Investments in Mortgage Revenue Bonds | 6. Investments in Mortgage Revenue Bonds Each of the mortgage revenue bonds were issued by various state and local governments, their agencies and authorities to finance the construction or rehabilitation of income-producing real estate properties. However, the mortgage revenue bonds do not constitute an obligation of any state or local government, agency or authority and no state or local government, agency or authority is liable on them, nor is the taxing power of any state or local government pledged to the payment of principal or interest on the mortgage revenue bonds. The mortgage revenue bonds are non-recourse obligations of the respective owners of the properties. The sole source of the funds to pay principal and interest on the mortgage revenue bonds is the net cash flow or the sale or refinancing proceeds from the properties. Each mortgage revenue bond is collateralized by a mortgage on all real and personal property included in the related property. The mortgage revenue bonds bear interest at a fixed rate and two of the mortgage revenue bonds provide for the payment of additional contingent interest that is payable from available net cash flow generated by the related property. The following tables present information regarding the mortgage revenue bonds owned by the Partnership as of December 31, 2016 and 2015: December 31, 2016 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Glenview Apartments - Series A (4) CA $ 4,670,000 $ 132,402 $ - $ 4,802,402 Harmony Terrace - Series A & B (2) CA 14,300,000 - - 14,300,000 Harden Ranch - Series A (3) CA 6,912,535 369,738 - 7,282,273 Montclair Apartments - Series A (4) CA 2,530,000 108,608 - 2,638,608 Santa Fe Apartments - Series A (4) CA 3,065,000 177,093 - 3,242,093 Seasons at Simi Valley - Series A (2) CA 4,376,000 308,335 - 4,684,335 Sycamore Walk - Series A (2) CA 3,632,000 130,431 - 3,762,431 Tyler Park Townhomes - Series A (3) CA 6,024,120 237,582 - 6,261,702 Westside Village Market - Series A (3) CA 3,936,750 102,641 - 4,039,391 Lake Forest (1) FL 8,639,000 899,694 - 9,538,694 Ashley Square (1) IA 5,039,000 338,556 - 5,377,556 Brookstone (1) IL 7,462,678 1,457,340 - 8,920,018 Copper Gate Apartments (3) IN 5,145,000 528,855 - 5,673,855 Renaissance - Series A (4) LA 11,348,364 826,369 - 12,174,733 Live 929 Apartments (2) MD 40,687,425 3,587,993 - 44,275,418 Woodlynn Village (1) MN 4,310,000 294,976 - 4,604,976 Greens Property - Series A (3) NC 8,210,000 844,585 - 9,054,585 Silver Moon - Series A (4) NM 7,933,259 465,382 - 8,398,641 Ohio Properties - Series A (1) OH 14,215,000 2,327,468 - 16,542,468 Bridle Ridge (1) SC 7,535,000 517,881 - 8,052,881 Columbia Gardens (2) SC 15,214,223 - (927,030 ) 14,287,193 Companion at Thornhill Apartments (2) SC 11,500,000 645,552 - 12,145,552 Cross Creek (1) SC 6,122,312 2,655,730 - 8,778,042 The Palms at Premier Park Apartments (3) SC 19,826,716 1,784,386 - 21,611,102 Willow Run (2) SC 15,214,085 - (917,852 ) 14,296,233 Arbors at Hickory Ridge (3) TN 11,461,719 891,274 - 12,352,993 Pro Nova 2014-1 (2) TN 10,041,924 685,576 - 10,727,500 Avistar at Chase Hill - Series A (3) TX 9,844,994 589,023 - 10,434,017 Avistar at the Crest - Series A (3) TX 9,549,644 753,267 - 10,302,911 Avistar at the Oaks - Series A (3) TX 7,709,040 563,138 - 8,272,178 Avistar at the Parkway - Series A (4) TX 13,300,000 - (78,749 ) 13,221,251 Avistar in 09 - Series A (3) TX 6,656,458 359,562 - 7,016,020 Avistar on the Boulevard - Series A (3) TX 16,268,850 1,283,272 - 17,552,122 Avistar on the Hills - Series A (3) TX 5,326,157 423,496 - 5,749,653 Bella Vista (1) TX 6,365,000 500,162 - 6,865,162 Bruton Apartments (2) TX 18,145,000 349,886 - 18,494,886 Concord at Gulfgate - Series A (2) TX 19,185,000 1,200,246 - 20,385,246 Concord at Little York - Series A (2) TX 13,440,000 1,044,752 - 14,484,752 Concord at Williamcrest - Series A (2) TX 20,820,000 1,302,534 - 22,122,534 Crossing at 1415 - Series A (2) TX 7,590,000 - (45,555 ) 7,544,445 Decatur Angle (2) TX 22,950,214 - (290,985 ) 22,659,229 Heights at 515 - Series A (2) TX 6,435,000 - (38,623 ) 6,396,377 Heritage Square - Series A (4) TX 11,161,330 905,455 - 12,066,785 Oaks at Georgetown - Series A & B (2) TX 17,842,000 - - 17,842,000 Runnymede (1) TX 10,250,000 774,285 - 11,024,285 Southpark (1) TX 11,751,861 3,286,203 - 15,038,064 Vantage at Harlingen - Series B (4) TX 24,529,580 917,720 - 25,447,300 Vantage at Judson -Series B (4) TX 26,356,498 1,658,508 - 28,015,006 15 West Apartments (2) WA 9,850,000 1,584,281 - 11,434,281 Mortgage revenue bonds held in trust $ 554,678,736 $ 37,814,237 $ (2,298,794 ) $ 590,194,179 (1) (2) (3) (4) December 31, 2016 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Courtyard - Series A & B CA $ 16,458,000 $ - $ - $ 16,458,000 Harmony Court Bakersfield - Series A & B CA 5,727,000 29,252 - 5,756,252 Las Palmas II - Series A & B CA 3,465,000 15,139 - 3,480,139 San Vicente - Series A & B CA 5,320,000 - (30,019 ) 5,289,981 Seasons at Simi Valley - Series B CA 1,944,000 27,727 - 1,971,727 Seasons Lakewood - Series A & B CA 12,610,000 - - 12,610,000 Seasons San Juan Capistrano - Series A & B CA 18,949,000 - - 18,949,000 Summerhill - Series A & B CA 9,795,000 - (174,982 ) 9,620,018 Sycamore Walk - Series B CA 1,815,000 - (64,432 ) 1,750,568 The Village at Madera - Series A & B CA 4,804,000 - (84,437 ) 4,719,563 Greens Property - Series B NC 940,479 118,216 - 1,058,695 Ohio Properties - Series B OH 3,549,780 449,068 - 3,998,848 Avistar at Chase Hill - Series B TX 957,627 41,820 - 999,447 Avistar at the Crest - Series B TX 753,201 64,228 - 817,429 Avistar at the Oaks - Series B TX 550,836 47,231 - 598,067 Avistar at the Parkway - Series B TX 125,000 - (3,341 ) 121,659 Avistar in 09 - Series B TX 454,390 38,961 - 493,351 Avistar on the Boulevard - Series B TX 447,554 38,165 - 485,719 Crossing at 1415 - Series B TX 335,000 - (2,614 ) 332,386 Heights at 515 - Series B TX 510,000 - (3,977 ) 506,023 Mortgage revenue bonds held by the Partnership $ 89,510,867 $ 869,807 $ (363,802 ) $ 90,016,872 December 31, 2015 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Glenview Apartments - Series A (4) CA $ 4,670,000 $ 210,572 $ - $ 4,880,572 Harden Ranch - Series A (3) CA 6,960,000 668,981 - 7,628,981 Montclair Apartments - Series A (4) CA 2,530,000 114,079 - 2,644,079 Santa Fe Apartments - Series A (4) CA 3,065,000 154,067 - 3,219,067 Tyler Park Townhomes - Series A (3) CA 6,075,000 487,209 - 6,562,209 Westside Village Market - Series A (3) CA 3,970,000 202,340 - 4,172,340 Lake Forest (1) FL 8,766,000 1,177,745 - 9,943,745 Ashley Square (1) IA 5,099,000 508,163 - 5,607,163 Brookstone (1) IL 7,468,668 1,436,203 - 8,904,871 Copper Gate Apartments (3) IN 5,185,000 616,341 - 5,801,341 Renaissance - Series A (4) LA 11,450,959 1,233,077 - 12,684,036 Live 929 Apartments (2) MD 40,801,557 5,829,855 - 46,631,412 Woodlynn Village (1) MN 4,351,000 466,471 - 4,817,471 Greens Property - Series A (3) NC 8,294,000 1,138,270 - 9,432,270 Silver Moon - Series A (4) NM 7,983,811 1,246,349 - 9,230,160 Ohio Properties - Series A (1) OH 14,311,000 2,690,867 - 17,001,867 Bridle Ridge (1) SC 7,595,000 817,222 - 8,412,222 Columbia Gardens (2) SC 15,224,597 - - 15,224,597 Cross Creek (1) SC 6,101,605 2,932,689 - 9,034,294 The Palms at Premier Park Apartments (3) SC 20,001,272 2,505,091 - 22,506,363 Willow Run (2) SC 15,224,591 - - 15,224,591 Arbors at Hickory Ridge (3) TN 11,565,657 1,767,508 - 13,333,165 Pro Nova 2014-1 and 2014-2 (2) TN 19,379,489 1,182,900 - 20,562,389 Avistar at Chase Hill - Series A (3) TX 9,935,552 1,133,024 - 11,068,576 Avistar at the Crest - Series A (3) TX 9,637,485 1,301,224 - 10,938,709 Avistar at the Oaks - Series A (3) TX 7,777,936 840,159 - 8,618,095 Avistar at the Parkway - Series A (4) TX 13,300,000 330,251 - 13,630,251 Avistar in 09 - Series A (3) TX 6,715,948 725,445 - 7,441,393 Avistar on the Boulevard - Series A (3) TX 16,418,497 1,872,323 - 18,290,820 Avistar on the Hills - Series A (3) TX 5,373,756 693,096 - 6,066,852 Bella Vista (1) TX 6,430,000 766,135 - 7,196,135 Bruton Apartments (2) TX 18,145,000 1,901,839 - 20,046,839 Concord at Gulfgate - Series A (2) TX 17,060,000 852,612 - 17,912,612 Concord at Little York - Series A (2) TX 12,480,000 688,441 - 13,168,441 Concord at Williamcrest - Series A (2) TX 18,020,000 1,182,543 - 19,202,543 Decatur Angle (2) TX 23,000,000 1,582,083 - 24,582,083 Heritage Square - Series A (4) TX 11,185,000 273,488 - 11,458,488 Runnymede (1) TX 10,350,000 1,600,938 - 11,950,938 Southpark (1) TX 11,799,874 3,990,882 - 15,790,756 Vantage at Harlingen - Series B (4) TX 24,575,000 1,765,139 - 26,340,139 Vantage at Judson -Series B (4) TX 26,540,000 2,613,606 - 29,153,606 Mortgage revenue bonds held in trust $ 484,817,254 $ 51,499,227 $ - $ 536,316,481 (1) (2) (3) (4) December 31, 2015 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Glenview Apartments - Series B CA $ 2,053,000 $ - $ (7,329 ) $ 2,045,671 Montclair Apartments - Series B CA 928,000 - (2,506 ) 925,494 Santa Fe Apartments - Series B CA 1,671,000 - (5,965 ) 1,665,035 Seasons at Simi Valley CA 6,320,000 404,110 - 6,724,110 Sycamore Walk CA 5,447,000 - - 5,447,000 Greens Property - Series B NC 943,214 142,442 - 1,085,656 Ohio Properties - Series B OH 3,562,190 514,997 - 4,077,187 Avistar at Chase Hill - Series B TX 961,981 109,878 - 1,071,859 Avistar at the Crest - Series B TX 756,626 86,428 - 843,054 Avistar at the Oaks - Series B TX 553,244 63,533 - 616,777 Avistar at the Parkway - Series B TX 125,000 - (979 ) 124,021 Avistar in 09 - Series B TX 456,376 52,409 - 508,785 Avistar on the Boulevard - Series B TX 449,589 51,356 - 500,945 Concord at Gulfgate - Series B TX 2,125,000 76,802 - 2,201,802 Concord at Little York - Series B TX 960,000 - (6,711 ) 953,289 Concord at Williamcrest - Series B TX 2,800,000 - (19,573 ) 2,780,427 Crossing at 1415 TX 7,925,000 214,091 - 8,139,091 Heights at 515 TX 6,945,000 185,268 - 7,130,268 Heritage Square - Series B TX 520,000 6,185 - 526,185 Mortgage revenue bonds held by the Partnership $ 45,502,220 $ 1,907,499 $ (43,063 ) $ 47,366,656 See Note 25 for a description of the methodology and significant assumptions for determining the fair value of the mortgage revenue bonds. Unrealized gains or losses on the mortgage revenue bonds are recorded in the consolidated statements of comprehensive income (loss) 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 underlying properties. Bond Activity in 2016 During 2016, the Partnership redeemed the following Series B mortgage revenue bonds for approximately $5.2 million, which approximated their carrying value plus accrued interest. Property Name Month Redeemed Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Redemption Glenview Apartments - Series B May Cameron, CA 88 12/1/2016 8.00 % $ 2,053,000 Montclair Apartments - Series B May Lemoore, CA 80 12/1/2016 8.00 % 928,000 Santa Fe Apartments - Series B May Hesperia, CA 89 12/1/2016 8.00 % 1,671,000 Heritage Square - Series B May Edinburg, TX 204 10/1/2051 12.00 % 520,000 In March 2016, the Partnership sold the Pro Nova 2014-2 bond for approximately $9.5 million, which approximated the mortgage revenue bond’s carrying value plus accrued interest. The Partnership used approximately $8.4 million of the proceeds from the sale to pay in full and collapse the Term TOB Trust securitizing this mortgage revenue bond (Note 17). The terms of the Pro Nova 2014-2 bonds are as follows: Property Name Month Sold Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Sale Pro Nova - 2014B 1 March Knoxville, TN - 5/1/2025 5.25 % $ 9,295,000 1 During 2016, six of the Partnership’s mortgage revenue bonds relating to three properties were restructured. For each property, the Series B mortgage revenue bond was redeemed and the outstanding principal balance was added to the outstanding principal on the Series A bonds. No cash was paid or received on restructuring. The terms of the three Series B mortgage revenue bonds that were redeemed are as follows: Property Name Month Restructured Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Restructuring Concord at Gulfgate - Series B August Houston, TX 288 3/1/2032 12.00 % $ 2,125,000 Concord at Little York - Series B August Houston, TX 276 3/1/2032 12.00 % 960,000 Concord at Williamcrest - Series B August Houston, TX 288 3/1/2032 12.00 % 2,800,000 The following table includes the details of the mortgage revenue bond acquisitions during the year ended December 31, 2016: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Companion at Thornhill Apartments January Lexington, SC 178 1/1/2052 5.80 % $ 11,500,000 Las Palmas II - Series A September Coachella, CA 81 11/1/2033 5.00 % 1,695,000 Las Palmas II - Series B September Coachella, CA 81 11/1/2018 5.50 % 1,770,000 San Vicente - Series A September Soledad, CA 50 11/1/2033 5.00 % 3,495,000 San Vicente - Series B September Soledad, CA 50 11/1/2018 5.50 % 1,825,000 Harmony Court Bakersfield - Series A November Bakersfield, CA 96 12/1/2033 5.00 % 3,730,000 Harmony Court Bakersfield - Series B November Bakersfield, CA 96 12/1/2018 5.50 % 1,997,000 Summerhill - Series A November Bakersfield, CA 128 12/1/2033 5.00 % 6,423,000 Summerhill - Series B November Bakersfield, CA 128 12/1/2018 5.50 % 3,372,000 The Village at Madera - Series A November Madera, CA 75 12/1/2033 5.00 % 3,085,000 The Village at Madera - Series B November Madera, CA 75 12/1/2018 5.50 % 1,719,000 15 West Apartments (1) December Vancouver, WA 120 7/1/2054 6.25 % 9,850,000 Courtyard Apartments - Series A December Fullerton, CA 108 12/1/2033 5.00 % 10,230,000 Courtyard Apartments - Series B December Fullerton, CA 108 12/1/2018 5.50 % 6,228,000 Harmony Terrace - Series A December Simi Valley, CA 136 1/1/2034 5.00 % 6,900,000 Harmony Terrace - Series B December Simi Valley, CA 136 1/1/2019 5.50 % 7,400,000 Oaks at Georgetown - Series A December Georgetown, TX 192 1/1/2034 5.00 % 12,330,000 Oaks at Georgetown - Series B December Georgetown, TX 192 1/1/2019 5.50 % 5,512,000 Seasons Lakewood - Series A December Lakewood, CA 85 1/1/2034 5.00 % 7,350,000 Seasons Lakewood - Series B December Lakewood, CA 85 1/1/2019 5.50 % 5,260,000 Seasons San Juan Capistrano - Series A December San Juan Capistrano, CA 112 1/1/2034 5.00 % 12,375,000 Seasons San Juan Capistrano - Series B December San Juan Capistrano, CA 112 1/1/2019 5.50 % 6,574,000 1 Bond Activity in 2015 In September 2015, the owner of the Suites on Paseo property and the Partnership mutually agreed to exchange the deed for the Suites on Paseo property for approximately $41.0 million Series A and B mortgage revenue bonds plus accrued interest. These mortgage revenue bonds were subsequently collapsed. At December 31, 2016 and December 31, 2015, the Partnership reported the Suites on Paseo property as an MF Property (Note 9). During 2015, the Partnership redeemed the following Series B and Series C mortgage revenue bonds. The Series B mortgage revenue bonds were redeemed for approximately $5.8 million which approximated their carrying value plus accrued interest. The Series C mortgage revenue bonds were paid off with proceeds from the issuance of new mortgage revenue bonds included in the acquisitions table below for an amount that approximated their carrying value plus accrued interest: Property Name Month Redeemed Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Redemption Vantage at Harlingen - Series C June San Antonio, TX 288 10/1/2053 9.00 % $ 6,692,000 Vantage at Judson - Series C June San Antonio, TX 288 2/1/2053 9.00 % 6,049,000 Harden Ranch - Series B July Salinas, CA 100 3/1/2016 8.00 % 2,340,000 Tyler Park - Series B July Greenfield, CA 88 1/1/2016 8.00 % 2,025,000 Westside Village - Series B July Shafter, CA 81 1/1/2016 8.00 % 1,430,000 During 2015, the mortgage revenue bonds associated with the Renaissance Gateway property were restructured. The restructuring combined the Series B mortgage revenue bond with a par value of approximately $1.3 million and the Series C mortgage revenue bond with a par value of approximately $1.7 million with the Series A mortgage revenue bond with a par value of approximately $8.5 million. The partnership received cash of approximately $1.2 million at restructuring. The terms of the mortgage revenue bond after restructuring is as follows: Property Name Month Restructured Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Restructuring Renaissance June Baton Rouge, LA 208 6/1/2050 6.00 % $ 11,500,000 The following table provides the details of the mortgage revenue bond acquisitions during the year ended December 31, 2015: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Concord at Gulfgate - Series A January Houston, TX 288 2/1/2032 6.00 % $ 17,060,000 Concord at Gulfgate - Series B January Houston, TX 288 3/1/2032 12.00 % 2,125,000 Concord at Little York - Series A January Houston, TX 276 2/1/2032 6.00 % 12,480,000 Concord at Little York - Series B January Houston, TX 276 3/1/2032 12.00 % 960,000 Concord at Williamcrest - Series A January Houston, TX 288 2/1/2032 6.00 % 18,020,000 Concord at Williamcrest - Series B January Houston, TX 288 3/1/2032 12.00 % 2,800,000 Suites on Paseo Series B March San Diego, CA 394 12/1/2033 9.00 % 5,500,000 Avistar at the Parkway Apartments - Series A April San Antonio, TX 236 5/1/2052 6.00 % 13,300,000 Avistar at the Parkway Apartments - Series B April San Antonio, TX 236 6/1/2052 12.00 % 125,000 Vantage at Harlingen June San Antonio, TX 288 9/1/2053 9.00 % 24,575,000 Vantage at Judson June San Antonio, TX 288 1/1/2053 9.00 % 26,540,000 Silver Moon - Series A June Albuquerque, 151 8/1/2055 6.00 % 8,000,000 Seasons at Simi Valley - Series A August Simi Valley, CA 69 9/1/2032 5.75 % 4,376,000 Seasons at Simi Valley - Series B August Simi Valley, CA 69 9/1/2017 5.50 % 1,944,000 Crossing at 1415 - Series A November San Antonio, TX 112 12/1/2052 6.00 % 7,590,000 Crossing at 1415 - Series B November San Antonio, TX 112 1/1/2053 12.00 % 335,000 Heights at 515 - Series A November San Antonio, TX 97 12/1/2052 6.00 % 6,435,000 Heights at 515 - Series B November San Antonio, TX 97 1/1/2053 12.00 % 510,000 Columbia Gardens December Columbia, SC 188 12/1/2050 5.50 % 15,000,000 Sycamore Walk - Series A December Bakersfield, CA 112 1/1/2033 5.25 % 3,632,000 Sycamore Walk - Series B December Bakersfield, CA 112 1/1/2018 5.50 % 1,815,000 Willow Run December Columbia, SC 200 12/1/2050 5.50 % 15,000,000 Geographic Concentrations The properties securing the Partnership’s mortgage revenue bonds are geographically dispersed throughout the United States with significant concentrations in California and Texas. As of December 31, 2016, and 2015, the concentration in California as a percentage of principal outstanding was approximately 20% and 8%, respectively. As of December 31, 2016, and 2015, the concentration in Texas as a percentage of principal outstanding was approximately 45%and 51%, respectively. At December 31, 2016, and 2015, the concentration in South Carolina as a percentage of principal outstanding was approximately 12% and 12%, respectively. The following tables represent a description of certain terms of the mortgage revenue bonds owned by the Partnership as of December 31, 2016, and 2015: Property Name Year Acquired Location Maturity Date Base Interest Rate Principal Outstanding at December 31, 2016 15 West Apartments - Series A (2) 2016 Vancouver, WA 7/1/2054 6.25 % $ 9,850,000 Arbors at Hickory Ridge (3) 2012 Memphis, TN 1/1/2049 6.25 % 11,351,321 Ashley Square (1) 1999 Des Moines, IA 12/1/2025 6.25 % 5,039,000 Avistar on the Boulevard - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 16,268,850 Avistar at Chase Hill - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 9,844,994 Avistar at the Crest - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 9,549,644 Avistar (February 2013 Acquisition) - Series B (3 Bonds) 2013 San Antonio, TX 4/1/2050 9.00 % 2,158,382 Avistar at the Oak - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 7,709,040 Avistar in 09 - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 6,656,458 Avistar on the Hill - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 5,326,157 Avistar (June 2013 Acquisition) - Series B (2 Bonds) 2013 San Antonio, TX 9/1/2050 9.00 % 1,005,226 Avistar at the Parkway - Series A (4) 2015 San Antonio, TX 5/1/2052 6.00 % 13,300,000 Avistar at the Parkway - Series B 2015 San Antonio, TX 6/1/2052 12.00 % 125,000 Bella Vista (1) 2006 Gainesville, TX 4/1/2046 6.15 % 6,365,000 Bridle Ridge (1) 2008 Greer, SC 1/1/2043 6.00 % 7,535,000 Brookstone (1) 2009 Waukegan, IL 5/1/2040 5.45 % 9,076,558 Bruton (2) 2014 Dallas, TX 8/1/2054 6.00 % 18,145,000 Columbia Gardens (2) 2015 Columbia, SC 12/1/2050 5.50 % 15,000,000 Companion at Thornhill Apartments (2) 2016 Lexington, SC 1/1/2052 5.80 % 11,500,000 Concord at Gulfgate - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 19,185,000 Concord at Little York - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 13,440,000 Concord at Williamcrest - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 20,820,000 Copper Gate Apartments (3) 2013 Lafayette, IN 12/1/2029 6.25 % 5,145,000 Courtyard Apartments - Series A 2016 Fullerton, CA 12/1/2033 5.00 % 10,230,000 Courtyard Apartments - Series B 2016 Fullerton, CA 12/1/2018 5.50 % 6,228,000 Cross Creek (1) 2009 Beaufort, SC 3/1/2049 6.15 % 8,258,605 Crossing at 1415 - Series A (2) 2015 San Antonio, TX 12/1/2052 6.00 % 7,590,000 Crossing at 1415 - Series B 2015 San Antonio, TX 1/1/2053 12.00 % 335,000 Decatur Angle (2) 2014 Fort Worth, TX 1/1/2054 5.75 % 22,950,214 Glenview - Series A (4) 2014 Cameron Park, CA 12/1/2031 5.75 % 4,670,000 Greens of Pine Glen - Series A (3) 2012 Durham, NC 10/1/2047 6.50 % 8,210,000 Greens of Pine Glen - Series B 2012 Durham, NC 10/1/2047 9.00 % 940,479 Harden Ranch - Series A (3) 2014 Salinas, CA 3/1/2030 5.75 % 6,912,535 Harmony Court Bakersfield - Series A 2016 Bakersfield, CA 12/1/2033 5.00 % 3,730,000 Harmony Court Bakersfield - Series B 2016 Bakersfield, CA 12/1/2018 5.50 % 1,997,000 Harmony Terrace - Series A (2) 2016 Simi Valley, CA 1/1/2034 5.00 % 6,900,000 Harmony Terrace - Series B (2) 2016 Simi Valley, CA 1/1/2019 5.50 % 7,400,000 Heights at 515 - Series A (2) 2015 San Antonio, TX 12/1/2052 6.00 % 6,435,000 Heights at 515 - Series B 2015 San Antonio, TX 1/1/2053 12.00 % 510,000 Heritage Square - Series A (4) 2014 Edinburg, TX 9/1/2051 6.00 % 11,161,330 Lake Forest Apartments (1) 2001 Daytona Beach, FL 12/1/2031 6.25 % 8,639,000 Las Palmas II - Series A 2016 Coachella, CA 11/1/2033 5.00 % 1,695,000 Las Palmas II - Series B 2016 Coachella, CA 11/1/2018 5.50 % 1,770,000 Live 929 (2) 2014 Baltimore, MD 7/1/2049 5.78 % 40,085,000 Montclair - Series A (4) 2014 Lemoore, CA 12/1/2031 5.75 % 2,530,000 Oaks at Georgetown - Series A (2) 2016 Georgetown, TX 1/1/2034 5.00 % 12,330,000 Oaks at Georgetown - Series B (2) 2016 Georgetown, TX 1/1/2019 5.50 % 5,512,000 Ohio Bond - Series A (1) 2010 Ohio 6/1/2050 7.00 % 14,215,000 Ohio Bond - Series B 2010 Ohio 6/1/2050 10.00 % 3,549,780 Pro Nova - 2014-1 (2) 2014 Knoxville, TN 5/1/2034 6.00 % 10,000,000 Renaissance - Series A (4) (5) 2015 Baton Rouge, LA 6/1/2050 6.00 % 11,348,364 Runnymede (1) 2007 Austin, TX 10/1/2042 6.00 % 10,250,000 Santa Fe - Series A (4) 2014 Hesperia, CA 12/1/2031 5.75 % 3,065,000 San Vicente - Series A 2016 Soledad, CA 11/1/2033 5.00 % 3,495,000 San Vicente - Series B 2016 Soledad, CA 11/1/2018 5.50 % 1,825,000 Seasons at Simi Valley - Series A (2) 2015 Simi Valley, CA 9/1/2032 5.75 % 4,376,000 Seasons at Simi Valley - Series B 2015 Simi Valley, CA 9/1/2017 8.00 % 1,944,000 Seasons Lakewood - Series A 2016 Lakewood, CA 1/1/2034 5.00 % 7,350,000 Seasons Lakewood - Series B 2016 Lakewood, CA 1/1/2019 5.50 % 5,260,000 Seasons San Juan Capistrano - Series A 2016 San Juan Capistrano, CA 1/1/2034 5.00 % 12,375,000 Seasons San Juan Capistrano - Series B 2016 San Juan Capistrano, CA 1/1/2019 5.50 % 6,574,000 Silver Moon - Series A (4) 2015 Albuquerque, NM 8/1/2055 6.00 % 7,933,259 Southpark (1) 2009 Austin, TX 12/1/2049 6.13 % 13,435,000 Summerhill - Series A 2016 Bakersfield, CA 12/1/2033 5.00 % 6,423,000 Summerhill - Series B 2016 Bakersfield, CA 12/1/2018 5.50 % 3,372,000 Sycamore Walk - Series A (2) 2015 Bakersfield, CA 1/1/2033 5.25 % 3,632,000 Sycamore Walk - Series B 2015 Bakersfield, CA 1/1/2018 5.50 % 1,815,000 The Palms at Premier Park (3) 2013 Columbia, SC 1/1/2050 6.25 % 19,826,716 Tyler Park Townhomes (3) 2013 Greenfield, CA 1/1/2030 5.75 % 6,024,120 Vantage at Judson (4) 2015 San Antonio, TX 1/1/2053 6.00 % 26,356,498 Vantage at Harlingen (4) 2015 San Antonio, TX 9/1/2053 6.00 % 24,529,580 The Village at Madera - Series A 2016 Madera, CA 12/1/2033 5.00 % 3,085,000 The Village at Madera - Series B 2016 Madera, CA 12/1/2018 5.50 % 1,719,000 Westside Village Market (3) 2013 Shafter, CA 1/1/2030 5.75 % 3,936,750 Willow Run (2) 2015 Columbia, SC 12/1/2050 5.50 % 15,000,000 Woodlynn Village (1) 2008 Maplewood, MN 11/1/2042 6.00 % 4,310,000 $ 648,439,860 (1) (2) (3) (4) Property Name Year Acquired Location Maturity Date Base Interest Rate Principal Outstanding at December 31, 2015 Arbors at Hickory Ridge (3) 2012 Memphis, TN 1/1/2049 6.25 % $ 11,450,000 Ashley Square (1) 1999 Des Moines, IA 12/1/2025 6.25 % 5,099,000 Avistar on the Boulevard - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 16,418,497 Avistar at Chase Hill - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 9,935,552 Avistar at the Crest - Series A (3) 2013 San Antonio, TX 3/1/2050 6.00 % 9,637,485 Avistar (February 2013 Acquisition) - Series B (3 Bonds) 2013 San Antonio, TX 4/1/2050 9.00 % 2,168,196 Avistar at the Oak - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 7,777,936 Avistar in 09 - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 6,715,948 Avistar on the Hill - Series A (3) 2013 San Antonio, TX 8/1/2050 6.00 % 5,373,756 Avistar (June 2013 Acquisition) - Series B (3 Bonds) 2013 San Antonio, TX 9/1/2050 9.00 % 1,009,621 Avistar at the Parkway - Series A (4) 2015 San Antonio, TX 5/1/2052 6.00 % 13,300,000 Avistar at the Parkway - Series B 2015 San Antonio, TX 6/1/2052 12.00 % 125,000 Bella Vista (1) 2006 Gainesville, TX 4/1/2046 6.15 % 6,430,000 Bridle Ridge (1) 2008 Greer, SC 1/1/2043 6.00 % 7,595,000 Brookstone (1) 2009 Waukegan, IL 5/1/2040 5.45 % 9,168,742 Bruton (2) 2014 Dallas, TX 8/1/2054 6.00 % 18,145,000 Columbia Gardens (2) 2015 Columbia, SC 12/1/2050 5.50 % 15,000,000 Concord at Gulfgate - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 17,060,000 Concord at Gulfgate - Series B 2015 Houston, TX 3/1/2032 12.00 % 2,125,000 Concord at Little York - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 12,480,000 Concord at Little York - Series B 2015 Houston, TX 3/1/2032 12.00 % 960,000 Concord at Williamcrest - Series A (2) 2015 Houston, TX 2/1/2032 6.00 % 18,020,000 Concord at Williamcrest - Series B 2015 Houston, TX 3/1/2032 12.00 % 2,800,000 Copper Gate Apartments (3) 2013 Lafayette, IN 12/1/2029 6.25 % 5,185,000 Cross Creek (1) 2009 Beaufort, SC 3/1/2049 6.15 % 8,343,321 Crossing at 1415 - Series A 2015 San Antonio, TX 12/1/2052 6.00 % 7,590,000 Crossing at 1415 - Series B 2015 San Antonio, TX 1/1/2053 12.00 % 335,000 Decatur Angle (2) 2014 Fort Worth, TX 1/1/2054 5.75 % 23,000,000 Glenview - Series A (4) 2014 Cameron Park, CA 12/1/2031 5.75 % 4,670,000 Glenview - Series B 2014 Cameron Park, CA 12/1/2016 8.00 % 2,053,000 Greens of Pine Glen - Series A (3) 2012 Durham, NC 10/1/2047 6.50 % 8,294,000 Greens of Pine Glen - Series B 2012 Durham, NC 10/1/2047 9.00 % 943,214 Harden Ranch - Series A (3) 2014 Salinas, CA 3/1/2030 5.75 % 6,960,000 Heights at 515 - Series A 2015 San Antonio, TX 12/1/2052 6.00 % 6,435,000 Heights at 515 - Series B 2015 San Antonio, TX 1/1/2053 12.00 % 510,000 Heritage Square - Series A (4) 2014 Edinburg, TX 9/1/2051 6.00 % 11,185,000 Heritage Square - Series B 2014 Edinburg, TX 10/1/2051 12.00 % 520,000 Lake Forest Apartments (1) 2001 Daytona Beach, FL 12/1/2031 6.25 % 8,766,000 Live 929 (2) 2014 Baltimore, MD 7/1/2049 5.78 % 40,175,000 Montclair - Series A (4) 2014 Lemoore, CA 12/1/2031 5.75 % 2,530,000 Montclair - Series B 2014 Lemoore, CA 12/1/2016 8.00 % 928,000 Ohio Bond - Series A (1) 2010 Ohio 6/1/2050 7.00 % 14,311,000 Ohio Bond - Series B 2010 Ohio 6/1/2050 10.00 % 3,562,190 Pro Nova - 2014-1 (2) 2014 Knoxville, TN 5/1/2034 6.00 % 10,000,000 Pro Nova - 2014-2 (2) 2014 Knoxville, TN 5/1/2025 5.25 % 9,295,000 Renaissance - Series A (4) (5) 2015 Baton Rouge, LA 6/1/2050 6.00 % 11,450,959 Runnymede (1) 2007 Austin, TX 10/1/2042 6.00 % 10,350,000 Santa Fe - Series A (4) 2014 Hesperia, CA 12/1/2031 5.75 % 3,065,000 Santa Fe - Series B 2014 Hesperia, CA 12/1/2016 8.00 % 1,671,000 Seasons at Simi Valley - Series A 2015 Simi Valley, CA 9/1/2032 5.75 % 4,376,000 Seasons at Simi Valley - Series B 2015 Simi Valley, CA 9/1/2017 5.50 % 1,944,000 Silver Moon - Series A (4) 2015 Albuquerque, NM 8/1/2055 6.00 % 7,983,811 Southpark (1) 2009 Austin, TX 12/1/2049 6.13 % 13,560,000 Sycamore Walk - Series A 2015 Bakersfield, CA 1/1/2033 5.25 % 3,632,000 Sycamore Walk - Series B 2015 Bakersfield, CA 1/1/2018 5.50 % 1,815,000 The Palms at Premier Park (3) 2013 Columbia, SC 1/1/2050 6.25 % 20,001,272 Tyler Park Townhomes (3) 2013 Greenfield, CA 1/1/2030 5.75 % 6,075,000 Vantage at Judson (4) 2015 San Antonio, TX 1/1/2053 9.00 % 26,540,000 Vantage at Harlingen (4) 2015 San Antonio, TX 9/1/2053 9.00 % 24,575,000 Westside Village Market (3) 2013 Shafter, CA 1/1/2030 5.75 % 3,970,000 Willow Run (2) 2015 Columbia, SC 12/1/2050 5.50 % 15,000,000 Woodlynn Village (1) 2008 Maplewood, MN 11/1/2042 6.00 % 4,351,000 $ 534,745,500 (1) (2) (3) (4) |