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 (see Note 16). All MRBs are current on contractual debt service as of June 30, 2020. The Partnership had the following investments in MRBs as of June 30, 2020 and December 31, 2019: June 30, 2020 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Paydowns and Allowances Cumulative Unrealized Gain Cumulative Unrealized Loss Estimated Fair Value Courtyard - Series A (4) CA $ 10,104,963 $ 1,828,130 $ - $ 11,933,093 Glenview Apartments - Series A (3) CA 4,508,920 848,201 - 5,357,121 Harmony Court Bakersfield - Series A (4) CA 3,684,410 632,035 - 4,316,445 Harmony Terrace - Series A (4) CA 6,820,517 1,274,532 - 8,095,049 Harden Ranch - Series A (2) CA 6,661,912 1,313,138 - 7,975,050 Las Palmas II - Series A (4) CA 1,671,884 322,393 - 1,994,277 Montclair Apartments - Series A (3) CA 2,442,734 511,677 - 2,954,411 Montecito at Williams Ranch Apartments - Series A (6) CA 7,654,093 1,873,968 - 9,528,061 San Vicente - Series A (4) CA 3,447,335 632,272 - 4,079,607 Santa Fe Apartments - Series A (3) CA 2,959,281 609,255 - 3,568,536 Seasons at Simi Valley - Series A (4) CA 4,260,003 994,172 - 5,254,175 Seasons Lakewood - Series A (4) CA 7,265,333 1,357,653 - 8,622,986 Seasons San Juan Capistrano - Series A (4) CA 12,232,449 2,169,826 - 14,402,275 Summerhill - Series A (4) CA 6,344,494 1,088,354 - 7,432,848 Sycamore Walk - Series A (4) CA 3,538,734 664,864 - 4,203,598 The Village at Madera - Series A (4) CA 3,047,293 536,986 - 3,584,279 Tyler Park Townhomes - Series A (2) CA 5,803,267 835,563 - 6,638,830 Vineyard Gardens - Series A (6) CA 3,983,421 900,633 - 4,884,054 Westside Village Market - Series A (2) CA 3,792,423 724,447 - 4,516,870 Brookstone (1) IL 7,391,425 2,226,656 - 9,618,081 Copper Gate Apartments (2) IN 5,005,000 677,901 - 5,682,901 Renaissance - Series A (3) LA 10,936,829 1,863,478 - 12,800,307 Live 929 Apartments (6), (7) MD 39,830,967 - (477,260 ) 39,353,707 Woodlynn Village (1) MN 4,146,000 53,964 - 4,199,964 Gateway Village (6) NC 2,600,000 153,039 - 2,753,039 Greens Property - Series A (2) NC 7,883,000 789,730 - 8,672,730 Lynnhaven Apartments (6) NC 3,450,000 203,071 - 3,653,071 Silver Moon - Series A (3) NM 7,730,484 1,696,898 - 9,427,382 Village at Avalon - Series A (5) NM 16,246,373 3,688,529 - 19,934,902 Ohio Properties - Series A (1) OH 13,791,000 60,063 - 13,851,063 Bridle Ridge (1) SC 7,275,000 144,792 - 7,419,792 Columbia Gardens (4) SC 12,983,220 2,304,405 - 15,287,625 Companion at Thornhill Apartments (4) SC 11,117,797 1,782,671 - 12,900,468 Cross Creek (1) SC 6,141,120 2,439,945 - 8,581,065 Rosewood Townhomes - Series A (6) SC 9,280,000 1,653,451 - 10,933,451 South Pointe Apartments - Series A (6) SC 21,600,000 4,071,774 - 25,671,774 The Palms at Premier Park Apartments (2) SC 18,730,489 2,713,107 - 21,443,596 Village at River's Edge (4) SC 9,837,910 2,068,508 - 11,906,418 Willow Run (4) SC 12,802,849 2,091,951 - 14,894,800 Arbors at Hickory Ridge (2) TN 10,984,840 1,952,655 - 12,937,495 Avistar at Copperfield - Series A (6) TX 13,881,681 2,506,209 - 16,387,890 Avistar at the Crest - Series A (2) TX 9,197,291 1,960,964 - 11,158,255 Avistar at the Oaks - Series A (2) TX 7,432,683 1,573,517 - 9,006,200 Avistar at the Parkway - Series A (3) TX 12,788,522 2,343,298 - 15,131,820 Avistar at Wilcrest - Series A (6) TX 5,260,876 845,705 - 6,106,581 Avistar at Wood Hollow - Series A (6) TX 39,945,710 6,893,766 - 46,839,476 Avistar in 09 - Series A (2) TX 6,417,834 1,358,671 - 7,776,505 Avistar on the Boulevard - Series A (2) TX 15,668,577 3,071,059 - 18,739,636 Avistar on the Hills - Series A (2) TX 5,088,582 1,100,068 - 6,188,650 Bruton Apartments (4) TX 17,741,983 3,729,856 - 21,471,839 Concord at Gulfgate - Series A (4) TX 18,887,619 4,174,496 - 23,062,115 Concord at Little York - Series A (4) TX 13,231,671 3,044,416 - 16,276,087 Concord at Williamcrest - Series A (4) TX 20,497,275 4,622,985 - 25,120,260 Crossing at 1415 - Series A (4) TX 7,369,164 1,473,173 - 8,842,337 Decatur Angle (4) TX 22,364,588 4,471,786 - 26,836,374 Esperanza at Palo Alto (4) TX 19,288,690 4,738,934 - 24,027,624 Heights at 515 - Series A (4) TX 6,746,597 1,377,255 - 8,123,852 Heritage Square - Series A (3) TX 10,637,915 1,699,021 - 12,336,936 Oaks at Georgetown - Series A (4) TX 12,187,967 1,810,989 - 13,998,956 Runnymede (1) TX 9,865,000 100,289 - 9,965,289 Southpark (1) TX 11,585,255 2,191,903 - 13,777,158 15 West Apartments (4) WA 9,639,432 2,584,675 - 12,224,107 Mortgage revenue bonds held in trust $ 635,712,681 $ 109,427,722 $ (477,260 ) $ 744,663,143 (1) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 16 ( 2 ) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 16 ( 3 ) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 16 ( 4 ) ( 5 ) MRB held by Morgan Stanley in a secured financing transaction, Note 1 6 ( 6 ) ( 7 ) June 30, 2020 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 $ 1,885,539 $ - $ 15,085,539 Solano Vista - Series A CA 2,665,000 719,622 - 3,384,622 Greens Property - Series B NC 927,877 129,272 - 1,057,149 Arby Road Apartments - Series A NV 7,475,000 15,415 - 7,490,415 Ohio Properties - Series B OH 3,495,160 13,533 - 3,508,693 Rosewood Townhomes - Series B SC 470,000 2,606 - 472,606 South Pointe Apartments - Series B SC 1,100,000 6,099 - 1,106,099 Pro Nova 2014-1 TN 8,197,465 - - 8,197,465 Avistar at the Crest - Series B TX 738,480 116,511 - 854,991 Avistar at the Oaks - Series B TX 540,485 81,576 - 622,061 Avistar at the Parkway - Series B TX 124,144 40,059 - 164,203 Avistar in 09 - Series B TX 445,851 69,002 - 514,853 Avistar on the Boulevard - Series B TX 438,807 64,325 - 503,132 Mortgage revenue bonds held by the Partnership $ 39,818,269 $ 3,143,559 $ - $ 42,961,828 December 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 $ 10,147,686 $ 1,602,534 $ - $ 11,750,220 Glenview Apartments - Series A (4) CA 4,533,958 757,900 - 5,291,858 Harmony Court Bakersfield - Series A (5) CA 3,699,987 549,211 - 4,249,198 Harmony Terrace - Series A (5) CA 6,849,214 1,121,262 - 7,970,476 Harden Ranch - Series A (3) CA 6,700,868 1,281,980 - 7,982,848 Las Palmas II - Series A (5) CA 1,679,022 263,441 - 1,942,463 Montclair Apartments - Series A (4) CA 2,456,298 446,558 - 2,902,856 Montecito at Williams Ranch Apartments - Series A (7) CA 7,681,146 1,580,303 - 9,261,449 San Vicente - Series A (5) CA 3,462,053 510,593 - 3,972,646 Santa Fe Apartments - Series A (4) CA 2,975,713 540,988 - 3,516,701 Seasons at Simi Valley - Series A (5) CA 4,282,477 860,856 - 5,143,333 Seasons Lakewood - Series A (5) CA 7,295,901 1,124,372 - 8,420,273 Seasons San Juan Capistrano - Series A (5) CA 12,283,916 1,893,075 - 14,176,991 Summerhill - Series A (5) CA 6,371,318 797,228 - 7,168,546 Sycamore Walk - Series A (5) CA 3,559,011 567,713 - 4,126,724 The Village at Madera - Series A (5) CA 3,060,177 454,240 - 3,514,417 Tyler Park Townhomes - Series A (3) CA 5,837,595 864,894 - 6,702,489 Vineyard Gardens - Series A (7) CA 3,995,000 815,213 - 4,810,213 Westside Village Market - Series A (3) CA 3,814,857 594,361 - 4,409,218 Brookstone (1) IL 7,406,755 2,194,994 - 9,601,749 Copper Gate Apartments (3) IN 5,005,000 682,497 - 5,687,497 Renaissance - Series A (4) LA 11,001,027 1,775,086 - 12,776,113 Live 929 Apartments (7), (8) MD 39,984,026 - (280,711 ) 39,703,315 Woodlynn Village (1) MN 4,172,000 44,510 - 4,216,510 Gateway Village (2) NC 2,600,000 509,901 - 3,109,901 Greens Property - Series A (3) NC 7,936,000 845,678 - 8,781,678 Lynnhaven Apartments (2) NC 3,450,000 393,686 - 3,843,686 Silver Moon - Series A (4) NM 7,762,116 1,166,748 - 8,928,864 Village at Avalon - Series A (6) NM 16,302,038 3,131,843 - 19,433,881 Ohio Properties - Series A (1) OH 13,857,000 48,813 - 13,905,813 Bridle Ridge (1) SC 7,315,000 113,469 - 7,428,469 Columbia Gardens (5) SC 13,064,589 2,179,744 - 15,244,333 Companion at Thornhill Apartments (5) SC 11,178,557 1,709,040 - 12,887,597 Cross Creek (1) SC 6,143,976 2,507,072 - 8,651,048 Rosewood Townhomes - Series A (7) SC 9,280,000 316,916 - 9,596,916 South Pointe Apartments - Series A (7) SC 21,600,000 835,005 - 22,435,005 The Palms at Premier Park Apartments (3) SC 18,838,478 2,799,411 - 21,637,889 Village at River's Edge (5) SC 9,872,297 2,236,259 - 12,108,556 Willow Run (5) SC 12,884,191 2,100,598 - 14,984,789 Arbors at Hickory Ridge (3) TN 11,056,825 1,934,146 - 12,990,971 Pro Nova 2014-1 (2), (8) TN 10,022,352 - (372,169 ) 9,650,183 Avistar at Copperfield - Series A (2) TX 13,945,681 2,356,231 - 16,301,912 Avistar at the Crest - Series A (3) TX 9,252,257 1,715,456 - 10,967,713 Avistar at the Oaks - Series A (3) TX 7,475,794 1,336,580 - 8,812,374 Avistar at the Parkway - Series A (4) TX 12,854,039 2,065,468 - 14,919,507 Avistar at Wilcrest - Series A (2) TX 5,285,131 806,523 - 6,091,654 Avistar at Wood Hollow - Series A (2) TX 40,129,878 6,450,704 - 46,580,582 Avistar in 09 - Series A (3) TX 6,455,058 1,125,239 - 7,580,297 Avistar on the Boulevard - Series A (3) TX 15,762,217 2,648,781 - 18,410,998 Avistar on the Hills - Series A (3) TX 5,118,097 938,032 - 6,056,129 Bruton Apartments (5) TX 17,807,768 3,534,702 - 21,342,470 Concord at Gulfgate - Series A (5) TX 18,975,786 3,572,995 - 22,548,781 Concord at Little York - Series A (5) TX 13,293,436 2,624,054 - 15,917,490 Concord at Williamcrest - Series A (5) TX 20,592,957 3,971,001 - 24,563,958 Crossing at 1415 - Series A (5) TX 7,405,406 1,229,438 - 8,634,844 Decatur Angle (5) TX 22,455,747 4,198,200 - 26,653,947 Esperanza at Palo Alto (5) TX 19,356,959 4,111,518 - 23,468,477 Heights at 515 - Series A (5) TX 6,779,777 1,154,387 - 7,934,164 Heritage Square - Series A (4) TX 10,695,037 1,455,672 - 12,150,709 Oaks at Georgetown - Series A (5) TX 12,239,247 1,645,817 - 13,885,064 Runnymede (1) TX 9,925,000 80,343 - 10,005,343 Southpark (1) TX 11,548,337 2,334,262 - 13,882,599 15 West Apartments (5) WA 9,673,117 2,287,904 - 11,961,021 Mortgage revenue bonds held in trust $ 648,445,150 $ 95,795,445 $ (652,880 ) $ 743,587,715 (1) MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 16 (2) MRBs held by Deutsche Bank in a secured financing transaction, Note 16 (3) MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 16 (4) MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 1 6 (5) (6) MRB held by Morgan Stanley in a secured financing transaction, see Note 16 (7) MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 16 (8) As of the date presented, the MRB had been in a cumulative unrealized loss for less than 12 consecutive months. December 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 Montevista - Series A & B CA $ 13,200,000 $ 1,654,870 $ - $ 14,854,870 Solano Vista - Series A & B CA 5,768,000 625,235 - 6,393,235 Greens Property - Series B NC 930,016 142,265 - 1,072,281 Ohio Properties - Series B OH 3,504,171 10,363 - 3,514,534 Rosewood Townhomes - Series B SC 470,000 1,685 - 471,685 South Pointe Apartments - Series B SC 1,100,000 2,952 - 1,102,952 Avistar at the Crest - Series B TX 740,876 94,819 - 835,695 Avistar at the Oaks - Series B TX 542,170 65,455 - 607,625 Avistar at the Parkway - Series B TX 124,305 38,045 - 162,350 Avistar in 09 - Series B TX 447,241 53,995 - 501,236 Avistar on the Boulevard - Series B TX 440,231 53,056 - 493,287 Mortgage revenue bonds held by the Partnership $ 27,267,010 $ 2,742,740 $ - $ 30,009,750 See Note 23 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. During the three and six months ended June 30, 2020, the Partnership recognized a provision for credit loss of approximately $465,000 and $1.8 million, respectively, related to the Pro Nova 2014-1 MRB in its condensed consolidated statements of operations. See Note 2 for information considered in the Partnership’s evaluation of other-than-temporary impairment and credit loss of the MRBs. The credit loss related to the Pro Nova 2014-1 MRB was primarily driven by debt service shortfalls by the underlying commercial property, the borrower’s request for forbearance, and the general creditworthiness of proton therapy centers in the United States, including the impact on them of the COVID-19 pandemic. The cumulative unrealized loss for the Live 929 Apartments MRB as of June 30, 2020, is due to recent operational results and a decline in debt service coverage. The Partnership has evaluated the operational results and loan-to-collateral value ratio for the property underlying this MRB and believes that the cumulative unrealized loss is temporary. MRB Activity in the First Six Months of 2020 Acquisitions: The following MRBs were acquired at prices that approximated the principal outstanding plus accrued interest during the six months ended June 30, 2020: Property Name Month Acquired Property Location Units Maturity Date Base Interest Rate Principal Outstanding at Date of Acquisition Arby Road Apartments - Series A (1) June Las Vegas, NV 180 10/1/2027 5.35 % $ 1,690,000 Arby Road Apartments - Series A (1) June Las Vegas, NV 180 4/1/2041 5.50 % 5,785,000 $ 7,475,000 (1) Both MRBs are part of the same series but have different interest rates and maturity dates. Redemptions: The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the six months ended June 30, 2020: Property Name Month Redeemed Property Location Units Original Maturity Date Base Interest Rate Principal Outstanding at Date of Redemption Solano Vista - Series B January Vallejo, CA 96 1/1/2021 5.85 % $ 3,103,000 MRB Activity in the First Six Months of 2019 Acquisitions: The following MRBs were acquired at prices that approximated the principal outstanding 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 - 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 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 |