XML 46 R34.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments in Bonds (Tables)
12 Months Ended
Dec. 31, 2015
Investments In Mortgage Revenue Bonds [Abstract]  
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]

The following tables present information regarding the mortgage revenue bonds owned by the Partnership as of December 31, 2015 and 2014:

 

 

 

December 31, 2015

 

Description of Mortgage Revenue Bonds Held in Trust

 

Cost Adjusted for Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Arbors at Hickory Ridge (3)

 

$

11,565,657

 

 

$

1,767,508

 

 

$

-

 

 

$

13,333,165

 

Ashley Square (1)

 

 

5,099,000

 

 

 

508,163

 

 

 

-

 

 

 

5,607,163

 

Avistar at Chase Hill - Series A (3)

 

 

9,935,552

 

 

 

1,133,024

 

 

 

-

 

 

 

11,068,576

 

Avistar at the Crest - Series A (3)

 

 

9,637,485

 

 

 

1,301,224

 

 

 

-

 

 

 

10,938,709

 

Avistar at the Oaks - Series A (3)

 

 

7,777,936

 

 

 

840,159

 

 

 

-

 

 

 

8,618,095

 

Avistar at the Parkway - Series A (4)

 

 

13,300,000

 

 

 

330,251

 

 

 

-

 

 

 

13,630,251

 

Avistar in 09 - Series A (3)

 

 

6,715,948

 

 

 

725,445

 

 

 

-

 

 

 

7,441,393

 

Avistar on the Boulevard - Series A (3)

 

 

16,418,497

 

 

 

1,872,323

 

 

 

-

 

 

 

18,290,820

 

Avistar on the Hills - Series A (3)

 

 

5,373,756

 

 

 

693,096

 

 

 

-

 

 

 

6,066,852

 

Bella Vista (1)

 

 

6,430,000

 

 

 

766,135

 

 

 

-

 

 

 

7,196,135

 

Bridle Ridge  (1)

 

 

7,595,000

 

 

 

817,222

 

 

 

-

 

 

 

8,412,222

 

Brookstone (1)

 

 

7,468,668

 

 

 

1,436,203

 

 

 

-

 

 

 

8,904,871

 

Bruton Apartments (2)

 

 

18,145,000

 

 

 

1,901,839

 

 

 

-

 

 

 

20,046,839

 

Columbia Gardens (2)

 

 

15,224,597

 

 

 

-

 

 

 

-

 

 

 

15,224,597

 

Concord at Gulfgate - Series A (2)

 

 

17,060,000

 

 

 

852,612

 

 

 

-

 

 

 

17,912,612

 

Concord at Little York - Series A (2)

 

 

12,480,000

 

 

 

688,441

 

 

 

-

 

 

 

13,168,441

 

Concord at Williamcrest - Series A (2)

 

 

18,020,000

 

 

 

1,182,543

 

 

 

-

 

 

 

19,202,543

 

Copper Gate Apartments (3)

 

 

5,185,000

 

 

 

616,341

 

 

 

-

 

 

 

5,801,341

 

Cross Creek (1)

 

 

6,101,605

 

 

 

2,932,689

 

 

 

-

 

 

 

9,034,294

 

Decatur Angle (2)

 

 

23,000,000

 

 

 

1,582,083

 

 

 

-

 

 

 

24,582,083

 

Glenview Apartments - Series A (4)

 

 

4,670,000

 

 

 

210,572

 

 

 

-

 

 

 

4,880,572

 

Greens Property - Series A (3)

 

 

8,294,000

 

 

 

1,138,270

 

 

 

-

 

 

 

9,432,270

 

Harden Ranch - Series A (3)

 

 

6,960,000

 

 

 

668,981

 

 

 

-

 

 

 

7,628,981

 

Heritage Square - Series A (4)

 

 

11,185,000

 

 

 

273,488

 

 

 

-

 

 

 

11,458,488

 

Lake Forest (1)

 

 

8,766,000

 

 

 

1,177,745

 

 

 

-

 

 

 

9,943,745

 

Live 929 Apartments (2)

 

 

40,801,557

 

 

 

5,829,855

 

 

 

-

 

 

 

46,631,412

 

Montclair Apartments - Series A (4)

 

 

2,530,000

 

 

 

114,079

 

 

 

-

 

 

 

2,644,079

 

Pro Nova 2014-1 and 2014-2 (2)

 

 

19,379,489

 

 

 

1,182,900

 

 

 

-

 

 

 

20,562,389

 

Ohio Properties - Series A (1)

 

 

14,311,000

 

 

 

2,690,867

 

 

 

-

 

 

 

17,001,867

 

Renaissance - Series A (4)

 

 

11,450,959

 

 

 

1,233,077

 

 

 

-

 

 

 

12,684,036

 

Runnymede (1)

 

 

10,350,000

 

 

 

1,600,938

 

 

 

-

 

 

 

11,950,938

 

Santa Fe Apartments - Series A (4)

 

 

3,065,000

 

 

 

154,067

 

 

 

-

 

 

 

3,219,067

 

Silver Moon - Series A (4)

 

 

7,983,811

 

 

 

1,246,349

 

 

 

-

 

 

 

9,230,160

 

Southpark  (1)

 

 

11,799,874

 

 

 

3,990,882

 

 

 

-

 

 

 

15,790,756

 

The Palms at Premier Park Apartments (3)

 

 

20,001,272

 

 

 

2,505,091

 

 

 

-

 

 

 

22,506,363

 

Tyler Park Townhomes - Series A (3)

 

 

6,075,000

 

 

 

487,209

 

 

 

-

 

 

 

6,562,209

 

Vantage at Harlingen - Series B (4)

 

 

24,575,000

 

 

 

1,765,139

 

 

 

-

 

 

 

26,340,139

 

Vantage at Judson -Series B (4)

 

 

26,540,000

 

 

 

2,613,606

 

 

 

-

 

 

 

29,153,606

 

Westside Village Market - Series A (3)

 

 

3,970,000

 

 

 

202,340

 

 

 

-

 

 

 

4,172,340

 

Willow Run (2)

 

 

15,224,591

 

 

 

-

 

 

 

-

 

 

 

15,224,591

 

Woodlynn Village (1)

 

 

4,351,000

 

 

 

466,471

 

 

 

-

 

 

 

4,817,471

 

Mortgage revenue bonds held in trust

 

$

484,817,254

 

 

$

51,499,227

 

 

$

-

 

 

$

536,316,481

 

 

(1) Bonds owned by ATAX TEBS I, LLC, see Note 12

(2) Bond held by Deutsche Bank in a secured financing transaction, see Note 12

(3) Bonds owned by ATAX TEBS II, LLC, see Note 12

(4) Bonds owned by ATAX TEBS III, LLC, see Note 12

 

 

 

 

December 31, 2015

 

Description of Mortgage Revenue Bonds

 

Cost Adjusted for Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Avistar at Chase Hill - Series B

 

$

961,981

 

 

$

109,878

 

 

$

-

 

 

$

1,071,859

 

Avistar at the Crest - Series B

 

 

756,626

 

 

 

86,428

 

 

 

-

 

 

 

843,054

 

Avistar at the Oaks - Series B

 

 

553,244

 

 

 

63,533

 

 

 

-

 

 

 

616,777

 

Avistar at the Parkway - Series B

 

 

125,000

 

 

 

-

 

 

 

(979

)

 

 

124,021

 

Avistar in 09 - Series B

 

 

456,376

 

 

 

52,409

 

 

 

-

 

 

 

508,785

 

Avistar on the Boulevard - Series B

 

 

449,589

 

 

 

51,356

 

 

 

-

 

 

 

500,945

 

Concord at Gulfgate - Series B

 

 

2,125,000

 

 

 

76,802

 

 

 

-

 

 

 

2,201,802

 

Concord at Little York - Series B

 

 

960,000

 

 

 

-

 

 

 

(6,711

)

 

 

953,289

 

Concord at Williamcrest - Series B

 

 

2,800,000

 

 

 

-

 

 

 

(19,573

)

 

 

2,780,427

 

Crossing at 1415

 

 

7,925,000

 

 

 

214,091

 

 

 

-

 

 

 

8,139,091

 

Glenview Apartments - Series B

 

 

2,053,000

 

 

 

-

 

 

 

(7,329

)

 

 

2,045,671

 

Greens Property - Series B

 

 

943,214

 

 

 

142,442

 

 

 

-

 

 

 

1,085,656

 

Heights at 515

 

 

6,945,000

 

 

 

185,268

 

 

 

-

 

 

 

7,130,268

 

Heritage Square - Series B

 

 

520,000

 

 

 

6,185

 

 

 

-

 

 

 

526,185

 

Montclair Apartments - Series B

 

 

928,000

 

 

 

-

 

 

 

(2,506

)

 

 

925,494

 

Ohio Properties - Series B

 

 

3,562,190

 

 

 

514,997

 

 

 

-

 

 

 

4,077,187

 

Santa Fe Apartments - Series B

 

 

1,671,000

 

 

 

-

 

 

 

(5,965

)

 

 

1,665,035

 

Seasons at Simi Valley

 

 

6,320,000

 

 

 

404,110

 

 

 

-

 

 

 

6,724,110

 

Sycamore Walk

 

 

5,447,000

 

 

 

-

 

 

 

-

 

 

 

5,447,000

 

Mortgage revenue bonds

 

$

45,502,220

 

 

$

1,907,499

 

 

$

(43,063

)

 

$

47,366,656

 

 

 

 

 

December 31, 2014

 

Description of Mortgage Revenue Bonds Held in Trust

 

Cost Adjusted for Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Arbors at Hickory Ridge (3)

 

$

11,570,933

 

 

$

1,792,303

 

 

$

-

 

 

$

13,363,236

 

Ashley Square (1)

 

 

5,159,000

 

 

 

486,559

 

 

 

-

 

 

 

5,645,559

 

Avistar at Chase Hill - Series A (3)

 

 

10,000,000

 

 

 

1,196,800

 

 

 

-

 

 

 

11,196,800

 

Avistar at the Crest - Series A (3)

 

 

9,700,000

 

 

 

1,419,692

 

 

 

-

 

 

 

11,119,692

 

Avistar at the Oaks - Series A (3)

 

 

7,800,000

 

 

 

869,622

 

 

 

-

 

 

 

8,669,622

 

Avistar in 09 - Series A (3)

 

 

6,735,000

 

 

 

750,885

 

 

 

-

 

 

 

7,485,885

 

Avistar on the Boulevard - Series A (3)

 

 

16,525,000

 

 

 

2,418,599

 

 

 

-

 

 

 

18,943,599

 

Avistar on the Hills - Series A (3)

 

 

5,389,000

 

 

 

743,520

 

 

 

-

 

 

 

6,132,520

 

Bella Vista (1)

 

 

6,490,000

 

 

 

625,571

 

 

 

-

 

 

 

7,115,571

 

Bridle Ridge  (1)

 

 

7,655,000

 

 

 

659,249

 

 

 

-

 

 

 

8,314,249

 

Brookstone (1)

 

 

7,468,888

 

 

 

1,360,589

 

 

 

-

 

 

 

8,829,477

 

Bruton Apartments (2)

 

 

18,145,000

 

 

 

1,455,955

 

 

 

-

 

 

 

19,600,955

 

Copper Gate Apartments (3)

 

 

5,220,000

 

 

 

563,656

 

 

 

-

 

 

 

5,783,656

 

Cross Creek (1)

 

 

6,074,817

 

 

 

2,542,262

 

 

 

-

 

 

 

8,617,079

 

Decatur Angle (2)

 

 

23,000,000

 

 

 

919,540

 

 

 

-

 

 

 

23,919,540

 

Greens Property - Series A (3)

 

 

8,366,000

 

 

 

1,005,119

 

 

 

-

 

 

 

9,371,119

 

Harden Ranch - Series A (3)

 

 

6,960,000

 

 

 

511,421

 

 

 

-

 

 

 

7,471,421

 

Lake Forest (1)

 

 

8,886,000

 

 

 

1,003,614

 

 

 

-

 

 

 

9,889,614

 

Live 929 Apartments (2)

 

 

40,895,739

 

 

 

3,797,745

 

 

 

-

 

 

 

44,693,484

 

Pro Nova 2014-1 and 2014-2 (2)

 

 

20,095,169

 

 

 

1,043,431

 

 

 

-

 

 

 

21,138,600

 

Ohio Properties - Series A (1)

 

 

14,407,000

 

 

 

2,444,034

 

 

 

-

 

 

 

16,851,034

 

Runnymede (1)

 

 

10,440,000

 

 

 

1,385,910

 

 

 

-

 

 

 

11,825,910

 

Southpark  (1)

 

 

11,842,206

 

 

 

3,743,692

 

 

 

-

 

 

 

15,585,898

 

The Palms at Premier Park Apartments (3)

 

 

20,152,000

 

 

 

2,680,619

 

 

 

-

 

 

 

22,832,619

 

The Suites on Paseo (2)

 

 

35,450,000

 

 

 

3,193,691

 

 

 

-

 

 

 

38,643,691

 

Tyler Park Apartments - Series A (3)

 

 

6,075,000

 

 

 

345,060

 

 

 

-

 

 

 

6,420,060

 

Westside Village Market - Series A (3)

 

 

3,970,000

 

 

 

225,496

 

 

 

-

 

 

 

4,195,496

 

Woodlynn Village (1)

 

 

4,390,000

 

 

 

376,706

 

 

 

-

 

 

 

4,766,706

 

Mortgage revenue bonds held in trust

 

$

338,861,752

 

 

$

39,561,340

 

 

$

-

 

 

$

378,423,092

 

 

(1) Bonds owned by ATAX TEBS I, LLC, see Note 12

(2) Bond held by Deutsche Bank in a secured financing transaction, see Note 12

(3) Bonds owned by ATAX TEBS II, LLC, see Note 12

 

 

 

December 31, 2014

 

Description of Mortgage Revenue Bonds

 

Cost Adjusted for Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Avistar at Chase Hill - Series B

 

$

965,000

 

 

$

144,769

 

 

$

-

 

 

$

1,109,769

 

Avistar at the Crest - Series B

 

 

759,000

 

 

 

124,286

 

 

 

-

 

 

 

883,286

 

Avistar at the Oaks - Series B

 

 

554,000

 

 

 

54,325

 

 

 

-

 

 

 

608,325

 

Avistar in 09 - Series B

 

 

457,000

 

 

 

50,608

 

 

 

-

 

 

 

507,608

 

Avistar on the Boulevard - Series B

 

 

451,000

 

 

 

73,851

 

 

 

-

 

 

 

524,851

 

Greens Property - Series B

 

 

945,638

 

 

 

376,203

 

 

 

-

 

 

 

1,321,841

 

Glenview Apartments

 

 

6,723,000

 

 

 

-

 

 

 

-

 

 

 

6,723,000

 

Harden Ranch - Series B

 

 

2,340,000

 

 

 

-

 

 

 

(1,501

)

 

 

2,338,499

 

Heritage Square

 

 

11,705,000

 

 

 

1,109,125

 

 

 

-

 

 

 

12,814,125

 

Montclair Apartments

 

 

3,458,000

 

 

 

-

 

 

 

-

 

 

 

3,458,000

 

Ohio Properties - Series B

 

 

3,573,430

 

 

 

668,542

 

 

 

-

 

 

 

4,241,972

 

Renaissance

 

 

12,675,000

 

 

 

1,055,807

 

 

 

-

 

 

 

13,730,807

 

Santa Fe Apartments

 

 

4,736,000

 

 

 

-

 

 

 

-

 

 

 

4,736,000

 

Tyler Park - Series B

 

 

2,025,000

 

 

 

-

 

 

 

(17,395

)

 

 

2,007,605

 

Vantage at Harlingen

 

 

6,692,000

 

 

 

707,813

 

 

 

-

 

 

 

7,399,813

 

Vantage at Judson

 

 

6,049,000

 

 

 

717,230

 

 

 

-

 

 

 

6,766,230

 

Westside Village - Series B

 

 

1,430,000

 

 

 

-

 

 

 

(686

)

 

 

1,429,314

 

Mortgage revenue bonds

 

$

65,538,068

 

 

$

5,082,559

 

 

$

(19,582

)

 

$

70,601,045

 

 

Investments Classified by Contractual Maturity Date [Table Text Block]

The following tables represent a description of certain terms of the mortgage revenue bonds owned by the Partnership as of December 31, 2015 and 2014:

 

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding at December 31, 2015

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

12/1/2049

 

 

6.25

%

 

$

11,450,000

 

Ashley Square (1)

 

1999

 

Des Moines, IA

 

12/1/2025

 

 

6.25

%

 

 

5,099,000

 

Avistar on the Boulevard - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

16,418,497

 

Avistar at Chase Hill - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,935,552

 

Avistar at the Crest - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,637,485

 

Avistar (February 2013 Acquisition) - Series B (3 Bonds)

 

2013

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

2,168,196

 

Avistar at the Oak - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,777,936

 

Avistar in 09 - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,715,948

 

Avistar on the Hill - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,373,756

 

Avistar (June 2013 Acquisition) - Series B (3 Bonds)

 

2013

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

1,009,621

 

Avistar at the Parkway - Series A (4)

 

2015

 

San Antonio, TX

 

5/1/2052

 

 

6.00

%

 

 

13,300,000

 

Avistar at the Parkway - Series B

 

2015

 

San Antonio, TX

 

6/1/2052

 

 

12.00

%

 

 

125,000

 

Bella Vista (1)

 

2006

 

Gainesville, TX

 

4/1/2046

 

 

6.15

%

 

 

6,430,000

 

Bridle Ridge (1)

 

2008

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,595,000

 

Brookstone (1)

 

2009

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

9,168,742

 

Bruton (2)

 

2014

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

18,145,000

 

Columbia Gardens (2)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

Concord at Gulfgate - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

17,060,000

 

Concord at Gulfgate - Series B

 

2015

 

Houston, TX

 

3/1/2032

 

 

12.00

%

 

 

2,125,000

 

Concord at Little York - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

12,480,000

 

Concord at Little York - Series B

 

2015

 

Houston, TX

 

3/1/2032

 

 

12.00

%

 

 

960,000

 

Concord at Williamcrest - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

18,020,000

 

Concord at Williamcrest - Series B

 

2015

 

Houston, TX

 

3/1/2032

 

 

12.00

%

 

 

2,800,000

 

Copper Gate Apartments (3)

 

2013

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,185,000

 

Cross Creek (1)

 

2009

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,343,321

 

Crossing at 1415 - Series A

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

7,590,000

 

Crossing at 1415 - Series B

 

2015

 

San Antonio, TX

 

1/1/2053

 

 

12.00

%

 

 

335,000

 

Decatur Angle (2)

 

2014

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

23,000,000

 

Glenview - Series A (4)

 

2014

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,670,000

 

Glenview - Series B

 

2014

 

Cameron Park, CA

 

12/1/2016

 

 

8.00

%

 

 

2,053,000

 

Greens of Pine Glen - Series A (3)

 

2012

 

North Carolina

 

10/1/2047

 

 

6.50

%

 

 

8,294,000

 

Greens of Pine Glen - Series B

 

2012

 

North Carolina

 

10/1/2047

 

 

9.00

%

 

 

943,214

 

Harden Ranch - Series A (3)

 

2014

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,960,000

 

Heights at 515 - Series A

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

6,435,000

 

Heights at 515 - Series B

 

2015

 

San Antonio, TX

 

1/1/2053

 

 

12.00

%

 

 

510,000

 

Heritage Square - Series A (4)

 

2014

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

11,185,000

 

Heritage Square - Series B

 

2014

 

Edinburg, TX

 

10/1/2051

 

 

12.00

%

 

 

520,000

 

Lake Forest Apartments (1)

 

2001

 

Daytona Beach, FL

 

12/1/2031

 

 

6.25

%

 

 

8,766,000

 

Live 929 (2)

 

2014

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

40,175,000

 

Montclair - Series A (4)

 

2014

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,530,000

 

Montclair - Series B

 

2014

 

Lemoore, CA

 

12/1/2016

 

 

8.00

%

 

 

928,000

 

Ohio Bond - Series A (1)

 

2010

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

14,311,000

 

Ohio Bond - Series B

 

2010

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,562,190

 

Pro Nova - 2014A (2)

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Pro Nova - 2014B (2)

 

2014

 

Knoxville, TN

 

5/1/2025

 

 

5.25

%

 

 

9,295,000

 

Renaissance - Series A (4) (5)

 

2015

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,450,959

 

Runnymede (1)

 

2007

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,350,000

 

Santa Fe - Series A (4)

 

2014

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,065,000

 

Santa Fe - Series B

 

2014

 

Hesperia, CA

 

12/1/2016

 

 

8.00

%

 

 

1,671,000

 

Seasons at Simi Valley - Series A-1

 

2015

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,376,000

 

Seasons at Simi Valley - Series A-2

 

2015

 

Simi Valley, CA

 

9/1/2017

 

 

5.50

%

 

 

1,944,000

 

Silver Moon - Series A (4)

 

2015

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,983,811

 

Southpark  (1)

 

2009

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,560,000

 

Sycamore Walk - Series B-1

 

2015

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

Sycamore Walk - Series B-2

 

2015

 

Bakersfield, CA

 

1/1/2018

 

 

5.50

%

 

 

1,815,000

 

The Palms at Premier Park (3)

 

2013

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

20,001,272

 

Tyler Park Townhomes (3)

 

2013

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

6,075,000

 

Vantage at Judson (4) (5)

 

2015

 

San Antonio, TX

 

1/1/2053

 

 

9.00

%

 

 

26,540,000

 

Vantage at Harlingen (4) (5)

 

2015

 

San Antonio, TX

 

9/1/2053

 

 

9.00

%

 

 

24,575,000

 

Westside Village Market (3)

 

2013

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,970,000

 

Willow Run (2)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

Woodlynn Village (1)

 

2008

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,351,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

534,745,500

 

 

(1) Bonds owned by ATAX TEBS I, LLC, see Note 12

(2) Bond held by Deutsche Bank AG in a secured financing transaction, see Note 12

(3) Bonds owned by ATAX TEBS II, LLC, see Note 12

(4) Bonds owned by ATAX TEBS III, LLC, see Note 12

(5) Bonds were restructured in 2015

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding at December 31, 2014

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

12/1/2049

 

 

6.25

%

 

$

11,450,000

 

Ashley Square (1)

 

1999

 

Des Moines, IA

 

12/1/2025

 

 

6.25

%

 

 

5,159,000

 

Avistar on the Boulevard - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

16,525,000

 

Avistar at Chase Hill - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

10,000,000

 

Avistar at the Crest - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,700,000

 

Avistar (February 2013 Acquisition) - Series B (3 Bonds)

 

2013

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

2,175,000

 

Avistar at the Oak - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,800,000

 

Avistar in 09 - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,735,000

 

Avistar on the Hill - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,389,000

 

Avistar (June 2013 Acquisition) - Series B (3 Bonds)

 

2013

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

1,011,000

 

Bella Vista (1)

 

2006

 

Gainesville, TX

 

4/1/2046

 

 

6.15

%

 

 

6,490,000

 

Bridle Ridge (1)

 

2008

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,655,000

 

Brookstone (1)

 

2009

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

9,256,001

 

Bruton (2)

 

2014

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

18,145,000

 

Copper Gate Apartments (3)

 

2013

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,220,000

 

Cross Creek

 

2009

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,422,997

 

Decatur Angle (2)

 

2014

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

23,000,000

 

Glenview - Series A

 

2014

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,670,000

 

Glenview - Series B

 

2014

 

Cameron Park, CA

 

12/1/2016

 

 

5.50

%

 

 

2,053,000

 

Greens of Pine Glen - Series A (3)

 

2012

 

North Carolina

 

10/1/2047

 

 

6.50

%

 

 

8,366,000

 

Greens of Pine Glen - Series B

 

2012

 

North Carolina

 

10/1/2047

 

 

9.00

%

 

 

945,638

 

Harden Ranch - Series A (3)

 

2014

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,960,000

 

Harden Ranch - Series B

 

2014

 

Salinas, CA

 

3/1/2016

 

 

5.50

%

 

 

2,340,000

 

Heritage Square - Series A

 

2014

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

11,185,000

 

Heritage Square - Series B

 

2014

 

Edinburg, TX

 

10/1/2051

 

 

12.00

%

 

 

520,000

 

Lake Forest Apartments (1)

 

2001

 

Daytona Beach, FL

 

12/1/2031

 

 

6.25

%

 

 

8,886,000

 

Live 929 (2)

 

2014

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

40,245,000

 

Montclair - Series A

 

2014

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,530,000

 

Montclair - Series B

 

2014

 

Lemoore, CA

 

12/1/2016

 

 

5.50

%

 

 

928,000

 

Ohio Bond - Series A (1)

 

2010

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

14,407,000

 

Ohio Bond - Series B

 

2010

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,573,430

 

Pro Nova - 2014A

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Pro Nova - 2014B

 

2014

 

Knoxville, TN

 

5/1/2025

 

 

5.25

%

 

 

10,000,000

 

Renaissance - Series A

 

2013

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

8,550,000

 

Renaissance - Series B

 

2013

 

Baton Rouge, LA

 

6/1/2050

 

 

12.00

%

 

 

1,250,000

 

Renaissance - Series C

 

2013

 

Baton Rouge, LA

 

6/1/2015

 

 

12.00

%

 

 

2,875,000

 

Runnymede (1)

 

2007

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,440,000

 

Santa Fe - Series A

 

2014

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,065,000

 

Santa Fe - Series B

 

2014

 

Hesperia, CA

 

12/1/2016

 

 

5.50

%

 

 

1,671,000

 

Southpark  (1)

 

2009

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,680,000

 

The Palms at Premier Park (3)

 

2013

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

20,152,000

 

The Suites on Paseo (2)

 

2013

 

San Diego, CA

 

12/1/2048

 

 

6.25

%

 

 

35,450,000

 

Tyler Park Townhomes - Series A (3)

 

2013

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

6,075,000

 

Tyler Park Townhomes - Series B

 

2013

 

Greenfield, CA

 

1/1/2016

 

 

5.50

%

 

 

2,025,000

 

Vantage at Judson

 

2012

 

San Antonio, TX

 

1/1/2053

 

 

9.00

%

 

 

6,049,000

 

Vantage at Harlingen

 

2013

 

San Antonio, TX

 

9/1/2053

 

 

9.00

%

 

 

6,692,000

 

Westside Village Market - Series A (3)

 

2013

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,970,000

 

Westside Village Market - Series B

 

2013

 

Shafter, CA

 

1/1/2016

 

 

5.50

%

 

 

1,430,000

 

Woodlynn Village (1)

 

2008

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,390,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

409,506,066

 

 

(1) Bonds owned by ATAX TEBS I, LLC, see Note 12

(2) Bonds held by Deutsche Bank AG in a secured financing transaction, see Note 12

(3) Bonds held by ATAX TEBS II, LLC, see Note 12