Mortgage Revenue Bonds | 6. Mortgage Revenue Bonds The Partnership’s MRBs provide construction and/or permanent financing for income-producing multifamily rental properties and a commercial property. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 15). The MRBs bear interest at a fixed rate, with the exception of Ocotillo Springs - Series A and Residency at the Mayer - Series A. The Partnership had the following investments in MRBs as of March 31, 2022 and December 31, 2021: March 31, 2022 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Courtyard - Series A (4) CA $ 9,946,753 $ 1,024,604 $ - $ 10,971,357 Glenview Apartments - Series A (3) CA 4,415,410 496,271 - 4,911,681 Harmony Court Bakersfield - Series A (4) CA 3,626,724 346,376 - 3,973,100 Harmony Terrace - Series A (4) CA 6,714,249 720,471 - 7,434,720 Harden Ranch - Series A (2) CA 6,516,422 746,038 - 7,262,460 Las Palmas II - Series A (4) CA 1,645,451 162,484 - 1,807,935 Montclair Apartments - Series A (3) CA 2,392,074 250,115 - 2,642,189 Montecito at Williams Ranch Apartments - Series A (6) CA 7,553,341 1,118,902 - 8,672,243 Montevista - Series A (6) CA 6,690,631 1,200,903 - 7,891,534 Ocotillo Springs - Series A (6), (7) CA 15,000,000 - ( 139,407 ) 14,860,593 Residency at the Mayer - Series A (6) CA 25,000,000 - - 25,000,000 San Vicente - Series A (4) CA 3,392,833 322,437 - 3,715,270 Santa Fe Apartments - Series A (3) CA 2,897,908 325,711 - 3,223,619 Seasons at Simi Valley - Series A (4) CA 4,176,070 575,731 - 4,751,801 Seasons Lakewood - Series A (4) CA 7,152,135 767,459 - 7,919,594 Seasons San Juan Capistrano - Series A (4) CA 12,041,860 1,292,150 - 13,334,010 Summerhill - Series A (4) CA 6,245,161 549,974 - 6,795,135 Sycamore Walk - Series A (4) CA 3,463,432 342,046 - 3,805,478 The Village at Madera - Series A (4) CA 2,999,583 308,984 - 3,308,567 Tyler Park Townhomes - Series A (2) CA 5,675,054 396,069 - 6,071,123 Vineyard Gardens - Series A (6) CA 3,931,794 569,580 - 4,501,374 Westside Village Market - Series A (2) CA 3,708,639 406,003 - 4,114,642 Brookstone (1) IL 7,322,902 1,516,656 - 8,839,558 Copper Gate Apartments (2) IN 4,900,000 253,847 - 5,153,847 Renaissance - Series A (3) LA 10,696,385 2,253,357 - 12,949,742 Live 929 Apartments - Series 2022A (6) MD 57,936,697 5,773,703 - 63,710,400 Jackson Manor Apartments (6) MS 6,900,000 - - 6,900,000 Gateway Village (6) NC 2,600,000 - - 2,600,000 Greens Property - Series A (2) NC 7,689,000 135,211 - 7,824,211 Lynnhaven Apartments (6) NC 3,450,000 - - 3,450,000 Silver Moon - Series A (3) NM 7,612,010 977,545 - 8,589,555 Village at Avalon (5) NM 16,038,361 2,330,496 - 18,368,857 Bridle Ridge (1) SC 7,100,000 - - 7,100,000 Columbia Gardens (4) SC 12,679,859 1,027,108 - 13,706,967 Companion at Thornhill Apartments (4) SC 10,890,749 939,801 - 11,830,550 Cross Creek (1) SC 6,114,938 1,688,315 - 7,803,253 The Palms at Premier Park Apartments (2) SC 18,324,884 1,225,159 - 19,550,043 Village at River's Edge (4) SC 9,709,120 1,292,389 - 11,001,509 Willow Run (4) SC 12,504,579 1,011,658 - 13,516,237 Arbors at Hickory Ridge (2) TN 10,715,744 2,601,896 - 13,317,640 Avistar at Copperfield - Series A (6) TX 13,642,653 1,224,564 - 14,867,217 Avistar at the Crest - Series A (2) TX 8,991,425 1,013,603 - 10,005,028 Avistar at the Oaks - Series A (2) TX 7,271,220 843,460 - 8,114,680 Avistar at the Parkway - Series A (3) TX 12,543,135 1,320,391 - 13,863,526 Avistar at Wilcrest - Series A (6) TX 5,170,289 293,452 - 5,463,741 Avistar at Wood Hollow - Series A (6) TX 39,257,891 3,643,887 - 42,901,778 Avistar in 09 - Series A (2) TX 6,278,415 684,382 - 6,962,797 Avistar on the Boulevard - Series A (2) TX 15,317,864 1,624,101 - 16,941,965 Avistar on the Hills - Series A (2) TX 4,978,040 594,960 - 5,573,000 Bruton Apartments (4) TX 17,495,319 1,898,066 - 19,393,385 Concord at Gulfgate - Series A (4) TX 18,557,401 2,288,674 - 20,846,075 Concord at Little York - Series A (4) TX 13,000,337 1,695,377 - 14,695,714 Concord at Williamcrest - Series A (4) TX 20,138,915 2,554,888 - 22,693,803 Crossing at 1415 - Series A (4) TX 7,233,425 815,344 - 8,048,769 Decatur Angle (4) TX 22,023,746 1,497,620 - 23,521,366 Esperanza at Palo Alto (4) TX 19,033,576 3,014,169 - 22,047,745 Heights at 515 - Series A (4) TX 6,622,326 746,462 - 7,368,788 Heritage Square - Series A (3) TX 10,423,972 984,608 - 11,408,580 Oaks at Georgetown - Series A (4) TX 11,998,071 1,015,133 - 13,013,204 Runnymede (1) TX 9,675,000 - - 9,675,000 Southpark (1) TX 11,383,091 1,354,574 - 12,737,665 15 West Apartments (4) WA 9,512,911 1,686,767 - 11,199,678 Mortgage revenue bonds held in trust $ 648,919,774 $ 65,743,931 $ ( 139,407 ) $ 714,524,298 (1) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 15 (2) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 (3) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 15 (4) MRBs owned by ATAX TEBS IV, LLC (M45 TEBS), Note 15 (5) MRB held by Morgan Stanley in a debt financing transaction, Note 15 (6) MRBs held by Mizuho Capital Markets, LLC in a debt financing transaction, Note 15 (7) As of the date presented, the MRB had been in a cumulative unrealized loss position for less than 12 consecutive months and is not considered a credit loss as of March 31, 2022. The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not other-than-temporary. March 31, 2022 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Lutheran Gardens CA $ 10,352,000 $ 204,631 $ - $ 10,556,631 Solano Vista - Series A CA 2,644,859 438,223 - 3,083,082 Meadow Valley (1) MI 100,000 - ( 1,000,766 ) ( 900,766 ) Greens Property - Series B NC 919,300 24,961 - 944,261 Provision Center 2014-1 TN 4,298,735 - - 4,298,735 Avistar at the Crest - Series B TX 729,195 57,729 - 786,924 Avistar at the Oaks - Series B TX 533,956 39,826 - 573,782 Avistar at the Parkway - Series B TX 123,497 27,133 - 150,630 Avistar in 09 - Series B TX 440,466 32,853 - 473,319 Avistar on the Boulevard - Series B TX 433,290 31,712 - 465,002 Mortgage revenue bonds held by the Partnership $ 20,575,298 $ 857,068 $ ( 1,000,766 ) $ 20,431,600 (1) The Partnership has funded $ 100,000 of its $ 44.0 million total MRB commitment as of March 31, 2022. The MRB and the unfunded MRB commitment are accounted for as available-for-sale securities and reported at fair value. The reported unrealized loss includes the unrealized loss on the current MRB carrying value and the unrealized loss on the Partnership’s remaining $ 43.9 million funding commitment as of March 31, 2022. The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not other-than-temporary. December 31, 2021 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Courtyard - Series A (4) CA $ 9,970,209 $ 2,060,480 $ - $ 12,030,689 Glenview Apartments - Series A (3) CA 4,429,350 863,955 - 5,293,305 Harmony Court Bakersfield - Series A (4) CA 3,635,277 720,308 - 4,355,585 Harmony Terrace - Series A (4) CA 6,730,004 1,425,757 - 8,155,761 Harden Ranch - Series A (2) CA 6,538,111 1,285,747 - 7,823,858 Las Palmas II - Series A (4) CA 1,649,370 332,704 - 1,982,074 Montclair Apartments - Series A (3) CA 2,399,626 446,912 - 2,846,538 Montecito at Williams Ranch Apartments - Series A (6) CA 7,568,334 1,983,454 - 9,551,788 Montevista - Series A (6) CA 6,701,776 2,114,978 - 8,816,754 Ocotillo Springs - Series A (6) CA 15,000,000 271,172 - 15,271,172 Residency at the Mayer - Series A (6) CA 24,000,000 - - 24,000,000 San Vicente - Series A (4) CA 3,400,913 671,681 - 4,072,594 Santa Fe Apartments - Series A (3) CA 2,907,057 567,028 - 3,474,085 Seasons at Simi Valley - Series A (4) CA 4,188,582 1,011,623 - 5,200,205 Seasons Lakewood - Series A (4) CA 7,168,917 1,518,742 - 8,687,659 Seasons San Juan Capistrano - Series A (4) CA 12,070,116 2,557,065 - 14,627,181 Summerhill - Series A (4) CA 6,259,888 1,187,464 - 7,447,352 Sycamore Walk - Series A (4) CA 3,474,617 696,090 - 4,170,707 The Village at Madera - Series A (4) CA 3,006,656 621,367 - 3,628,023 Tyler Park Townhomes - Series A (2) CA 5,694,168 691,137 - 6,385,305 Vineyard Gardens - Series A (6) CA 3,939,476 987,782 - 4,927,258 Westside Village Market - Series A (2) CA 3,721,129 701,915 - 4,423,044 Brookstone (1) IL 7,334,161 1,903,086 - 9,237,247 Copper Gate Apartments (2) IN 4,900,000 433,436 - 5,333,436 Renaissance - Series A (3) LA 10,732,295 4,172,381 - 14,904,676 Live 929 Apartments - 2014 Series A (6) MD 36,169,147 573,155 - 36,742,302 Jackson Manor Apartments (6) MS 4,900,000 - - 4,900,000 Gateway Village (6) NC 2,600,000 90,861 - 2,690,861 Greens Property - Series A (2) NC 7,719,000 281,953 - 8,000,953 Lynnhaven Apartments (6) NC 3,450,000 115,328 - 3,565,328 Silver Moon - Series A (3) NM 7,629,704 1,868,323 - 9,498,027 Village at Avalon (5) NM 16,069,382 4,124,498 - 20,193,880 Ohio Properties - Series A (1) OH 13,580,000 - - 13,580,000 Bridle Ridge (1) SC 7,145,000 - - 7,145,000 Columbia Gardens (4) SC 12,725,440 2,003,599 - 14,729,039 Companion at Thornhill Apartments (4) SC 10,924,609 1,793,226 - 12,717,835 Cross Creek (1) SC 6,120,285 1,845,064 - 7,965,349 The Palms at Premier Park Apartments (2) SC 18,385,572 2,181,632 - 20,567,204 Village at River's Edge (4) SC 9,728,355 2,370,569 - 12,098,924 Willow Run (4) SC 12,549,146 1,974,479 - 14,523,625 Arbors at Hickory Ridge (2) TN 10,755,889 3,598,292 - 14,354,181 Avistar at Copperfield - Series A (6) TX 13,678,286 2,549,711 - 16,227,997 Avistar at the Crest - Series A (2) TX 9,022,172 1,926,825 - 10,948,997 Avistar at the Oaks - Series A (2) TX 7,295,334 1,578,333 - 8,873,667 Avistar at the Parkway - Series A (3) TX 12,579,783 2,353,247 - 14,933,030 Avistar at Wilcrest - Series A (6) TX 5,183,794 772,242 - 5,956,036 Avistar at Wood Hollow - Series A (6) TX 39,360,426 7,200,790 - 46,561,216 Avistar in 09 - Series A (2) TX 6,299,237 1,288,060 - 7,587,297 Avistar on the Boulevard - Series A (2) TX 15,370,243 3,165,575 - 18,535,818 Avistar on the Hills - Series A (2) TX 4,994,549 1,100,478 - 6,095,027 Bruton Apartments (4) TX 17,532,185 4,452,765 - 21,984,950 Concord at Gulfgate - Series A (4) TX 18,606,719 4,211,979 - 22,818,698 Concord at Little York - Series A (4) TX 13,034,887 3,055,517 - 16,090,404 Concord at Williamcrest - Series A (4) TX 20,192,436 4,651,973 - 24,844,409 Crossing at 1415 - Series A (4) TX 7,253,698 1,549,224 - 8,802,922 Decatur Angle (4) TX 22,074,594 4,731,759 - 26,806,353 Esperanza at Palo Alto (4) TX 19,071,622 5,317,911 - 24,389,533 Heights at 515 - Series A (4) TX 6,640,885 1,418,341 - 8,059,226 Heritage Square - Series A (3) TX 10,455,924 1,823,426 - 12,279,350 Oaks at Georgetown - Series A (4) TX 12,026,225 2,181,690 - 14,207,915 Runnymede (1) TX 9,675,000 99,489 - 9,774,489 Southpark (1) TX 11,365,100 1,542,509 - 12,907,609 15 West Apartments (4) WA 9,531,842 2,799,259 - 12,331,101 Mortgage revenue bonds held in trust $ 639,116,502 $ 111,818,346 $ - $ 750,934,848 (1) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 15 (2) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 (3) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 15 (4) MRBs owned by ATAX TEBS IV, LLC (M45 TEBS), Note 15 (5) MRB held by Morgan Stanley in a debt financing transaction Note 15 (6) MRB held by Mizuho Capital Markets, LLC in a debt financing transaction, Note 15 December 31, 2021 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Lutheran Gardens CA $ 10,352,000 $ - $ - $ 10,352,000 Solano Vista - Series A CA 2,649,291 744,617 - 3,393,908 Live 929 Apartments - 2014 Series B MD 17,344,000 - - 17,344,000 Meadow Valley MI 100,000 - - 100,000 Greens Property - Series B NC 920,637 46,672 - 967,309 Ohio Properties - Series B OH 3,465,270 - - 3,465,270 Provision Center 2014-1 TN 4,300,000 - - 4,300,000 Avistar at the Crest - Series B TX 730,612 122,646 - 853,258 Avistar at the Oaks - Series B TX 534,953 86,437 - 621,390 Avistar at the Parkway - Series B TX 123,598 37,590 - 161,188 Avistar in 09 - Series B TX 441,288 71,303 - 512,591 Avistar on the Boulevard - Series B TX 434,132 69,950 - 504,082 Mortgage revenue bonds held by the Partnership $ 41,395,781 $ 1,179,215 $ - $ 42,574,996 The Partnership has committed to provide funding for certain MRBs on a draw-down basis during construction and/or rehabilitation of the secured properties as of March 31, 2022. See Note 18 for additional information regarding the Partnership’s MRB funding commitments. See Note 22 for a description of the methodology and significant assumptions used in determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the Partnership's condensed consolidated statements of comprehensive income to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the MRBs. MRB Activity in the First Three Months of 2022 Restructurings: In January 2022, the Live 929 Apartments property completed a restructuring of the Partnership’s MRBs and property loan. The Partnership’s Live 929 Apartments – 2014 Series A and Live 929 Apartments – 2014 Series B MRBs were redeemed at par plus accrued interest. The following tables summarizes the terms of the MRBs upon redemption: Property Name Month Property Location Units Original Interest Rate Principal Live 929 Apartments - 2014 Series A January Baltimore, MD 575 7/1/2049 5.78 % $ 39,445,000 Live 929 Apartments - 2014 Series B January Baltimore, MD 575 7/1/2039 1.60 % 21,610,000 $ 61,055,000 Upon restructuring, the Partnership used the proceeds of the redeemed MRBs plus additional cash to acquire a new series of MRB secured by the Live 929 Apartments property, the Series 2022A MRB. The following tables summarizes the MRB that was acquired as part of the restructuring of the Live 929 Apartments MRBs: Property Name Month Property Location Units Maturity Date Interest Rate Principal Acquired Live 929 Apartments - Series 2022A January Baltimore, MD 575 1/1/2060 4.30 % $ 66,365,000 In addition, a portion of the Live 929 Apartments property loan was redeemed as part of the restructuring, with proceeds used to acquire the new Live 929 Apartments Series 2022A MRB. The Partnership also acquired a taxable MRB which is reported in Other Assets (Note 12). The redemption of the prior Live 929 Apartments – 2014 Series A and 2014 Series B MRBs and property loan and acquisition of the new Live 929 Apartments Series 2022A MRB were accounted for as a troubled debt restructuring. Redemptions: The following MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2022: Property Name Month Property Location Units Original Interest Rate Principal Ohio Properties - Series A March (1) 362 6/1/2050 7.00 % $ 13,544,000 Ohio Properties - Series B March (1) 362 6/1/2050 10.00 % 3,459,840 $ 17,003,840 (1) The Ohio Properties consist of Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in Reynoldsburg, Ohio. MRB Activity in the First Three Months of 2021 Acquisitions: There were no MRBs acquired during the three months ended March 31, 2021. Redemptions: The following MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2021: Property Name Month Property Location Units Original Interest Rate Principal Arby Road Apartments - Series A (1) March Las Vegas, NV 180 10/1/2027 5.35 % $ 1,600,000 Arby Road Apartments - Series A (1) March Las Vegas, NV 180 4/1/2041 5.50 % 5,785,000 $ 7,385,000 (1) Both MRBs are part of the same series but had different interest rates and maturity dates. The following table summarizes the changes in the Partnership’s allowance for credit losses for the three months ended March 31, 2022 and 2021: For the Three Months Ended March 31, 2022 2021 Balance, beginning of period 9,175,482 7,318,589 Other additions (1) 860,533 - Recovery of prior credit loss (2) ( 5,279 ) - Balance, end of period (3) $ 10,030,736 $ 7,318,589 (1) The other addition is related to a re-allocation of the loan loss allowance upon restructuring of the Live 929 Apartments MRBs and property loan. (2) The Partnership compared the present value of cash flows expected to be collected to the amortized cost basis of the Live 929 Apartments Series 2022A MRB as of March 31, 2022, which indicated a recovery of value. The Partnership will accrete the recovery of prior credit loss into investment income over the term of the MRB. (3) The allowance for credit losses as of March 31, 2022 is related to the Provision Center 2014-1 MRB and the Live 929 Apartments - Series 2022A MRB. The allowance for credit losses as of March 31, 2021 is related to the Provision Center 2014-1 MRB and the Live 929 Apartments – 2014 Series A MRB. |