XML 61 R39.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Investments in Mortgage Revenue Bonds (Tables)
12 Months Ended
Dec. 31, 2019
Investments In Mortgage Revenue Bonds [Abstract]  
Information Regarding MRBs Owned

The following tables present information regarding the MRBs owned by the Partnership as of December 31, 2019 and 2018:

 

 

 

 

 

December 31, 2019

 

Description of Mortgage Revenue Bonds Held in Trust

 

State

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair Value

 

Courtyard - Series A (5)

 

CA

 

$

10,147,686

 

 

$

1,602,534

 

 

$

-

 

 

$

11,750,220

 

Glenview Apartments - Series A (4)

 

CA

 

 

4,533,958

 

 

 

757,900

 

 

 

-

 

 

 

5,291,858

 

Harmony Court Bakersfield - Series A (5)

 

CA

 

 

3,699,987

 

 

 

549,211

 

 

 

-

 

 

 

4,249,198

 

Harmony Terrace - Series A (5)

 

CA

 

 

6,849,214

 

 

 

1,121,262

 

 

 

-

 

 

 

7,970,476

 

Harden Ranch - Series A (3)

 

CA

 

 

6,700,868

 

 

 

1,281,980

 

 

 

-

 

 

 

7,982,848

 

Las Palmas II - Series A (5)

 

CA

 

 

1,679,022

 

 

 

263,441

 

 

 

-

 

 

 

1,942,463

 

Montclair Apartments - Series A (4)

 

CA

 

 

2,456,298

 

 

 

446,558

 

 

 

-

 

 

 

2,902,856

 

Montecito at Williams Ranch Apartments - Series A (7)

 

CA

 

 

7,681,146

 

 

 

1,580,303

 

 

 

-

 

 

 

9,261,449

 

San Vicente - Series A (5)

 

CA

 

 

3,462,053

 

 

 

510,593

 

 

 

-

 

 

 

3,972,646

 

Santa Fe Apartments - Series A (4)

 

CA

 

 

2,975,713

 

 

 

540,988

 

 

 

-

 

 

 

3,516,701

 

Seasons at Simi Valley - Series A (5)

 

CA

 

 

4,282,477

 

 

 

860,856

 

 

 

-

 

 

 

5,143,333

 

Seasons Lakewood - Series A (5)

 

CA

 

 

7,295,901

 

 

 

1,124,372

 

 

 

-

 

 

 

8,420,273

 

Seasons San Juan Capistrano - Series A (5)

 

CA

 

 

12,283,916

 

 

 

1,893,075

 

 

 

-

 

 

 

14,176,991

 

Summerhill - Series A (5)

 

CA

 

 

6,371,318

 

 

 

797,228

 

 

 

-

 

 

 

7,168,546

 

Sycamore Walk - Series A (5)

 

CA

 

 

3,559,011

 

 

 

567,713

 

 

 

-

 

 

 

4,126,724

 

The Village at Madera - Series A (5)

 

CA

 

 

3,060,177

 

 

 

454,240

 

 

 

-

 

 

 

3,514,417

 

Tyler Park Townhomes - Series A (3)

 

CA

 

 

5,837,595

 

 

 

864,894

 

 

 

-

 

 

 

6,702,489

 

Vineyard Gardens - Series A (7)

 

CA

 

 

3,995,000

 

 

 

815,213

 

 

 

-

 

 

 

4,810,213

 

Westside Village Market - Series A (3)

 

CA

 

 

3,814,857

 

 

 

594,361

 

 

 

-

 

 

 

4,409,218

 

Brookstone (1)

 

IL

 

 

7,406,755

 

 

 

2,194,994

 

 

 

-

 

 

 

9,601,749

 

Copper Gate Apartments (3)

 

IN

 

 

5,005,000

 

 

 

682,497

 

 

 

-

 

 

 

5,687,497

 

Renaissance - Series A (4)

 

LA

 

 

11,001,027

 

 

 

1,775,086

 

 

 

-

 

 

 

12,776,113

 

Live 929 Apartments (7), (8)

 

MD

 

 

39,984,026

 

 

 

-

 

 

 

(280,711

)

 

 

39,703,315

 

Woodlynn Village (1)

 

MN

 

 

4,172,000

 

 

 

44,510

 

 

 

-

 

 

 

4,216,510

 

Gateway Village (2)

 

NC

 

 

2,600,000

 

 

 

509,901

 

 

 

-

 

 

 

3,109,901

 

Greens Property - Series A (3)

 

NC

 

 

7,936,000

 

 

 

845,678

 

 

 

-

 

 

 

8,781,678

 

Lynnhaven Apartments (2)

 

NC

 

 

3,450,000

 

 

 

393,686

 

 

 

-

 

 

 

3,843,686

 

Silver Moon - Series A (4)

 

NM

 

 

7,762,116

 

 

 

1,166,748

 

 

 

-

 

 

 

8,928,864

 

Village at Avalon - Series A (6)

 

NM

 

 

16,302,038

 

 

 

3,131,843

 

 

 

-

 

 

 

19,433,881

 

Ohio Properties - Series A (1)

 

OH

 

 

13,857,000

 

 

 

48,813

 

 

 

-

 

 

 

13,905,813

 

Bridle Ridge (1)

 

SC

 

 

7,315,000

 

 

 

113,469

 

 

 

-

 

 

 

7,428,469

 

Columbia Gardens (5)

 

SC

 

 

13,064,589

 

 

 

2,179,744

 

 

 

-

 

 

 

15,244,333

 

Companion at Thornhill Apartments (5)

 

SC

 

 

11,178,557

 

 

 

1,709,040

 

 

 

-

 

 

 

12,887,597

 

Cross Creek (1)

 

SC

 

 

6,143,976

 

 

 

2,507,072

 

 

 

-

 

 

 

8,651,048

 

Rosewood Townhomes - Series A (7)

 

SC

 

 

9,280,000

 

 

 

316,916

 

 

 

-

 

 

 

9,596,916

 

South Pointe Apartments - Series A (7)

 

SC

 

 

21,600,000

 

 

 

835,005

 

 

 

-

 

 

 

22,435,005

 

The Palms at Premier Park Apartments (3)

 

SC

 

 

18,838,478

 

 

 

2,799,411

 

 

 

-

 

 

 

21,637,889

 

Village at River's Edge (5)

 

SC

 

 

9,872,297

 

 

 

2,236,259

 

 

 

-

 

 

 

12,108,556

 

Willow Run (5)

 

SC

 

 

12,884,191

 

 

 

2,100,598

 

 

 

-

 

 

 

14,984,789

 

Arbors at Hickory Ridge (3)

 

TN

 

 

11,056,825

 

 

 

1,934,146

 

 

 

-

 

 

 

12,990,971

 

Pro Nova 2014-1 (2), (8)

 

TN

 

 

10,022,352

 

 

 

-

 

 

 

(372,169

)

 

 

9,650,183

 

Avistar at Copperfield - Series A (2)

 

TX

 

 

13,945,681

 

 

 

2,356,231

 

 

 

-

 

 

 

16,301,912

 

Avistar at the Crest - Series A (3)

 

TX

 

 

9,252,257

 

 

 

1,715,456

 

 

 

-

 

 

 

10,967,713

 

Avistar at the Oaks - Series A (3)

 

TX

 

 

7,475,794

 

 

 

1,336,580

 

 

 

-

 

 

 

8,812,374

 

Avistar at the Parkway - Series A (4)

 

TX

 

 

12,854,039

 

 

 

2,065,468

 

 

 

-

 

 

 

14,919,507

 

Avistar at Wilcrest - Series A (2)

 

TX

 

 

5,285,131

 

 

 

806,523

 

 

 

-

 

 

 

6,091,654

 

Avistar at Wood Hollow - Series A (2)

 

TX

 

 

40,129,878

 

 

 

6,450,704

 

 

 

-

 

 

 

46,580,582

 

Avistar in 09 - Series A (3)

 

TX

 

 

6,455,058

 

 

 

1,125,239

 

 

 

-

 

 

 

7,580,297

 

Avistar on the Boulevard - Series A (3)

 

TX

 

 

15,762,217

 

 

 

2,648,781

 

 

 

-

 

 

 

18,410,998

 

Avistar on the Hills - Series A (3)

 

TX

 

 

5,118,097

 

 

 

938,032

 

 

 

-

 

 

 

6,056,129

 

Bruton Apartments (5)

 

TX

 

 

17,807,768

 

 

 

3,534,702

 

 

 

-

 

 

 

21,342,470

 

Concord at Gulfgate - Series A (5)

 

TX

 

 

18,975,786

 

 

 

3,572,995

 

 

 

-

 

 

 

22,548,781

 

Concord at Little York - Series A (5)

 

TX

 

 

13,293,436

 

 

 

2,624,054

 

 

 

-

 

 

 

15,917,490

 

Concord at Williamcrest - Series A (5)

 

TX

 

 

20,592,957

 

 

 

3,971,001

 

 

 

-

 

 

 

24,563,958

 

Crossing at 1415 - Series A (5)

 

TX

 

 

7,405,406

 

 

 

1,229,438

 

 

 

-

 

 

 

8,634,844

 

Decatur Angle (5)

 

TX

 

 

22,455,747

 

 

 

4,198,200

 

 

 

-

 

 

 

26,653,947

 

Esperanza at Palo Alto (5)

 

TX

 

 

19,356,959

 

 

 

4,111,518

 

 

 

-

 

 

 

23,468,477

 

Heights at 515 - Series A (5)

 

TX

 

 

6,779,777

 

 

 

1,154,387

 

 

 

-

 

 

 

7,934,164

 

Heritage Square - Series A (4)

 

TX

 

 

10,695,037

 

 

 

1,455,672

 

 

 

-

 

 

 

12,150,709

 

Oaks at Georgetown - Series A (5)

 

TX

 

 

12,239,247

 

 

 

1,645,817

 

 

 

-

 

 

 

13,885,064

 

Runnymede (1)

 

TX

 

 

9,925,000

 

 

 

80,343

 

 

 

-

 

 

 

10,005,343

 

Southpark (1)

 

TX

 

 

11,548,337

 

 

 

2,334,262

 

 

 

-

 

 

 

13,882,599

 

15 West Apartments (5)

 

WA

 

 

9,673,117

 

 

 

2,287,904

 

 

 

-

 

 

 

11,961,021

 

Mortgage revenue bonds held in trust

 

 

 

$

648,445,150

 

 

$

95,795,445

 

 

$

(652,880

)

 

$

743,587,715

 

 

(1)

MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15

(2)

MRB held by Deutsche Bank in a secured financing transaction, see Note 15

(3)

MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15

(4)

MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15

(5)

MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15

(6)    MRB held by Morgan Stanley in a secured financing transaction, see Note 15

(7)    MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 15

(8)   As of the date presented, the MRB had been in a cumulative unrealized loss for less than 12 consecutive months.

 

 

 

 

December 31, 2019

 

Description of Mortgage Revenue Bonds held by the Partnership

 

State

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair Value

 

Montevista - Series A & B

 

CA

 

$

13,200,000

 

 

$

1,654,870

 

 

$

-

 

 

$

14,854,870

 

Solano Vista - Series A & B

 

CA

 

 

5,768,000

 

 

 

625,235

 

 

 

-

 

 

 

6,393,235

 

Greens Property - Series B

 

NC

 

 

930,016

 

 

 

142,265

 

 

 

-

 

 

 

1,072,281

 

Ohio Properties - Series B

 

OH

 

 

3,504,171

 

 

 

10,363

 

 

 

-

 

 

 

3,514,534

 

Rosewood Townhomes - Series B

 

SC

 

 

470,000

 

 

 

1,685

 

 

 

-

 

 

 

471,685

 

South Pointe Apartments - Series B

 

SC

 

 

1,100,000

 

 

 

2,952

 

 

 

-

 

 

 

1,102,952

 

Avistar at the Crest - Series B

 

TX

 

 

740,876

 

 

 

94,819

 

 

 

-

 

 

 

835,695

 

Avistar at the Oaks - Series B

 

TX

 

 

542,170

 

 

 

65,455

 

 

 

-

 

 

 

607,625

 

Avistar at the Parkway - Series B

 

TX

 

 

124,305

 

 

 

38,045

 

 

 

-

 

 

 

162,350

 

Avistar in 09 - Series B

 

TX

 

 

447,241

 

 

 

53,995

 

 

 

-

 

 

 

501,236

 

Avistar on the Boulevard - Series B

 

TX

 

 

440,231

 

 

 

53,056

 

 

 

-

 

 

 

493,287

 

Mortgage revenue bonds held by the Partnership

 

 

 

$

27,267,010

 

 

$

2,742,740

 

 

$

-

 

 

$

30,009,750

 

 

 

 

 

December 31, 2018

 

Description of Mortgage Revenue Bonds Held in Trust

 

State

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair Value

 

Courtyard - Series A (5)

 

CA

 

$

10,230,000

 

 

$

954,573

 

 

$

-

 

 

$

11,184,573

 

Glenview Apartments - Series A (4)

 

CA

 

 

4,581,930

 

 

 

524,024

 

 

 

-

 

 

 

5,105,954

 

Harmony Court Bakersfield - Series A (5)

 

CA

 

 

3,730,000

 

 

 

312,844

 

 

 

-

 

 

 

4,042,844

 

Harmony Terrace - Series A (5)

 

CA

 

 

6,900,000

 

 

 

647,686

 

 

 

-

 

 

 

7,547,686

 

Harden Ranch - Series A (3)

 

CA

 

 

6,775,508

 

 

 

1,007,557

 

 

 

-

 

 

 

7,783,065

 

Las Palmas II - Series A (5)

 

CA

 

 

1,692,774

 

 

 

141,187

 

 

 

-

 

 

 

1,833,961

 

Montclair Apartments - Series A (4)

 

CA

 

 

2,482,288

 

 

 

246,752

 

 

 

-

 

 

 

2,729,040

 

Montecito at Williams Ranch Apartments - Series A (2)

 

CA

 

 

7,690,000

 

 

 

973,133

 

 

 

-

 

 

 

8,663,133

 

San Vicente - Series A (5)

 

CA

 

 

3,490,410

 

 

 

291,121

 

 

 

-

 

 

 

3,781,531

 

Santa Fe Apartments - Series A (4)

 

CA

 

 

3,007,198

 

 

 

401,203

 

 

 

-

 

 

 

3,408,401

 

Seasons at Simi Valley - Series A (5)

 

CA

 

 

4,325,536

 

 

 

655,326

 

 

 

-

 

 

 

4,980,862

 

Seasons Lakewood - Series A (5)

 

CA

 

 

7,350,000

 

 

 

654,929

 

 

 

-

 

 

 

8,004,929

 

Seasons San Juan Capistrano - Series A (5)

 

CA

 

 

12,375,000

 

 

 

1,102,687

 

 

 

-

 

 

 

13,477,687

 

Summerhill - Series A (5)

 

CA

 

 

6,423,000

 

 

 

508,639

 

 

 

-

 

 

 

6,931,639

 

Sycamore Walk - Series A (5)

 

CA

 

 

3,598,006

 

 

 

363,405

 

 

 

-

 

 

 

3,961,411

 

The Village at Madera - Series A (5)

 

CA

 

 

3,085,000

 

 

 

229,934

 

 

 

-

 

 

 

3,314,934

 

Tyler Park Townhomes - Series A (3)

 

CA

 

 

5,903,368

 

 

 

731,073

 

 

 

-

 

 

 

6,634,441

 

Vineyard Gardens - Series A (2)

 

CA

 

 

3,995,000

 

 

 

534,351

 

 

 

-

 

 

 

4,529,351

 

Westside Village Market - Series A (3)

 

CA

 

 

3,857,839

 

 

 

483,436

 

 

 

-

 

 

 

4,341,275

 

Brookstone (1)

 

IL

 

 

7,432,076

 

 

 

1,956,010

 

 

 

-

 

 

 

9,388,086

 

Copper Gate Apartments (3)

 

IN

 

 

5,055,000

 

 

 

643,012

 

 

 

-

 

 

 

5,698,012

 

Renaissance - Series A (4)

 

LA

 

 

11,123,800

 

 

 

1,383,680

 

 

 

-

 

 

 

12,507,480

 

Live 929 Apartments (2)

 

MD

 

 

40,240,405

 

 

 

2,873,978

 

 

 

-

 

 

 

43,114,383

 

Woodlynn Village (1)

 

MN

 

 

4,221,000

 

 

 

34,155

 

 

 

-

 

 

 

4,255,155

 

Greens Property - Series A (3)

 

NC

 

 

8,032,000

 

 

 

818,686

 

 

 

-

 

 

 

8,850,686

 

Silver Moon - Series A (4)

 

NM

 

 

7,822,610

 

 

 

778,940

 

 

 

-

 

 

 

8,601,550

 

Ohio Properties - Series A (1)

 

OH

 

 

13,989,000

 

 

 

241,675

 

 

 

-

 

 

 

14,230,675

 

Bridle Ridge (1)

 

SC

 

 

7,395,000

 

 

 

90,349

 

 

 

-

 

 

 

7,485,349

 

Columbia Gardens (5)

 

SC

 

 

13,222,480

 

 

 

1,396,828

 

 

 

-

 

 

 

14,619,308

 

Companion at Thornhill Apartments (5)

 

SC

 

 

11,294,928

 

 

 

1,148,219

 

 

 

-

 

 

 

12,443,147

 

Cross Creek (1)

 

SC

 

 

6,143,919

 

 

 

2,540,949

 

 

 

-

 

 

 

8,684,868

 

The Palms at Premier Park Apartments (3)

 

SC

 

 

19,044,617

 

 

 

2,194,791

 

 

 

-

 

 

 

21,239,408

 

Village at River's Edge (5)

 

SC

 

 

9,938,059

 

 

 

1,421,114

 

 

 

-

 

 

 

11,359,173

 

Willow Run (5)

 

SC

 

 

13,040,029

 

 

 

1,375,542

 

 

 

-

 

 

 

14,415,571

 

Arbors at Hickory Ridge (3)

 

TN

 

 

11,194,690

 

 

 

1,399,461

 

 

 

-

 

 

 

12,594,151

 

Pro Nova 2014-1 (2)

 

TN

 

 

10,027,413

 

 

 

19,710

 

 

 

-

 

 

 

10,047,123

 

Avistar at Copperfield - Series A (2)

 

TX

 

 

10,000,000

 

 

 

589,196

 

 

 

-

 

 

 

10,589,196

 

Avistar at the Crest - Series A (3)

 

TX

 

 

9,357,374

 

 

 

1,036,288

 

 

 

-

 

 

 

10,393,662

 

Avistar at the Oaks - Series A (3)

 

TX

 

 

7,558,240

 

 

 

706,970

 

 

 

-

 

 

 

8,265,210

 

Avistar at the Parkway - Series A (4)

 

TX

 

 

13,114,418

 

 

 

1,232,292

 

 

 

-

 

 

 

14,346,710

 

Avistar at Wilcrest - Series A (2)

 

TX

 

 

3,775,000

 

 

 

206,263

 

 

 

-

 

 

 

3,981,263

 

Avistar at Wood Hollow - Series A (2)

 

TX

 

 

31,850,000

 

 

 

1,624,687

 

 

 

-

 

 

 

33,474,687

 

Avistar in 09 - Series A (3)

 

TX

 

 

6,526,247

 

 

 

525,939

 

 

 

-

 

 

 

7,052,186

 

Avistar on the Boulevard - Series A (3)

 

TX

 

 

15,941,296

 

 

 

1,628,269

 

 

 

-

 

 

 

17,569,565

 

Avistar on the Hills - Series A (3)

 

TX

 

 

5,221,971

 

 

 

557,084

 

 

 

-

 

 

 

5,779,055

 

Bruton Apartments (5)

 

TX

 

 

17,933,482

 

 

 

2,046,056

 

 

 

-

 

 

 

19,979,538

 

Concord at Gulfgate - Series A (5)

 

TX

 

 

19,144,400

 

 

 

2,222,555

 

 

 

-

 

 

 

21,366,955

 

Concord at Little York - Series A (5)

 

TX

 

 

13,411,558

 

 

 

1,617,217

 

 

 

-

 

 

 

15,028,775

 

Concord at Williamcrest - Series A (5)

 

TX

 

 

20,775,940

 

 

 

2,505,243

 

 

 

-

 

 

 

23,281,183

 

Crossing at 1415 - Series A (5)

 

TX

 

 

7,474,716

 

 

 

600,738

 

 

 

-

 

 

 

8,075,454

 

Decatur Angle (5)

 

TX

 

 

22,630,276

 

 

 

1,945,516

 

 

 

-

 

 

 

24,575,792

 

Esperanza at Palo Alto (5)

 

TX

 

 

19,487,713

 

 

 

2,350,453

 

 

 

-

 

 

 

21,838,166

 

Heights at 515 - Series A (5)

 

TX

 

 

6,843,232

 

 

 

722,522

 

 

 

-

 

 

 

7,565,754

 

Heritage Square - Series A (4)

 

TX

 

 

10,958,661

 

 

 

893,881

 

 

 

-

 

 

 

11,852,542

 

Oaks at Georgetown - Series A (5)

 

TX

 

 

12,330,000

 

 

 

693,579

 

 

 

-

 

 

 

13,023,579

 

Runnymede (1)

 

TX

 

 

10,040,000

 

 

 

64,280

 

 

 

-

 

 

 

10,104,280

 

Southpark (1)

 

TX

 

 

11,623,649

 

 

 

2,482,923

 

 

 

-

 

 

 

14,106,572

 

15 West Apartments (5)

 

WA

 

 

9,737,418

 

 

 

1,480,489

 

 

 

-

 

 

 

11,217,907

 

Mortgage revenue bonds held in trust

 

 

 

$

586,445,474

 

 

$

58,813,399

 

 

$

-

 

 

$

645,258,873

 

 

(1)

MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15

(2)

MRB held by Deutsche Bank in a secured financing transaction, see Note 15

(3)

MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15

(4)

MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15

(5)    MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15

 

 

 

 

December 31, 2018

 

Description of Mortgage Revenue Bonds held by the Partnership

 

State

 

Cost Adjusted for

Paydowns

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair Value

 

Courtyard - Series B

 

CA

 

$

6,228,000

 

 

$

2,450

 

 

$

-

 

 

$

6,230,450

 

Seasons San Juan Capistrano - Series B (1)

 

CA

 

 

5,574,000

 

 

 

-

 

 

 

(1,078

)

 

 

5,572,922

 

Solano Vista - Series A & B

 

CA

 

 

5,768,000

 

 

 

-

 

 

 

-

 

 

 

5,768,000

 

Greens Property - Series B

 

NC

 

 

933,928

 

 

 

149,789

 

 

 

-

 

 

 

1,083,717

 

Village at Avalon - Series A

 

NM

 

 

16,400,000

 

 

 

1,408,802

 

 

 

-

 

 

 

17,808,802

 

Ohio Properties - Series B

 

OH

 

 

3,520,900

 

 

 

51,334

 

 

 

-

 

 

 

3,572,234

 

Rosewood Townhomes - Series A & B (1)

 

SC

 

 

9,750,000

 

 

 

-

 

 

 

(644,962

)

 

 

9,105,038

 

South Pointe Apartments - Series A & B (1)

 

SC

 

 

22,700,000

 

 

 

-

 

 

 

(1,411,986

)

 

 

21,288,014

 

Avistar at Copperfield - Series B

 

TX

 

 

4,000,000

 

 

 

11,730

 

 

 

-

 

 

 

4,011,730

 

Avistar at the Crest - Series B

 

TX

 

 

745,358

 

 

 

50,965

 

 

 

-

 

 

 

796,323

 

Avistar at the Oaks - Series B

 

TX

 

 

545,321

 

 

 

28,738

 

 

 

-

 

 

 

574,059

 

Avistar at the Parkway - Series B

 

TX

 

 

124,600

 

 

 

32,220

 

 

 

-

 

 

 

156,820

 

Avistar at Wilcrest - Series B

 

TX

 

 

1,550,000

 

 

 

4,013

 

 

 

-

 

 

 

1,554,013

 

Avistar at Wood Hollow - Series B

 

TX

 

 

8,410,000

 

 

 

23,940

 

 

 

-

 

 

 

8,433,940

 

Avistar in 09 - Series B

 

TX

 

 

449,841

 

 

 

18,742

 

 

 

-

 

 

 

468,583

 

Avistar on the Boulevard - Series B

 

TX

 

 

442,894

 

 

 

27,023

 

 

 

-

 

 

 

469,917

 

Mortgage revenue bonds held by the Partnership

 

 

 

$

87,142,842

 

 

$

1,809,746

 

 

$

(2,058,026

)

 

$

86,894,562

 

Schedule of MRBs Acquisitions

Acquisitions:

The following MRBs were acquired during the year ended December 31, 2019:

Property Name

 

Month

Acquired

 

Property Location

 

Units

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Acquisition

 

Gateway Village

 

February

 

Durham, NC

 

64

 

4/1/2032

 

 

6.10

%

 

$

2,600,000

 

Lynnhaven Apartments

 

February

 

Durham, NC

 

75

 

4/1/2032

 

 

6.10

%

 

 

3,450,000

 

Montevista - Series A

 

June

 

San Pablo, CA

 

82

 

7/1/2036

 

 

5.75

%

 

 

6,720,000

 

Montevista - Series B

 

June

 

San Pablo, CA

 

82

 

7/1/2021

 

 

5.75

%

 

 

6,480,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

19,250,000

 

Acquisitions:

 

The following MRBs were acquired during the year ended December 31, 2018:

 

Property Name

 

Month

Acquired

 

Property Location

 

Units

 

 

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Acquisition

 

Esperanza at Palo Alto (1)

 

May

 

San Antonio, TX

 

 

322

 

 

7/1/2058

 

 

5.80

%

 

$

19,540,000

 

Solano Vista - Series A

 

December

 

Vallejo, CA

 

96

 

 

1/1/2036

 

 

5.85

%

 

 

2,665,000

 

Solano Vista - Series B

 

December

 

Vallejo, CA

 

96

 

 

1/1/2021

 

 

5.85

%

 

 

3,103,000

 

Village at Avalon (1)

 

December

 

Albuquerque, NM

 

240

 

 

1/1/2059

 

 

5.80

%

 

 

16,400,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

41,708,000

 

(1)

Previously reported bond purchase commitment that converted to an MRB.

Schedule of MRBs Redeemed

Redemptions:

The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the year ended December 31, 2019:

Property Name

 

Month

Redeemed

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Redemption

 

Seasons San Juan Capistrano - Series B

 

January

 

San Juan Capistrano, CA

 

 

112

 

 

1/1/2019

 

 

8.00

%

 

$

5,574,000

 

Courtyard - Series B

 

April

 

Fullerton, CA

 

 

108

 

 

6/1/2019

 

 

8.00

%

 

 

6,228,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

11,802,000

 

Redemptions:

The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the year ended December 31, 2018:

Property Name

 

Month

Redeemed

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Redemption

 

Sycamore Walk - Series B

 

January

 

Bakersfield, CA

 

 

112

 

 

1/1/2018

 

 

8.00

%

 

$

1,815,000

 

Seasons Lakewood - Series B

 

March

 

Lakewood, CA

 

 

85

 

 

1/1/2019

 

 

8.00

%

 

 

5,260,000

 

Summerhill - Series B

 

March

 

Bakersfield, CA

 

 

128

 

 

12/1/2018

 

 

8.00

%

 

 

3,372,000

 

Oaks at Georgetown - Series B

 

April

 

Georgetown, TX

 

 

192

 

 

1/1/2019

 

 

8.00

%

 

 

5,512,000

 

Seasons at Simi Valley - Series B

 

April

 

Simi Valley, CA

 

 

69

 

 

9/1/2018

 

 

8.00

%

 

 

1,944,000

 

San Vicente - Series B

 

May

 

Soledad, CA

 

 

50

 

 

11/1/2018

 

 

8.00

%

 

 

1,825,000

 

The Village at Madera - Series B

 

May

 

Madera, CA

 

 

75

 

 

12/1/2018

 

 

8.00

%

 

 

1,719,000

 

Las Palmas - Series B

 

July

 

Coachella, CA

 

 

81

 

 

11/1/2018

 

 

8.00

%

 

 

1,770,000

 

Harmony Terrace - Series B

 

August

 

Simi Valley, CA

 

 

136

 

 

1/1/2019

 

 

8.00

%

 

 

7,400,000

 

Lake Forest

 

September

 

Daytona Beach, FL

 

 

240

 

 

12/1/2031

 

 

6.25

%

 

 

8,397,000

 

Bella Vista

 

October

 

Gainesville, TX

 

 

144

 

 

4/1/2046

 

 

6.15

%

 

 

6,225,000

 

Montecito at Williams Ranch

   Apartments - Series B

 

December

 

Salinas, CA

 

 

132

 

 

10/1/2019

 

 

8.00

%

 

 

4,781,000

 

Vantage at Judson - Series B

 

December

 

San Antonio, TX

 

 

288

 

 

1/1/2053

 

 

6.00

%

 

 

25,908,568

 

Vineyard Gardens - Series B

 

December

 

Oxnard, CA

 

 

62

 

 

1/1/2020

 

 

5.50

%

 

 

2,846,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

78,774,568

 

Term of Mortgage Revenue Bond After Restructuring

The following MRBs were restructured during the year ended December 31, 2019.  The principal outstanding on the Series B MRBs were collapsed into the principal outstanding on the associated Series A MRBs and the Series B MRBs were eliminated.  No cash was paid or received on restructuring. The terms of the Series B MRBs that were eliminated are as follows:

Property Name

 

Month

Restructured

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Restructuring

 

Avistar at Copperfield - Series B

 

May

 

Houston, TX

 

 

192

 

 

6/1/2054

 

 

12.00

%

 

$

4,000,000

 

Avistar at Wilcrest - Series B

 

May

 

Houston, TX

 

 

88

 

 

6/1/2054

 

 

12.00

%

 

 

1,550,000

 

Avistar at Wood Hollow - Series B

 

May

 

Austin, TX

 

 

409

 

 

6/1/2054

 

 

12.00

%

 

 

8,410,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

13,960,000

 

Schedule of Percentage of MRBs Principal Outstanding

The properties securing the Partnership’s MRBs are geographically dispersed throughout the United States with significant concentrations in Texas, California and South Carolina. The table below summarizes the geographic concentrations in these states as a percentage of the total MRB principal outstanding:

 

 

 

December 31, 2019

 

 

December 31, 2018

 

Texas

 

 

43

%

 

 

43

%

California

 

 

18

%

 

 

18

%

South Carolina

 

 

17

%

 

 

17

%

Description of Certain Terms of Partnership' MRB's

The following tables represent a description of certain terms of the Partnership’s MRBs as of December 31, 2019, and 2018:

 

 

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding as of December 31, 2019

 

15 West Apartments - Series A (5)

 

2016

 

Vancouver, WA

 

7/1/2054

 

 

6.25

%

 

$

9,673,117

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

1/1/2049

 

 

6.25

%

 

 

10,985,959

 

Avistar at Copperfield - Series A (2)

 

2017

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

13,945,681

 

Avistar on the Boulevard - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

15,762,217

 

Avistar at the Crest - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,252,257

 

Avistar (February 2013 Acquisition) - Series B (2 Bonds)

 

2013

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

1,181,107

 

Avistar at the Oaks - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,475,794

 

Avistar in 09 - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,455,058

 

Avistar on the Hills - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,118,097

 

Avistar (June 2013 Acquisition) - Series B (2 Bonds)

 

2013

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

989,411

 

Avistar at the Parkway - Series A (4)

 

2015

 

San Antonio, TX

 

5/1/2052

 

 

6.00

%

 

 

12,854,039

 

Avistar at the Parkway - Series B

 

2015

 

San Antonio, TX

 

6/1/2052

 

 

12.00

%

 

 

124,305

 

Avistar at Wilcrest - Series A (2)

 

2017

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

5,285,131

 

Avistar at Wood Hollow - Series A (2)

 

2017

 

Austin, TX

 

5/1/2054

 

 

5.75

%

 

 

40,129,878

 

Bridle Ridge (1)

 

2008

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,315,000

 

Brookstone (1)

 

2009

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

8,767,616

 

Bruton Apartments (5)

 

2014

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

17,807,768

 

Columbia Gardens (5)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

12,922,000

 

Companion at Thornhill Apartments (5)

 

2016

 

Lexington, SC

 

1/1/2052

 

 

5.80

%

 

 

11,178,557

 

Concord at Gulfgate - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

18,975,786

 

Concord at Little York - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

13,293,436

 

Concord at Williamcrest - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

20,592,957

 

Copper Gate Apartments (3)

 

2013

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,005,000

 

Courtyard - Series A (5)

 

2016

 

Fullerton, CA

 

12/1/2033

 

 

5.00

%

 

 

10,147,686

 

Cross Creek (1)

 

2009

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

7,970,921

 

Crossing at 1415 - Series A (5)

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

7,405,406

 

Decatur Angle (5)

 

2014

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

22,455,747

 

Esperanza at Palo Alto (5)

 

2018

 

San Antonio, TX

 

7/1/2058

 

 

5.80

%

 

 

19,356,959

 

Gateway Village (2)

 

2019

 

Durham, NC

 

4/1/2032

 

 

6.10

%

 

 

2,600,000

 

Glenview Apartments - Series A (4)

 

2014

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,533,958

 

Greens Property - Series A (3)

 

2012

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

7,936,000

 

Greens Property - Series B

 

2012

 

Durham, NC

 

10/1/2047

 

 

12.00

%

 

 

930,016

 

Harden Ranch - Series A (3)

 

2014

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,700,868

 

Harmony Court Bakersfield - Series A (5)

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

3,699,987

 

Harmony Terrace - Series A (5)

 

2016

 

Simi Valley, CA

 

1/1/2034

 

 

5.00

%

 

 

6,849,214

 

Heights at 515 - Series A (5)

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

6,779,777

 

Heritage Square - Series A (4)

 

2014

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

10,695,037

 

Las Palmas II - Series A (5)

 

2016

 

Coachella, CA

 

11/1/2033

 

 

5.00

%

 

 

1,679,022

 

Live 929 Apartments (7)

 

2014

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

39,685,000

 

Lynnhaven Apartments (2)

 

2019

 

Durham, NC

 

4/1/2032

 

 

6.10

%

 

 

3,450,000

 

Montclair Apartments - Series A (4)

 

2014

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,456,298

 

Montecito at Williams Ranch Apartments - Series A (7)

 

2017

 

Salinas, CA

 

10/1/2034

 

 

5.50

%

 

 

7,681,146

 

Montevista - Series A

 

2019

 

San Pablo, CA

 

7/1/2036

 

 

5.75

%

 

 

6,720,000

 

Montevista - Series B

 

2019

 

San Pablo, CA

 

7/1/2021

 

 

5.75

%

 

 

6,480,000

 

Oaks at Georgetown - Series A (5)

 

2016

 

Georgetown, TX

 

1/1/2034

 

 

5.00

%

 

 

12,239,247

 

Ohio Properties - Series A (1)

 

2010

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

13,857,000

 

Ohio Properties - Series B

 

2010

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,504,170

 

Pro Nova - 2014-1 (2)

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Renaissance - Series A (4)

 

2015

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,001,027

 

Rosewood Townhomes - Series A (7)

 

2017

 

Goose Creek, SC

 

7/1/2055

 

 

5.75

%

 

 

9,280,000

 

Rosewood Townhomes - Series B

 

2017

 

Goose Creek, SC

 

8/1/2055

 

 

12.00

%

 

 

470,000

 

Runnymede (1)

 

2007

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

9,925,000

 

San Vicente - Series A (5)

 

2016

 

Soledad, CA

 

11/1/2033

 

 

5.00

%

 

 

3,462,053

 

Santa Fe Apartments - Series A (4)

 

2014

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

2,975,713

 

Seasons at Simi Valley - Series A (5)

 

2015

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,282,477

 

Seasons Lakewood - Series A (5)

 

2016

 

Lakewood, CA

 

1/1/2034

 

 

5.00

%

 

 

7,295,901

 

Seasons San Juan Capistrano - Series A (5)

 

2016

 

San Juan Capistrano, CA

 

1/1/2034

 

 

5.00

%

 

 

12,283,916

 

Silver Moon - Series A (4)

 

2015

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,762,116

 

Solano Vista - Series A

 

2018

 

Vallejo, CA

 

1/1/2036

 

 

5.85

%

 

 

2,665,000

 

Solano Vista - Series B

 

2018

 

Vallejo, CA

 

1/1/2021

 

 

5.85

%

 

 

3,103,000

 

South Pointe Apartments - Series A (7)

 

2017

 

Hanahan, SC

 

7/1/2055

 

 

5.75

%

 

 

21,600,000

 

South Pointe Apartments - Series B

 

2017

 

Hanahan, SC

 

8/1/2055

 

 

12.00

%

 

 

1,100,000

 

Southpark  (1)

 

2009

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,005,000

 

Summerhill - Series A (5)

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

6,371,318

 

Sycamore Walk - Series A (5)

 

2015

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,559,011

 

The Palms at Premier Park Apartments (3)

 

2013

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

18,838,478

 

Tyler Park Townhomes (3)

 

2013

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

5,837,595

 

The Village at Madera - Series A (5)

 

2016

 

Madera, CA

 

12/1/2033

 

 

5.00

%

 

 

3,060,177

 

Village at Avalon (6)

 

2018

 

Albuquerque, NM

 

1/1/2059

 

 

5.80

%

 

 

16,302,038

 

Village at River's Edge (5)

 

2017

 

Columbia, SC

 

6/1/2033

 

 

6.00

%

 

 

9,872,297

 

Vineyard Gardens - Series A (7)

 

2017

 

Oxnard, CA

 

1/1/2035

 

 

5.50

%

 

 

3,995,000

 

Westside Village Market (3)

 

2013

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,814,857

 

Willow Run (5)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

12,742,000

 

Woodlynn Village (1)

 

2008

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,172,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

679,679,604

 

 

(1)

MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15

(2)

MRB held by Deutsche Bank in a secured financing transaction, see Note 15

(3)

MRB owned by ATAX TEBS II, LLC (M31 TEBS), see Note 15

(4)

MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15

(5)

MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15

(6)    MRB held by Morgan Stanley in a secured financing transaction, see Note 15

(7)    MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 15

 

 

Property Name

 

Year Acquired

 

Location

 

Maturity Date

 

Base Interest Rate

 

 

Principal Outstanding as of December 31, 2018

 

15 West Apartments - Series A (5)

 

2016

 

Vancouver, WA

 

7/1/2054

 

 

6.25

%

 

$

9,737,418

 

Arbors at Hickory Ridge (3)

 

2012

 

Memphis, TN

 

1/1/2049

 

 

6.25

%

 

 

11,115,410

 

Avistar at Copperfield - Series A (2)

 

2017

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

10,000,000

 

Avistar at Copperfield - Series B

 

2017

 

Houston, TX

 

6/1/2054

 

 

12.00

%

 

 

4,000,000

 

Avistar on the Boulevard - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

15,941,296

 

Avistar at the Crest - Series A (3)

 

2013

 

San Antonio, TX

 

3/1/2050

 

 

6.00

%

 

 

9,357,374

 

Avistar (February 2013 Acquisition) - Series B (2 Bonds)

 

2013

 

San Antonio, TX

 

4/1/2050

 

 

9.00

%

 

 

1,188,251

 

Avistar at the Oaks - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

7,558,240

 

Avistar in 09 - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

6,526,247

 

Avistar on the Hills - Series A (3)

 

2013

 

San Antonio, TX

 

8/1/2050

 

 

6.00

%

 

 

5,221,971

 

Avistar (June 2013 Acquisition) - Series B (2 Bonds)

 

2013

 

San Antonio, TX

 

9/1/2050

 

 

9.00

%

 

 

995,162

 

Avistar at the Parkway - Series A (4)

 

2015

 

San Antonio, TX

 

5/1/2052

 

 

6.00

%

 

 

13,114,418

 

Avistar at the Parkway - Series B

 

2015

 

San Antonio, TX

 

6/1/2052

 

 

12.00

%

 

 

124,600

 

Avistar at Wilcrest - Series A (2)

 

2017

 

Houston, TX

 

5/1/2054

 

 

5.75

%

 

 

3,775,000

 

Avistar at Wilcrest - Series B

 

2017

 

Houston, TX

 

6/1/2054

 

 

12.00

%

 

 

1,550,000

 

Avistar at Wood Hollow - Series A (2)

 

2017

 

Austin, TX

 

5/1/2054

 

 

5.75

%

 

 

31,850,000

 

Avistar at Wood Hollow - Series B

 

2017

 

Austin, TX

 

6/1/2054

 

 

12.00

%

 

 

8,410,000

 

Bridle Ridge (1)

 

2008

 

Greer, SC

 

1/1/2043

 

 

6.00

%

 

 

7,395,000

 

Brookstone (1)

 

2009

 

Waukegan, IL

 

5/1/2040

 

 

5.45

%

 

 

8,876,298

 

Bruton Apartments (5)

 

2014

 

Dallas, TX

 

8/1/2054

 

 

6.00

%

 

 

17,933,482

 

Columbia Gardens (5)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

13,061,000

 

Companion at Thornhill Apartments (5)

 

2016

 

Lexington, SC

 

1/1/2052

 

 

5.80

%

 

 

11,294,928

 

Concord at Gulfgate - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

19,144,400

 

Concord at Little York - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

13,411,558

 

Concord at Williamcrest - Series A (5)

 

2015

 

Houston, TX

 

2/1/2032

 

 

6.00

%

 

 

20,775,940

 

Copper Gate Apartments (3)

 

2013

 

Lafayette, IN

 

12/1/2029

 

 

6.25

%

 

 

5,055,000

 

Courtyard - Series A (5)

 

2016

 

Fullerton, CA

 

12/1/2033

 

 

5.00

%

 

 

10,230,000

 

Courtyard - Series B

 

2016

 

Fullerton, CA

 

6/1/2019

 

 

8.00

%

 

 

6,228,000

 

Cross Creek (1)

 

2009

 

Beaufort, SC

 

3/1/2049

 

 

6.15

%

 

 

8,072,754

 

Crossing at 1415 - Series A (5)

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

7,474,716

 

Decatur Angle (5)

 

2014

 

Fort Worth, TX

 

1/1/2054

 

 

5.75

%

 

 

22,630,276

 

Esperanza at Palo Alto (5)

 

2018

 

San Antonio, TX

 

7/1/2058

 

 

5.80

%

 

 

19,487,713

 

Glenview Apartments - Series A (4)

 

2014

 

Cameron Park, CA

 

12/1/2031

 

 

5.75

%

 

 

4,581,930

 

Greens Property - Series A (3)

 

2012

 

Durham, NC

 

10/1/2047

 

 

6.50

%

 

 

8,032,000

 

Greens Property - Series B

 

2012

 

Durham, NC

 

10/1/2047

 

 

12.00

%

 

 

933,928

 

Harden Ranch - Series A (3)

 

2014

 

Salinas, CA

 

3/1/2030

 

 

5.75

%

 

 

6,775,508

 

Harmony Court Bakersfield - Series A (5)

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

3,730,000

 

Harmony Terrace - Series A (5)

 

2016

 

Simi Valley, CA

 

1/1/2034

 

 

5.00

%

 

 

6,900,000

 

Heights at 515 - Series A (5)

 

2015

 

San Antonio, TX

 

12/1/2052

 

 

6.00

%

 

 

6,843,232

 

Heritage Square - Series A (4)

 

2014

 

Edinburg, TX

 

9/1/2051

 

 

6.00

%

 

 

10,958,661

 

Las Palmas II - Series A (5)

 

2016

 

Coachella, CA

 

11/1/2033

 

 

5.00

%

 

 

1,692,774

 

Live 929 Apartments (2)

 

2014

 

Baltimore, MD

 

7/1/2049

 

 

5.78

%

 

 

39,875,000

 

Montclair Apartments - Series A (4)

 

2014

 

Lemoore, CA

 

12/1/2031

 

 

5.75

%

 

 

2,482,288

 

Montecito at Williams Ranch Apartments - Series A (2)

 

2017

 

Salinas, CA

 

10/1/2034

 

 

5.50

%

 

 

7,690,000

 

Oaks at Georgetown - Series A (5)

 

2016

 

Georgetown, TX

 

1/1/2034

 

 

5.00

%

 

 

12,330,000

 

Ohio Properties - Series A (1)

 

2010

 

Ohio

 

6/1/2050

 

 

7.00

%

 

 

13,989,000

 

Ohio Properties - Series B

 

2010

 

Ohio

 

6/1/2050

 

 

10.00

%

 

 

3,520,900

 

Pro Nova - 2014-1 (2)

 

2014

 

Knoxville, TN

 

5/1/2034

 

 

6.00

%

 

 

10,000,000

 

Renaissance - Series A (4)

 

2015

 

Baton Rouge, LA

 

6/1/2050

 

 

6.00

%

 

 

11,123,800

 

Rosewood Townhomes - Series A

 

2017

 

Goose Creek, SC

 

7/1/2055

 

 

5.75

%

 

 

9,280,000

 

Rosewood Townhomes - Series B

 

2017

 

Goose Creek, SC

 

8/1/2055

 

 

12.00

%

 

 

470,000

 

Runnymede (1)

 

2007

 

Austin, TX

 

10/1/2042

 

 

6.00

%

 

 

10,040,000

 

San Vicente - Series A (5)

 

2016

 

Soledad, CA

 

11/1/2033

 

 

5.00

%

 

 

3,490,410

 

Santa Fe Apartments - Series A (4)

 

2014

 

Hesperia, CA

 

12/1/2031

 

 

5.75

%

 

 

3,007,198

 

Seasons at Simi Valley - Series A (5)

 

2015

 

Simi Valley, CA

 

9/1/2032

 

 

5.75

%

 

 

4,325,536

 

Seasons Lakewood - Series A (5)

 

2016

 

Lakewood, CA

 

1/1/2034

 

 

5.00

%

 

 

7,350,000

 

Seasons San Juan Capistrano - Series A (5)

 

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

 

 

8.00

%

 

 

5,574,000

 

Silver Moon - Series A (4)

 

2015

 

Albuquerque, NM

 

8/1/2055

 

 

6.00

%

 

 

7,822,610

 

Solano Vista - Series A

 

2018

 

Vallejo, CA

 

1/1/2036

 

 

5.85

%

 

 

2,665,000

 

Solano Vista - Series B

 

2018

 

Vallejo, CA

 

1/1/2021

 

 

5.85

%

 

 

3,103,000

 

South Pointe Apartments - Series A

 

2017

 

Hanahan, SC

 

7/1/2055

 

 

5.75

%

 

 

21,600,000

 

South Pointe Apartments - Series B

 

2017

 

Hanahan, SC

 

8/1/2055

 

 

12.00

%

 

 

1,100,000

 

Southpark (1)

 

2009

 

Austin, TX

 

12/1/2049

 

 

6.13

%

 

 

13,155,000

 

Summerhill - Series A (5)

 

2016

 

Bakersfield, CA

 

12/1/2033

 

 

5.00

%

 

 

6,423,000

 

Sycamore Walk - Series A (5)

 

2015

 

Bakersfield, CA

 

1/1/2033

 

 

5.25

%

 

 

3,598,006

 

The Palms at Premier Park Apartments (3)

 

2013

 

Columbia, SC

 

1/1/2050

 

 

6.25

%

 

 

19,044,617

 

Tyler Park Townhomes (3)

 

2013

 

Greenfield, CA

 

1/1/2030

 

 

5.75

%

 

 

5,903,368

 

The Village at Madera - Series A (5)

 

2016

 

Madera, CA

 

12/1/2033

 

 

5.00

%

 

 

3,085,000

 

Village at Avalon

 

2018

 

Albuquerque, NM

 

1/1/2059

 

 

5.80

%

 

 

16,400,000

 

Village at River's Edge (5)

 

2017

 

Columbia, SC

 

6/1/2033

 

 

6.00

%

 

 

9,938,059

 

Vineyard Gardens - Series A (2)

 

2017

 

Oxnard, CA

 

1/1/2035

 

 

5.50

%

 

 

3,995,000

 

Westside Village Market (3)

 

2013

 

Shafter, CA

 

1/1/2030

 

 

5.75

%

 

 

3,857,839

 

Willow Run (5)

 

2015

 

Columbia, SC

 

12/1/2050

 

 

5.50

%

 

 

12,879,000

 

Woodlynn Village (1)

 

2008

 

Maplewood, MN

 

11/1/2042

 

 

6.00

%

 

 

4,221,000

 

 

 

 

 

 

 

 

 

 

 

 

 

$

677,698,116

 

 

(1)

MRB owned by ATAX TEBS I, LLC (M24 TEBS), see Note 15

(2)

MRB held by Deutsche Bank in a secured financing transaction, see Note 15

(3)

MRB held by ATAX TEBS II, LLC (M31 TEBS), see Note 15

(4)

MRB owned by ATAX TEBS III, LLC (M33 TEBS), see Note 15 MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15

(5)    MRB owned by ATAX TEBS IV, LLC (M45 TEBS), see Note 15