XML 45 R33.htm IDEA: XBRL DOCUMENT v3.4.0.3
Mortgage-Backed Securities (Tables)
3 Months Ended
Mar. 31, 2016
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]

The Partnership had the following investments in mortgage revenue bonds on March 31, 2016 and December 31, 2015:

 

 

 

March 31, 2016

 

Description of Mortgage Revenue Bonds Held in Trust

 

Cost Adjusted for

Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Arbors at Hickory Ridge (3)

 

$

11,546,822

 

 

$

2,000,796

 

 

$

-

 

 

$

13,547,618

 

Ashley Square (1)

 

 

5,084,000

 

 

 

516,695

 

 

 

-

 

 

 

5,600,695

 

Avistar at Chase Hill - Series A (3)

 

 

9,913,418

 

 

 

1,125,098

 

 

 

-

 

 

 

11,038,516

 

Avistar at the Crest - Series A (3)

 

 

9,616,015

 

 

 

1,498,546

 

 

 

-

 

 

 

11,114,561

 

Avistar at the Oaks - Series A (3)

 

 

7,761,097

 

 

 

996,264

 

 

 

-

 

 

 

8,757,361

 

Avistar at the Parkway - Series A (4)

 

 

13,300,000

 

 

 

583,196

 

 

 

-

 

 

 

13,883,196

 

Avistar in 09 - Series A (3)

 

 

6,701,407

 

 

 

860,235

 

 

 

-

 

 

 

7,561,642

 

Avistar on the Boulevard - Series A (3)

 

 

16,381,921

 

 

 

2,201,078

 

 

 

-

 

 

 

18,582,999

 

Avistar on the Hills - Series A (3)

 

 

5,362,122

 

 

 

726,311

 

 

 

-

 

 

 

6,088,433

 

Bella Vista (1)

 

 

6,430,000

 

 

 

922,898

 

 

 

-

 

 

 

7,352,898

 

Bridle Ridge  (1)

 

 

7,565,000

 

 

 

987,233

 

 

 

-

 

 

 

8,552,233

 

Brookstone (1)

 

 

7,467,724

 

 

 

1,569,277

 

 

 

-

 

 

 

9,037,001

 

Bruton Apartments (2)

 

 

18,145,000

 

 

 

2,309,301

 

 

 

-

 

 

 

20,454,301

 

Columbia Gardens (2)

 

 

15,222,003

 

 

 

-

 

 

 

(306,411

)

 

 

14,915,592

 

Concord at Gulfgate - Series A (2)

 

 

17,060,000

 

 

 

1,375,668

 

 

 

-

 

 

 

18,435,668

 

Concord at Little York - Series A (2)

 

 

12,480,000

 

 

 

874,828

 

 

 

-

 

 

 

13,354,828

 

Concord at Williamcrest - Series A (2)

 

 

18,020,000

 

 

 

1,453,104

 

 

 

-

 

 

 

19,473,104

 

Copper Gate Apartments (3)

 

 

5,185,000

 

 

 

690,953

 

 

 

-

 

 

 

5,875,953

 

Cross Creek (1)

 

 

6,107,366

 

 

 

3,167,507

 

 

 

-

 

 

 

9,274,873

 

Decatur Angle (2)

 

 

23,000,000

 

 

 

2,080,032

 

 

 

-

 

 

 

25,080,032

 

Glenview Apartments - Series A (4)

 

 

4,670,000

 

 

 

114,116

 

 

 

-

 

 

 

4,784,116

 

Greens Property - Series A (3)

 

 

8,273,000

 

 

 

1,407,067

 

 

 

-

 

 

 

9,680,067

 

Harden Ranch - Series A (3)

 

 

6,960,000

 

 

 

765,305

 

 

 

-

 

 

 

7,725,305

 

Heritage Square - Series A (4)

 

 

11,185,000

 

 

 

1,390,428

 

 

 

-

 

 

 

12,575,428

 

Lake Forest (1)

 

 

8,736,000

 

 

 

1,298,086

 

 

 

-

 

 

 

10,034,086

 

Live 929 Apartments (2)

 

 

40,770,518

 

 

 

6,794,144

 

 

 

-

 

 

 

47,564,662

 

Montclair Apartments - Series A (4)

 

 

2,530,000

 

 

 

125,674

 

 

 

-

 

 

 

2,655,674

 

Pro Nova 2014-1 (2)

 

 

10,044,200

 

 

 

885,700

 

 

 

-

 

 

 

10,929,900

 

Ohio Properties - Series A (1)

 

 

14,287,000

 

 

 

3,197,018

 

 

 

-

 

 

 

17,484,018

 

Renaissance - Series A (4)

 

 

11,425,883

 

 

 

1,462,013

 

 

 

-

 

 

 

12,887,896

 

Runnymede (1)

 

 

10,350,000

 

 

 

1,851,305

 

 

 

-

 

 

 

12,201,305

 

Santa Fe Apartments - Series A (4)

 

 

3,065,000

 

 

 

199,878

 

 

 

-

 

 

 

3,264,878

 

Silver Moon - Series A (4)

 

 

7,971,455

 

 

 

1,432,372

 

 

 

-

 

 

 

9,403,827

 

Southpark (1)

 

 

11,819,121

 

 

 

4,338,026

 

 

 

-

 

 

 

16,157,147

 

The Palms at Premier Park Apartments (3)

 

 

19,958,648

 

 

 

2,902,945

 

 

 

-

 

 

 

22,861,593

 

Tyler Park Townhomes - Series A (3)

 

 

6,065,947

 

 

 

570,055

 

 

 

-

 

 

 

6,636,002

 

Vantage at Harlingen - Series B (4)

 

 

24,575,000

 

 

 

2,268,925

 

 

 

-

 

 

 

26,843,925

 

Vantage at Judson -Series B (4)

 

 

26,507,380

 

 

 

3,166,270

 

 

 

-

 

 

 

29,673,650

 

Westside Village Market - Series A (3)

 

 

3,964,084

 

 

 

256,168

 

 

 

-

 

 

 

4,220,252

 

Willow Run (2)

 

 

15,221,965

 

 

 

-

 

 

 

(305,369

)

 

 

14,916,596

 

Woodlynn Village (1)

 

 

4,351,000

 

 

 

566,283

 

 

 

-

 

 

 

4,917,283

 

Mortgage revenue bonds held in trust

 

$

475,080,096

 

 

$

60,930,798

 

 

$

(611,780

)

 

$

535,399,114

 

 

(1)

Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 12

(2)

Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 12

(3)

Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 12

(4)

Mortgage revenue bonds owned by ATAX TEBS III, LLC, Note 12

 

 

 

 

March 31, 2016

 

Description of Mortgage Revenue Bonds

 

Cost Adjusted for

Paydowns

 

 

Unrealized Gain

 

 

Unrealized Loss

 

 

Estimated Fair Value

 

Avistar at Chase Hill - Series B

 

$

960,929

 

 

$

98,609

 

 

$

-

 

 

$

1,059,538

 

Avistar at the Crest - Series B

 

 

755,798

 

 

 

99,068

 

 

 

-

 

 

 

854,866

 

Avistar at the Oaks - Series B

 

 

552,662

 

 

 

72,842

 

 

 

-

 

 

 

625,504

 

Avistar at the Parkway - Series B

 

 

125,000

 

 

 

494

 

 

 

-

 

 

 

125,494

 

Avistar in 09 - Series B

 

 

455,896

 

 

 

60,088

 

 

 

-

 

 

 

515,984

 

Avistar on the Boulevard - Series B

 

 

449,097

 

 

 

58,867

 

 

 

-

 

 

 

507,964

 

Companion at Thornhill Apartments

 

 

11,500,000

 

 

 

1,404,405

 

 

 

-

 

 

 

12,904,405

 

Concord at Gulfgate - Series B

 

 

2,125,000

 

 

 

124,242

 

 

 

-

 

 

 

2,249,242

 

Concord at Little York - Series B

 

 

960,000

 

 

 

3,364

 

 

 

-

 

 

 

963,364

 

Concord at Williamcrest - Series B

 

 

2,800,000

 

 

 

80,041

 

 

 

-

 

 

 

2,880,041

 

Crossing at 1415

 

 

7,925,000

 

 

 

345,376

 

 

 

-

 

 

 

8,270,376

 

Glenview Apartments - Series B

 

 

2,053,000

 

 

 

-

 

 

 

(8,109

)

 

 

2,044,891

 

Greens Property - Series B

 

 

942,560

 

 

 

165,321

 

 

 

-

 

 

 

1,107,881

 

Heights at 515

 

 

6,945,000

 

 

 

298,292

 

 

 

-

 

 

 

7,243,292

 

Heritage Square - Series B

 

 

520,000

 

 

 

39,156

 

 

 

-

 

 

 

559,156

 

Montclair Apartments - Series B

 

 

928,000

 

 

 

-

 

 

 

(1,578

)

 

 

926,422

 

Ohio Properties - Series B

 

 

3,559,200

 

 

 

614,470

 

 

 

-

 

 

 

4,173,670

 

Santa Fe Apartments - Series B

 

 

1,671,000

 

 

 

-

 

 

 

(2,841

)

 

 

1,668,159

 

Seasons at Simi Valley

 

 

6,320,000

 

 

 

483,653

 

 

 

-

 

 

 

6,803,653

 

Sycamore Walk

 

 

5,447,000

 

 

 

46,352

 

 

 

-

 

 

 

5,493,352

 

Mortgage revenue bonds

 

$

56,995,142

 

 

$

3,994,640

 

 

$

(12,528

)

 

$

60,977,254

 

 

 

 

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)

Mortgage revenue bonds owned by ATAX TEBS I, LLC, Note 12

(2)

Mortgage revenue bonds held by Deutsche Bank in a secured financing transaction, Note 12

(3)

Mortgage revenue bonds owned by ATAX TEBS II, LLC, Note 12

(4)

Mortgage revenue bonds owned by ATAX TEBS III, LLC, 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

 

 

Trust Portfolio M B S Bonds  
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments [Table Text Block]

The carrying value of the Partnership’s MBS Securities on March 31, 2016 was $0. The carrying value of the Partnership’s MBS Securities is as follows:

 

 

 

December 31, 2015

 

Agency Rating of MBS Securities (1)

 

Cost adjusted for

amortization of

premium

 

 

Unrealized

Gain

 

 

Unrealized

Loss

 

 

Estimated

Fair Value

 

“AAA”

 

$

5,052,348

 

 

$

-

 

 

$

(34,648

)

 

$

5,017,700

 

“AA”

 

 

9,900,682

 

 

 

-

 

 

 

(143,073

)

 

 

9,757,609

 

 

 

$

14,953,030

 

 

$

-

 

 

$

(177,721

)

 

$

14,775,309

 

 

(1)

MBS Securities are reported based on the lowest rating issued by a Rating Agency, if more than one rating is issued on the security, at the date presented.