Investments in Mortgage Revenue Bonds | 6. Investments in Mortgage Revenue Bonds MRBs owned by the Partnership 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 as of March 31, 2019 and December 31, 2018: March 31, 2019 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 (5) CA $ 10,209,805 $ 1,025,161 $ - $ 11,234,966 Glenview Apartments - Series A (4) CA 4,570,194 620,788 - 5,190,982 Harmony Court Bakersfield - Series A (5) CA 3,722,637 338,911 - 4,061,548 Harmony Terrace - Series A (5) CA 6,890,938 728,422 - 7,619,360 Harden Ranch - Series A (3) CA 6,757,247 1,043,156 - 7,800,403 Las Palmas II - Series A (5) CA 1,689,400 160,770 - 1,850,170 Montclair Apartments - Series A (4) CA 2,475,929 317,695 - 2,793,624 Montecito at Williams Ranch Apartments - Series A (2) CA 7,690,000 1,090,812 - 8,780,812 San Vicente - Series A (5) CA 3,483,453 331,499 - 3,814,952 Santa Fe Apartments - Series A (4) CA 2,999,495 453,089 - 3,452,584 Seasons at Simi Valley - Series A (5) CA 4,315,002 744,437 - 5,059,439 Seasons Lakewood - Series A (5) CA 7,340,347 741,070 - 8,081,417 Seasons San Juan Capistrano - Series A (5) CA 12,358,748 1,247,720 - 13,606,468 Summerhill - Series A (5) CA 6,410,320 583,599 - 6,993,919 Sycamore Walk - Series A (5) CA 3,588,448 412,937 - 4,001,385 The Village at Madera - Series A (5) CA 3,078,910 280,306 - 3,359,216 Tyler Park Townhomes - Series A (3) CA 5,887,277 741,620 - 6,628,897 Vineyard Gardens - Series A (2) CA 3,995,000 576,050 - 4,571,050 Westside Village Market - Series A (3) CA 3,847,324 506,360 - 4,353,684 Brookstone (1) IL 7,426,398 2,012,819 - 9,439,217 Copper Gate Apartments (3) IN 5,055,000 668,044 - 5,723,044 Renaissance - Series A (4) LA 11,093,792 689,399 - 11,783,191 Live 929 Apartments (2) MD 40,178,782 2,117,538 - 42,296,320 Woodlynn Village (1) MN 4,221,000 9,297 - 4,230,297 Gateway Village (2) NC 2,600,000 314,632 - 2,914,632 Greens Property - Series A (3) NC 8,008,000 849,812 - 8,857,812 Lynnhaven Apartments (2) NC 3,450,000 345,712 - 3,795,712 Silver Moon - Series A (4) NM 7,807,824 1,052,122 - 8,859,946 Ohio Properties - Series A (1) OH 13,956,000 126,387 - 14,082,387 Bridle Ridge (1) SC 7,355,000 46,949 - 7,401,949 Columbia Gardens (5) SC 13,183,739 1,679,485 - 14,863,224 Companion at Thornhill Apartments (5) SC 11,266,464 1,217,491 - 12,483,955 Cross Creek (1) SC 6,144,636 2,555,884 - 8,700,520 The Palms at Premier Park Apartments (3) SC 18,994,280 2,237,230 - 21,231,510 Village at River's Edge (5) SC 9,921,985 1,617,627 - 11,539,612 Willow Run (5) SC 13,002,302 1,654,309 - 14,656,611 Arbors at Hickory Ridge (3) TN 11,160,966 1,522,332 - 12,683,298 Pro Nova 2014-1 (2) , (6) TN 10,026,148 - (414,148 ) 9,612,000 Avistar at Copperfield - Series A (2) TX 10,000,000 712,262 - 10,712,262 Avistar at the Crest - Series A (3) TX 9,331,681 1,161,915 - 10,493,596 Avistar at the Oaks - Series A (3) TX 7,538,088 819,089 - 8,357,177 Avistar at the Parkway - Series A (4) TX 13,083,475 1,518,227 - 14,601,702 Avistar at Wilcrest - Series A (2) TX 3,775,000 267,279 - 4,042,279 Avistar at Wood Hollow - Series A (2) TX 31,850,000 2,143,030 - 33,993,030 Avistar in 09 - Series A (3) TX 6,508,847 594,904 - 7,103,751 Avistar on the Boulevard - Series A (3) TX 15,897,526 1,842,731 - 17,740,257 Avistar on the Hills - Series A (3) TX 5,208,048 611,523 - 5,819,571 Bruton Apartments (5) TX 17,902,767 2,405,944 - 20,308,711 Concord at Gulfgate - Series A (5) TX 19,103,188 2,714,505 - 21,817,693 Concord at Little York - Series A (5) TX 13,382,687 1,962,505 - 15,345,192 Concord at Williamcrest - Series A (5) TX 20,731,216 2,945,843 - 23,677,059 Crossing at 1415 - Series A (5) TX 7,457,776 700,690 - 8,158,466 Decatur Angle (5) TX 22,587,594 2,411,568 - 24,999,162 Esperanza at Palo Alto (5) TX 19,455,730 2,803,114 - 22,258,844 Heights at 515 - Series A (5) TX 6,827,722 813,408 - 7,641,130 Heritage Square - Series A (4) TX 10,777,579 1,100,192 - 11,877,771 Oaks at Georgetown - Series A (5) TX 12,313,807 839,250 - 13,153,057 Runnymede (1) TX 10,040,000 135,058 - 10,175,058 Southpark (1) TX 11,642,321 2,436,045 - 14,078,366 15 West Apartments (5) WA 9,721,717 1,576,997 - 11,298,714 Mortgage revenue bonds held in trust $ 591,299,559 $ 65,177,550 $ (414,148 ) $ 656,062,961 (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 (5) (6) March 31, 2019 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 B CA $ 6,228,000 $ 251 $ - $ 6,228,251 Solano Vista - Series A & B CA 5,768,000 479,646 - 6,247,646 Greens Property - Series B NC 932,993 150,665 - 1,083,658 Village at Avalon - Series A NM 16,382,573 1,957,176 - 18,339,749 Ohio Properties - Series B OH 3,516,859 27,245 - 3,544,104 Rosewood Townhomes - Series A & B (1) SC 9,750,000 - (450,424 ) 9,299,576 South Pointe Apartments - Series A & B (1) SC 22,700,000 - (957,758 ) 21,742,242 Avistar at Copperfield - Series B TX 4,000,000 14,008 - 4,014,008 Avistar at the Crest - Series B TX 744,275 60,221 - 804,496 Avistar at the Oaks - Series B TX 544,560 34,073 - 578,633 Avistar at the Parkway - Series B TX 124,529 34,613 - 159,142 Avistar at Wilcrest - Series B TX 1,550,000 5,292 - 1,555,292 Avistar at Wood Hollow - Series B TX 8,410,000 30,947 - 8,440,947 Avistar in 09 - Series B TX 449,213 23,152 - 472,365 Avistar on the Boulevard - Series B TX 442,250 32,521 - 474,771 Mortgage revenue bonds held by the Partnership $ 81,543,252 $ 2,849,810 $ (1,408,182 ) $ 82,984,880 (1) As of the date presented, the MRB has been in a cumulative unrealized loss position for 12 months or longer. December 31, 2018 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 (5) CA $ 10,230,000 $ 954,573 $ - $ 11,184,573 Glenview Apartments - Series A (4) CA 4,581,930 524,024 - 5,105,954 Harmony Court Bakersfield - Series A (5) CA 3,730,000 312,844 - 4,042,844 Harmony Terrace - Series A (5) CA 6,900,000 647,686 - 7,547,686 Harden Ranch - Series A (3) CA 6,775,508 1,007,557 - 7,783,065 Las Palmas II - Series A (5) CA 1,692,774 141,187 - 1,833,961 Montclair Apartments - Series A (4) CA 2,482,288 246,752 - 2,729,040 Montecito at Williams Ranch Apartments - Series A (2) CA 7,690,000 973,133 - 8,663,133 San Vicente - Series A (5) CA 3,490,410 291,121 - 3,781,531 Santa Fe Apartments - Series A (4) CA 3,007,198 401,203 - 3,408,401 Seasons at Simi Valley - Series A (5) CA 4,325,536 655,326 - 4,980,862 Seasons Lakewood - Series A (5) CA 7,350,000 654,929 - 8,004,929 Seasons San Juan Capistrano - Series A (5) CA 12,375,000 1,102,687 - 13,477,687 Summerhill - Series A (5) CA 6,423,000 508,639 - 6,931,639 Sycamore Walk - Series A (5) CA 3,598,006 363,405 - 3,961,411 The Village at Madera - Series A (5) CA 3,085,000 229,934 - 3,314,934 Tyler Park Townhomes - Series A (3) CA 5,903,368 731,073 - 6,634,441 Vineyard Gardens - Series A (2) CA 3,995,000 534,351 - 4,529,351 Westside Village Market - Series A (3) CA 3,857,839 483,436 - 4,341,275 Brookstone (1) IL 7,432,076 1,956,010 - 9,388,086 Copper Gate Apartments (3) IN 5,055,000 643,012 - 5,698,012 Renaissance - Series A (4) LA 11,123,800 1,383,680 - 12,507,480 Live 929 Apartments (2) MD 40,240,405 2,873,978 - 43,114,383 Woodlynn Village (1) MN 4,221,000 34,155 - 4,255,155 Greens Property - Series A (3) NC 8,032,000 818,686 - 8,850,686 Silver Moon - Series A (4) NM 7,822,610 778,940 - 8,601,550 Ohio Properties - Series A (1) OH 13,989,000 241,675 - 14,230,675 Bridle Ridge (1) SC 7,395,000 90,349 - 7,485,349 Columbia Gardens (5) SC 13,222,480 1,396,828 - 14,619,308 Companion at Thornhill Apartments (5) SC 11,294,928 1,148,219 - 12,443,147 Cross Creek (1) SC 6,143,919 2,540,949 - 8,684,868 The Palms at Premier Park Apartments (3) SC 19,044,617 2,194,791 - 21,239,408 Village at River's Edge (5) SC 9,938,059 1,421,114 - 11,359,173 Willow Run (5) SC 13,040,029 1,375,542 - 14,415,571 Arbors at Hickory Ridge (3) TN 11,194,690 1,399,461 - 12,594,151 Pro Nova 2014-1 (2) TN 10,027,413 19,710 - 10,047,123 Avistar at Copperfield - Series A (2) TX 10,000,000 589,196 - 10,589,196 Avistar at the Crest - Series A (3) TX 9,357,374 1,036,288 - 10,393,662 Avistar at the Oaks - Series A (3) TX 7,558,240 706,970 - 8,265,210 Avistar at the Parkway - Series A (4) TX 13,114,418 1,232,292 - 14,346,710 Avistar at Wilcrest - Series A (2) TX 3,775,000 206,263 - 3,981,263 Avistar at Wood Hollow - Series A (2) TX 31,850,000 1,624,687 - 33,474,687 Avistar in 09 - Series A (3) TX 6,526,247 525,939 - 7,052,186 Avistar on the Boulevard - Series A (3) TX 15,941,296 1,628,269 - 17,569,565 Avistar on the Hills - Series A (3) TX 5,221,971 557,084 - 5,779,055 Bruton Apartments (5) TX 17,933,482 2,046,056 - 19,979,538 Concord at Gulfgate - Series A (5) TX 19,144,400 2,222,555 - 21,366,955 Concord at Little York - Series A (5) TX 13,411,558 1,617,217 - 15,028,775 Concord at Williamcrest - Series A (5) TX 20,775,940 2,505,243 - 23,281,183 Crossing at 1415 - Series A (5) TX 7,474,716 600,738 - 8,075,454 Decatur Angle (5) TX 22,630,276 1,945,516 - 24,575,792 Esperanza at Palo Alto (5) TX 19,487,713 2,350,453 - 21,838,166 Heights at 515 - Series A (5) TX 6,843,232 722,522 - 7,565,754 Heritage Square - Series A (4) TX 10,958,661 893,881 - 11,852,542 Oaks at Georgetown - Series A (5) TX 12,330,000 693,579 - 13,023,579 Runnymede (1) TX 10,040,000 64,280 - 10,104,280 Southpark (1) TX 11,623,649 2,482,923 - 14,106,572 15 West Apartments (5) WA 9,737,418 1,480,489 - 11,217,907 Mortgage revenue bonds held in trust $ 586,445,474 $ 58,813,399 $ - $ 645,258,873 (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 (5) December 31, 2018 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 B CA $ 6,228,000 $ 2,450 $ - $ 6,230,450 Seasons San Juan Capistrano - Series B (1) CA 5,574,000 - (1,078 ) 5,572,922 Solano Vista - Series A & B CA 5,768,000 - - 5,768,000 Greens Property - Series B NC 933,928 149,789 - 1,083,717 Village at Avalon - Series A NM 16,400,000 1,408,802 - 17,808,802 Ohio Properties - Series B OH 3,520,900 51,334 - 3,572,234 Rosewood Townhomes - Series A & B (1) SC 9,750,000 - (644,962 ) 9,105,038 South Pointe Apartments - Series A & B (1) SC 22,700,000 - (1,411,986 ) 21,288,014 Avistar at Copperfield - Series B TX 4,000,000 11,730 - 4,011,730 Avistar at the Crest - Series B TX 745,358 50,965 - 796,323 Avistar at the Oaks - Series B TX 545,321 28,738 - 574,059 Avistar at the Parkway - Series B TX 124,600 32,220 - 156,820 Avistar at Wilcrest - Series B TX 1,550,000 4,013 - 1,554,013 Avistar at Wood Hollow - Series B TX 8,410,000 23,940 - 8,433,940 Avistar in 09 - Series B TX 449,841 18,742 - 468,583 Avistar on the Boulevard - Series B TX 442,894 27,023 - 469,917 Mortgage revenue bonds held by the Partnership $ 87,142,842 $ 1,809,746 $ (2,058,026 ) $ 86,894,562 (1) As of the date presented, the MRB has been in a cumulative unrealized loss position for less than 12 months. 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 (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. Cumulative unrealized loss positions on MRBs are not indicative of the amount of credit loss that would be recognized as of March 31, 2019. The cumulative unrealized losses are primarily related to operating results at the underlying properties during renovation and rehabilitation, which are expected to be temporary. MRB Activity in the First Three Months of 2019 Acquisitions: The following MRBs were acquired during the three months ended March 31, 2019: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Gateway Village February Durham, NC 64 4/1/2032 6.10 % $ 2,600,000 Lynnhaven Apartments February Durham, NC 75 4/1/2032 6.10 % 3,450,000 $ 6,050,000 Redemptions: The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2019: Property Name Month Redeemed Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Redemption Seasons San Juan Capistrano - Series B January San Juan Capistrano, CA 112 1/1/2019 8.00 % $ 5,574,000 MRB Activity in the First Three Months of 2018 Acquisitions: There were no MRBs acquired during the three months ended March 31, 2018. 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, 2018: Property Name Month Redeemed Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Redemption Sycamore Walk - Series B January Bakersfield, CA 112 1/1/2018 8.00 % $ 1,815,000 Seasons Lakewood - Series B March Lakewood, CA 85 1/1/2019 8.00 % 5,260,000 Summerhill - Series B March Bakersfield, CA 128 12/1/2018 8.00 % 3,372,000 $ 10,447,000 |