XML 28 R17.htm IDEA: XBRL DOCUMENT v3.10.0.1
Investment in Unconsolidated Entities
9 Months Ended
Sep. 30, 2018
Equity Method Investments And Joint Ventures [Abstract]  
Investment in Unconsolidated Entities

9. Investment in Unconsolidated Entities

ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, has equity commitments and reported equity contributions within investment in unconsolidated entities on the condensed consolidated balance sheets. The investments represent the Partnership’s maximum exposure to loss. ATAX Vantage Holdings, LLC is the only limited equity investor in the unconsolidated entities. An affiliate of the unconsolidated entities guarantees ATAX Vantage Holdings, LLC’s return on its investments, up to a maximum amount, through the second anniversary of construction completion. The return on these investments earned by the Partnership is reported as investment income on the condensed consolidated statements of operations.

The following table provides the details of the investments in unconsolidated entities at September 30, 2018 and December 31, 2017:

 

Property Name

 

Location

 

Units

 

Month

Commitment

Executed

 

Construction

Completion

Date

 

Carrying Value at September 30, 2018

 

 

Carrying Value at December 31, 2017

 

 

Maximum

Remaining

Equity Commitment at September 30, 2018

 

Vantage at Corpus Christi

 

Corpus Christi, TX

 

288

 

March 2016

 

August 2017

 

$

8,610,674

 

 

$

9,178,139

 

 

$

1,550,000

 

Vantage at Boerne

 

Boerne, TX

 

288

 

August 2016

 

December 2017

 

 

8,830,000

 

 

 

8,272,810

 

 

 

1,475,936

 

Vantage at Waco

 

Waco, TX

 

288

 

August 2016

 

January 2018

 

 

9,337,166

 

 

 

8,748,091

 

 

 

1,592,039

 

Vantage at Panama City Beach

 

Panama City Beach, FL

 

288

 

March 2017

 

June 2018

 

 

11,152,005

 

 

 

10,349,416

 

 

 

1,996,500

 

Vantage at Powdersville

 

Powdersville, SC

 

288

 

November 2017

 

N/A

 

 

11,252,239

 

 

 

3,060,471

 

 

 

-

 

Vantage at Stone Creek

 

Omaha, NE

 

294

 

March 2018

 

N/A

 

 

7,386,856

 

 

 

-

 

 

 

-

 

Vantage at Bulverde

 

Bulverde, TX

 

288

 

March 2018

 

N/A

 

 

8,956,732

 

 

 

-

 

 

 

-

 

Vantage at Germantown

 

Germantown, TN

 

288

 

June 2018

 

N/A

 

 

4,402,208

 

 

 

-

 

 

 

6,119,505

 

Vantage at Murfreesboro

 

Murfreesboro, TN

 

288

 

September 2018

 

N/A

 

 

5,499,398

 

 

 

-

 

 

 

6,755,836

 

Vantage at Coventry

 

Omaha, NE

 

288

 

September 2018

 

N/A

 

 

4,867,369

 

 

 

-

 

 

 

3,279,944

 

 

 

 

 

 

 

 

 

 

 

$

80,294,647

 

 

$

39,608,927

 

 

$

22,769,760

 

 

Activity in the First Nine Months of 2018

In March 2018, the Partnership executed equity commitments to fund construction of the Vantage at Stone Creek and Vantage at Bulverde multifamily properties of approximately $7.1 million and $8.6 million, respectively. The Partnership also entered into a guarantee agreement related to the construction loan for Vantage at Stone Creek (Note 17).

In June 2018, the Partnership executed a $10.4 million equity commitment to fund construction of the Vantage at Germantown multifamily property.

In September 2018, the Partnership executed equity commitments to fund construction of the Vantage at Coventry and Vantage at Murfreesboro multifamily properties of approximately $8.1 million and $12.2 million, respectively. The Partnership also entered into a guarantee agreement related to the construction loan for Vantage at Coventry (Note 17).

 

Activity in the First Nine Months of 2017

In March 2017, the Partnership executed an $11.7 million equity commitment to fund construction of the Vantage at Panama City Beach multifamily property. The Partnership also entered into a guarantee agreement related to the property’s construction loan (Note 17).