue and will reserve against its revenue if conditions warrant such action.

 

Off-Balance Sheet Arrangements

 

None.None.

 

Recently Issued Accounting Pronouncements

 

In May 2014,August 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2014-9, 2018-13, Revenue from Contracts with CustomersFair Value Measurement (Topic 820): Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement (ASU 2014-9)2018-13). ASU 2014-92018-13 is a comprehensive new revenue recognition model requiring an entityintended to recognize revenue to depict the transfer of goods improve fair value measurement disclosures by removing, modifying, and/or services to customers in an amount that reflects the consideration expected to be received in exchange for those goods and services.  ASU 2014-9 specifically excludes revenues derived from lease contracts within the scope of Leases (Topic 840) adding certain disclosures and is effectivefor interim and annual reporting periods in fiscal years beginning after December 15, 2017.  Since the Partnership’s revenue is primarily generated through leasing arrangements,2019. The Partnership does not expect the adoption of ASU 2014-9 on January 1, 2018 is not expected2018-13 to have a material impact on the Partnership’s consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-2, Leases (ASU 2016-2), which amends the existing accounting standards for lease accounting, including requiring lessees to recognize a lease liability for the obligation to make lease payments and a right-of-use asset for the right to use the underlying asset for the lease term on their balance sheet.  The accounting for lessors will remain largely unchanged from existing standards; however ASU 2016-02 requires that lease procurement costs, which were previously capitalized, be expensed as-incurred. ASU 2016-2 is effective for annual periods beginning after December 15, 2018, and requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application.  The Partnership is currently evaluating the impact of adopting the new lease standard on its consolidated financial statements.

In August 2016, the FASB issued ASU No. 2016-15, Classification of Certain Cash Receipts and Cash Payments (ASU 2016-15).  ASU 2016-15 is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows.  The amendments in ASU 2016-15 provide guidance on eight specific cash flow issues including the following that may be relevant to the Partnership: (i) debt prepayment or debt extinguishment costs and (ii) distributions received from equity method investments.  ASU 2016-15 is effective for annual periods beginning after December 31, 2017 and requires a full retrospective approach.  The adoption of ASU 2016-15 on January 1, 2018 is not expected to have a material impact on the Partnership’s consolidated financial statements.

In November 2016, the FASB issued ASU No. 2016-18, Restricted Cash (ASU 2016-18).  ASU 2016-18 is intended to reduce diversity in practice for the classification and presentation of changes in restricted cash by requiring the statement of cash flows to explain the change during the period in the total of cash and cash equivalents and amounts generally described as restricted cash.  Accordingly, amounts generally described as restricted cash should be included with cash and cash equivalents when reconciling beginning-of-period and end-of period totals on the statement of cash flows.  ASU 2016-18 is effective for annual periods beginning after December 15, 2017.  The adoption of ASU 2016-18 on January 1, 2018 is not expected to have a material impact on the Partnership’s consolidated financial statements.

In February 2016, the FASB issued ASU No. 2016-2, Leases (ASU 2016-2), which amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets and making targeted changes to lessor accounting. ASU 2016-2 is effective for annual periods beginning after December 15, 2018, and requires a modified retrospective transition approach for all leases existing at, or entered into after, the date of initial application. The Partnership is currently evaluating the impact of adopting the new lease standard on its consolidated financial statements andor disclosures.

 

CONTRACTUAL OBLIGATIONS

 

AsPursuant to the original investment agreement, the Partnership may be called upon to contribute, in cash, an additional $3,720,000 to the capital of December 31, 2017,Omaha, as and when required, as determined by the Registrant’s contractual obligations consisted of a loan payable. Principal payments under the loan payable are due as follows:Manager.

 

For the year ending December 31,

 

2018

 $- 

2019

  5,726,590 

2020

  - 

2021

  - 

2022

  - 

Thereafter

  - 
     

Total

 $5,726,590 

13

 

LIQUIDITY AND CAPITAL RESOURCES

 

As of December 31,, 2017, 2019, Registrant had cash and cash equivalents of approximately $1,450,000$988,000 as compared to approximately $1,327,000$338,000 as of December 31, 2016.2018. Cash and cash equivalents increased during the year ended December 31, 20172019 primarily due to rental incomedistributions received from the tenant leasing spaceOmaha combined with cash flow generated from operating activities at Registrant’s property less operatingwholly owned property. This increase was partially offset by a distribution paid to the partners and payments of accrued investment management fees and accrued expenses, and capital improvementspayments to replace the roof at RegistrantsRegistrant’s wholly owned property as well as partnership expenses paid and debt service obligations.paid.

 

As of December 31, 2017,2019, Registrant’s only consistent source of cash is rental income received from the tenant who leases 100% of the leasable space at Registrant’s wholly owned property in Maple Grove. The tenant reimburses Registrant for real estate taxes, insurance and most of the property’s operating expenses leaving a significant portion of the base rent received available to pay capital improvements and partnership administrative expenses. A portion of any remaining annual cash flow is used to pay down the principal balance of Note B in accordance with the Loan Agreement while the remaining cash income is retained by Registrant as cash reserves. On May 26, 2017, Registrant paid $33,883 to the Holder to pay down a portion of the outstanding balance of Note B. As part of Registrant and the Holder restructuring the bank loan in 2011, Registrant set aside $500,000 in escrow to be held and used only to pay the costs to re-tenant the space at Registrant’s wholly owned property if Registrant’s tenant defaults on its lease or exercises its right to terminate the lease early or fails to renew.


Table of Contents

15

Total outstanding debt at December 31, 2017 consisted of Note B at $5,726,590. Under the terms of the Bank Loan Agreement, once the A Note was paid off, interest on the B Note stopped accruing. The loan matures on April 29, 2018. Registrant has three 1-year options to extend the maturity of the loan under certain conditions. On January 30, 2018 Registrant sent notification to the Holder of the loan that Registrant was exercising its first one year option to extend the maturity date to April 29, 2019 which the Holder has acknowledged. If the Registrant does not have funds on hand sufficient to repay its indebtedness at maturity, the Registrant may need to refinance such indebtedness with new debt financing or provide necessary funds through equity offering(s). The Registrant may be unable to obtain a loan which will be sufficient to retire the existing loan. If it is unable to refinance this indebtedness on acceptable terms, the Registrant may be forced to liquidate assets upon disadvantageous terms, or the Holder could foreclose on its security interest in the industrial flex property or its title holding entity which is a wholly-owned subsidiary of Registrant. This could result in losses to the Registrant and adversely affect the amount of cash reserves. If general economic conditions result in higher interest rates at a time when the Registrant must refinance its indebtedness, the Registrant's interest expense could increase, which would adversely affect the Registrant's results of operations and financial condition. The Registrant has no other debt except normal trade accounts payable, a security deposit held for the tenant leasing the space at the Maple Grove property and accrued investment management fees.

 

Inflation and changing prices during the current period did not significantly affect the markets in which the Registrant conducts its business, or the Registrant’sRegistrant’s business overall.

 

Omaha reports its investments in real estate properties on a fair value basis and for 2017,the year ended December 31, 2019 Omaha reported an increase of $9,500,000 in the value of its remaining portfolio over the same properties as of $33,815,000 over 2017.the year ended December 31, 2018. The total real estate portfolio value of $368,400,000$230,900,000 as of December 31, 20172019 consists of the same properties which made up Omaha’s portfolio as of December 31, 2016 except as follows. Omaha sold its garden apartment property located in Daytona, Florida on May 11, 2017 and Omaha sold both its2018 with the exception of the two properties located in Fayetteville, North Carolina on May 25, 2017.sold during 2019. Although the remaining commercial property owned by the Registrant is 100% occupied, it is occupied by a single tenant. The nationalAccording to a report by CBRE, the Minneapolis industrial market improvedreported positive absorption, market rates remained steady and vacancy rates remained a low 4.4% in 2017 however2019. Registrant may still require a longer time period to replace the tenant at its property should a default occur or shouldocur and the tenant not renew its lease at the end of the lease term.space become vacant.

 

Registrant did notpays the General Partner and an affiliate of the General Partner fees for services performed. A portion of the fees during 2011 to 2018 were accrued while Registrant’s unsecured loan was outstanding. Since the unsecured loan had been retired in 2018, Registrant was allowed to pay the accrued fees and current fees. On April 11, 2019, Sentinel Omaha paid a distribution to Registrant in 2017. There is no requirementthe amount of $5,100,000. On April 16, 2019, the general partner declared a distribution of $400 per full unit for all partners holding units or participations on May 31, 2019. The distribution was paid on June 4, 2019. On May 31, 2019, Sentinel Omaha paid a distribution to make such distributions, nor can there be any assurance that future operations will generateRegistrant in the amount of $3,300,000. The distribution was used to pay accrued investment management fees and accrued expenses and to increase cash available for distribution. Whilereserves of the obligations under the Bank Loan Agreement are outstanding, the Registrant is precluded from making distributions to its Unit holders.

Registrant. Registrant anticipates cash flow generated from the property located in Maple Grove and current cash reserves will be sufficient to coverpay ongoing operating and capital improvement costs, and other working capital requirements of the Registrant so long asand current fees due to the General Partner and its affiliate. The Registrant has no debt except normal trade accounts payable and a security deposit held for the tenant remains in place.at Registrant’s wholly owned property.

 

MANAGEMENT’SMANAGEMENT’S DISCUSSION OF RESULTS OF OPERATIONS

20120179 VS. 20162018

 

Total revenuesrevenues from operations increased $22,000$21,000 to approximately $1,081,000$1,131,000 in 20172019 from approximately $1,059,000$1,110,000 in 20162018 primarily due to higher rental income. Rental income increased due to a scheduled increase in base rent for the tenant at the Maple Grove property. Other income decreasedincreased slightly due to an increase in real estate tax reimbursement while interest income increased slightly.decreased due to a decrease in cash reserves available for investment.

 

The Registrant reported a net loss from operations of approximately $516,000$574,000 in 2017,2019, an improvementincrease of $16,000the loss of $45,000 as compared to a net loss from operations of approximately $532,000$529,000 in 2016.2018. Net loss from operations consists of net income from the Maple Grove property combined with partnership income and expenses. The decreaseincrease of loss from operations was due to higher total revenuesoperating expenses partially offset by higher operating expenses.total revenues. Total expenses from operations for 20172019 increased $6,000$65,000 to approximately $1,597,000$1,705,000 from approximately $1,591,000$1,640,000 in 2016,2018, due to increases in administration costsinvestment fees, real estate taxes and investment feesadministrative expenses partially offset by decreases in real estate taxes, professional fees anddepreciation expense, repairs and maintenance. expense and deferred financing costs.

 

 

1614

 

Omaha reports its investments in real estate properties on a fair value basis and due to the mortgage crisis, stagnant real estate market and slow economy, Omaha reported a significant write-down in the value of its real estate portfolio of approximately $100,852,000 during the years ended December 31, 2008 through 2014. For the years 2015 and 2016, as real estate values recovered Omaha reported an increase in the value of its real estate portfolio of $88,512,000.basis. During the twelve months ended December 31, 2017,2019, Omaha sold its garden apartment property in Daytona, Florida and sold both garden apartment properties located in Fayetteville, North Carolina.Independence, Missouri. Net sales proceeds in each transaction were used to first pay selling expenses and retire the property’s related secured mortgage loan. Also during 2019, Omaha sold its garden apartment property located in Columbus, Ohio. Net sales proceeds were used to first pay off each property’s secured mortgage.selling expenses. Remaining net sales proceeds were used to reduceretire Omaha’s unsecured loan.secured mortgage loan encumbering its garden apartment property located in Charleston, South Carolina to further pay down Omaha’s overall debt. During the twelve months ended December 31, 2017,2019, Omaha reported a net increase in its remaining real estate portfolio of $33,815,000.

Equity in net increase in net assets increased $1,425,000 to an income of approximately $11,320,000 for 2017 compared to income of approximately $9,895,000 for 2016. Under the terms of the unsecured loan extension Omaha signed effective July 1, 2009, as extended and modified, Omaha is precluded from makingpaid distributions totaling $28,000,000 to its investors until its unsecured loan is paid. As a result of the aforementioned, Registrant did not anticipate receiving any distributions from Omaha during the foreseeable future and had reserved 100% of the reported value priormembers including $8,400,000 to 2015. During 2016, the net operating income reported for Omaha’s properties continued to improve which allowed Omaha to continue to make payments on its unsecured loan. However, Omaha’s mortgages and unsecured loan are encumbered with floating interest rates which started to increase near the end of 2016 and continued to increase during 2017. Omaha’s unsecured loan which as of December 31, 2017 has a balance of $20,359,322 has a maturity date of December 31, 2017. Prior to maturity Omaha exercised its one option to extend the maturity date to June 30, 2018. During the second half of 2017 Omaha began marketing three of its properties for a sale in early 2018. If the sales close successfully, net sales proceeds from these sales will be used first to pay selling expenses and pay off each property’s secured mortgage. During the first quarter of 2018, sales of two of the properties were completed while the sales contract for the third was cancelled. Remaining proceeds were used to pay off the remaining balance of the unsecured loan. Registrant had in 2015 recognized a value in the Omaha investment equal to Registrant’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 2015 less a 50% reserve. The improvement in Omaha’s real estate values and operations allowed Registrant to reduce the reserve in 2016 to 35% as of December 31, 2016.

Registrant. For the year ended December 31, 2017 Sentinel2019 Omaha reported a 10.2% increasean increase of $9,500,000 in the value of its portfolio over the same properties as of the year ended December 31, 2018. The total real estate values.portfolio value of $230,900,000 as of December 31, 2019 consists of the same properties which made up Omaha’s portfolio as of December 31, 2018 less the two properties sold during 2019.

Equity in net income of investment increased $987,000 to an income of approximately $6,829,000 for 2019 compared to income of approximately $5,842,000 for 2018. Omaha anticipates the net operating income from its remaining portfolio to be flat during 20182020 as compared to 2017. As noted above, all2019. All of Omaha’s property mortgagesmortgage loans and banks loans use floatfloating rates based on one month LIBOR rates plus the credit spread.

As noted earlier, during 2017spread or based on bond index rates. During 2019 the floating rates on Omaha loans increaseddecreased as short term LIBOR rates increased. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017. Fixed mortgage interestand bond index rates for multi-family properties of similar class and location as Omaha’s portfolio also increased during 2017 from an approximate range of 4.10% to 4.15% in early 2017 to 4.35% to 4.50% near the end of 2017. Mortgage interest rates are expected to continue to increase in 2018 as the U.S. Federal Reserve continues a policy to increase the Federal Funds Rate. Although increases in fixed mortgage rates do not impact the operating cash flow of the Omaha properties directly, increases in fixed and floating rates on commercial mortgage debt can have a negative impact on capitalization rates and the sales prices Sentinel Omaha may achieve in the future.

Registrant has only one wholly owned property which is located in Maple Grove, Minnesota. It is 100% leased to a single tenant whose lease is scheduled to expire October 31, 2019. However, the tenant has on ongoing option to terminate the lease under certain conditions as set forth in the lease terms as amended. One of the conditions is the payment of an early termination penalty; the calculation of which is based on the remaining time period in the lease. Another condition is the tenant must provide notice twelve months prior to the termination. The tenant pays fixed base rent which increases approximately 3% each year. The tenant pays directly or reimburses Registrant for all utilities, real estate taxes, insurance and most of the property operating expenses and property management fees. If the tenant does not renew or if the tenant exercises its termination option, the Registrant would have no internal source of funds until the space is released to a new tenant or Registrant receives distributions from Sentinel Omaha. Registrant may have to consider that it would be in the best interests of the limited partners to sell its investment in Sentinel Omaha and/or sell its wholly owned property. Registrant would not have considered a sale of its 30% non-controlling investment in Omaha in prior years due to Omaha’s unsecured debt. Selling the investment in Omaha while Omaha had a significant unsecured loan with an upcoming maturity would have likely realized a sale price for the investment that would be heavily discounted reflecting the unsecured debt risk. However, since Sentinel Omaha has in the past two years paid down a significant portion of the unsecured debt along with improving performance at the properties, the debt risk is estimated to be lower. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of liquidity. Registrant will continue to report a reserve on the value of Omaha on its books but due to the continuing pay down of Omaha's unsecured loan in 2017, the reserve is reduced from 35% to 25%.


Table of Contents

17

On September 17, 2015, Registrant completed the sale of its warehouse distribution property located in Lino Lakes, Minnesota. Sales proceeds were used to pay selling expenses, retire the $10,000,000 mortgage encumbering the property and pay down a portion of the Registrant’s bank loan. Closing expenses included a sale commission of $80,250 paid to an affiliate of the general partner. The results of operations for the years ended December 31, 2015 are reflected as income from discontinued operations in the accompanying consolidated statements of operations. Registrant has reported a gain on the sale of the property of $3,569,246 in the accompanying financial statements over the carrying value. See note 5 to the accompanying consolidated financial statements.decreased.

 

For additional analysis, please refer to the discussions of the individual properties below.

 

Eagle Lake Business Center IV (Maple Grove, Minnesota)

 

Total revenuesrevenues increased $18,000,$33,000, to approximately $1,074,000$1,127,000 in 20172019 compared with approximately $1,056,000$1,094,000 in 2016.2018. Net income, which includes deductions for depreciation, increased $25,000$58,000 to approximately $656,000$690,000 in 20172019 from approximately $631,000$632,000 in 2016.2018. The property has been 100% leased and occupied by the same single tenant for both years. The increase in total revenue was primarily due to higher rental income combined with higher other income. Rental income increased due to a scheduled increase in base rent for the tenant. Other income decreased slightlyincreased from 20162018 to 2017.2019 due to an increase in real estate tax reimbursement. The increase in net income was due to the increase in revenues combined with athe decrease in operating expenses. The decrease in operating expenses was primarily due to decreases in repairs and maintenance of $5,000$13,000 and real estate taxesdepreciation of $3,000.$18,000.

 

According to a market report by CBRE, thethe Minneapolis Metropolitan Statistical Area’s industrial market reported that during 2017positive absorption, market rates remained steady and vacancy rates for industrial space remained the same and rental rates decreased. Net absorption of industrial space increaseda low 4.4% in 2017.2019.

 

Investments

 

During 2007, the Registrant made a total investment in the amount of $37,200,000 in Omaha representing a thirty percent ownership interest. The Registrant’s investment in Omaha is accounted for at fair value.

 

On September 18, 2007, Omaha acquired all the outstanding common shares of America First Apartment Investors, Inc., a publicly held real estate investment trust, in a transaction valued at approximately $532 million, including the assumption of outstanding debt and excluding transactions costs. Omaha consisted of 31 wholly owned multifamily residential properties, a wholly owned commercial property and a wholly owned multifamily property that was under development. During 20172019, Omaha sold its garden apartment property located in Dayton, Florida. and Omaha sold both its garden apartments located in Fayetteville, North Carolina. Sales proceeds from all three sales were first used to pay selling expenses and the mortgages encumbering each property. RemainingIndependence, Missouri. Net sales proceeds were used to first pay selling expenses and retire the property’s related secured mortgage loan. Also during 2019, Omaha sold its garden apartment property located in Columbus, Ohio. Net sales proceeds were used to first pay selling expenses. Remaining net sales proceeds were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Charleston, South Carolina to further pay down Omaha’s unsecured bank loan.overall debt. During 2019, Omaha paid distributions totaling $28,000,000 to its members including $8,400,000 to Registrant. For the year ended December 31, 2019 Omaha reported an increase of $9,500,000 in the value of its portfolio over the same properties as of the year ended December 31, 2018. The total real estate portfolio value of $230,900,000 as of December 31, 2019 consists of the same properties which made up Omaha’s portfolio as of December 31, 2018 less the two properties sold during 2019.


15

 

Omaha reported totaltotal revenues for 20172019 of approximately $41,488,000.$26,602,000. Net investment income before net unrealized appreciation was $14,151,000.$10,495,000. Major expenses included $6,391,000$3,101,000 of interest expense, $3,806,000$2,443,000 for repairs and maintenance, $5,409,000$3,429,000 for payroll and $4,645,000$2,789,000 for real estate taxes. In addition, Omaha reported a net unrealized appreciationdepreciation based on the valuation of the remaining real estate assets and interest rate protection agreements of $44,074,000.$1,366,000. Also Omaha reported net realized lossgain on the sale of threetwo real estate properties of $20,492,141.$13,635,000. For the year ended December 31, 2017,2019, the Registrant’s equity interest in the income of Omaha was approximately $11,320,000.$6,829,000.

 

MANAGEMENT’SMANAGEMENT’S DISCUSSION OF RESULTS OF OPERATIONS 20162018 VS. 20152017

 

Total revenuesrevenues from operations increased $43,000$29,000 to approximately $1,059,000$1,110,000 in 20162018 from approximately $1,016,000$1,081,000 in 20152017 primarily due to higherhigher rental income. Rental income increased due to a scheduled increase in base rent for the tenant at the Maple Grove property. Other income anddecreased slightly while interest income increased slightly.


Table of Contents

18increased.

 

The Registrant reported a net loss from operations of approximately $532,000$529,000 in 2016,2018, an improvementincrease of $447,000the loss of $13,000 as compared to a net loss from operations of approximately $979,000$516,000 in 2015.2017. Net loss from operations consists of net income from the Maple Grove property combined with partnership income and expenses. The decreaseincrease of loss from operations was due to lower totalhigher operating expenses combined withpartially offset by higher total revenues. Total expenses from operations for 2016 decreased $404,0002018 increased $43,000 to approximately $1,591,000$1,640,000 from approximately $1,995,000$1,597,000 in 2015,2017, due to increases in repairs and maintenance, depreciation, professional fees and investment fees partially offset by decreases administration and deferred financing costs.

Omaha reports its investments in interest expense of $365,000, real estate operatingproperties on a fair value basis and due to the global financial crisis, stagnant real estate market and slowing economy, Omaha reported a net write-down of the value of its real estate portfolio of approximately $100,852,000 during 2008 to 2014. For the years 2015 to 2017, as real estate values recovered Omaha reported an increase in the value of its portfolio of $122,327,000. During the twelve months ended December 31, 2018, Omaha sold its garden apartment property in Asheville, North Carolina, its garden apartment property in Fresno, California and its high rise apartment property located in Omaha, Nebraska. Net sales proceeds in each transaction were used to first pay selling expenses and retire each property’s related secured mortgage loan. Remaining net sales proceeds were used to retire Omaha’s unsecured loan and were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Columbus, Ohio to further pay down Omaha’s debt. Retirement of $28,000 and other expensethe unsecured loan removed certain restrictions placed on Omaha by the lender including making distributions. On October 16, 2018 Sentinel Omaha paid a distribution to Registrant in the amount of $22,000.$2,400,000. For the year ended December 31, 2018 Omaha reported an increase of $8,325,000 in the value of its portfolio over the same properties as of the year ended December 31, 2017. The total real estate portfolio value of $290,500,000 as of December 31, 2018 consists of the same properties which made up Omaha’s portfolio as of December 31, 2017 less the three properties sold during 2018.

 

Equity in net increase in net assetsincome of investment decreased $12,254,000$5,478,000 to an income of approximately $9,895,000$5,842,000 for 20162018 compared to income of approximately $22,142,000$11,320,000 for 2015.

On September 17, 2015, Registrant completed2017. Under the saleterms of the unsecured loan extension Omaha signed effective July 1, 2009, as extended and modified, Omaha was precluded from making distributions to its warehouse distributioninvestors until its unsecured loan is paid. As a result of the aforementioned, Registrant did not anticipate receiving any distributions from Omaha during the foreseeable future and had reserved 100% of the reported value prior to 2015. During 2016 and 2017, the net operating income reported for Omaha’s properties continued to improve which allowed Omaha to continue to make payments on its unsecured loan. The improvement in Omaha’s real estate values and operations allowed Registrant to reduce the reserve to 35% as of December 31, 2016 and to 25% as of December 31, 2017. Omaha’s mortgages and unsecured loan are encumbered with floating interest rates which started to increase near the end of 2016 and continued to increase during 2017 and 2018. Omaha’s unsecured loan had a balance of $20,359,322 as of December 31, 2017. During 2018, Omaha sold its garden apartment property located in Lino Lakes, Minnesota. SalesAsheville, North Carolina and its garden apartment property in Fresno, California. Net sales proceeds in each transaction were used to first pay selling expenses and retire each property’s related secured mortgage loan. Remaining net sales proceeds were used to pay selling expenses, retire the $10,000,000Omaha’s unsecured loan and were used to retire Omaha’s secured mortgage loan encumbering theits high rise apartment property andlocated in Omaha, Nebraska to further pay down a portionOmaha’s debt. Retirement of the Registrant’s bank loan. Closing expenses includes a sale commissionunsecured loan removed certain restrictions placed on Omaha by the lender including making distributions.


16

For the general partner. The results of operations for the yearsyear ended December 31, 2015 and 2014 are reflected as2018 Sentinel Omaha reported a 3.0% increase in real estate values. Omaha anticipates the net operating income from discontinued operationsits remaining portfolio to be flat during 2019 as compared to 2018. As noted above, all of Omaha’s property mortgage loans and banks loans use floating rates based on one month LIBOR rates plus the credit spread.

As noted earlier, during 2018 the floating rates on Omaha loans increased as short term LIBOR rates increased. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017 and an average of (2.4582%) during December 2018. Fixed mortgage interest rates for multi-family properties of similar class and location as Omaha’s portfolio also increased during 2017 from an approximate range of 4.10% to 4.15% in early 2017 to 4.35% to 4.50% near the end of 2017and further to an approximate range of 5.05% to 5.10% in December 2018. Mortgage interest rates may continue to increase in 2019 if the U.S. Federal Reserve continues a policy to increase the Federal Funds Rate. Although increases in fixed mortgage rates do not impact the operating cash flow of the Omaha properties directly, increases in fixed and floating rates on commercial mortgage debt can have a negative impact on capitalization rates and the sales prices Sentinel Omaha may achieve in the accompanying consolidated statementsfuture. Since Omaha has in the past two years paid off the unsecured debt along with improving performance at the properties, the debt risk to the investment is estimated to be lower. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of operations.control and liquidity. Registrant has reportedwill continue to report a gainreserve on the salevalue of Omaha on its books but due to Omaha paying off the propertyunsecured debt in 2018 the reserve has been reduced to 20% as of $3,569,246 in the accompanying financial statements over the carrying value. See note 5 to the accompanying consolidated financial statements.March 31, 2018.

 

For additional analysis, please refer to the discussions of the individual properties below.

 

Eagle Lake Business Center IV (Maple Grove, Minnesota)

 

Total revenuesrevenues increased $41,000,$20,000, to approximately $1,056,000$1,094,000 in 20162018 compared with approximately $1,015,000$1,074,000 in 2015.2017. Net income, which includes deductions for depreciation, increased $50,000decreased $24,000 to approximately $631,000$632,000 in 20162018 from approximately $581,000$656,000 in 2015.2017. The property has been 100% leased and occupied by the same single tenant for both years. The increase in total revenue was primarily due to higher rental income. Rental income increased due to a scheduled increase in base rent for the tenant. Other income increaseddecreased slightly from 20152017 to 2016.2018. The increasedecrease in net income was due to the increase in revenues combined with a decreaseoperating expenses partially offset by an increase in operating expenses.revenues. The decreaseincrease in operating expenses was primarily due to decreasesincreases in repairs and maintenance of $13,000$40,000 and utilitiesdepreciation of $15,000. Depreciation and amortization increased $18,000 due to an increase in amortization of leasing commissions.$7,000.

 

According to a market report by CBRE,CBRE the Minneapolis Metropolitan Statistical Area’s industrial market reported that vacancypositive absorption and a minor increase in market rates for industrial space declined and rental rates increased. Net absorption of industrial space increased in 2016.2018.

 

Investments

 

During 20162018 Omaha did not purchase or sell any propertiessold its garden apartment property located in Asheville, North Carolina, its portfolio.garden apartment property located in Fresno, California and its high rise apartment property located in Omaha, Nebraska. Net sales proceeds in each transaction were used to first pay selling expenses and retire each property’s related secured mortgage loan. Remaining net sales proceeds were used to retire Omaha’s unsecured loan and were used to retire Omaha’s secured mortgage loan encumbering its garden apartment property located in Columbus, Ohio to further pay down Omaha’s overall debt.

 

TotalOmaha reported total revenues for 2016 were2018 of approximately $44,266,000.$33,786,000. Net investment income before net unrealized appreciation was $16,379,000.$11,892,000. Major expenses included $6,538,000$5,273,000 of interest expense, $3,987,000$3,044,000 for repairs and maintenance, $5,768,000$4,319,000 for payroll and $4,284,000$3,640,000 for real estate taxes. In addition, Omaha reported a net unrealized appreciation based on the valuation of the remaining real estate assets and interest rate protection agreements of $16,603,000.$488,000. Also Omaha reported net realized gain on the sale of three real estate properties of $7,094,000. For the year ended December 31, 2016,2018, the Registrant’s equity interest in the income of Omaha was approximately $9,895,000.$5,842,000.

 

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

NONE


17

 

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

The Financial Statements required by this item, together with the Report of Independent Registered Public Accounting Firm thereon, are contained herein on pages 2523 through 3937 of this Annual Report on Form 10-K.

Supplementary financial information required by this itemitem is contained herein on pages 4038 through 4139 of this report.


Table of Contents

19

 

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

None

 

ITEM 9A. 9A . CONTROLS AND PROCEDURES

 

(a)

The Chief Executive Officer and the Chief Financial Officer of thethe general partner of Registrant have evaluated the disclosure controls and procedures relating to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 20172019 as filed with the Securities and Exchange Commission and have judged such controls and procedures to be effective.

 

(b)

There have been no changes in the Registrant’sRegistrant’s internal controls during the year ended December 31, 20172019 that could significantly affect those controls subsequent to the date of evaluation.

(c)

(c)Management’s

Management’s Report on Internal Control Over Financial Reporting

 

Registrant’sRegistrant’s management is responsible for establishing and maintaining adequate internal control over financial reporting. Internal control over financial reporting is a process designed by, or under the supervision of, the Chief Executive Officer and Chief Financial Officer and effected by our board of directors, management and other personnel, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America.

 

Our evaluation of internal control over financial reporting includes using the COSO 2013 framework, an integrated framework for the evaluation of internal controls issued by the Committee of Sponsoring Organizations of the Treadway Commission, to identify the risks and control objectives related to the evaluation of our control environment.

 

Based on our evaluation under the frameworks described above, our management has concluded that our internal control over financial reporting was effectiveeffective as of December 31, 2017.2019.

 

This Annual Report does not include an attestationattestation report of the Registrant’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Registrant’s independent registered public accounting firm pursuant to rules of the Securities and Exchange Commission that permit Registrant to provide only management’s report in this Annual Report.

 

ITEM 9B. OTHER INFORMATION

 

NONE

 

 

2018

 

PART III

 

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

 

The Registrant has no executive officers or directors. All of its business affairs are handled by its General Partner, SB Partners Real Estate Corporation (the "General Partner").

 

The directors and executive officers of the General Partner are elected by Sentinel Holdings Corporation ("SHC") as its sole shareholder to serve until their successors are duly elected and qualified. The limited partners of the Registrant are not entitled to vote in their election.

 

The directors and executive officers of the General Partner who are active in the Registrant's operations are:

 

Name

Age

Position

   

John H. Streicker

7577

Director

   

Millie C. Cassidy

7274

President & Director

   

George N. Tietjen III

5759

Chief Executive Officer

   

Martin Cawley

6163

Vice President

   

Leland J. Roth

5456

Treasurer & Director

   

John H. Zoeller

5860

Chief Financial Officer

 

Mr. Streicker joined the General Partner in May 1976. He has been a Director since April 1984. He is Chairman of SHC and its parent company, The Sentinel Corporation.

 

Ms. Cassidy joined the General Partner in August 1982. She has been a Director of the General Partner since March 1988. She is President of SHC and its parent company, The Sentinel Corporation.

 

Mr. Tietjen joined the General Partner in 1990 and served as its Chief Accounting Officer until 2006 and Chief Financial Officer and Treasurer from 2004 to 2007. He is a certified public accountant with over 3335 years of real estate related financial, management, accounting and reporting experience.

 

Mr. Cawley joined the General Partner in 1994. He is the regional manager responsible for commercial property transactions and management.

 

Mr. Roth joined the General Partner in 1994 and serves as its treasurer. He is a certifiedcertified public accountant with over 3234 years of real estate related financial, accounting and reporting experience.

 

Mr. Zoeller joined the General Partner in 1994 and serves as its principal financial and accounting officer. He is a certified public accountant with over 3638 years of real estate related financial, accounting and reporting experience.

 

 

2119

 

ITEM 11. EXECUTIVE COMPENSATION

 

The Registrant has no executive officers or directors.

 

 

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BBENEFICIALENEFICIAL OWNERS AND MANAGEMENT

 

(a)

At December 31, 2017,2019, an institutional investor of record owned 7.13% of the outstanding Units of Limited Partnership Interests. On January 13, 1993, a group of Unit holders of record, including the institutional investor referred to above, entered into a collective agreement with respect to their ownership interest in the Registrant. The aggregate number of Units beneficially owned by the group is 606 Units, representing 7.8% of the total number of outstanding Units of Limited Partnership Interest on that date. Each Unit holder has disclaimed beneficial ownership of all Units owned by the other Unit holders in this group. The foregoing information is based upon a 13-D filing made by the respective Unit holders.

 

(b)

As of December 31, 2017,2019, none of the Directors of the General Partner owned any outstanding Units of Limited Partnership Interest. No Officers or Directors of SHC owned any outstanding Units of Limited Partnership Interest. SRE Clearing Services, Inc., an affiliate of the General Partner, owned 3,427.03,921.0 Units of Limited Partnership Interest, representing 44.2%50.6% of the outstanding number of Units on December 31, 2017.2019. In accordance with SEC regulations, SRE Clearing Services, Inc. filed Form 13-D/A on December 7, 2017,September 5, 2019, when the total number of Units held reached 44%50% of the outstanding number of Units.

 

(c)(c)

During the year ended December 31, 2017,2019, there were no changes in control of the Registrant or the General Partner.

 

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

 

The General Partner, among other things, furnishes services and advice to the Registrant and is paid a variable annual fee for such services based on calculations prescribed in the Registrant's Partnership Agreement. For these services, the General Partner receives a management fee equal to 2% of the average amount of capital invested in real estate plus cumulative mortgage amortization payments, and 0.5% of capital not invested in real estate, as defined in the Partnership Agreement. The management fee amounted to $888,325, $867,859$1,007,137, $911,615 and $875,788$888,325 for the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively. Of the amounts earned in 2018 and 2017 2016$485,374 and 2015, $462,086, $441,618 and $449,548, respectively havehad been deferredaccrued while the obligations under the Loan Agreement areagreement were outstanding. The deferredaccrued amounts total $2,922,943totaled $3,408,317 and $2,460,857 and arewere included in accrued expenses on the balance sheet as of December 31, 20172018. Since the Loan has been retired, Registrant was allowed to pay the accrued fees and 2016, respectively.current fees. In addition, the General Partner is entitled to 25% of cash distributions in excess of the annual distribution preference, as defined in the Partnership Agreement. No such amounts were due for the years ended December 31, 2017, 20162019, 2018 or 2015.2017.

 

Certain affiliates of the General Partner oversee the management and operations of various real estate properties, including those owned by the Registrant. Services performed by these affiliates applicable to the Registrant's properties are billed at actual or allocated cost, or percentage of revenues. The costs of such services are believed to be competitive with charges for similar services provided by unrelated management companies. Fees charged by these affiliates totaled $56,734, $55,409 and $54,311 $53,242in 2019, 2018, and $117,004 in 2017, 2016, and 2015, respectively.

 

Registrant’s wholly owned property located in Maple Grove, Minnesota is 100% leased to a single tenant whose lease was scheduled to expire July 31, 2019. On September 17, 2015,July 26, 2018, Registrant completedand the saletenant executed an extension of the warehouse distribution property. Sales proceeds were usedlease to pay selling expenses, retire the $10,000,000 mortgage encumbering the property and pay down a portion of the Registrant’s bank loan. Closing expenses includesda sale commission of $80,250 paid to anOctober 31, 2024. An affiliate of the General Partner.Partner was paid a leasing commission of $158,494 for the lease extension.


20

 

In 2012 an affiliate of the General Partner commenced maintaining and updating the investor database and preparing the tax K-1 forms and related schedules which previously had been prepared by an unaffiliated company. The fee charged by the affiliate for the similar service is lower than the fee previously charged by the unaffiliated company. Fees charged for 2017, 20162019, 2018 and 20152017 were $54,000 each year.

During 2019 the Partnership had the roof of its wholly owned property located in Maple Grove, Minnesota replaced. In accordance with the management agreement, an affiliate of the General Partner was paid a construction supervision fee for the supervision of the capital project in the amount of $16,547. 

 

In 2007 the Registrant made an investment of $37,200,000, representing a thirty percent ownership interest in Omaha. For the years 2017, 20162019, 2018 and 2015,2017, the Registrant’s equity interest in the net income of Omaha was approximately $6,829,000, $5,842,000 and $11,320,000, $9,895,000 and $22,142,000, respectively.

 


Table of Contents

22

In connection with the mortgage financing of certain properties, the respective lenders required the Registrant to place the assets and liabilities of these properties into single asset limited partnerships or land trusts which hold title to these properties. A trust company affiliated with the General Partner holds the general partner interest in each single asset limited partnership as trustee for the Registrant. An affiliate of the General Partner is also the trustee of the land trust. For its services, the affiliate was not paid an annual fee in 2017, 2016 or 2015.

 

Reference is made to Items 10 and 11, and Notes 2, 4,3, 5, 6 and 109 in the consolidated financial statements.


Table of Contents

23

 

ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES

 

1.

Audit Fees.  The aggregate fees billed for professional services rendered by the principal accountant for the audit of the Registrant’s annual financial statements and review of financial statements included in the Partnership’s Form 10-Q or services that are normally provided by the accountant in connection with statutory and regulatory filings or engagements for those fiscal years were approximately $100,000 and $105,000$99,000 for each of the years ended December 31, 20172019 and 2016,2018, respectively.

 

2.

Audit-Related Fees.  No fees were billed by the principal accountant during the years ended December 31, 20172019 and 20162018 for assurance and related services that are reasonably related to the performance of the audit or review of Registrant's financial statements that are not reported under subparagraph (1) of this section.

 

3.

Tax Fees.  The aggregate fees billed for professional services rendered by the principal accountant for tax compliance, tax advice, and tax planning were approximately $15,000 for each for the years ended December 31, 20172019 and 2016,2018, respectively. This work included reviewing year-end tax projections as well as the Registrant’s tax returns prepared by the Registrant for the respective years.

 

4.

All Other Fees.  No other fees were billed in either of the last two fiscal years for products and services provided by the principal accountant, other than the services reported in subparagraphs (1) through (3) of this section.

5.

5.

(i)The selection of the independent auditors to audit the annual financial statements and perform review procedures on the quarterly reports filed with the SEC by the Registrant is made by the general partner of Registrant. Fees quoted by the independent auditors are approved by the general partner prior to their acceptance by the Registrant.

(ii) Not Applicable.

6.

6.

Not Applicable.


21

 

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENTSCHEDULES

 

(a)

(1)

Financial statements - The Registrant's 20172019 Annual Audited Consolidated Financial Statements are included in this Annual Report on Form 10-K.

 

(2)

(2)

Financial statement schedules - See Index to Consolidated Financial Statement Schedules on page 25.23. All other financial statement schedules are inapplicable or the required subject matter is contained in the consolidated financial statements or notes thereto.

 

(b)     Exhibits -

Exhibit

No.

Description

 

3.1

Agreement of Limited Partnership (incorporated by reference to Exhibit A to Registration Statement on form S-11 as filed with the Securities and Exchange Commission on May 16, 1985)

31.1

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

99.1

Audited Financial Statements of Sentinel Omaha, LLC December 31, 2017

101.INS **XBRL Instance
101.SCH **XBRL Taxonomy Extension Schema
101.CAL **XBRL Taxonomy Extension Calculation
101.DEF **XBRL Taxonomy Extension Definition
101.LAB **XBRL Taxonomy Extension Labels
101.PRE **XBRL Taxonomy Extension Presentation2019

101.INS ** XBRL Instance

101.SCH ** XBRL Taxonomy Extension Schema

101.CAL ** XBRL Taxonomy Extension Calculation

101.DEF ** XBRL Taxonomy Extension Definition

101.LAB ** XBRL Taxonomy Extension Labels

101.PRE ** XBRL Taxonomy Extension Presentation

 

**XBRL information is furnished and not filed or a part of a registration statement or prospectus for purposes of sections 11 or 12 of the Securities Act of 1933, as amended, is deemed not filed for purposes of section 18 of the Securities Exchange Act of 1934, as amended, and otherwise is not subject to liability under these sections.

 

ITEM 16. FORM 10-K SUMMARY

Not Applicable.

 

2422

 

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.

 

  

SB PARTNERS

   
 

By:

SB PARTNERS REAL ESTATE CORPORATION

  

General Partner

   
  

Chief Executive Officer

Dated: March 28, 201826, 2020

By:

/s/ George N. Tietjen III

  

George N. Tietjen III

   
  

Principal Financial & Accounting Officer

Dated: March 28, 201826, 2020

By:

/s/ John H. Zoeller

  

John H. Zoeller

  

ChiefChief Financial Officer

 

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

  

Position

 

Date

      

/s/ George N. Tietjen III

 

Chief Executive Officer

March 28, 2018 26, 2020

George N. Tietjen III 

    
     
   

Chief Financial Officer

 

/s/ John H. Zoeller

 

(Principal Financial & Accounting Officer)

March 28, 2018 26, 2020

John H. Zoeller

    

 

 

2523

 

SB PARTNERS

  

ITEMS 8 and 14 (a) (1) and (2)

  
  

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

  

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND

SUPPLEMENTAL FINANCIAL STATEMENT SCHEDULE

  
  

Report of Independent Registered Public Accounting Firm

2624

  

Consolidated BalanceBalance Sheets as of December 31, 20172019 and 20162018

2725

  

Consolidated Statements of Operations for thethe years ended December 31, 2017, 20162019, 2018 and 20152017

2826

  

Consolidated Statements of Changes in Partners' Equity (Deficit) for the years ended December 31, 2017, 20162019, 2018 and 20152017

2927

  

Consolidated Statements of Cash Flows for the years ended DecemberDecember 31, 2017, 20162019, 2018 and 20152017

3028

  

Notes to Consolidated Financial Statements

3129 – 3937

  

Supplemental Financial Statement schedule:

 
  

Schedule III – Real Estate and Accumulated Depreciation as of December 31, 20172019

40-4138 - 39

 

 

2624

 

ReportReport of Independent Registered Public Accounting Firm

 

 

To the Partners

of SB Partners

 

Opinion on the Financial Statements

 

We have audited the accompanying consolidated balance sheets of SB Partners and subsidiaries (collectively, the “Partnership”“Partnership”) as of December 31, 20172019 and 2016, and2018, the related consolidated statements of operations, changes in partners’ equity (deficit), and cash flows for each of the three years in the period ended December 31, 2017,2019, and the related notes and the schedule of Real Estate and Accumulated Depreciation as of December 31, 20172019 (collectively referred to as the "financial statements"“financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Partnership as of December 31, 20172019 and 2016,2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2017,2019, in conformity with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

These financial statements are the responsibility of the Partnership’s general partner. Our responsibility is to express an opinion on the Partnership’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Partnership in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

 

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Partnership is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.

As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Partnership’s internal control over financial reporting. Accordingly, we express no such opinion.

 

Our audits included performing procedures to assess the risk of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by the general partner, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

 

/s/ PKF O'Connor Davies, LLP

We have served as the Partnership’sPartnership’s auditor since 2006.

 

/s/ Dworken, Hillman, LaMorte and Sterczala, P.C.

Shelton, Connecticut

March 28, 2018 26, 2020

 

 

2725

 

 

SB PARTNERS

(A New York Limited Partnership)

 

CONSOLIDATED BALANCE SHEETS

 

 

December 31,

  

December 31,

 
 

2017

  

2016

  

2019

  

2018

 
                

Assets:

                

Investments -

                

Real estate, at cost

                

Land

 $470,000  $470,000  $470,000  $470,000 

Buildings, furnishings and improvements

  5,081,365   5,016,185   5,671,101   5,239,859 

Less - accumulated depreciation

  (2,084,846)  (1,927,326)  (2,395,451)  (2,249,190)
  3,466,519   3,558,859   3,745,650   3,460,669 
                

Investment in Sentinel Omaha, LLC, net of reserve for fair value of $12,526,608 and $13,575,238 at December 31, 2017 and 2016, respectively

  37,579,824   25,211,157 

Investment in Sentinel Omaha, LLC, net of reserve for fair value of $10,395,545 and $10,709,724 at December 31, 2019 and 2018, respectively

  41,582,157   42,838,890 
  41,046,343   28,770,016   45,327,807   46,299,559 
                

Other Assets -

                

Cash and cash equivalents

  1,449,927   1,327,197   987,624   338,239 

Cash in escrow

  504,778   501,145 

Other

  7,019   7,363   8,743   7,789 
                

Total assets

 $43,008,067  $30,605,721  $46,324,174  $46,645,587 
                

Liabilities:

                

Loan payable, net of unamortized deferred finance costs of $7,279 and $29,118 as of December 31, 2017 and 2016, respectively

 $5,719,311  $5,731,355 

Accounts payable

  516,793   419,755  $177,596  $561,800 

Tenant security deposit

  101,414   98,616   107,010   104,212 

Accued expenses

  2,922,943   2,460,857 

Accrued expenses

  -   3,408,317 
                

Total liabilities

  9,260,461   8,710,583   284,606   4,074,329 
                

Partners' Equity (Deficit):

                

Units of partnership interest without par value;

                

Limited partner - 7,753 units

  33,761,689   21,910,750   46,052,066   42,584,203 

General partner - 1 unit

  (14,083)  (15,612)  (12,498)  (12,945)
                

Total partners' equity

  33,747,606   21,895,138   46,039,568   42,571,258 
                

Total liabilities and partners' equity

 $43,008,067  $30,605,721  $46,324,174  $46,645,587 

 

See notes to consolidated financial statements

 

 

2826

 

 

SB PARTNERS

(A New York Limited Partnership)

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

For the Years Ended December 31,

 
             

For the Years Ended December 31,

 
 

2017

  

2016

  

2015

  

2019

  

2018

  

2017

 

Revenues:

                        

Base rental income

 $724,140  $702,768  $662,991 

Other rental income

  349,818   352,952   351,743 

Interest on short-term investments and other

  7,177   3,624   1,353 

Rental income

 $1,126,745  $1,094,278  $1,073,958 

Interest income

  4,739   16,178   7,177 
                        

Total revenues

  1,081,135   1,059,344   1,016,087   1,131,484   1,110,456   1,081,135 
                        

Expenses:

                        

Real estate operating expenses

  281,796   286,536   314,306   304,542   304,672   281,796 

Interest on loan payable

  -   -   365,183 

Amortization of deferred financing costs

  21,839   21,840   21,838   -   7,280   21,839 

Depreciation

  157,520   157,344   138,926   146,261   164,344   157,520 

Real estate taxes

  123,525   126,662   125,449   129,556   121,868   123,525 

Management fees

  888,325   867,859   875,788   1,007,137   911,615   888,325 

Other

  124,329   131,157   153,473   117,545   129,967   124,329 
                        

Total expenses

  1,597,334   1,591,398   1,994,963   1,705,041   1,639,746   1,597,334 
                        

Loss from operations

  (516,199)  (532,054)  (978,876)  (573,557)  (529,290)  (516,199)
                        

Equity in net income of investment

  11,320,037   9,894,743   22,142,099   6,829,088   5,842,182   11,320,037 
                        

Adjustment to reserve for value of investment

  1,048,630   870,588   (7,696,273)

Decrease in reserve for value of investment

  314,179   1,816,884   1,048,630 
                        

Income from continuing operations

  11,852,468   10,233,277   13,466,950   6,569,710   7,129,776   11,852,468 
                        

Income from discontinued operations

  -   -   400,958 
            

Net gain on sale of investment in real estate property

  -   -   3,569,246 

Gain on extinguishment of debt

  -   1,693,876   - 
                        

Net income

  11,852,468   10,233,277   17,437,154   6,569,710   8,823,652   11,852,468 
                        

Income allocated to general partner

  1,529   1,320   2,249   847   1,138   1,529 
                        

Income allocated to limited partners

 $11,850,939  $10,231,957  $17,434,905  $6,568,863  $8,822,514  $11,850,939 
                        

Income per unit of limited partnership interest (basic and diluted)

                        
                        

Income from continuing operations

 $1,528.76  $1,319.91  $1,737.00  $847.38  $919.62  $1,528.76 

Income from discontinued operations (including gain on sale)

 $-  $-  $512.09 
            

Gain on extinguishment of debt

 $-  $218.48  $- 
            

Net income

 $1,528.76  $1,319.91  $2,249.09  $847.38  $1,138.10  $1,528.76 
                        

Weighted Average Number of Units of Limited Partnership Interest Outstanding

  7,753   7,753   7,753   7,753   7,753   7,753 

 

See notes to consolidated financial statements

 

 

2927

 

 

SB PARTNERS

(A New York Limited Partnership)

 

CONSOLIDATED STATEMENTS OF CHANGES IN PARTNERS' EQUITY (DEFICIT)

For the years endedYears Ended December 31, 2017, 20162019, 2018 and 20152017

 

Limited Partners:

                                        
            

Units of Partnership Interest

             
 

Units of Partnership Interest

                                 
                     

Number

  

Amount

  

Cumulative Cash

Distributions

  

Accumulated

Income

  

Total

 
 

Number

  

Amount

  

Cumulative Cash

Distributions

  

Accumulated

Income (Losses)

  

Total

                     
                    

Balance, January 1, 2015

  7,753  $119,968,973  $(111,721,586) $(14,003,499) $(5,756,112)

Net income for the year

  -   -   -   17,434,905   17,434,905 

Balance, December 31, 2015

  7,753   119,968,973   (111,721,586)  3,431,406   11,678,793 

Net income for the year

  -   -   -   10,231,957   10,231,957 

Balance, December 31, 2016

  7,753   119,968,973   (111,721,586)  13,663,363   21,910,750 

Balance, January 1, 2017

  7,753  $119,968,973  $(111,721,586) $13,663,363  $21,910,750 

Net income for the year

  -   -   -   11,850,939   11,850,939   -   -   -   11,850,939   11,850,939 

Balance, December 31, 2017

  7,753  $119,968,973  $(111,721,586) $25,514,302  $33,761,689   7,753   119,968,973   (111,721,586)  25,514,302   33,761,689 

Net income for the year

  -   -   -   8,822,514   8,822,514 

Balance, December 31, 2018

  7,753   119,968,973   (111,721,586)  34,336,816   42,584,203 

Net income for the year

  -   -   -   6,568,863   6,568,863 

Distribution paid

  -   -   (3,101,000)  -   (3,101,000)

Balance, December 31, 2019

  7,753  $119,968,973  $(114,822,586) $40,905,679  $46,052,066 

 

 

 

General Partner:

                                        
            

Units of Partnership Interest

             
 

Units of Partnership Interest

                                 
                     

Number

  

Amount

  

Cumulative Cash

Distributions

  

Accumulated

Income

  

Total

 
 

Number

  

Amount

  

Cumulative Cash

Distributions

  

Accumulated

Income (Losses)

  

Total

                     
                    

Balance, January 1, 2015

  1  $10,000  $(26,364) $(2,817) $(19,181)

Net income for the year

  -   -   -   2,249   2,249 

Balance, December 31, 2015

  1   10,000   (26,364)  (568)  (16,932)

Net income for the year

  -   -   -   1,320   1,320 

Balance, December 31, 2016

  1   10,000   (26,364)  752   (15,612)

Balance, January 1, 2017

  1  $10,000  $(26,364) $752  $(15,612)

Net income for the year

  -   -   -   1,529   1,529   -  $-  $-  $1,529   1,529 

Balance, December 31, 2017

  1  $10,000  $(26,364) $2,281  $(14,083)  1   10,000   (26,364)  2,281   (14,083)

Net income for the year

  -  $-  $-  $1,138   1,138 

Balance, December 31, 2018

  1   10,000   (26,364)  3,419   (12,945)

Net income for the year

  -   -   -   847   847 

Distribution paid

  -   -   (400)  -   (400)

Balance, December 31, 2019

  1  $10,000  $(26,764) $4,266  $(12,498)

 

See notes to consolidated financial statements.statements

 

 

3028

 

 

SB PARTNERS

(A New York Limited Partnership)

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

  

For the Years Ended December 31,

 
  

2017

  

2016

  

2015

 
             

Cash Flows From Operating Activities:

            

Net income

 $11,852,468  $10,233,277  $17,437,154 

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

            

Net gain on sale of investment in real estate property

  -   -   (3,569,246)

Equity in net income of investment

  (11,320,037)  (9,894,743)  (22,142,099)

Adjustment of reserve for fair value of investment

  (1,048,630)  (870,588)  7,696,273 

Depreciation and amortization

  179,359   179,184   162,732 

Net decrease in other assets

  344   6,524   17,408 

Net increase in accounts payable

  97,038   49,546   52,216 

Net increase in tenant security deposit

  2,798   2,798   2,798 

Net increase (decrease) in accrued expenses

  462,086   441,617   (663,791)
             

Net cash provided by (used in) operating activites

  225,426   147,615   (1,006,555)
             

Cash Flows From Investing Activities:

            

Net proceeds from sale of investment in real estate property

  -   -   15,595,492 

Interest earned on cash in escrow

  (3,633)  (902)  (50)

Capital additions to real estate owned

  (65,180)  -   (149,213)
             

Net cash provided by (used in) investing activites

  (68,813)  (902)  15,446,229 
             

Cash Flows From Financing Activities:

            

Repayment of mortgage note in discontinued operations

  -   -   (10,000,000)

Repayment of loan payable

  (33,883)  (226,415)  (3,966,148)

Decrease (increase) in restricted cash

  -   200,000   (200,000)
             

Net cash (used in) financing activities

  (33,883)  (26,415)  (14,166,148)
             

Net change in cash and cash equivalents

  122,730   120,298   273,526 
             

Cash and cash equivalents at beginning of year

  1,327,197   1,206,899   933,373 
             

Cash and cash equivalents at end of year

 $1,449,927  $1,327,197  $1,206,899 
             

Supplemental disclosure of cash flow information:

            

Cash paid during the year for interest

 $-  $-  $1,881,719 
  

For the Years Ended December 31,

 
  

2019

  

2018

  

2017

 
             

Cash Flows From Operating Activities:

            

Net income

 $6,569,710  $8,823,652  $11,852,468 

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

            

Gain on extinguishment of debt

  -   (1,693,876)  - 

Equity in net (income) of investment

  (6,829,088)  (5,842,182)  (11,320,037)

(Decrease) in reserve for value of investment

  (314,179)  (1,816,885)  (1,048,630)

Depreciation and amortization

  146,261   171,624   179,359 

Net (increase) decrease in other assets

  (954)  (770)  344 

Net (decrease) increase in accounts payable

  (384,204)  45,007   97,038 

Net increase in tenant security deposit

  2,798   2,798   2,798 

Net (decrease) increase in accrued expenses

  (3,408,317)  485,374   462,086 

Distributions from investment in Sentinel Omaha, LLC

  8,400,000   2,400,000   - 
             

Net cash provided by operating activities

  4,182,027   2,574,742   225,426 
             

Cash Flows From Investing Activities:

            

Capital additions to real estate owned

  (431,242)  (158,494)  (65,180)
             

Net cash used in investing activities

  (431,242)  (158,494)  (65,180)
             

Cash Flows From Financing Activities:

            

Distribution paid to partners

  (3,101,400)  -   - 

Repayment of loan payable

  -   (4,032,714)  (33,883)
             

Net cash used in financing activities

  (3,101,400)  (4,032,714)  (33,883)
             

Net change in cash and cash equivalents and cash in escrow

  649,385   (1,616,466)  126,363 
             

Cash and cash equivalents and cash in escrow at beginning of period

  338,239   1,954,705   1,828,342 
             

Cash and cash equivalents and cash in escrow at end of period

 $987,624  $338,239  $1,954,705 

 

See notes to consolidated financial statements

 

 

3129

 

SBSB PARTNERS

Notes to Consolidated Financial Statements

 

 

(1)(1) ORGANIZATION AND SIGNIFICANT ACCOUNTING POLICIES

SB Partners, a New York limited partnership, and its subsidiaries (collectively, the "Partnership"), have been engaged since April 1971 in acquiring, operating, and holding for investment a varying portfolio of real estate interests. SB Partners Real Estate Corporation (the "General Partner") serves as the general partner of the Partnership.

 

The significant accounting and financial reporting policies of the Partnership are as follows:

 

(a)

The accompanying consolidated financial statements include the accounts of SB Partners and its subsidiaries. All significant intercompany accounts and transactions have been eliminated. The consolidated financial statements are prepared using the accrual basis of accounting in accordance with accounting principles generally accepted in the United States of America. Revenues are recognized as earned and expenses are recognized as incurred. The preparation of financial statements in conformity with such principles 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 reporting period. Actual results could differ from those estimates.

 

(b)

In connection with the mortgage financing on certain of its properties, the Partnership placed the assets and liabilities of the properties into single asset limited partnerships, limited liability companies or land trusts which hold title to the properties. The Partnership has effective control over such entities and holds 100% of the beneficial interest. Accordingly, the financial statements of these subsidiaries are consolidated with those of the Partnership.

 

(c)

Depreciation of buildings, furnishings and improvements is computed using the straight-line method of depreciation, based upon the estimated useful lives of the related properties, as follows:

 

(in years)

Buildings and Improvements

 5 to40

Furnishings

 5 to7

Buildings and Improvements (in years)

  5to40 

Furnishings (in years)

 5to7 

 

Investments in real estate are carried at historical cost and reviewed periodically for impairment. Expenditures for maintenance and repairs are expensed as incurred. Expenditures for improvements, renewals and betterments, which increase the useful life of the real estate, are capitalized. Upon retirement or sale of property, the related cost and accumulated depreciation are removed from the accounts. Amortization of deferred financing and refinancing costs is computed by amortizing the cost on a straight-line basis over the terms of the related mortgage notes.

 

(d)

Investments in real estate are carried at historical cost and reviewed periodically for impairment. Expenditures for maintenance and repairs are expensed as incurred. Expenditures for improvements, renewals and betterments, which increase the useful life of the real estate, are capitalized. Upon retirement or sale of property, the related cost and accumulated depreciation are removed from the accounts. Amortization of deferred financing and refinancing costs is computed by amortizing the cost on a straight-line basis over the terms of the related mortgage notes.
(d)

Real estate properties are regularly evaluated on a property by property basis to determine if it is appropriate to write down carrying values to recognize an impairment of value. Impairment is determined by calculating the sum of the estimated undiscounted future cash flows including the projected undiscounted future net proceeds from the sale of the property. In the event such sum is less than the net carrying value of the property, the property will be written down to estimated fair value. Based on the Partnership’s long-term hold strategy for its investments in real estate, the carrying value of its property at December 31, 2017 2019 is estimated to be fully realizable.

 

(e)

Real estate held for sale is carried at the lower of cost or fair value less selling costs. Upon determination that a property is held for sale, depreciation of such property is no longer recorded.

 

(f)

For financial reporting purposes, the Partnership considers all highly liquid, short-term investments with original maturities of three months or less when purchased to be cash equivalents. From time to time, the Partnership has on deposit at financial institutions amounts that exceed current federal deposit insurance limitations. The Partnership has not experienced any losses in such accounts and does not believe it is exposed to any significant credit risk on cash and cash equivalents.

 

(g)

The Partnership accounts for its investment in Sentinel Omaha, LLC at fair value. Determination of the fair value of Omaha involves numerous estimates and subjective judgments that are subject to change in response to current and future economic and market conditions, including, among other things, demand for residential apartments, competition, and operating cost levels such as labor, energy costs and real estate taxes. Judgments regarding these factors are not subject to precise quantification or verification and may change from time to time as economic and market factors change. (see Notes 5 and 6)6)

 

 

3230

 

 

(h)

The Partnership has elected to classify distributions received from equity method investees using the cumulative earnings approach. Accordingly, distributions received from equity method investees are classified as cash inflows from operating activities on the accompanying Consolidated Statements of Cash Flows.

(i)

Tenant leases at the multifamily properties owned by Omaha generally have terms of one year or less. Rental income at the multifamily properties is recognized when earned pursuant to the terms of the leases with tenants. The tenantPartnership’s lease at the industrial flex property has a term that exceeds one year. Rentalis comprised of both fixed and variable income. Fixed lease income at the industrial flex propertyincludes base rent and is recognized on a straight-line basis over the term of the lease. The industrial flex property lease also contains provisions for the reimbursement of the tenant’s share of real estate taxes, insurance, and common area maintenance (CAM) costs (collectively, “Recoverable Costs”) incurred. This variable lease income is recognized in the period in which the related expenses are incurred and is included in rental income in the accompanying Consolidated Statements of Operations. See Note 2.

 

(i)(j)

Gains on sales of investments in real estate are recognized in accordance with accounting principles generally accepted in the United States of America applicable to sales of real estate which require minimum levels of initial and continuing investment by the purchaser, and certain other tests be met, prior to the full recognition of profit at the time of the sale. When the tests are not met, gains on sales are recognized on either the installment or cost recovery methods.

 

(j)(k)

Each partner is individually responsible for reporting its share of the Partnership's taxable income or loss. Accordingly, no provision has been made in the accompanying consolidated financial statements for Federal, state or local income taxes.

 

(k)(l)

Net income per unit of partnership interest has been computed based on the weighted average number of units of partnership interest outstanding during each year. There were no potentially dilutive securities outstanding during each year.

 

(l)(m)

The Partnership is engaged in only one industry segment, real estate investment, and therefore information regarding industry segments is not applicable and is not included in these consolidated financial statements.

 

 

(2(2) RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS

In February 2016, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2016-2, Leases (ASU 2016-2), which amends the existing accounting standards for lease accounting, including requiring lessees to recognize a lease liability for the obligation to make lease payments and a right-of-use asset for the right to use the underlying asset for the lease term on their balance sheet. The accounting for lessors remained largely unchanged from existing standards; however ASU 2016-02 narrowed the definition of initial direct lease costs and resulted in certain lease procurement costs, which were previously capitalized, be expensed as incurred. In July 2018, the FASB issued ASU No. 2018-11, Leases – Targeted Improvements (ASU 2018-11), which provided entities with relief from the costs of implementing certain aspects of ASU 2016-2, including a transition option that permitted the recognition of a cumulative effect adjustment to the opening balance of retained earnings in the period of adoption. The Partnership adopted ASU 2016-02 and ASU 2018-11 (collectively, “ASC Topic 842”) on January 1, 2019.

In connection with the adoption of ASC Topic 842, the Partnership elected the practical expedient concerning the treatment of CAM costs. CAM is a non-lease component of the lease contract under ASC 842, and therefore would be accounted for under ASC Topic 606, Revenue from Contracts with Customers, and presented separate from rental income based on an allocation of the overall contract price, which is not necessarily the amount that would be billable to the tenant for CAM reimbursements per the term of the lease contract. As the timing and pattern of providing the CAM service to the tenant is the same as the timing and pattern of the tenant’s use of the underlying lease asset, the Partnership elected, under the practical expedient, to combine CAM and other Recoverable Costs with the remaining lease components, and recognize them together as rental income in the accompanying Consolidated Statements of Operations.


31

The following table provides a disaggregation of rental income recognized by the Partnership for each of the three years in the period ended December 31, 2019:

  

2019

  

2018

  

2017

 

Operating lease income:

            

Fixed lease income (Base Rent)

 $772,617  $746,115  $724,140 

Variable lease income (Recoverable Costs)

  354,128   348,163   349,818 
             

Total Rental Income

 $1,126,745  $1,094,278  $1,073,958 

Because the standard for lessors remained largely unchanged from the previous guidance, the adoption of ASC Topic 842 did not have a material impact on the Partnership’s consolidated financial statements.

(3) INVESTMENT MANAGEMENT AGREEMENT

The Partnership entered into a management agreement with the General Partner. Under the terms of this agreement, the General Partner is responsible for the acquisition, management and disposition of all investments, as well as performance of the day-to-day administrative operations and provision of office space for the Partnership.

 

For these services, the General Partner receives a management fee equal to 2% of the average amount of capital invested in real estate plus cumulative mortgage amortization payments, and 0.5% of capital not invested in real estate, as defined in the partnership agreement. The management fee amounted to $888,325,$867,859$1,007,137, $911,615 and $875,788$888,325 for the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively. Of the amounts earned in 2017,20162018 and 2015,$462,086,$441,6182017, $485,375 and $449,548,$462,086, respectively hashad been deferredaccrued while the obligations under the Loan Agreement arewere outstanding. The deferredaccrued amounts total $2,922,943totaled $3,408,317 and $2,460,857 and arewere included in accrued expenses on the balance sheet as of December 31, 2017 2018. Since the Loan has been retired, the Partnership is allowed to pay the accrued fees and 2016, respectively. current fees. During 2019 the accrued fees were paid from cash flow from property operations and distributions from Omaha. In addition, the General Partner is entitled to 25% of cash distributions in excess of the annual distribution preference, as defined in the partnership agreement. No such amounts were due for the years ended December 31, 2017, 20162019, 2018 or 2015.2017.

 

 

(3)(4) INVESTMENTS IN REAL ESTATE

During 20172019 and 20162018 the Partnership owned an industrial flex property in Maple Grove, Minnesota. The following is the cost basis and accumulated depreciation of the real estate investment owned by the Partnership as of December 31, 2017 2019 and 2016:2018:

 

          

Real Estate at Cost

        

Real Estate at Cost

 
 

No. of

  

Year of

           

No. of

 

Year of

          

Type

 

Prop.

  

Acquisition

 

Description

 

12/31/17

  

12/31/16

  

Prop.

 

Acquisition

 

Description

 

12/31/19

  

12/31/18

 
                               
                               

Industrial flex property

  1   2002 

60,345 sf

 $5,551,365  $5,486,185  

1

 

2002

 

60,345 sf

 $6,141,101  $5,709,859 
                               

Less: accumulated depreciation

           (2,084,846)  (1,927,326)

Less: accumulated depreciation

  (2,395,451)  (2,249,190)
                               

Net book value

          $3,466,519  $3,558,859 

Net book value

 $3,745,650  $3,460,669 

 

 

(4) REAL ESTATE TRANSACTION

On September 17, 2015, the Partnership sold Lino Lakes for $16,050,000 in an all cash transaction. The net proceeds from the sale were used, in part, to retire the mortgage note of $10,000,000 that had been secured by the property and to pay down the Partnership’s loan (see Note 8). The carrying value at the time of the sale was $12,026,246 which resulted in a net gain for financial reporting purposes of $3,569,246 after closing costs of $454,508. The closing costs of $454,508 included a sale commission of $80,250 paid to an affiliate of the general partner. The historical cost of the property at the time of the sale was $15,296,036.The results of operations for the year ended December 31, 2015 are reflected as income from discontinued operations in the accompanying consolidated statements of operations.


33

(5)(5) ASSETS MEASURED AT FAIR VALUE

The accounting guidance for Fair Value Measurements establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in determining fair value. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level of input that is significant to the fair value measurement.


32

 

Fair value is defined as the price that would be received upon sale of an asset or paid upon transfer of a liability in an orderly transaction between market participants at the measurement date and in the principal or most advantageous market for that asset or liability. The fair value is calculated based on the assumptions that market participants would use in pricing the asset or liability, not on assumptions specific to the entity.

 

The three levels of fair value hierarchy are described below:

 

 

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical unrestricted assets or liabilities;

 

 

Level 2 - Quoted prices in active markets for similar assets and liabilities or quoted prices in less active dealer or broker markets;

 

 

Level 3 - Prices or valuations that require inputs that are both significant to the fair value measurement and are unobservable.

 

The following major categories of assets were measured at fair value during the year ended December 31, 2017 2019 and 2016:2018:

 

 

Level 3:

      

Level 3:

     
 

Significant

      

Significant

     
 

Unobservable

  

2017

  

Unobservable

  

2019

 
 

Inputs

  

Total

  

Inputs

  

Total

 
                

Assets

                

Investment in Sentinel Omaha, LLC

 $50,106,432  $50,106,432  $51,977,702  $51,977,702 

Reserve for fair value of investment

  (12,526,608)  (12,526,608)  (10,395,545)  (10,395,545)
                

Total assets

 $37,579,824  $37,579,824  $41,582,157  $41,582,157 

 

 

Level 3:

      

Level 3:

     
 

Significant

      

Significant

     
 

Unobservable

  

2016

  

Unobservable

  

2018

 
 

Inputs

  

Total

  

Inputs

  

Total

 
                

Assets

                

Investment in Sentinel Omaha, LLC

 $38,786,395  $38,786,395  $53,548,614  $53,548,614 

Reserve for fair value of investment

  (13,575,238)  (13,575,238)  (10,709,724)  (10,709,724)
                

Total assets

 $25,211,157  $25,211,157  $42,838,890  $42,838,890 

 

 

3433

 

The following is a reconciliation of the beginning and ending balances for assets measured at fair value using significant unobservable inputs (Level 3)3) during the years ended December 31, 2017 2019 and 2016:2018:

 

 

Investment in

  

Reserve for

      

Investment in

  

Reserve for

     
 

Sentinel

  

fair value

      

Sentinel

  

fair value

     
 

Omaha, LLC

  

of investment

  

Total

  

Omaha, LLC

  

of investment

  

Total

 
                        

Balance at January 1, 2016

 $28,891,652  $(14,445,826) $14,445,826 

Balance at January 1, 2018

 $50,106,432  $(12,526,608) $37,579,824 

Equity in net income of investment

  9,894,743   -   9,894,743   5,842,182   -   5,842,182 

Distribution from investment

  (2,400,000)      (2,400,000)

Decrease in reserve

  -   870,588   870,588   -   1,816,884   1,816,884 

Balance at December 31, 2016

  38,786,395   (13,575,238)  25,211,157 

Balance at December 31, 2018

  53,548,614   (10,709,724)  42,838,890 

Equity in net income of investment

  11,320,037   -   11,320,037   6,829,088   -   6,829,088 

Distribution from investment

  (8,400,000)  -   (8,400,000)

Decrease in reserve

  -   1,048,630   1,048,630   -   314,179   314,179 

Balance at December 31, 2017

 $50,106,432  $(12,526,608) $37,579,824 

Balance at December 31, 2019

 $51,977,702  $(10,395,545) $41,582,157 

 

Omaha is precluded from making distributions to its investors until its unsecured loan is paid in full. As of December 31, 2015, barring any unforeseen downturn in the real estate and capital markets, Registrant anticipated Omaha had a more likely than not chance to continue to improve the operations of the real estate assets, sell the assets at values sufficient to pay off the underlying mortgages and after paying off the balance of the unsecured bank loan at maturity, make distributions to its investors thereby returning a portion of the original invested capital. Registrant as of the year ended December 31, 2015 recognized a value in the Omaha investment equal to Registrant’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 2015 less a 50% reserve for possible unforeseen disruptions in the property and capital markets and the lack of liquidity for a non-controlling interest. During 2016, the net operating income reported for Omaha’s properties continued to improve which led to an increase in its real estate valuation. Omaha continued to make payments on its unsecured loan. However, Omaha’s mortgages and unsecured loan are encumbered with floating interest rates which had increased in late 2016 and have continued to increase during 2017. As of December 31, 2016 2018 the Partnership had recognized a value in the Omaha investment equal to the Partnership’s 30% portion of the equity reported on Omaha’s balance sheet as of December 31, 2016 2018 less a 35%20% reserve. Omaha’s unsecured loan which as of December 31, 2017 had a balance of $20,859,322 had a maturity date of December 31, 2017. During 2017 Omaha exercised its one option to extend the maturity date to June 30, 2018.During the second half of 2017 Omaha began marketing three of its properties for a sale in early 2018. If the sales close successfully, net sales proceeds from these sales will be used first to pay selling expenses and pay off each properties secured mortgage.  During the first quarter of 2018, sales of two of the properties were completed while the sales contract for the third was cancelled. Remaining proceeds were used to pay off the remaining balance of the unsecured loan.

For the year ended December 31, 2017 Sentinel Omaha reported a 10.2% increase in real estate values. Omaha anticipates the net operating income from its remaining portfolio to be flat during 2018 as compared to 2017. As noted above, all of Omaha’s property mortgages and banks loans use floating rates based on one month LIBOR rates plus the credit spread.

As noted earlier, during 2017 the floating rates on Omaha loans increased as short term LIBOR rates increased. The one month LIBOR rate increased from an average of (0.7164%) during December 2016 to an average of (1.4925%) during December 2017. Fixed mortgage interest rates for multi-family properties of similar class and location as Omaha’s portfolio also increased during 2017 from an approximate range of 4.10% to 4.15% in early 2017 to 4.35% to 4.50% near the end of 2017. Mortgage interest rates are expected to continue to increase in 2018 as the U.S. Federal Reserve continues a policy to increase the Federal Funds Rate. Although increases in fixed mortgage rates do not impact the operating cash flow of the Omaha properties directly, increases in fixed and floating rates on commercial mortgage debt can have a negative impact on capitalization rates and the sales prices Sentinel Omaha may achieve in the future

Registrant has only one wholly owned property which is located in Maple Grove, Minnesota. It is 100% leased to a single tenant whose lease is scheduled to expire October 31, 2019. However, the tenant has on ongoing option to terminate the lease under certain conditions as set forth in the lease terms as amended. One of the conditions is the payment of an early termination penalty; the calculation of which is based on the remaining time period in the lease. Another condition is the tenant must provide notice twelve months prior to the termination. The tenant pays fixed base rent which increases approximately 3% each year. The tenant pays directly or reimburses Registrant for all utilities, real estate taxes, insurance and most of the property operating expenses and property management fees. If the tenant does not renew or if the tenant exercises its termination option, the Registrant would have no source of internal funds until the space is released to a new tenant or Registrant receives distributions from Sentinel Omaha. Registrant may have to consider that it would be in the best interests of the limited partners to sell its investment in Sentinel Omaha and/or sell its wholly owned property. Registrant would not have considered a sale of its 30% non-controlling investment in Omaha in prior years due to Omaha’s unsecured debt. Selling the investment in Omaha while Omaha had a significant unsecured loan with an upcoming maturity would have likely realized a sale price for the investment that would be heavily discounted reflecting the unsecured debt risk. However, since Sentinel Omaha has in the past two years paid down a significant portion of the unsecured debt along with improving performance at the properties, the debt risk is estimated to be lower. The investment in a 30% non-controlling interest would still be valued at a discount due to the lack of control and liquidity. RegistrantThe Partnership will continue to report a reserve on the value of Omaha on its books but dueof 20% as of December 31, 2019.

For the year ended December 31, 2019 Sentinel Omaha reported a 4.3% increase in real estate values. Omaha anticipates the net operating income from its remaining portfolio to be flat during 2019 as compared to 2018. As noted above, all of Omaha’s property mortgage loans use floating rates based on either one month LIBOR rates plus the credit spread or a bond index rates.

During 2019 the floating rates on Omaha loans decreased as short term LIBOR rates and bond index rates decreased. Mortgage interest rates may change in 2020 if the U.S. Federal Reserve makes changes to the continuing pay downFederal Funds Rate. Although changes in fixed mortgage rates do not impact the operating cash flow of Omaha's unsecured loanthe Omaha properties directly, changes in 2017,fixed and floating rates on commercial mortgage debt can have an impact on capitalization rates and the reserve is reduced from 35% to 25%.sales prices Sentinel Omaha may achieve in the future.

 


Table of Contents

35

 

(6)(6) INVESTMENT IN SENTINEL OMAHA, LLC

 

In In 2007, the RegistrantPartnership made an investment in the amount of $37,200,000$37,200,000 representing a thirty percent ownership interest in Sentinel Omaha, LLC (“Omaha”). Omaha is a real estate investment company which as of December 31, 2017 2019 owns 11six multifamily properties in 8three markets. Omaha is an affiliate of the Partnership’s general partner. The Omaha annual audited financial statements are filed as an exhibit to the Partnership’s annual Form 10-K10-K filed with the SEC.

 

With respect to its investment in Omaha, the RegistrantPartnership elected to adopt Accounting Standards Codification Topic 825. Accordingly, the investment is presented at fair value. Adoption was elected, in part, because the audited financial statements of Omaha are presented at fair value and it was believed that a similar presentation would best reflect the value of the Registrant’sPartnership’s investment from its inception.


34

 

The following are the audited condensed financial statements (000’s(000’s omitted) of Omaha as of December 31, 2017 2019 and 20162018 and for each of the three years in the period ended December 31, 2017.2019:

 

Balance Sheet

 

2017

  

2016

 

Balance Sheet

 

2019

  

2018

 
                 

Investment in real estate properties, at fair value

 $368,600  $378,460 

Investment in real estate properties, at fair value

 $230,900  $290,500 

Other assets

  10,556   10,749 

Other assets

  19,825   13,960 

Debt

  (207,187)  (254,913)

Debt

  (73,892)  (121,481)

Other liabilities

  (4,948)  (5,008)

Other liabilities

  (3,574)  (4,484)

Members' equity

 $167,021  $129,288 

Members' equity

 $173,259  $178,495 

 

Statement of Operations

 

2019

  

2018

  

2017

 
              

Rent and other income

 $26,602  $33,786  $41,488 

Real estate operating expenses

  (12,618)  (16,189)  (20,230)

Other expenses

  (3,489)  (5,705)  (7,106)

Net unrealized (losses) gains

  (1,366)  488   44,074 

Net realized gain (losses)

  13,635   7,094   (20,492)
              

Net increase in net assets

 $22,764  $19,474  $37,734 

 

Statement of Operations

 

2017

  

2016

  

2015

 
             

Rent and other income

 $41,488  $44,266  $41,850 

Real estate operating expenses

  (20,230)  (21,062)  (20,221)

Other expenses

  (7,106)  (6,825)  (11,601)

Net unrealized gains

  44,074   16,603   63,779 

Net realized losses

  (20,492)  -   - 
             

Net increase in net assets

 $37,734  $32,982  $73,807 

 

Determination of the fair value of Omaha involves numerous estimates and subjectivesubjective judgments that are subject to change in response to current and future economic and market conditions, including, among other things, demand for residential apartments, competition, and operating cost levels such as labor, energy costs, real estate taxes and market interest rates. Judgments regarding these factors are not subject to precise quantification or verification and may change from time to time as economic and market factors change.

 

Estimated fair value was determined utilizing Level 3 inputs based upon independent appraisals or utilizing Level 2 inputs based upon sales contracts or bona fide sales offers.

 

TheThe investment in Omaha is not consolidated because other investors have substantive ownership and participative rights regarding Omaha’s operations and therefore control does not vest in the Registrant.Partnership. Were the Partnership deemed to control Omaha, it would have to be consolidated and therefore would impact the financial statements and related ratios.


Table of Contents

36

 

The values of real estate properties have been prepared giving consideration to the income and sales comparison approaches of estimating property value. The income approach estimates an income stream for a property and discounts this income plus a reversion (presumed sale) into a present value at a risk adjusted rate. Yield rates and growth assumptions utilized in this approach are derived from market transactions as well as other financial and industry data. The sales comparison approach compares recent transactions to the appraised property. Adjustments are made for dissimilarities which typically provide a range of value. Generally, the income approach carries the most weight in the value reconciliation. Substantially all of Omaha’s real estate properties are classified within Level 3 of the valuation hierarchy.

 

The mortgage notes payable are all variable rate loans at December 31, 2017; 2019; therefore they are reported at amortized cost.


35

 

The following table shows quantitative information about significant unobservable inputs related to Level 3 fair value measurement used at December 31, 2017 (000’s2019 (000’s omitted):

 

  

Fair

 

Valuation

 

Unobservable

 

Range

 
  

Value

 

Techniques

 

Inputs

 (Weighted Average) 
             

Investment in real estate properties

 $368,600 

Discounted cash flows (DCF)

 

Discount rate

 6.50% -8.00% (7.18%) 
     

 

       
       

Capitalization rate

  5.00%-6.25% (5.78%) 
             
       DCF Term (years)  10  
  

Fair

 

Valuation

Unobservable

 

Range

  
  

Value

 

Techniques

Inputs

 

(Weighted Average)

  

Investment in real estate properties

 $230,900 

Discounted cash flows (DCF)

Discount rate

  7.50%-7.75%(7.53%) 
     

 

       
      

Capitalization rate

  5.50%-5.75%(5.53%) 
             
      

DCF Term (years)

 

 

10   

 

 

 

(7) LOAN PAYABLE

Loan payable consists of the following:(7) QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

 

  

Net Carrying Amount

 
  

December 31,

 
         

Property

 

2017

  

2016

 
         

Loan payable:

        
         

Bank Loan (a):

        

Note B

  5,726,590   5,760,473 

Less: unamortized finance costs

  (7,279)  (29,118)
         
  $5,719,311  $5,731,355 
  

Revenues from

      

Net Income per

  

Equity in Net

 
  

Continuing

      

Unit of Limited

  

Income of

 

Year ended December 31, 2019

 

Operations

  

Net Income

  

Partnership Interest

  

Investment

 
                 

First Quarter

 $278,356  $189,419  $24.43  $408,908 

Second Quarter

  278,993   2,159,145   278.49   795,927 

Third Quarter

  279,769   1,009,983   130.27   1,439,584 

Fourth Quarter

  294,366   3,211,163   414.19   4,184,669 
                 
                 

Year ended December 31, 2018

                
                 

First Quarter

 $273,781  $3,268,374  $421.56  $1,111,737 

Second Quarter

  277,069   766,217   98.83   1,116,053 

Third Quarter

  280,790   1,402,835   180.94   1,899,156 

Fourth Quarter

  278,816   3,386,226   436.77   1,715,236 

(a)On September 17, 2007, the Partnership entered into a bank loan (the “Loan”) with a bank (“Holder”) in the amount of $22,000,000, which matured on October 1, 2008 and provided for interest only monthly payments based upon LIBOR plus 1.95%. On April 29, 2011, the Holder of the unsecured credit facility and the Partnership executed a new Loan Agreement (“Loan Agreement”). Registrant paid down a portion of the bank loan using the net sales proceeds from the sale of 175 Ambassador Drive in 2011 and a further pay down using the net sales proceeds from the sale of Lino Lakes in 2015. The terms of the remaining bank loan are:

1)

Note B in the amount of $5,726,590 has a maturity date of April 29, 2018. The Partnership has three1-year options to extend the maturity date if certain conditions are satisfied. Note B previously accrued interest at an annual fixed rate of 5% but only until all interest and principal had been paid in full on Note A. Accrued interest related to Note B in the amount of $1,335,833 was paid off in full on September 18, 2015 using sales proceeds from the sale of Lino Lakes. Thereafter Note B does not accrue any interest. Except as discussed below, payments of principal are deferred until Registrant’s investment in Sentinel Omaha LLC (“Omaha”) pays distributions to the Partnership or the Partnership sells Eagle Lake Business Center IV or its investment in Omaha. Distributions from Omaha or net

 

 

3736

2)

proceeds from the sale of Eagle IV or Omaha would be used first to pay the outstanding principal balance of Note B. If there are no distributions from Omaha prior to the Note B maturity, principal is due at maturity, subject to the above mentioned extensions. On January 30, 2018, the Partnership sent notice to Holder to exercise its firstone year option to extend the maturity date to April 29, 2019, which Holder has acknowledged.

3)

Note Bmay be voluntarily prepaid upon notice to the Holder, subject to certain requirements as to the application of payments. The Partnership’s obligations under Note B may be accelerated upon default.

4)

Until the Partnership’s obligations under the Note B are satisfied in full, the Partnership is required to pay a portion of its net operating income (after payment of certain permitted expenses), and the net proceeds from the sale, transfer or refinancing of its remaining properties and investments, toward Note B while retaining the other portion to increase cash reserves. On September 17, 2015, Registrant sold Lino Lakes. An amount of $200,000 of net sales proceeds had been held in reserve pending the expiration of the representations and warranties period as stipulated in the sales contract. On March 15, 2016, the representation and warranties period expired. There were no charges made against this reserve, therefore in March 2016, the $200,000 was used to further pay down the principal balance of the Note B in accordance with the terms of the Loan Agreement. On May 26, 2017, the partnership paid $33,883 to the Holder to pay down a portion of the outstanding balance of Note B. The proceeds represented excess net operating income, as defined, for the twelve months ended April 30, 2017. On May 26, 2016, the Partnership paid $26,415 to the Holder to pay down a portion of the outstanding balance of Note A. The proceeds represented excess net operating income, as defined, for the twelve months ended April 30, 2016. While the obligations under Note B are outstanding the Partnership is precluded from making distributions to its partners.

5)

The Partnership, its general partner and the Holder also entered into a Management Subordination Agreement accruing a portion of the investment management fee payable by the Partnership to its general partner so long as the Note B remains outstanding. As of December 31, 2017 and 2016,$2,922,942 and $2,460,857, respectively of investment management fees have been accrued and are included in accrued expenses on the balance sheet.

6)

As additional security for the Partnership’s payment of its obligations under the Loan Agreement, the Partnership, through its wholly-owned subsidiary Eagle IV Realty, LLC, has executed a Mortgage, Security Agreement, Assignment of Leases and Rents and Fixture Financing Statement (“Eagle IV Security Agreement”) and a Pledge Agreement (“Eagle IV Pledge Agreement”) in favor of Holder. The Eagle IV Security Agreement provides Holder with a security interest on the Partnership’s property located in Maple Grove, Minnesota (“Eagle IV”) of up to $5,000,000. The Eagle IV Pledge Agreement pledges to Holder the Partnership’s membership interest in Eagle IV Realty, LLC, the direct owner of Eagle IV. The Partnership has no other debt obligation secured by Eagle IV. The Loan Agreement also provides for a negative pledge on the Partnership’s remaining properties and investments.

Scheduled principal payments on the loan payable are as follows:

2018

 $- 

2019

  5,726,590 

2020

  - 

2021

  - 

2022

  - 

Thereafter

  - 
     

Total

 $5,726,590 

 


38

 

(8) QUARTERLY FINANCIAL INFORMATION (UNAUDITED)

  

Revenues from

      

Net Income per

  

Equity in Net

 
  

Continuing

      

Unit of Limited

  

Income (Loss) of

 

Year ended December 31, 2017

 

Operations

  

Net Income

  

Partnership Interest

  

Investment

 
                 

First Quarter

 $267,378  $2,114,101  $272.68  $3,449,898 

Second Quarter

  267,800   3,335,567   430.23   1,934,067 

Third Quarter

  271,619   5,089,139   656.41   4,013,490 

Fourth Quarter

  274,338   1,313,661   169.44   1,922,582 
                 
                 

Year ended December 31, 2016

                
                 

First Quarter

 $262,312  $833,979  $107.57  $1,972,800 

Second Quarter

  262,781   1,517,735   195.76   3,289,592 

Third Quarter

  266,304   2,315,680   298.68   4,872,219 

Fourth Quarter

  267,947   5,565,883   717.90   (239,868)

(9)(8) FEDERAL INCOME TAX INFORMATION (UNAUDITED)

A reconciliation of net income for financial reporting purposes to net income (loss) for Federal income tax reporting purposes is as follows:

 

 

For the Years Ended December 31,

  

For the Years Ended December 31,

 
 

2017

  

2016

  

2015

  

2019

  

2018

  

2017

 
                        

Net income for financial reporting purposes

 $11,852,468  $10,233,277  $17,437,154  $6,569,710  $8,823,652  $11,852,468 
            

Adjustment to net loss on sale of investment in real estate property to reflect differences between tax and financial reporting bases of assets and liabilities

  -   -   749,124 
                        

Difference between tax and financial statement equity in net income/ loss of investment

  (12,538,521)  (8,999,145)  (14,750,473)  4,175,809   2,807,300   (12,538,521)
                        

Difference between accrued investment management fees, mortgage interest and partnership administrative expenses recognized for tax purposes

  502,085   481,619   (619,789)  (3,734,253)  525,375   502,085 
                        

Difference between tax and financial statement depreciation

  7,788   7,424   (230,508)  8,712   13,429   7,788 
                        

Net income (loss) for Federal income tax reporting purposes

 $(176,180) $1,723,175  $2,585,508  $7,019,978  $12,169,756  $(176,180)
                        

Net ordinary income (loss) for Federal income tax reporting purposes

 $1,681,612  $1,723,175  $(1,043,005) $(1,173,621) $4,745,461  $1,681,612 

Net capital (Sec. 1231) gain (loss) for Federal income tax reporting purposes

  (1,857,792)  -   3,628,513   8,193,599   7,424,295   (1,857,792)
                        
 $(176,180) $1,723,175  $2,585,508  $7,019,978  $12,169,756  $(176,180)
                        
            

Weighted average number of units of limited partnership interest outstanding

  7,753   7,753   7,753   7,753   7,753   7,753 

 

As of December December 31,2017 2019 and 2016,2018, the tax bases of the Partnership's assets and liabilities were approximately $43,029,724$46,324,174 and $30,604,120$46,360,757 of assets, and$9,267,740 $277,606, and $8,739,701$4,074,329 of liabilities, respectively.

 

 

(10)(9) MANAGEMENT SERVICES

Certain affiliates of the General Partner oversee the management and operation of various real estate properties, including those owned by the Partnership. Services performed by affiliates are billed at actual or allocated cost, percentage of revenues or net equity. For the years ended December 31, 2017, 20162019, 2018 and 20152017 billings to the Partnership amounting to $54,311,$53,242$56,734, $55,409 and $117,004,$54,311, respectively, and are included in real estate operating expenses.


39

 

The Partnership’s wholly owned property located in Maple Grove, Minnesota is 100% leased to a single tenant whose lease was scheduled to expire July 31, 2019. On September 17, 2015,July 26, 2018, the Partnership completedand the saletenant executed an extension of the warehouse distribution property. Sales proceeds were usedlease to pay selling expenses, retire the $10,000,000 mortgage encumbering the property and pay down a portion of the Partnership’s bank loan. Closing expenses includes a sale commission of $80,250 paid to anOctober 31, 2024. An affiliate of the General Partner.Partner was paid a leasing commission of $158,494 for the lease extension.

 

During2012 an affiliate of the General Partner commenced maintaining and updating the investor database and preparing the tax K-1K-1 forms and related schedules which previously had been prepared by an unaffiliated company. The fee charged by the affiliate for the similar service is lower than the fee previously charged by the unaffiliated company. Fees charged for 2017,20162019, 2018 and 20152017 were $54,000$54,000 each year.

 

During 2019 the Partnership had the roof of its wholly owned property located in Maple Grove, Minnesota replaced. In connectionaccordance with the mortgage financingmanagement agreement, an affiliate of certain properties, the respective lenders required the Partnership to place the assets and liabilities of these properties into single asset limited partnerships which hold title to these properties. A trust company affiliated with the General Partner holds the general partner interest in each single asset limited partnership as trusteewas paid a construction supervision fee for the Partnership. For its services,supervision of the affiliate is paid an annual fee, which aggregated $0capital project in 2017,2016, and 2015, respectively, and is based upon the trust company's standard rate schedule.amount of $16,547.

 


37

 

(11)(10) FAIR VALUE OF FINANCIAL INSTRUMENTS

The Partnership’sPartnership’s financial instruments include cash and cash equivalents and a loan payable.equivalents. The carrying amount of cash and cash equivalents and loan payable are reasonable estimates of fair value. Loan payable has been valued based on the maturity date and zero interest rate charged to maturity.

 

 

(12)(11) COMMITMENTS AND CONTINGENCIES

The Partnership is a party to certain actions directly arising from its normal business operations. While the ultimate outcome is not presently determinable with certainty, the Partnership believes that the resolution of these matters will not have a material adverse effect on its financial statements.

 

The Partnership leases its property to a tenant under an operating lease agreement, which requires the tenant to pay all or part of certain operating and other expenses of the property. The minimum future rentals to be received in respect of non-cancelable commercial operating leases with unexpired terms in excess of one year as of December 31, 2017 2019 are $746,117$809,634 for 20182020, $833,922 for 2021, $858,940 for 2022, $884,709 for 2023 and $638,353$755,600 for 2019.2024. These amounts include the minimum rents from the tenant leasing 100% of the space at Eagle Lake IV. The maturity date of this lease was extended to July 31, 2019 under an extension signed in March 2015. However, the tenant has a right to terminate the lease after paying a termination penalty and providing prior twelve month notice. The early termination penalty is not included in the aforementioned amounts.

  

Pursuant to the original investment agreement, the Partnership may be called upon to contribute, in cash, an additional $3,720,000$3,720,000 to the capital of Omaha, as and when required, as determined by the Manager. In addition, the Partnership shall not have any liability to restore any negative balance in its capital account.

 

Should a default occur by Omaha on its unsecured credit facility,(12) SUBSEQUENT EVENTS

Due to the lender would not have any recourse toCOVID-19 outbreak, the Partnership and Omaha may be operating in a challenging and uncertain economic environment. Financial and real estate companies may be affected by liquidity, disparity of real estate values and financing issues. Should market conditions deteriorate, there is no assurance that such conditions will look solelynot result in decreased cash flows or ability to repay, refinance or extend Omaha’s membership interestdebt when it comes due, which could result in Sentinel White Plains LLC. Sentinel White Plains LLC is a wholly owned subsidiarythe sale of Sentinel Omaha LLC and holdsinvestments at amounts less than the assets and liabilities of the Omaha properties through wholly owned single asset limited partnerships or limited liability companies.reported value at December 31, 2019.

 

4038

 

 

SBSB PARTNERS

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION

DECEMBER 31, 20172019

 

Column A

 

Column B

      

Column C

      

Column D

  

Column B

  

Column C

  

Column D

 
     

Initial Cost to the Registrant

  

Costs

      

Initial Cost to the Registrant

  

Costs

 
                 

Capitalized

                  

Capitalized

 
         

Buildings and

      

Subsequent

          

Buildings and

      

Subsequent

 

Description

 

Encumbrances

  

Land

  

Improvements

  

Total

  

to Acquisition

  

Encumbrances

  

Land

  

Improvements

  

Total

  

to Acquisition

 
                                        

INDUSTRIAL FLEX

                                        

Minnesota -

                                        

Maple Grove (Eagle Lake Business Center IV)

 $-  $470,000  $4,243,385  $4,713,385  $837,981  $-  $470,000  $4,243,385  $4,713,385  $1,427,716 

 

 

 

Column A

     

Column E

      

Column F

  

Column E

  

Column F

 
                                
 

Gross amount at which Carried at End of Year

      

Gross amount at which Carried at End of Year

     
 

(Notes a & c)

      

(Notes a & c)

     
             

Accumulated

              

Accumulated

 
     

Buildings and

      

Depreciation

      

Buildings and

      

Depreciation

 

Description

 

Land

  

Improvements

  

Total

  

(Notes b & d)

  

Land

  

Improvements

  

Total

  

(Notes b & d)

 
                                

INDUSTRIAL FLEX

                                

Minnesota -

                                

Maple Grove (Eagle Lake Business Center IV)

 $470,000  $5,081,365  $5,551,365  $2,084,846  $470,000  $5,671,101  $6,141,101  $2,395,451 

 

 

4139

 

SB PARTNERS

SCHEDULE III - REAL ESTATE AND ACCUMULATED DEPRECIATION - CONTINUED

DECEMBER 31, 20172019

 

Column A

Column G

Column H

 

Column I

 
        
    

Life on which

 
    

Depreciation in

 
    

Latest Statement

 
 

Date of

Date

 

of Operations

 

Description

Construction

Acquired

 

is Computed (years)

 
        

INDUSTRIAL FLEX

       

Minnesota -

       

Maple Grove (Eagle Lake Business Center IV)

2000

Jun 2002

  7to39 

Column ANOTES TO SCHEDULE III:

Column G

Column H

Column I

Life on which

Depreciation in

Latest Statement

of Operations

Description

Date of

Construction

Date

Acquired

is Computed

(in years)

INDUSTRIAL FLEX

Minnesota -

Maple Grove (Eagle Lake Business Center IV)

2000Jun 2002 7to39

  

2019

  

2018

  

2017

 
             

(a) Reconciliation of amounts shown in Column E:

            

Balance at beginning of year

 $5,709,859  $5,551,365  $5,486,185 

Additions -

            

Cost of improvements

  431,242   158,494   65,180 
             

Deductions -

            

Sales

  0   0   0 
             

Balance at end of year

 $6,141,101  $5,709,859  $5,551,365 
             
             

(b) Reconciliation of amounts shown in Column F:

            

Balance at beginning of year

 $2,249,190  $2,084,846  $1,927,326 

Additions -

            

Depreciation expense for the year

  146,261   164,344   157,520 
             

Deductions -

            

Sales

  0   0   0 
             
  $2,395,451  $2,249,190  $2,084,846 
             

(c) Aggregate cost basis for Federal income tax reporting purposes

 $5,648,218  $5,216,980  $5,216,980 
             

(d) Accumulated depreciation for Federal income tax reporting purposes

 $2,299,877  $2,184,074  $2,070,468 

 

NOTES TO SCHEDULE III:

            
             
  

2017

  

2016

  

2015

 
             

(a)  Reconciliation of amounts shown in Column E:

            

Balance at beginning of year

 $5,486,185  $5,486,185  $20,633,009 

Additions -

            

Cost of improvements

  65,180   0   149,212 
             

Deductions -

            

Sales

  0   0   (15,296,036)
             

Balance at end of year

 $5,551,365  $5,486,185  $5,486,185 
             
             

(b)  Reconciliation of amounts shown in Column F:

            

Balance at beginning of year

 $1,927,326  $1,769,982  $4,900,846 

Additions -

            

Depreciation expense for the year

  157,520   157,344   138,926 
             

Deductions -

            

Sales

  0   0   (3,269,790)
             
  $2,084,846  $1,927,326  $1,769,982 
             

(c)  Aggregate cost basis for Federal income tax reporting purposes

 $5,216,977  $5,151,797  $5,151,797 
             

(d)  Accumulated depreciation for Federal income tax reporting purposes

 $2,070,468  $1,958,045  $1,845,433