Investments in Mortgage Revenue Bonds ("MRBs") | 6. Investments in Mortgage Revenue Bonds (“MRBs”) MRBs owned by the Partnership have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 15). The Partnership had the following investments in MRBs at June 30, 2017 and December 31, 2016: June 30, 2017 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Courtyard - Series A & B (2) CA $ 16,458,000 $ 978,912 $ - $ 17,436,912 Glenview Apartments - Series A (4) CA 4,648,920 645,678 - 5,294,598 Harmony Court Bakersfield - Series A & B (2) CA 5,727,000 318,500 - 6,045,500 Harmony Terrace - Series A & B (2) CA 14,300,000 707,166 - 15,007,166 Harden Ranch - Series A (3) CA 6,879,738 1,105,983 - 7,985,721 Las Palmas II - Series A & B (2) CA 3,465,000 152,592 - 3,617,592 Montclair Apartments - Series A (4) CA 2,518,580 405,143 - 2,923,723 San Vicente - Series A & B (2) CA 5,320,000 224,555 - 5,544,555 Santa Fe Apartments - Series A (4) CA 3,051,165 531,797 - 3,582,962 Seasons at Simi Valley - Series A (2) CA 4,376,000 783,712 - 5,159,712 Seasons Lakewood - Series A & B (2) CA 12,610,000 705,110 - 13,315,110 Seasons San Juan Capistrano - Series A & B (2) CA 18,949,000 930,884 - 19,879,884 Summerhill - Series A & B (2) CA 9,795,000 586,729 - 10,381,729 Sycamore Walk - Series A (2) CA 3,632,000 417,047 - 4,049,047 The Village at Madera - Series A & B (2) CA 4,804,000 247,275 - 5,051,275 Tyler Park Townhomes - Series A (3) CA 5,995,219 766,254 - 6,761,473 Westside Village Market - Series A (3) CA 3,917,864 610,615 - 4,528,479 Lake Forest (1) FL 8,573,000 1,526,928 - 10,099,928 Ashley Square (1) IA 5,009,000 27,602 - 5,036,602 Brookstone (1) IL 7,457,419 1,876,708 - 9,334,127 Copper Gate Apartments (3) IN 5,145,000 852,946 - 5,997,946 Renaissance - Series A (4) LA 11,294,718 1,657,054 - 12,951,772 Live 929 Apartments (2) MD 40,620,378 4,399,339 - 45,019,717 Woodlynn Village (1) MN 4,289,000 45,956 - 4,334,956 Greens Property - Series A (3) NC 8,168,000 1,284,012 - 9,452,012 Silver Moon - Series A (4) NM 7,906,826 868,554 - 8,775,380 Ohio Properties - Series A (1) OH 14,166,998 1,088,481 - 15,255,479 Bridle Ridge (1) SC 7,500,000 117,210 - 7,617,210 Columbia Gardens (2) SC 15,209,036 - (169,635 ) 15,039,401 Companion at Thornhill Apartments (2) SC 11,457,334 1,136,350 - 12,593,684 Cross Creek (1) SC 6,130,266 3,081,959 - 9,212,225 The Palms at Premier Park Apartments (3) SC 19,330,703 2,646,046 - 21,976,749 Willow Run (2) SC 15,208,831 121,616 - 15,330,447 Arbors at Hickory Ridge (3) TN 11,402,860 1,369,582 - 12,772,442 Pro Nova 2014-1 (2) TN 10,040,407 238,433 - 10,278,840 Avistar at Chase Hill - Series A (3) TX 9,797,642 414,305 - 10,211,947 Avistar at Copperfield - Series A (2) TX 10,000,000 491,288 - 10,491,288 Avistar at the Crest - Series A (3) TX 9,503,712 1,002,121 - 10,505,833 Avistar at the Oaks - Series A (3) TX 7,673,015 864,665 - 8,537,680 Avistar at the Parkway - Series A (4) TX 13,290,665 915,151 - 14,205,816 Avistar at Wilcrest - Series A (2) TX 3,775,000 201,007 - 3,976,007 Avistar at Wood Hollow - Series A (2) TX 31,850,000 1,564,751 - 33,414,751 Avistar in 09 - Series A (3) TX 6,625,352 588,902 - 7,214,254 Avistar on the Boulevard - Series A (3) TX 16,190,599 1,631,593 - 17,822,192 Avistar on the Hills - Series A (3) TX 5,301,268 597,394 - 5,898,662 Bella Vista (1) TX 6,295,000 31,115 - 6,326,115 Bruton Apartments (2) TX 18,108,276 2,762,491 - 20,870,767 Concord at Gulfgate - Series A (2) TX 19,185,000 2,575,473 - 21,760,473 Concord at Little York - Series A (2) TX 13,440,000 1,871,771 - 15,311,771 Concord at Williamcrest - Series A (2) TX 20,820,000 2,794,962 - 23,614,962 Crossing at 1415 - Series A (2) TX 7,590,000 - (41,745 ) 7,548,255 Decatur Angle (2) TX 22,873,696 2,814,627 - 25,688,323 Heights at 515 - Series A (2) TX 6,435,000 222,833 - 6,657,833 Heritage Square - Series A (4) TX 11,112,914 1,225,235 - 12,338,149 Oaks at Georgetown - Series A & B (2) TX 17,842,000 617,249 - 18,459,249 Runnymede (1) TX 10,200,000 246,902 - 10,446,902 Southpark (1) TX 11,790,000 3,398,493 - 15,188,493 Vantage at Harlingen - Series B (4) TX 24,426,694 1,972,705 - 26,399,399 Vantage at Judson -Series B (4) TX 26,241,102 2,998,352 - 29,239,454 15 West Apartments (2) WA 9,826,657 1,582,220 - 11,408,877 Mortgage revenue bonds held in trust $ 675,550,854 $ 65,842,333 $ (211,380 ) $ 741,181,807 (1) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 15 (2) MRBs held by Deutsche Bank in a secured financing transaction, Note 15 (3) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 (4) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 15 June 30, 2017 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Seasons at Simi Valley - Series B CA $ 1,944,000 $ 175 $ - $ 1,944,175 Sycamore Walk - Series B CA 1,815,000 - (1,908 ) 1,813,092 Greens Property - Series B NC 938,985 219,878 - 1,158,863 Ohio Properties - Series B OH 3,543,079 214,019 - 3,757,098 Avistar at Chase Hill - Series B TX 955,299 - (56,475 ) 898,824 Avistar at Copperfield - Series B TX 4,000,000 24,939 - 4,024,939 Avistar at the Crest - Series B TX 751,370 45,428 - 796,798 Avistar at the Oaks - Series B TX 549,549 31,642 - 581,191 Avistar at the Parkway - Series B TX 124,981 31,136 - 156,117 Avistar at Wilcrest - Series B TX 1,550,000 9,782 - 1,559,782 Avistar at Wood Hollow - Series B TX 8,410,000 55,645 - 8,465,645 Avistar in 09 - Series B TX 453,328 15,415 - 468,743 Avistar on the Boulevard - Series B TX 446,466 25,241 - 471,707 Crossing at 1415 - Series B TX 335,000 2,191 - 337,191 Heights at 515 - Series B TX 510,000 3,686 - 513,686 Mortgage revenue bonds held by the Partnership $ 26,327,057 $ 679,177 $ (58,383 ) $ 26,947,851 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) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 15 (2) MRBs held by Deutsche Bank in a secured financing transaction, Note 15 (3) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 (4) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 15 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 See Note 22 for a description of the methodology and significant assumptions for determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the condensed 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 MRBs. Bond Activity in the First Six Months of 2017 The following table includes the details of the MRB acquisitions during the six months ended June 30, 2017: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Avistar at Copperfield - Series A February Houston, TX 192 5/1/2054 5.75 % $ 10,000,000 Avistar at Copperfield - Series B February Houston, TX 192 6/1/2054 12.00 % 4,000,000 Avistar at Wilcrest - Series A February Houston, TX 88 5/1/2054 5.75 % 3,775,000 Avistar at Wilcrest - Series B February Houston, TX 88 6/1/2054 12.00 % 1,550,000 Avistar at Wood Hollow - Series A February Austin, TX 409 5/1/2054 5.75 % 31,850,000 Avistar at Wood Hollow - Series B February Austin, TX 409 6/1/2054 12.00 % 8,410,000 $ 59,585,000 Bond Activity in the First Six Months of 2016 In March 2016, the Partnership sold the Pro Nova 2014-2 bond for approximately $9.5 million, which approximated the MRB’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 TOB Trust securitizing this MRB (Note 15). The following table includes details of the MRB redeemed: Property Name Month Exchanged Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Exchange Pro Nova - 2014B 1 March Knoxville, TN - 5/1/2025 5.25 % $ 9,295,000 1 This is a commercial property. Accordingly, unit information is not applicable. In May 2016, the Partnership redeemed the four Series B mortgage revenue bonds for approximately $5.2 million which approximated their carrying value plus accrued interest. The following table includes details of the MRBs redeemed: 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 The following table includes the details of the MRB acquisitions during the six months ended June 30, 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 |