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 September 30, 2019 and December 31, 2018: September 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 $ 10,168,651 $ 1,696,441 $ - $ 11,865,092 Glenview Apartments - Series A (4) CA 4,546,210 767,387 - 5,313,597 Harmony Court Bakersfield - Series A (5) CA 3,707,631 582,453 - 4,290,084 Harmony Terrace - Series A (5) CA 6,863,296 1,185,795 - 8,049,091 Harden Ranch - Series A (3) CA 6,719,931 1,207,559 - 7,927,490 Las Palmas II - Series A (5) CA 1,682,524 278,924 - 1,961,448 Montclair Apartments - Series A (4) CA 2,462,936 415,737 - 2,878,673 Montecito at Williams Ranch Apartments - Series A (7) CA 7,690,000 1,651,838 - 9,341,838 San Vicente - Series A (5) CA 3,469,276 558,315 - 4,027,591 Santa Fe Apartments - Series A (4) CA 2,983,755 548,485 - 3,532,240 Seasons at Simi Valley - Series A (5) CA 4,293,474 912,975 - 5,206,449 Seasons Lakewood - Series A (5) CA 7,310,902 1,191,125 - 8,502,027 Seasons San Juan Capistrano - Series A (5) CA 12,309,171 2,005,465 - 14,314,636 Summerhill - Series A (5) CA 6,384,482 972,132 - 7,356,614 Sycamore Walk - Series A (5) CA 3,568,952 590,916 - 4,159,868 The Village at Madera - Series A (5) CA 3,066,499 481,734 - 3,548,233 Tyler Park Townhomes - Series A (3) CA 5,854,394 859,781 - 6,714,175 Vineyard Gardens - Series A (7) CA 3,995,000 852,151 - 4,847,151 Westside Village Market - Series A (3) CA 3,825,835 601,208 - 4,427,043 Brookstone (1) IL 7,413,743 2,191,618 - 9,605,361 Copper Gate Apartments (3) IN 5,055,000 710,986 - 5,765,986 Renaissance - Series A (4) LA 11,032,412 1,899,144 - 12,931,556 Live 929 Apartments (7), (8) MD 40,055,592 - (149,095 ) 39,906,497 Woodlynn Village (1) MN 4,197,000 10,509 - 4,207,509 Gateway Village (2) NC 2,600,000 289,170 - 2,889,170 Greens Property - Series A (3) NC 7,960,000 844,249 - 8,804,249 Lynnhaven Apartments (2) NC 3,450,000 383,707 - 3,833,707 Silver Moon - Series A (4) NM 7,777,580 1,447,981 - 9,225,561 Village at Avalon - Series A (6) NM 16,329,272 3,275,151 - 19,604,423 Ohio Properties - Series A (1) OH 13,890,001 48,160 - 13,938,161 Bridle Ridge (1) SC 7,315,000 54,050 - 7,369,050 Columbia Gardens (5) SC 13,105,293 2,157,828 - 15,263,121 Companion at Thornhill Apartments (5) SC 11,208,284 1,729,367 - 12,937,651 Cross Creek (1) SC 6,144,672 2,520,743 - 8,665,415 Rosewood Townhomes - Series A (7) SC 9,280,000 114,365 - 9,394,365 South Pointe Apartments - Series A (7) SC 21,600,000 362,290 - 21,962,290 The Palms at Premier Park Apartments (3) SC 18,891,224 2,779,140 - 21,670,364 Village at River's Edge (5) SC 9,889,108 2,330,806 - 12,219,914 Willow Run (5) SC 12,923,882 2,126,087 - 15,049,969 Arbors at Hickory Ridge (3) TN 11,092,043 2,021,048 - 13,113,091 Pro Nova 2014-1 (2), (8) TN 10,023,617 - (347,124 ) 9,676,493 Avistar at Copperfield - Series A (2) TX 13,977,000 2,333,591 - 16,310,591 Avistar at the Crest - Series A (3) TX 9,279,129 1,772,133 - 11,051,262 Avistar at the Oaks - Series A (3) TX 7,496,870 1,407,554 - 8,904,424 Avistar at the Parkway - Series A (4) TX 13,020,181 2,117,134 - 15,137,315 Avistar at Wilcrest - Series A (2) TX 5,297,000 818,097 - 6,115,097 Avistar at Wood Hollow - Series A (2) TX 40,220,000 6,546,613 - 46,766,613 Avistar in 09 - Series A (3) TX 6,473,257 1,068,331 - 7,541,588 Avistar on the Boulevard - Series A (3) TX 15,807,997 2,738,122 - 18,546,119 Avistar on the Hills - Series A (3) TX 5,179,570 996,345 - 6,175,915 Bruton Apartments (5) TX 17,839,917 3,637,297 - 21,477,214 Concord at Gulfgate - Series A (5) TX 19,018,891 3,758,251 - 22,777,142 Concord at Little York - Series A (5) TX 13,323,633 2,757,400 - 16,081,033 Concord at Williamcrest - Series A (5) TX 20,639,734 4,174,795 - 24,814,529 Crossing at 1415 - Series A (5) TX 7,423,125 1,149,904 - 8,573,029 Decatur Angle (5) TX 22,500,338 3,869,765 - 26,370,103 Esperanza at Palo Alto (5) TX 19,390,360 4,290,792 - 23,681,152 Heights at 515 - Series A (5) TX 6,795,999 1,229,217 - 8,025,216 Heritage Square - Series A (4) TX 10,722,964 1,471,450 - 12,194,414 Oaks at Georgetown - Series A (5) TX 12,264,411 1,750,507 - 14,014,918 Runnymede (1) TX 9,985,000 154,466 - 10,139,466 Southpark (1) TX 11,679,665 2,411,352 - 14,091,017 15 West Apartments (5) WA 9,689,570 2,382,417 - 12,071,987 Mortgage revenue bonds held in trust $ 650,161,253 $ 97,492,353 $ (496,219 ) $ 747,157,387 (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) (8) September 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 $ 1,722,484 $ - $ 14,922,484 Solano Vista - Series A & B CA 5,768,000 650,549 - 6,418,549 Greens Property - Series B NC 931,038 145,428 - 1,076,466 Ohio Properties - Series B OH 3,508,510 10,480 - 3,518,990 Rosewood Townhomes - Series B SC 470,000 1,563 - 471,563 South Pointe Apartments - Series B SC 1,100,000 3,139 - 1,103,139 Avistar at the Crest - Series B TX 742,034 97,848 - 839,882 Avistar at the Oaks - Series B TX 542,984 69,234 - 612,218 Avistar at the Parkway - Series B TX 124,382 38,672 - 163,054 Avistar in 09 - Series B TX 447,913 55,370 - 503,283 Avistar on the Boulevard - Series B TX 440,919 54,786 - 495,705 Mortgage revenue bonds held by the Partnership $ 27,275,780 $ 2,849,553 $ - $ 30,125,333 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 September 30, 2019. The cumulative unrealized loss for the Pro Nova 2014-1 MRB, related to a commercial property, as of September 30, 2019, 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 as of September 30, 2019, 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 Nine Months of 2019 Acquisitions: The following MRBs were acquired during the nine months ended September 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 nine months ended September 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 nine months ended September 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 Nine Months of 2018 Acquisitions: The following MRB was acquired during the nine months ended September 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 (1) Redemptions: The following MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the nine months ended September 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 Las Palmas - Series B July Coachella, CA 81 11/1/2018 8.00 % 1,770,000 Harmony Terrace - Series B August Simi Valley, CA 136 1/1/2019 8.00 % 7,400,000 Lake Forest September Daytona Beach, FL 240 12/1/2031 6.25 % 8,397,000 $ 39,014,000 Upon redemption of the Lake Forest MRB, the Partnership realized contingent interest income of approximately $4.2 million. The Partnership also realized additional income due to the early redemption of the MRB of approximately $1.5 million. The additional income is reported within other income on the condensed consolidated statements of operations. |