XML 159 R62.htm IDEA: XBRL DOCUMENT v3.6.0.2
Subsequent Events (Tables)
12 Months Ended
Dec. 31, 2016
Schedule of Total Debt Financing

The following table provides the details related to the total Debt Financing, net of deferred financing costs, at December 31, 2016 and 2015:

 

 

 

Outstanding Debt

Financings on

December 31, 2016, net

 

 

Restricted

Cash

 

 

Years

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB & Term A/B

   Trusts Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

46,860,699

 

 

$

-

 

 

2014

 

Jul 2017 - Jul 2019

 

N/A

 

N/A

 

 

N/A

 

 

4.01% - 4.39%

 

Fixed - Term A/B

 

 

171,778,950

 

 

 

1,373,695

 

 

2016

 

(1)

 

(1)

 

(1)

 

 

(1)

 

 

(1)

 

Variable - TOB

 

 

42,455,000

 

 

 

-

 

 

2012

 

Dec 2016

 

Weekly

 

1.29 - 1.39%

 

 

 

1.62%

 

 

2.91 - 3.01%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,430,991

 

 

 

396,412

 

 

2010

 

September 2017

 

Weekly

 

 

0.77

%

 

 

1.85%

 

 

 

2.62%

 

Variable - TEBS II (2)

 

 

91,768,081

 

 

 

170,988

 

 

2014

 

July 2019

 

Weekly

 

 

0.75

%

 

 

1.62%

 

 

 

2.37%

 

Variable - TEBS III (2)

 

 

82,089,312

 

 

 

3,495,592

 

 

2015

 

July 2020

 

Weekly

 

 

0.75

%

 

 

1.39%

 

 

 

2.14%

 

Total Debt Financings

 

$

495,383,033

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) See table below for a summary of terms for the individual Term A/B Trust securitizations

 

(2) Facility fees are variable

 

 

 

 

Outstanding Debt

Financings on

December 31,

2015, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturities

 

Reset

Frequency

 

SIFMA

Based Rates

 

 

Facility Fees

 

 

Period End

Rates

 

TOB Trusts

   Securitization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed - Term TOB

 

$

160,582,124

 

 

$

1,930,027

 

 

(3)

 

(3)

 

(3)

 

(3)

 

 

(3)

 

 

(3)

 

Variable - TOB

 

 

55,930,000

 

 

 

-

 

 

2012

 

April 2016 - June 2016

 

Weekly

 

0.16 - 0.68%

 

 

0.94 - 1.62%

 

 

1.1 - 2.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TEBS Financings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Variable - TEBS I

 

 

60,735,743

 

 

 

364,637

 

 

2010

 

September 2017

 

Weekly

 

 

0.04%

 

 

 

1.91%

 

 

 

1.95%

 

Variable - TEBS II (4)

 

 

92,280,069

 

 

 

163,418

 

 

2014

 

July 2019

 

Weekly

 

 

0.02%

 

 

 

1.42%

 

 

 

1.44%

 

Variable - TEBS III (4)

 

 

81,968,780

 

 

 

4,843,625

 

 

2015

 

July 2020

 

Weekly

 

 

0.02%

 

 

 

1.26%

 

 

 

1.28%

 

Total Debt Financings

 

$

451,496,716

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3) See table below for a summary of terms for the individual Term TOB Trust securitizations

 

(4) Facility fees are variable

 

 

The fixed Term TOB Financings at December 31, 2016 are secured by the mortgage revenue bonds for Live 929 Apartments and Pro Nova 2014-1. The variable TOB Financings at December 31, 2016 are secured by three PHC Certificates (See Note 7).

The following table summarizes the individual Term A/B Trust securitizations at December 31, 2016:

 

Term A/B Trusts Securitization

 

Outstanding Term A/B

Trust Financing at

December 31, 2016, net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Willow Run

 

$

11,564,852

 

 

$

-

 

 

2016

 

September 2026

 

 

3.64

%

Columbia Gardens

 

 

11,565,068

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Little York

 

 

11,301,031

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Williamscrest

 

 

17,504,186

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Concord at Gulfgate

 

 

16,133,987

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Companion at Thornhill Apartment

 

 

9,666,656

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Seasons at Simi Valley Apartments

 

 

3,678,770

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Sycamore Walk

 

 

3,050,786

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Decatur-Angle Apartments

 

 

21,387,126

 

 

 

755,489

 

 

2016

 

September 2026

 

 

3.64

%

Berrendo Square Apartments

 

 

5,409,361

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Laurel Crossings Apartments

 

 

6,378,482

 

 

 

-

 

 

2016

 

September 2026

 

 

3.64

%

Bruton Apartments

 

 

15,258,925

 

 

 

618,206

 

 

2016

 

September 2026

 

 

3.64

%

15 West Apartments

 

 

8,366,804

 

 

 

-

 

 

2016

 

December 2026

 

 

3.64

%

Oaks at Georgetown A

 

 

11,709,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace A

 

 

6,549,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Oaks at Georgetown B

 

 

5,229,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Harmony Terrace B

 

 

7,024,479

 

 

 

-

 

 

2016

 

March 2017

 

 

4.56

%

Total A/B Trust

   Financing\ Weighted

   Average Period End Rate

 

$

171,778,950

 

 

 

 

 

 

 

 

 

 

 

3.80

%

 

The variable TOB Financings at December 31, 2015 are secured by three PHC Certificates (See Note 7) and three MBS Securities (See Note 8). The following table summarizes the individual fixed rate TOB Trust securitizations at December 31, 2015:

 

Term TOB Trusts Securitization

 

Outstanding Term TOB

Trust Financing at

December 31, 2015,  net

 

 

Restricted

Cash

 

 

Year

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

Decatur Angle

 

$

22,847,450

 

 

$

1,078,823

 

 

2014

 

October 2016

 

 

4.26

%

Live 929

 

 

37,935,981

 

 

 

-

 

 

2014

 

July 2019

 

 

4.39

%

Bruton Apartments

 

 

17,246,899

 

 

 

851,204

 

 

2014

 

July 2017

 

 

4.51

%

Pro Nova 2014-1

 

 

9,006,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Pro Nova 2014-2

 

 

8,371,899

 

 

 

-

 

 

2014

 

July 2017

 

 

4.01

%

Concord at Gulfgate

 

 

14,936,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Little York

 

 

11,231,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Concord at Williamcrest

 

 

15,606,685

 

 

 

-

 

 

2015

 

February 2018

 

 

2.76

%

Columbia Gardens

 

 

11,699,209

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Willow Run

 

 

11,698,732

 

 

 

-

 

 

2015

 

December 2017

 

 

2.76

%

Total TOB Trust

   Financing\Weighted

   Average Period End Rate

 

$

160,582,124

 

 

 

 

 

 

 

 

 

 

 

3.68

%

 

Investments Classified by Contractual Maturity Date

During 2016, the Partnership redeemed the following Series B mortgage revenue bonds for approximately $5.2 million, which approximated their carrying value plus accrued interest.

 

Property Name

 

Month

Redeemed

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Redemption

 

Glenview Apartments - Series B

 

May

 

Cameron, CA

 

 

88

 

 

12/1/2016

 

 

8.00

%

 

$

2,053,000

 

Montclair Apartments - Series B

 

May

 

Lemoore, CA

 

 

80

 

 

12/1/2016

 

 

8.00

%

 

 

928,000

 

Santa Fe Apartments - Series B

 

May

 

Hesperia, CA

 

 

89

 

 

12/1/2016

 

 

8.00

%

 

 

1,671,000

 

Heritage Square - Series B

 

May

 

Edinburg, TX

 

 

204

 

 

10/1/2051

 

 

12.00

%

 

 

520,000

 

The terms of the Pro Nova 2014-2 bonds are as follows:

 

Property Name

 

Month Sold

 

Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Sale

 

Pro Nova - 2014B 1

 

March

 

Knoxville, TN

 

 

-

 

 

5/1/2025

 

 

5.25

%

 

$

9,295,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 This is a commercial property. Accordingly, unit information is not applicable.

 

The terms of the three Series B mortgage revenue bonds that were redeemed are as follows:

 

Property Name

 

Month

Restructured

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Restructuring

 

Concord at Gulfgate - Series B

 

August

 

Houston, TX

 

 

288

 

 

3/1/2032

 

 

12.00

%

 

$

2,125,000

 

Concord at Little York - Series B

 

August

 

Houston, TX

 

 

276

 

 

3/1/2032

 

 

12.00

%

 

 

960,000

 

Concord at Williamcrest - Series B

 

August

 

Houston, TX

 

 

288

 

 

3/1/2032

 

 

12.00

%

 

 

2,800,000

 

The following table includes the details of the mortgage revenue bond acquisitions during the year ended December 31, 2016:

 

Property Name

 

Month

Acquired

 

Property Location

 

Units

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Acquisition

 

Companion at Thornhill Apartments

 

January

 

Lexington, SC

 

178

 

1/1/2052

 

 

5.80

%

 

$

11,500,000

 

Las Palmas II - Series A

 

September

 

Coachella, CA

 

81

 

11/1/2033

 

 

5.00

%

 

 

1,695,000

 

Las Palmas II - Series B

 

September

 

Coachella, CA

 

81

 

11/1/2018

 

 

5.50

%

 

 

1,770,000

 

San Vicente - Series A

 

September

 

Soledad, CA

 

50

 

11/1/2033

 

 

5.00

%

 

 

3,495,000

 

San Vicente - Series B

 

September

 

Soledad, CA

 

50

 

11/1/2018

 

 

5.50

%

 

 

1,825,000

 

Harmony Court Bakersfield - Series A

 

November

 

Bakersfield, CA

 

96

 

12/1/2033

 

 

5.00

%

 

 

3,730,000

 

Harmony Court Bakersfield - Series B

 

November

 

Bakersfield, CA

 

96

 

12/1/2018

 

 

5.50

%

 

 

1,997,000

 

Summerhill - Series A

 

November

 

Bakersfield, CA

 

128

 

12/1/2033

 

 

5.00

%

 

 

6,423,000

 

Summerhill - Series B

 

November

 

Bakersfield, CA

 

128

 

12/1/2018

 

 

5.50

%

 

 

3,372,000

 

The Village at Madera - Series A

 

November

 

Madera, CA

 

75

 

12/1/2033

 

 

5.00

%

 

 

3,085,000

 

The Village at Madera - Series B

 

November

 

Madera, CA

 

75

 

12/1/2018

 

 

5.50

%

 

 

1,719,000

 

15 West Apartments (1)

 

December

 

Vancouver, WA

 

120

 

7/1/2054

 

 

6.25

%

 

 

9,850,000

 

Courtyard Apartments - Series A

 

December

 

Fullerton, CA

 

108

 

12/1/2033

 

 

5.00

%

 

 

10,230,000

 

Courtyard Apartments - Series B

 

December

 

Fullerton, CA

 

108

 

12/1/2018

 

 

5.50

%

 

 

6,228,000

 

Harmony Terrace - Series A

 

December

 

Simi Valley, CA

 

136

 

1/1/2034

 

 

5.00

%

 

 

6,900,000

 

Harmony Terrace - Series B

 

December

 

Simi Valley, CA

 

136

 

1/1/2019

 

 

5.50

%

 

 

7,400,000

 

Oaks at Georgetown - Series A

 

December

 

Georgetown, TX

 

192

 

1/1/2034

 

 

5.00

%

 

 

12,330,000

 

Oaks at Georgetown - Series B

 

December

 

Georgetown, TX

 

192

 

1/1/2019

 

 

5.50

%

 

 

5,512,000

 

Seasons Lakewood - Series A

 

December

 

Lakewood, CA

 

85

 

1/1/2034

 

 

5.00

%

 

 

7,350,000

 

Seasons Lakewood - Series B

 

December

 

Lakewood, CA

 

85

 

1/1/2019

 

 

5.50

%

 

 

5,260,000

 

Seasons San Juan Capistrano - Series A

 

December

 

San Juan Capistrano, CA

 

112

 

1/1/2034

 

 

5.00

%

 

 

12,375,000

 

Seasons San Juan Capistrano - Series B

 

December

 

San Juan Capistrano, CA

 

112

 

1/1/2019

 

 

5.50

%

 

 

6,574,000

 

1 Previously reported Bond Purchase Commitment that converted to a mortgage revenue bond in December 2016.

 

During 2015, the Partnership redeemed the following Series B and Series C mortgage revenue bonds. The Series B mortgage revenue bonds were redeemed for approximately $5.8 million which approximated their carrying value plus accrued interest. The Series C mortgage revenue bonds were paid off with proceeds from the issuance of new mortgage revenue bonds included in the acquisitions table below for an amount that approximated their carrying value plus accrued interest:

 

Property Name

 

Month

Redeemed

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Redemption

 

Vantage at Harlingen - Series C

 

June

 

San Antonio, TX

 

 

288

 

 

10/1/2053

 

 

9.00

%

 

$

6,692,000

 

Vantage at Judson - Series C

 

June

 

San Antonio, TX

 

 

288

 

 

2/1/2053

 

 

9.00

%

 

 

6,049,000

 

Harden Ranch - Series B

 

July

 

Salinas, CA

 

 

100

 

 

3/1/2016

 

 

8.00

%

 

 

2,340,000

 

Tyler Park - Series B

 

July

 

Greenfield, CA

 

 

88

 

 

1/1/2016

 

 

8.00

%

 

 

2,025,000

 

Westside Village - Series B

 

July

 

Shafter, CA

 

 

81

 

 

1/1/2016

 

 

8.00

%

 

 

1,430,000

 

The terms of the mortgage revenue bond after restructuring is as follows:

 

Property Name

 

Month

Restructured

 

Property Location

 

Units

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Restructuring

 

Renaissance

 

June

 

Baton Rouge, LA

 

208

 

6/1/2050

 

 

6.00

%

 

$

11,500,000

 

The following table provides the details of the mortgage revenue bond acquisitions during the year ended December 31, 2015:

 

Property Name

 

Month

Acquired

 

Property Location

 

Units

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Acquisition

 

Concord at Gulfgate - Series A

 

January

 

Houston, TX

 

288

 

2/1/2032

 

 

6.00

%

 

$

17,060,000

 

Concord at Gulfgate - Series B

 

January

 

Houston, TX

 

288

 

3/1/2032

 

 

12.00

%

 

 

2,125,000

 

Concord at Little York - Series A

 

January

 

Houston, TX

 

276

 

2/1/2032

 

 

6.00

%

 

 

12,480,000

 

Concord at Little York - Series B

 

January

 

Houston, TX

 

276

 

3/1/2032

 

 

12.00

%

 

 

960,000

 

Concord at Williamcrest - Series A

 

January

 

Houston, TX

 

288

 

2/1/2032

 

 

6.00

%

 

 

18,020,000

 

Concord at Williamcrest - Series B

 

January

 

Houston, TX

 

288

 

3/1/2032

 

 

12.00

%

 

 

2,800,000

 

Suites on Paseo Series B

 

March

 

San Diego, CA

 

394

 

12/1/2033

 

 

9.00

%

 

 

5,500,000

 

Avistar at the Parkway

   Apartments - Series A

 

April

 

San Antonio, TX

 

236

 

5/1/2052

 

 

6.00

%

 

 

13,300,000

 

Avistar at the Parkway

   Apartments - Series B

 

April

 

San Antonio, TX

 

236

 

6/1/2052

 

 

12.00

%

 

 

125,000

 

Vantage at Harlingen

 

June

 

San Antonio, TX

 

288

 

9/1/2053

 

 

9.00

%

 

 

24,575,000

 

Vantage at Judson

 

June

 

San Antonio, TX

 

288

 

1/1/2053

 

 

9.00

%

 

 

26,540,000

 

Silver Moon - Series A

 

June

 

Albuquerque, NM

 

151

 

8/1/2055

 

 

6.00

%

 

 

8,000,000

 

Seasons at Simi Valley - Series A

 

August

 

Simi Valley, CA

 

69

 

9/1/2032

 

 

5.75

%

 

 

4,376,000

 

Seasons at Simi Valley - Series B

 

August

 

Simi Valley, CA

 

69

 

9/1/2017

 

 

5.50

%

 

 

1,944,000

 

Crossing at 1415 - Series A

 

November

 

San Antonio, TX

 

112

 

12/1/2052

 

 

6.00

%

 

 

7,590,000

 

Crossing at 1415 - Series B

 

November

 

San Antonio, TX

 

112

 

1/1/2053

 

 

12.00

%

 

 

335,000

 

Heights at 515 - Series A

 

November

 

San Antonio, TX

 

97

 

12/1/2052

 

 

6.00

%

 

 

6,435,000

 

Heights at 515 - Series B

 

November

 

San Antonio, TX

 

97

 

1/1/2053

 

 

12.00

%

 

 

510,000

 

Columbia Gardens

 

December

 

Columbia, SC

 

188

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

Sycamore Walk - Series A

 

December

 

Bakersfield, CA

 

112

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

Sycamore Walk - Series B

 

December

 

Bakersfield, CA

 

112

 

1/1/2018

 

 

5.50

%

 

 

1,815,000

 

Willow Run

 

December

 

Columbia, SC

 

200

 

12/1/2050

 

 

5.50

%

 

 

15,000,000

 

The following tables represent a description of certain terms of the mortgage revenue bonds owned by the Partnership as of December 31, 2016, and 2015:

 

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding at December 31, 2016

 

15 West Apartments - Series A (2)

 

2016

 

Vancouver, WA

 

7/1/2054

 

 

6.25

%

 

$

9,850,000

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

1/1/2049

 

 

6.25

%

 

 

11,351,321

 

Ashley Square (1)

 

1999

 

Des Moines, IA

 

12/1/2025

 

 

6.25

%

 

 

5,039,000

 

Avistar on the Boulevard - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

16,268,850

 

Avistar at Chase Hill - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,844,994

 

Avistar at the Crest - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,549,644

 

Avistar (February 2013 Acquisition) - Series

   B (3 Bonds)

 

2013

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

2,158,382

 

Avistar at the Oak - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,709,040

 

Avistar in 09 - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,656,458

 

Avistar on the Hill - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,326,157

 

Avistar (June 2013 Acquisition) - Series

   B (2 Bonds)

 

2013

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

1,005,226

 

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

%

 

 

6,365,000

 

Bridle Ridge (1)

 

2008

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,535,000

 

Brookstone (1)

 

2009

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

9,076,558

 

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

 

Companion at Thornhill Apartments (2)

 

2016

 

Lexington, SC

 

1/1/2052

 

 

5.80

%

 

 

11,500,000

 

Concord at Gulfgate - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

19,185,000

 

Concord at Little York - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

13,440,000

 

Concord at Williamcrest - Series A (2)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

20,820,000

 

Copper Gate Apartments (3)

 

2013

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,145,000

 

Courtyard Apartments - Series A

 

2016

 

Fullerton, CA

 

12/1/2033

 

 

5.00

%

 

 

10,230,000

 

Courtyard Apartments - Series B

 

2016

 

Fullerton, CA

 

12/1/2018

 

 

5.50

%

 

 

6,228,000

 

Cross Creek (1)

 

2009

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,258,605

 

Crossing at 1415 - Series A (2)

 

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

%

 

 

22,950,214

 

Glenview - Series A (4)

 

2014

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,670,000

 

Greens of Pine Glen - Series A (3)

 

2012

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

8,210,000

 

Greens of Pine Glen - Series B

 

2012

 

Durham, NC

 

10/1/2047

 

 

9.00

%

 

 

940,479

 

Harden Ranch - Series A (3)

 

2014

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,912,535

 

Harmony Court Bakersfield - Series A

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

3,730,000

 

Harmony Court Bakersfield - Series B

 

2016

 

Bakersfield, CA

 

12/1/2018

 

 

5.50

%

 

 

1,997,000

 

Harmony Terrace - Series A (2)

 

2016

 

Simi Valley, CA

 

1/1/2034

 

 

5.00

%

 

 

6,900,000

 

Harmony Terrace - Series B (2)

 

2016

 

Simi Valley, CA

 

1/1/2019

 

 

5.50

%

 

 

7,400,000

 

Heights at 515 - Series A (2)

 

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

%

 

 

11,161,330

 

Lake Forest Apartments (1)

 

2001

 

Daytona Beach, FL

 

12/1/2031

 

 

6.25

%

 

 

8,639,000

 

Las Palmas II - Series A

 

2016

 

Coachella, CA

 

11/1/2033

 

 

5.00

%

 

 

1,695,000

 

Las Palmas II - Series B

 

2016

 

Coachella, CA

 

11/1/2018

 

 

5.50

%

 

 

1,770,000

 

Live 929 (2)

 

2014

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

40,085,000

 

Montclair - Series A (4)

 

2014

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,530,000

 

Oaks at Georgetown - Series A (2)

 

2016

 

Georgetown, TX

 

1/1/2034

 

 

5.00

%

 

 

12,330,000

 

Oaks at Georgetown - Series B (2)

 

2016

 

Georgetown, TX

 

1/1/2019

 

 

5.50

%

 

 

5,512,000

 

Ohio Bond - Series A (1)

 

2010

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

14,215,000

 

Ohio Bond - Series B

 

2010

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,549,780

 

Pro Nova - 2014-1 (2)

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Renaissance - Series A (4) (5)

 

2015

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,348,364

 

Runnymede (1)

 

2007

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,250,000

 

Santa Fe - Series A (4)

 

2014

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,065,000

 

San Vicente - Series A

 

2016

 

Soledad, CA

 

11/1/2033

 

 

5.00

%

 

 

3,495,000

 

San Vicente - Series B

 

2016

 

Soledad, CA

 

11/1/2018

 

 

5.50

%

 

 

1,825,000

 

Seasons at Simi Valley - Series A (2)

 

2015

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,376,000

 

Seasons at Simi Valley - Series B

 

2015

 

Simi Valley, CA

 

9/1/2017

 

 

8.00

%

 

 

1,944,000

 

Seasons Lakewood - Series A

 

2016

 

Lakewood, CA

 

1/1/2034

 

 

5.00

%

 

 

7,350,000

 

Seasons Lakewood - Series B

 

2016

 

Lakewood, CA

 

1/1/2019

 

 

5.50

%

 

 

5,260,000

 

Seasons San Juan Capistrano - Series A

 

2016

 

San Juan Capistrano, CA

 

1/1/2034

 

 

5.00

%

 

 

12,375,000

 

Seasons San Juan Capistrano - Series B

 

2016

 

San Juan Capistrano, CA

 

1/1/2019

 

 

5.50

%

 

 

6,574,000

 

Silver Moon - Series A (4)

 

2015

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,933,259

 

Southpark  (1)

 

2009

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,435,000

 

Summerhill - Series A

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

6,423,000

 

Summerhill - Series B

 

2016

 

Bakersfield, CA

 

12/1/2018

 

 

5.50

%

 

 

3,372,000

 

Sycamore Walk - Series A (2)

 

2015

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

Sycamore Walk - Series B

 

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

%

 

 

19,826,716

 

Tyler Park Townhomes (3)

 

2013

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

6,024,120

 

Vantage at Judson (4)

 

2015

 

San Antonio, TX

 

1/1/2053

 

 

6.00

%

 

 

26,356,498

 

Vantage at Harlingen (4)

 

2015

 

San Antonio, TX

 

9/1/2053

 

 

6.00

%

 

 

24,529,580

 

The Village at Madera - Series A

 

2016

 

Madera, CA

 

12/1/2033

 

 

5.00

%

 

 

3,085,000

 

The Village at Madera - Series B

 

2016

 

Madera, CA

 

12/1/2018

 

 

5.50

%

 

 

1,719,000

 

Westside Village Market (3)

 

2013

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,936,750

 

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

%

 

 

4,310,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

648,439,860

 

 

(1) Bonds owned by ATAX TEBS I, LLC (M24 TEBS), see Note 17

(2) Bond held by Deutsche Bank AG in a secured financing transaction, see Note 17

(3) Bonds owned by ATAX TEBS II, LLC (M31 TEBS), see Note 17

(4) Bonds owned by ATAX TEBS III, LLC (M33 TEBS), see Note 17

 

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding at December 31, 2015

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

1/1/2049

 

 

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

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

8,294,000

 

Greens of Pine Glen - Series B

 

2012

 

Durham, NC

 

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 - 2014-1 (2)

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Pro Nova - 2014-2 (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

 

2015

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,376,000

 

Seasons at Simi Valley - Series B

 

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 A

 

2015

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,632,000

 

Sycamore Walk - Series B

 

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)

 

2015

 

San Antonio, TX

 

1/1/2053

 

 

9.00

%

 

 

26,540,000

 

Vantage at Harlingen (4)

 

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 (M24 TEBS), see Note 17

(2) Bonds held by Deutsche Bank AG in a secured financing transaction, see Note 17

(3) Bonds held by ATAX TEBS II, LLC (M31 TEBS), see Note 17

(4) Bonds owned by ATAX TEBS III, LLC (M33 TEBS), see Note 17

 

Discontinued Operations Income Statement

The following presents the revenues, expenses and income from discontinued operations for the years ended December 31, 2015 and 2014:

 

 

 

2015

 

 

2014

 

Rental revenues

 

$

2,952,383

 

 

$

3,180,680

 

Expenses

 

 

2,394,074

 

 

 

3,127,907

 

Net income from discontinued operations

 

 

558,309

 

 

 

52,773

 

Gain on sale of discontinued operations

 

 

3,163,088

 

 

 

-

 

Net income from discontinued operations

 

$

3,721,397

 

 

$

52,773

 

 

Northern View MF Property [Member]  
Discontinued Operations Income Statement

The table below summarizes the assets and liabilities of the Northern View MF Property included in the Partnership’s consolidated financial statements at December 31, 2016:

 

 

 

December 31, 2016

 

Cash and cash equivalents

 

$

62,386

 

Restricted cash

 

 

203,893

 

Land and improvements

 

 

688,539

 

Buildings and improvements

 

 

8,088,059

 

Real estate assets before accumulated depreciation

 

 

8,776,598

 

Accumulated depreciation

 

 

(2,386,626

)

Net real estate assets

 

 

6,389,972

 

Other assets

 

 

33,534

 

Total assets held for sale

 

$

6,689,785

 

 

 

 

 

 

Accounts payable, accrued expenses and other liabilities

 

$

225,007

 

 

In March 2017, the Partnership entered into a subscription agreement and issued to a financial institution 613,100 units of Series A Preferred Units for gross proceeds of approximately $6.1 million.

Mortgage Revenue Bonds [Member]  
Investments Classified by Contractual Maturity Date

The following table summarizes the mortgage revenue bonds acquired by the Partnership subsequent to December 31, 2016:

 

Property Name

 

Month

Acquired

 

Property Location

 

Units

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Acquisition

 

Avistar at Wood Hollow - Series A

 

February

 

Austin, TX

 

409

 

5/1/2054

 

 

5.75

%

 

$

31,850,000

 

Avistar at Wood Hollow - Series B

 

February

 

Austin, TX

 

409

 

6/1/2054

 

 

12.00

%

 

 

8,410,000

 

Avistar at Copperfield - Series A

 

February

 

Houston, TX

 

192

 

5/1/2054

 

 

5.75

%

 

 

10,000,000

 

Avistar at Copperfield - Series B

 

February

 

Houston, TX

 

192

 

6/1/2054

 

 

12.00

%

 

 

4,000,000

 

Avistar at Wilcrest - Series A

 

February

 

Houston, TX

 

88

 

5/1/2054

 

 

5.75

%

 

 

3,775,000

 

Avistar at Wilcrest - Series B

 

February

 

Houston, TX

 

88

 

6/1/2054

 

 

12.00

%

 

 

1,550,000

 

 

Term A/B Trust [Member]  
Schedule of Total Debt Financing

The following table summarizes the Term A/B Trust Financings that the Partnership entered into subsequent to December 31, 2016:

 

Term A/B Trusts Securitization

 

Outstanding Term A/B

Trust Financing

 

 

Acquired

 

Stated Maturity

 

Fixed Interest

Rate

 

San Vicente - Series A

 

$

3,150,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

San Vicente - Series B

 

 

1,555,000

 

 

Feb 2017

 

June 2018

 

 

3.76

%

Las Palmas - Series A

 

 

1,530,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Las Palmas - Series B

 

 

1,505,000

 

 

Feb 2017

 

June 2018

 

 

3.76

%

The Village at Madera - Series A

 

 

2,780,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

The Village at Madera - Series A

 

 

1,465,000

 

 

Feb 2017

 

July 2018

 

 

3.76

%

Harmony Court Bakersfield - Series A

 

 

3,360,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Harmony Court Bakersfield - Series A

 

 

1,700,000

 

 

Feb 2017

 

July 2018

 

 

3.76

%

Summerhill - Series A

 

 

5,785,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Summerhill - Series B

 

 

2,870,000

 

 

Feb 2017

 

July 2018

 

 

3.76

%

Courtyard - Series A

 

 

9,210,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Courtyard - Series B

 

 

5,295,000

 

 

Feb 2017

 

July 2018

 

 

3.76

%

Seasons Lakewood - Series A

 

 

6,615,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Seasons Lakewood - Series B

 

 

4,475,000

 

 

Feb 2017

 

August 2022

 

 

3.76

%

Seasons San Juan Capistrano - Series A

 

 

11,140,000

 

 

Feb 2017

 

February 2022

 

 

3.89

%

Seasons San Juan Capistrano - Series B

 

 

5,590,000

 

 

Feb 2017

 

August 2022

 

 

3.76

%

Avistar at Wood Hollow - Series A

 

 

27,075,000

 

 

Feb 2017

 

February 2027

 

 

4.46

%

Avistar at Copperfield  - Series A

 

 

3,210,000

 

 

Feb 2017

 

February 2027

 

 

4.46

%

Avistar at Wilcrest  - Series A

 

 

8,500,000

 

 

Feb 2017

 

February 2027

 

 

4.46

%