XML 48 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
PHC Certificates (Tables)
3 Months Ended
Mar. 31, 2017
Public Housing Capital Fund Trusts [Abstract]  
Schedule of Investments in PHC Certificates

The Partnership had the following investments in the PHC Certificates at March 31, 2017 and December 31, 2016:

 

 

 

March 31, 2017

 

Description of PHC Certificates

 

Weighted

Average Lives (Years)

 

Investment

Rating

 

Weighted

Average Interest

Rate Over Life

 

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair

Value

 

PHC Certificate Trust I

 

8.06

 

AA-

 

 

5.31%

 

 

$

26,042,245

 

 

$

-

 

 

$

(570,800

)

 

$

25,471,445

 

PHC Certificate Trust II

 

7.40

 

A+

 

 

4.32%

 

 

 

10,608,479

 

 

 

-

 

 

 

(142,189

)

 

 

10,466,290

 

PHC Certificate Trust III

 

8.57

 

BBB

 

 

5.45%

 

 

 

20,132,750

 

 

 

-

 

 

 

(218,686

)

 

 

19,914,064

 

 

 

 

 

 

 

 

 

 

 

$

56,783,474

 

 

$

-

 

 

$

(931,675

)

 

$

55,851,799

 

 

 

 

December 31, 2016

 

Description of PHC Certificates

 

Weighted

Average Lives (Years)

 

Investment

Rating

 

Weighted

Average Interest

Rate Over Life

 

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair

Value

 

PHC Certificate Trust I

 

8.31

 

AA-

 

 

5.36%

 

 

$

26,077,158

 

 

$

672,097

 

 

$

-

 

 

$

26,749,255

 

PHC Certificate Trust II

 

7.65

 

A+

 

 

4.31%

 

 

 

10,600,967

 

 

 

84,756

 

 

 

-

 

 

 

10,685,723

 

PHC Certificate Trust III

 

8.79

 

BBB

 

 

5.42%

 

 

 

20,122,937

 

 

 

-

 

 

 

(399,847

)

 

 

19,723,090

 

 

 

 

 

 

 

 

 

 

 

$

56,801,062

 

 

$

756,853

 

 

$

(399,847

)

 

$

57,158,068