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 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 Partnership had the following investments in MRBs as of June 30, 2019 and December 31, 2018: June 30, 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 $ 10,189,356 $ 1,293,690 $ - $ 11,483,046 Glenview Apartments - Series A (4) CA 4,558,288 699,660 - 5,257,948 Harmony Court Bakersfield - Series A (5) CA 3,715,181 436,425 - 4,151,606 Harmony Terrace - Series A (5) CA 6,877,203 911,256 - 7,788,459 Harden Ranch - Series A (3) CA 6,738,723 1,140,860 - 7,879,583 Las Palmas II - Series A (5) CA 1,685,983 204,804 - 1,890,787 Montclair Apartments - Series A (4) CA 2,469,479 360,544 - 2,830,023 Montecito at Williams Ranch Apartments - Series A (2) CA 7,690,000 1,403,597 - 9,093,597 San Vicente - Series A (5) CA 3,476,408 422,295 - 3,898,703 Santa Fe Apartments - Series A (4) CA 2,991,681 515,992 - 3,507,673 Seasons at Simi Valley - Series A (5) CA 4,304,315 857,328 - 5,161,643 Seasons Lakewood - Series A (5) CA 7,325,716 900,347 - 8,226,063 Seasons San Juan Capistrano - Series A (5) CA 12,334,114 1,515,890 - 13,850,004 Summerhill - Series A (5) CA 6,397,482 721,381 - 7,118,863 Sycamore Walk - Series A (5) CA 3,578,764 491,898 - 4,070,662 The Village at Madera - Series A (5) CA 3,072,743 360,958 - 3,433,701 Tyler Park Townhomes - Series A (3) CA 5,870,954 788,012 - 6,658,966 Vineyard Gardens - Series A (2) CA 3,995,000 686,808 - 4,681,808 Westside Village Market - Series A (3) CA 3,836,656 558,251 - 4,394,907 Brookstone (1) IL 7,420,289 2,121,068 - 9,541,357 Copper Gate Apartments (3) IN 5,055,000 686,883 - 5,741,883 Renaissance - Series A (4) LA 11,063,332 1,778,203 - 12,841,535 Live 929 Apartments (2) , (7) MD 40,117,177 - (496,663 ) 39,620,514 Woodlynn Village (1) MN 4,197,000 38,997 - 4,235,997 Gateway Village (2) NC 2,600,000 494,967 - 3,094,967 Greens Property - Series A (3) NC 7,984,000 850,296 - 8,834,296 Lynnhaven Apartments (2) NC 3,450,000 596,149 - 4,046,149 Silver Moon - Series A (4) NM 7,792,815 1,159,170 - 8,951,985 Village at Avalon - Series A (6) NM 16,356,115 2,455,911 - 18,812,026 Ohio Properties - Series A (1) OH 13,923,000 48,063 - 13,971,063 Bridle Ridge (1) SC 7,355,000 101,702 - 7,456,702 Columbia Gardens (5) SC 13,145,009 1,910,353 - 15,055,362 Companion at Thornhill Apartments (5) SC 11,237,585 1,384,997 - 12,622,582 Cross Creek (1) SC 6,144,890 2,516,668 - 8,661,558 The Palms at Premier Park Apartments (3) SC 18,943,154 2,394,543 - 21,337,697 Village at River's Edge (5) SC 9,905,670 1,894,347 - 11,800,017 Willow Run (5) SC 12,962,586 1,882,010 - 14,844,596 Arbors at Hickory Ridge (3) TN 11,126,754 1,744,760 - 12,871,514 Pro Nova 2014-1 (2) , (7) TN 10,024,883 - (144,709 ) 9,880,174 Avistar at Copperfield - Series A (2) TX 13,977,000 1,974,683 - 15,951,683 Avistar at the Crest - Series A (3) TX 9,305,601 1,362,843 - 10,668,444 Avistar at the Oaks - Series A (3) TX 7,517,634 1,133,628 - 8,651,262 Avistar at the Parkway - Series A (4) TX 13,052,064 1,754,232 - 14,806,296 Avistar at Wilcrest - Series A (2) TX 5,297,000 682,407 - 5,979,407 Avistar at Wood Hollow - Series A (2) TX 40,220,000 5,181,502 - 45,401,502 Avistar in 09 - Series A (3) TX 6,491,185 834,696 - 7,325,881 Avistar on the Boulevard - Series A (3) TX 15,853,096 2,184,354 - 18,037,450 Avistar on the Hills - Series A (3) TX 5,193,916 806,627 - 6,000,543 Bruton Apartments (5) TX 17,871,581 3,067,198 - 20,938,779 Concord at Gulfgate - Series A (5) TX 19,061,355 3,057,873 - 22,119,228 Concord at Little York - Series A (5) TX 13,353,381 2,264,386 - 15,617,767 Concord at Williamcrest - Series A (5) TX 20,685,817 3,412,896 - 24,098,713 Crossing at 1415 - Series A (5) TX 7,440,580 951,907 - 8,392,487 Decatur Angle (5) TX 22,544,284 2,994,139 - 25,538,423 Esperanza at Palo Alto (5) TX 19,423,282 3,423,888 - 22,847,170 Heights at 515 - Series A (5) TX 6,811,979 1,046,547 - 7,858,526 Heritage Square - Series A (4) TX 10,750,475 1,197,136 - 11,947,611 Oaks at Georgetown - Series A (5) TX 12,289,263 1,158,878 - 13,448,141 Runnymede (1) TX 9,985,000 73,844 - 10,058,844 Southpark (1) TX 11,660,993 2,462,989 - 14,123,982 15 West Apartments (5) WA 9,705,769 1,837,402 - 11,543,171 Mortgage revenue bonds held in trust $ 620,403,560 $ 81,193,138 $ (641,372 ) $ 700,955,326 (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) (7) June 30, 2019 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Paydowns Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Montevista - Series A & B CA $ 13,200,000 $ - $ - $ 13,200,000 Solano Vista - Series A & B CA 5,768,000 581,949 - 6,349,949 Greens Property - Series B NC 932,030 149,298 - 1,081,328 Ohio Properties - Series B OH 3,512,740 10,488 - 3,523,228 Rosewood Townhomes - Series A & B (1) SC 9,750,000 - (201,078 ) 9,548,922 South Pointe Apartments - Series A & B (1) SC 22,700,000 - (375,300 ) 22,324,700 Avistar at the Crest - Series B TX 743,167 74,642 - 817,809 Avistar at the Oaks - Series B TX 543,781 51,813 - 595,594 Avistar at the Parkway - Series B TX 124,457 36,513 - 160,970 Avistar in 09 - Series B TX 448,570 37,655 - 486,225 Avistar on the Boulevard - Series B TX 441,592 41,064 - 482,656 Mortgage revenue bonds held by the Partnership $ 58,164,337 $ 983,422 $ (576,378 ) $ 58,571,381 (1) As of the date presented, the MRB had been in a cumulative unrealized loss position for 12 consecutive 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 had been in a cumulative unrealized loss position for less than 12 consecutive 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 considered credit losses as of June 30, 2019. The cumulative unrealized losses for the Rosewood Townhomes – Series A & B and South Pointe Apartments – Series A & B MRBs are the result of lower occupancy during rehabilitation and are temporary in nature. The cumulative unrealized loss for the Pro Nova 2014-01 MRB, related to a commercial property, is a result of fluctuations in market interest rates and comparable trades of MRBs for similar commercial properties. Due to the historical volatility of the fair value of this MRB, the cumulative unrealized loss is considered temporary. The cumulative unrealized loss for the Live 929 Apartments MRB is due to recent operational results and debt service coverage declines. The Partnership has evaluated the operational results and loan-to-collateral value ratio for the property underlying this MRB and has determined that the cumulative unrealized loss is temporary. MRB Activity in the First Six Months of 2019 Acquisitions: The following MRBs were acquired during the six months ended June 30, 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 Montevista - Series A June San Pablo, CA 82 7/1/2036 5.75 % 6,720,000 Montevista - Series B June San Pablo, CA 82 7/1/2021 5.75 % 6,480,000 $ 19,250,000 Redemptions: The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the six months ended June 30, 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 Courtyard Apartments - Series B April Fullerton, CA 108 6/1/2019 8.00 % 6,228,000 $ 11,802,000 Restructurings: The following MRBs were restructured during the six months ended June 30, 2019. The principal outstanding on the Series B MRBs were collapsed into the principal outstanding on the associated Series A MRBs and the Series B MRBs were eliminated. No cash was paid or received on restructuring. The terms of the Series B MRBs that were eliminated are as follows: Property Name Month Restructured Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Restructuring Avistar at Copperfield - Series B May Houston, TX 192 6/1/2054 12.00 % $ 4,000,000 Avistar at Wilcrest - Series B May Houston, TX 88 6/1/2054 12.00 % 1,550,000 Avistar at Wood Hollow - Series B May Austin, TX 409 6/1/2054 12.00 % 8,410,000 $ 13,960,000 MRB Activity in the First Six Months of 2018 Acquisitions: The following MRB was acquired during the six months ended June 30, 2018: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Esperanza at Palo Alto (1) May San Antonio, TX 322 7/1/2058 5.80 % $ 19,540,000 Redemptions: The following MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the six months ended June 30, 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 Oaks at Georgetown - Series B April Georgetown, TX 192 1/1/2019 8.00 % 5,512,000 Seasons at Simi Valley - Series B April Simi Valley, CA 69 9/1/2018 8.00 % 1,944,000 San Vicente - Series B May Soledad, CA 50 11/1/2018 8.00 % 1,825,000 The Village at Madera - Series B May Madera, CA 75 12/1/2018 8.00 % 1,719,000 $ 21,447,000 |