XML 56 R15.htm IDEA: XBRL DOCUMENT v3.20.1
Investments in Mortgage Revenue Bonds
3 Months Ended
Mar. 31, 2020
Investments In Mortgage Revenue Bonds [Abstract]  
Investments in Mortgage Revenue Bonds

6. Investments in Mortgage Revenue Bonds

MRBs owned by the Partnership provide construction and/or permanent financing for Residential Properties and a commercial property.  MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 15). The Partnership had the following investments in MRBs as of March 31, 2020 and December 31, 2019:

 

 

 

March 31, 2020

 

Description of Mortgage Revenue Bonds Held in Trust

 

State

 

Cost Adjusted for

Paydowns and

Allowances

 

 

Cumulative

Unrealized Gain

 

 

Cumulative

Unrealized Loss

 

 

Estimated Fair Value

 

Courtyard - Series A (5)

 

CA

 

$

10,126,458

 

 

$

1,428,563

 

 

$

-

 

 

$

11,555,021

 

Glenview Apartments - Series A (4)

 

CA

 

 

4,521,529

 

 

 

687,871

 

 

 

-

 

 

 

5,209,400

 

Harmony Court Bakersfield - Series A (5)

 

CA

 

 

3,692,247

 

 

 

487,054

 

 

 

-

 

 

 

4,179,301

 

Harmony Terrace - Series A (5)

 

CA

 

 

6,834,955

 

 

 

1,002,038

 

 

 

-

 

 

 

7,836,993

 

Harden Ranch - Series A (3)

 

CA

 

 

6,681,530

 

 

 

1,094,025

 

 

 

-

 

 

 

7,775,555

 

Las Palmas II - Series A (5)

 

CA

 

 

1,675,475

 

 

 

234,810

 

 

 

-

 

 

 

1,910,285

 

Montclair Apartments - Series A (4)

 

CA

 

 

2,449,565

 

 

 

415,776

 

 

 

-

 

 

 

2,865,341

 

Montecito at Williams Ranch Apartments - Series A (7)

 

CA

 

 

7,667,712

 

 

 

1,457,424

 

 

 

-

 

 

 

9,125,136

 

San Vicente - Series A (5)

 

CA

 

 

3,454,740

 

 

 

452,745

 

 

 

-

 

 

 

3,907,485

 

Santa Fe Apartments - Series A (4)

 

CA

 

 

2,967,556

 

 

 

503,697

 

 

 

-

 

 

 

3,471,253

 

Seasons at Simi Valley - Series A (5)

 

CA

 

 

4,271,321

 

 

 

818,274

 

 

 

-

 

 

 

5,089,595

 

Seasons Lakewood - Series A (5)

 

CA

 

 

7,280,713

 

 

 

999,919

 

 

 

-

 

 

 

8,280,632

 

Seasons San Juan Capistrano - Series A (5)

 

CA

 

 

12,258,343

 

 

 

1,683,537

 

 

 

-

 

 

 

13,941,880

 

Summerhill - Series A (5)

 

CA

 

 

6,357,990

 

 

 

809,791

 

 

 

-

 

 

 

7,167,781

 

Sycamore Walk - Series A (5)

 

CA

 

 

3,548,939

 

 

 

527,404

 

 

 

-

 

 

 

4,076,343

 

The Village at Madera - Series A (5)

 

CA

 

 

3,053,775

 

 

 

402,832

 

 

 

-

 

 

 

3,456,607

 

Tyler Park Townhomes - Series A (3)

 

CA

 

 

5,820,554

 

 

 

685,637

 

 

 

-

 

 

 

6,506,191

 

Vineyard Gardens - Series A (7)

 

CA

 

 

3,990,400

 

 

 

751,127

 

 

 

-

 

 

 

4,741,527

 

Westside Village Market - Series A (3)

 

CA

 

 

3,803,721

 

 

 

590,032

 

 

 

-

 

 

 

4,393,753

 

Brookstone (1)

 

IL

 

 

7,399,317

 

 

 

1,923,740

 

 

 

-

 

 

 

9,323,057

 

Copper Gate Apartments (3)

 

IN

 

 

5,005,000

 

 

 

565,018

 

 

 

-

 

 

 

5,570,018

 

Renaissance - Series A (4)

 

LA

 

 

10,969,168

 

 

 

1,774,107

 

 

 

-

 

 

 

12,743,275

 

Live 929 Apartments (7), (8)

 

MD

 

 

39,907,484

 

 

 

-

 

 

 

(403,464

)

 

 

39,504,020

 

Woodlynn Village (1)

 

MN

 

 

4,172,000

 

 

 

10,156

 

 

 

-

 

 

 

4,182,156

 

Gateway Village (2)

 

NC

 

 

2,600,000

 

 

 

431,554

 

 

 

-

 

 

 

3,031,554

 

Greens Property - Series A (3)

 

NC

 

 

7,910,000

 

 

 

702,514

 

 

 

-

 

 

 

8,612,514

 

Lynnhaven Apartments (2)

 

NC

 

 

3,450,000

 

 

 

462,437

 

 

 

-

 

 

 

3,912,437

 

Silver Moon - Series A (4)

 

NM

 

 

7,746,418

 

 

 

1,311,816

 

 

 

-

 

 

 

9,058,234

 

Village at Avalon - Series A (6)

 

NM

 

 

16,274,407

 

 

 

3,132,378

 

 

 

-

 

 

 

19,406,785

 

Ohio Properties - Series A (1)

 

OH

 

 

13,823,998

 

 

 

46,555

 

 

 

-

 

 

 

13,870,553

 

Bridle Ridge (1)

 

SC

 

 

7,275,000

 

 

 

54,595

 

 

 

-

 

 

 

7,329,595

 

Columbia Gardens (5)

 

SC

 

 

13,023,898

 

 

 

1,930,568

 

 

 

-

 

 

 

14,954,466

 

Companion at Thornhill Apartments (5)

 

SC

 

 

11,148,397

 

 

 

1,421,140

 

 

 

-

 

 

 

12,569,537

 

Cross Creek (1)

 

SC

 

 

6,142,795

 

 

 

2,367,804

 

 

 

-

 

 

 

8,510,599

 

Rosewood Townhomes - Series A (7)

 

SC

 

 

9,280,000

 

 

 

936,317

 

 

 

-

 

 

 

10,216,317

 

South Pointe Apartments - Series A (7)

 

SC

 

 

21,600,000

 

 

 

2,076,089

 

 

 

-

 

 

 

23,676,089

 

The Palms at Premier Park Apartments (3)

 

SC

 

 

18,784,904

 

 

 

2,222,099

 

 

 

-

 

 

 

21,007,003

 

Village at River's Edge (5)

 

SC

 

 

9,855,232

 

 

 

2,001,464

 

 

 

-

 

 

 

11,856,696

 

Willow Run (5)

 

SC

 

 

12,843,514

 

 

 

1,812,321

 

 

 

-

 

 

 

14,655,835

 

Arbors at Hickory Ridge (3)

 

TN

 

 

11,021,094

 

 

 

1,708,507

 

 

 

-

 

 

 

12,729,601

 

Pro Nova 2014-1 (2)

 

TN

 

 

8,663,406

 

 

 

-

 

 

 

-

 

 

 

8,663,406

 

Avistar at Copperfield - Series A (2)

 

TX

 

 

13,913,910

 

 

 

2,010,421

 

 

 

-

 

 

 

15,924,331

 

Avistar at the Crest - Series A (3)

 

TX

 

 

9,224,980

 

 

 

1,605,894

 

 

 

-

 

 

 

10,830,874

 

Avistar at the Oaks - Series A (3)

 

TX

 

 

7,454,400

 

 

 

1,275,316

 

 

 

-

 

 

 

8,729,716

 

Avistar at the Parkway - Series A (4)

 

TX

 

 

12,821,526

 

 

 

1,870,208

 

 

 

-

 

 

 

14,691,734

 

Avistar at Wilcrest - Series A (2)

 

TX

 

 

5,273,090

 

 

 

679,531

 

 

 

-

 

 

 

5,952,621

 

Avistar at Wood Hollow - Series A (2)

 

TX

 

 

40,038,454

 

 

 

5,315,077

 

 

 

-

 

 

 

45,353,531

 

Avistar in 09 - Series A (3)

 

TX

 

 

6,436,585

 

 

 

1,101,186

 

 

 

-

 

 

 

7,537,771

 

Avistar on the Boulevard - Series A (3)

 

TX

 

 

15,715,747

 

 

 

2,470,949

 

 

 

-

 

 

 

18,186,696

 

Avistar on the Hills - Series A (3)

 

TX

 

 

5,103,450

 

 

 

895,447

 

 

 

-

 

 

 

5,998,897

 

Bruton Apartments (5)

 

TX

 

 

17,775,126

 

 

 

3,083,030

 

 

 

-

 

 

 

20,858,156

 

Concord at Gulfgate - Series A (5)

 

TX

 

 

18,932,033

 

 

 

3,412,592

 

 

 

-

 

 

 

22,344,625

 

Concord at Little York - Series A (5)

 

TX

 

 

13,262,784

 

 

 

2,508,285

 

 

 

-

 

 

 

15,771,069

 

Concord at Williamcrest - Series A (5)

 

TX

 

 

20,545,474

 

 

 

3,794,305

 

 

 

-

 

 

 

24,339,779

 

Crossing at 1415 - Series A (5)

 

TX

 

 

7,387,421

 

 

 

1,146,538

 

 

 

-

 

 

 

8,533,959

 

Decatur Angle (5)

 

TX

 

 

22,410,500

 

 

 

3,592,948

 

 

 

-

 

 

 

26,003,448

 

Esperanza at Palo Alto (5)

 

TX

 

 

19,323,071

 

 

 

4,046,705

 

 

 

-

 

 

 

23,369,776

 

Heights at 515 - Series A (5)

 

TX

 

 

6,763,311

 

 

 

1,077,559

 

 

 

-

 

 

 

7,840,870

 

Heritage Square - Series A (4)

 

TX

 

 

10,666,690

 

 

 

1,327,878

 

 

 

-

 

 

 

11,994,568

 

Oaks at Georgetown - Series A (5)

 

TX

 

 

12,213,767

 

 

 

1,337,957

 

 

 

-

 

 

 

13,551,724

 

Runnymede (1)

 

TX

 

 

9,925,000

 

 

 

157,344

 

 

 

-

 

 

 

10,082,344

 

Southpark (1)

 

TX

 

 

11,566,796

 

 

 

2,124,260

 

 

 

-

 

 

 

13,691,056

 

15 West Apartments (5)

 

WA

 

 

9,656,406

 

 

 

2,128,059

 

 

 

-

 

 

 

11,784,465

 

Mortgage revenue bonds held in trust

 

 

 

$

645,764,076

 

 

$

88,885,224

 

 

$

(403,464

)

 

$

734,245,836

 

 

(1)

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

(2)

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

(3)

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

(4)

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

(5)

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

(6)

MRB held by Morgan Stanley in a secured financing transaction, Note 15

(7)

MRBs held by Mizuho Capital Markets, LLC in a secured financing transaction, Note 15

(8)

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

 

 

 

 

March 31, 2020

 

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

 

 

$

1,629,097

 

 

$

-

 

 

$

14,829,097

 

Solano Vista - Series A

 

CA

 

 

2,665,000

 

 

 

624,588

 

 

 

-

 

 

 

3,289,588

 

Greens Property - Series B

 

NC

 

 

928,962

 

 

 

122,356

 

 

 

-

 

 

 

1,051,318

 

Ohio Properties - Series B

 

OH

 

 

3,499,720

 

 

 

9,812

 

 

 

-

 

 

 

3,509,532

 

Rosewood Townhomes - Series B

 

SC

 

 

470,000

 

 

 

1,935

 

 

 

-

 

 

 

471,935

 

South Pointe Apartments - Series B

 

SC

 

 

1,100,000

 

 

 

3,962

 

 

 

-

 

 

 

1,103,962

 

Avistar at the Crest - Series B

 

TX

 

 

739,691

 

 

 

90,911

 

 

 

-

 

 

 

830,602

 

Avistar at the Oaks - Series B

 

TX

 

 

541,337

 

 

 

62,305

 

 

 

-

 

 

 

603,642

 

Avistar at the Parkway - Series B

 

TX

 

 

124,225

 

 

 

35,847

 

 

 

-

 

 

 

160,072

 

Avistar in 09 - Series B

 

TX

 

 

446,554

 

 

 

51,396

 

 

 

-

 

 

 

497,950

 

Avistar on the Boulevard - Series B

 

TX

 

 

439,527

 

 

 

49,214

 

 

 

-

 

 

 

488,741

 

Mortgage revenue bonds held by the Partnership

 

 

 

$

24,155,016

 

 

$

2,681,423

 

 

$

-

 

 

$

26,836,439

 

 

 

 

 

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)

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

(2)

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

(3)

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

(4)

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

(5)

MRBs owned by ATAX TEBS IV, LLC (M45 TEBS), 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

 

 

See Note 22 for a description of the methodology and significant assumptions used in determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the Partnership’s condensed consolidated statements of comprehensive income (loss) to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the MRBs.

 

During the three months ended March 31, 2020, the Partnership recognized a $1.4 million provision for credit loss related to the Pro Nova 2014-1 MRB in its condensed consolidated statements of operations. See Note 2 for information considered in the Partnership’s evaluation of other-than-temporary impairment and credit loss of the MRBs. The credit loss related to the Pro Nova 2014-1 MRB was primarily driven by debt service shortfalls by the underlying commercial property. The Partnership’s total allowance for credit loss on MRBs was $1.4 million and zero as of March 31, 2020 and December 31, 2019, respectively.   

 

The cumulative unrealized loss for the Live 929 Apartments MRB as of March 31, 2020, is due to recent operational results and a decline in debt service coverage. The Partnership has evaluated the operational results and loan-to-collateral value ratio for the property underlying this MRB and believes that the cumulative unrealized loss is temporary.

MRB Activity in the First Three Months of 2020

 

Acquisitions:

 

There were no MRBs acquired during the three months ended March 31, 2020.

 

Redemptions:

 

The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2020:

 

Property Name

 

Month

Redeemed

 

Property Location

 

Units

 

 

Original

Maturity Date

 

Base Interest Rate

 

 

Principal

Outstanding at Date

of Redemption

 

Solano Vista - Series B

 

January

 

Vallejo, CA

 

 

96

 

 

1/1/2021

 

 

5.85

%

 

$

3,103,000

 

 

 

 

 

MRB Activity in the First Three Months of 2019

 

Acquisitions:

 

The following MRBs were acquired during the three months ended March 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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,050,000

 

 

Redemptions:

 

The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 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