Fa
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended June 30, 2018
OR
|
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-24843
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
(Exact name of registrant as specified in its charter)
|
Delaware |
|
47-0810385 |
|
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
|
|
|
|
|
1004 Farnam Street, Suite 400 |
|
Omaha, Nebraska 68102 |
|
(Address of principal executive offices) |
|
(Zip Code) |
|
|
|
|
|
(402) 444-1630 |
||
|
(Registrant’s telephone number, including area code) |
||
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES ☒ NO ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer”, “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
|
Large accelerated filer |
☐ |
|
Accelerated filer |
☒ |
|
Non- accelerated filer |
☐ |
(do not check if a smaller reporting company) |
Smaller reporting company |
☐ |
|
|
|
|
Emerging growth company |
☐ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
PART I – FINANCIAL INFORMATION
|
|
|
2 |
||
|
|
|
|
2 |
|
|
|
|
|
3 |
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|
4 |
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
36 |
|
|
|
|
49 |
||
|
|
|
51 |
||
|
|
|
|
|
|
|
PART II – OTHER INFORMATION |
||||
|
|
|
52 |
||
|
|
|
52 |
||
|
|
|
|
|
|
|
|
|
|
53 |
|
This report (including, but not limited to, the information contained in “Management’s Discussion and Analysis of Financial Condition and Results of Operations”) contains forward-looking statements. All statements other than statements of historical facts contained in this report, including statements regarding our future results of operations and financial position, business strategy and plans and objectives of management for future operations, are forward-looking statements. When used, statements which are not historical in nature, including those containing words such as “anticipate,” “estimate,” “should,” “expect,” “believe,” “intend,” and similar expressions, are intended to identify forward-looking statements. We have based forward-looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our business, financial condition and results of operations. This report also contains estimates and other statistical data made by independent parties and by us relating to market size and growth and other industry data. This data involves several assumptions and limitations, and you are cautioned not to give undue weight to such estimates. We have not independently verified the statistical and other industry data generated by independent parties which are contained in this report and, accordingly, we cannot guarantee their accuracy or completeness.
These forward-looking statements are subject, but not limited, to various risks and uncertainties, including those relating to:
|
|
• |
current maturities of our financing arrangements and our ability to renew or refinance such financing arrangements; |
|
|
• |
defaults on the mortgage loans securing our mortgage revenue bonds (“MRBs”); |
|
|
• |
the competitive environment in which we operate; |
|
|
• |
risks associated with investing in multifamily, student, senior citizen residential and commercial properties, including changes in business conditions and the general economy; |
|
|
• |
changes in interest rates; |
|
|
• |
our ability to use borrowings or obtain capital to finance our assets; |
|
|
• |
local, regional, national and international economic and credit market conditions; |
|
|
• |
recapture of previously issued Low Income Housing Tax Credits (“LIHTCs”) in accordance with Section 42 of the Internal Revenue Code; |
|
|
• |
changes in the United States Department of Housing and Urban Development’s Capital Fund Program (“HUD”); |
|
|
• |
geographic concentration with the MRB portfolio held by the Partnership; |
|
|
• |
appropriations risk related to the funding of federal housing programs, including HUD Section 8; and |
|
|
• |
changes in the U.S. corporate tax code and other government regulations affecting our business. |
Other risks, uncertainties and factors could cause our actual results to differ materially from those projected in any forward-looking statements we make. We are not obligated to publicly update or revise any forward-looking statements, whether because of new information, future events or otherwise. In addition, projections, assumptions and estimates of our future performance and the future performance of the industry in which we operate are necessarily subject to a high degree of uncertainty and risk due to a variety of factors, including those described under the heading “Risk Factors” in Item 1A of America First Multifamily Investors, L.P.’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017.
All references to “we,” “us,” and the “Partnership” in this document mean America First Multifamily Investors, L.P. (“ATAX”) and its wholly-owned subsidiaries. See Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of the Partnership’s report for additional details.
PART I - FINANCIAL INFORMATION
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
26,328,497 |
|
|
$ |
69,597,699 |
|
|
Restricted cash |
|
|
1,493,295 |
|
|
|
1,985,630 |
|
|
Interest receivable, net |
|
|
7,682,580 |
|
|
|
6,541,132 |
|
|
Mortgage revenue bonds held in trust, at fair value (Note 6) |
|
|
673,152,217 |
|
|
|
710,867,447 |
|
|
Mortgage revenue bonds, at fair value (Note 6) |
|
|
94,477,120 |
|
|
|
77,971,208 |
|
|
Public housing capital fund trusts, at fair value (Note 7) |
|
|
49,070,710 |
|
|
|
49,641,588 |
|
|
Real estate assets: (Note 8) |
|
|
|
|
|
|
|
|
|
Land and improvements |
|
|
7,518,727 |
|
|
|
7,319,235 |
|
|
Buildings and improvements |
|
|
79,378,136 |
|
|
|
78,953,488 |
|
|
Real estate assets before accumulated depreciation |
|
|
86,896,863 |
|
|
|
86,272,723 |
|
|
Accumulated depreciation |
|
|
(11,403,940 |
) |
|
|
(9,580,531 |
) |
|
Net real estate assets |
|
|
75,492,923 |
|
|
|
76,692,192 |
|
|
Investment in unconsolidated entities (Note 9) |
|
|
60,494,767 |
|
|
|
39,608,927 |
|
|
Property loans, net of loan loss allowance (Note 10) |
|
|
28,930,525 |
|
|
|
29,513,874 |
|
|
Other assets (Note 12) |
|
|
6,408,246 |
|
|
|
7,348,302 |
|
|
Total Assets |
|
$ |
1,023,530,880 |
|
|
$ |
1,069,767,999 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
$ |
7,837,981 |
|
|
$ |
8,494,227 |
|
|
Distribution payable |
|
|
7,632,945 |
|
|
|
8,423,803 |
|
|
Unsecured lines of credit (Note 13) |
|
|
49,540,000 |
|
|
|
50,000,000 |
|
|
Debt financing, net (Note 14) |
|
|
542,172,329 |
|
|
|
558,328,347 |
|
|
Mortgages payable and other secured financing, net (Note 15) |
|
|
35,212,789 |
|
|
|
35,540,174 |
|
|
Derivative swaps, at fair value (Note 16) |
|
|
129,018 |
|
|
|
826,852 |
|
|
Total Liabilities |
|
|
642,525,062 |
|
|
|
661,613,403 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 17) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A preferred units, approximately $94.5 redemption value, 10.0 million authorized, 9.5 million issued and outstanding (Note 18) |
|
|
94,332,351 |
|
|
|
94,314,326 |
|
|
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital |
|
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
180,641 |
|
|
|
437,256 |
|
|
Beneficial Unit Certificate holders |
|
|
286,492,826 |
|
|
|
313,403,014 |
|
|
Total Partnersʼ Capital |
|
|
286,673,467 |
|
|
|
313,840,270 |
|
|
Total Liabilities and Partnersʼ Capital |
|
$ |
1,023,530,880 |
|
|
$ |
1,069,767,999 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
2
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property revenues |
|
$ |
2,403,142 |
|
|
$ |
3,306,722 |
|
|
$ |
4,739,654 |
|
|
$ |
7,036,500 |
|
|
Investment income |
|
|
12,249,035 |
|
|
|
12,174,215 |
|
|
|
25,627,521 |
|
|
|
23,644,401 |
|
|
Contingent interest income |
|
|
- |
|
|
|
86,567 |
|
|
|
- |
|
|
|
219,217 |
|
|
Other interest income |
|
|
1,058,688 |
|
|
|
666,796 |
|
|
|
1,801,724 |
|
|
|
1,311,933 |
|
|
Other income |
|
|
74,300 |
|
|
|
- |
|
|
|
74,300 |
|
|
|
62,637 |
|
|
Total revenues |
|
|
15,785,165 |
|
|
|
16,234,300 |
|
|
|
32,243,199 |
|
|
|
32,274,688 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
1,290,487 |
|
|
|
1,621,084 |
|
|
|
2,685,980 |
|
|
|
4,105,300 |
|
|
Impairment of securities |
|
|
831,062 |
|
|
|
- |
|
|
|
831,062 |
|
|
|
- |
|
|
Depreciation and amortization |
|
|
921,816 |
|
|
|
1,270,379 |
|
|
|
1,828,131 |
|
|
|
2,863,205 |
|
|
Amortization of deferred financing costs |
|
|
430,687 |
|
|
|
562,585 |
|
|
|
895,459 |
|
|
|
1,302,823 |
|
|
Interest expense |
|
|
5,918,867 |
|
|
|
5,841,327 |
|
|
|
10,801,172 |
|
|
|
11,283,580 |
|
|
General and administrative |
|
|
3,041,125 |
|
|
|
2,876,450 |
|
|
|
5,852,970 |
|
|
|
6,007,330 |
|
|
Total expenses |
|
|
12,434,044 |
|
|
|
12,171,825 |
|
|
|
22,894,774 |
|
|
|
25,562,238 |
|
|
Other Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of real estate assets, net |
|
|
- |
|
|
|
(16,075 |
) |
|
|
- |
|
|
|
7,152,512 |
|
|
Income before income taxes |
|
|
3,351,121 |
|
|
|
4,046,400 |
|
|
|
9,348,425 |
|
|
|
13,864,962 |
|
|
Income tax expense (benefit) |
|
|
13,000 |
|
|
|
(63,000 |
) |
|
|
6,000 |
|
|
|
2,395,047 |
|
|
Net income |
|
|
3,338,121 |
|
|
|
4,109,400 |
|
|
|
9,342,425 |
|
|
|
11,469,915 |
|
|
Net income attributable to noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
71,653 |
|
|
Partnership net income |
|
|
3,338,121 |
|
|
|
4,109,400 |
|
|
|
9,342,425 |
|
|
|
11,398,262 |
|
|
Redeemable Series A preferred unit distributions and accretion |
|
|
(717,762 |
) |
|
|
(432,550 |
) |
|
|
(1,435,525 |
) |
|
|
(757,192 |
) |
|
Net income available to Partners |
|
$ |
2,620,359 |
|
|
$ |
3,676,850 |
|
|
$ |
7,906,900 |
|
|
$ |
10,641,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income available to Partners and noncontrolling interest allocated to: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Partner |
|
$ |
26,204 |
|
|
$ |
35,139 |
|
|
$ |
79,069 |
|
|
$ |
1,182,211 |
|
|
Limited Partners - Unitholders |
|
|
2,530,332 |
|
|
|
3,594,529 |
|
|
|
7,729,733 |
|
|
|
9,389,231 |
|
|
Limited Partners - Restricted Unitholders |
|
|
63,823 |
|
|
|
47,182 |
|
|
|
98,098 |
|
|
|
69,628 |
|
|
Noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
71,653 |
|
|
|
|
$ |
2,620,359 |
|
|
$ |
3,676,850 |
|
|
$ |
7,906,900 |
|
|
$ |
10,712,723 |
|
|
Unitholders' interest in net income per Unit, basic and diluted |
|
$ |
0.04 |
|
|
$ |
0.06 |
|
|
$ |
0.13 |
|
|
$ |
0.16 |
|
|
Distributions declared, per Unit |
|
$ |
0.125 |
|
|
$ |
0.125 |
|
|
$ |
0.25 |
|
|
$ |
0.25 |
|
|
Weighted average number of Units outstanding, basic |
|
|
59,937,300 |
|
|
|
59,862,969 |
|
|
|
60,030,817 |
|
|
|
59,950,328 |
|
|
Weighted average number of Units outstanding, diluted |
|
|
59,937,300 |
|
|
|
59,862,969 |
|
|
|
60,030,817 |
|
|
|
59,950,328 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
3
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Net income |
|
$ |
3,338,121 |
|
|
$ |
4,109,400 |
|
|
$ |
9,342,425 |
|
|
$ |
11,469,915 |
|
|
Reversal of net unrealized losses on securities with other-than-temporary impairment |
|
|
981,792 |
|
|
|
- |
|
|
|
525,446 |
|
|
|
- |
|
|
Unrealized gain (loss) on securities |
|
|
4,065,221 |
|
|
|
10,226,688 |
|
|
|
(17,353,309 |
) |
|
|
29,207,054 |
|
|
Unrealized gain (loss) on bond purchase commitments |
|
|
(1,032,788 |
) |
|
|
544,779 |
|
|
|
(2,007,855 |
) |
|
|
765,723 |
|
|
Comprehensive income (loss) |
|
|
7,352,346 |
|
|
|
14,880,867 |
|
|
|
(9,493,293 |
) |
|
|
41,442,692 |
|
|
Comprehensive income allocated to noncontrolling interest |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
71,653 |
|
|
Partnership comprehensive income (loss) |
|
$ |
7,352,346 |
|
|
$ |
14,880,867 |
|
|
$ |
(9,493,293 |
) |
|
$ |
41,371,039 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
FOR THE SIX MONTHS ENDED JUNE 30, 2018 and 2017
(UNAUDITED)
|
|
|
General Partner |
|
|
# of Units - Restricted and Unrestricted |
|
|
Beneficial Unit Certificate Holders - Restricted and Unrestricted |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
||||||
|
Balance at December 31, 2017 |
|
$ |
437,256 |
|
|
|
60,373,674 |
|
|
$ |
313,403,014 |
|
|
$ |
- |
|
|
$ |
313,840,270 |
|
|
$ |
75,623,830 |
|
|
Cumulative effect of accounting change (Note 2) |
|
|
(2,169 |
) |
|
|
|
|
|
|
(214,779 |
) |
|
|
- |
|
|
|
(216,948 |
) |
|
|
- |
|
|
Distributions paid or accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(152,659 |
) |
|
|
|
|
|
|
(15,113,232 |
) |
|
|
- |
|
|
|
(15,265,891 |
) |
|
|
- |
|
|
Net income allocable to Partners |
|
|
79,069 |
|
|
|
|
|
|
|
7,827,831 |
|
|
|
- |
|
|
|
7,906,900 |
|
|
|
- |
|
|
Sale of Beneficial Unit Certificates, net of issuance costs |
|
|
- |
|
|
|
38,617 |
|
|
|
192,310 |
|
|
|
- |
|
|
|
192,310 |
|
|
|
- |
|
|
Repurchase of Beneficial Unit Certificates |
|
|
- |
|
|
|
(268,575 |
) |
|
|
(1,697,613 |
) |
|
|
- |
|
|
|
(1,697,613 |
) |
|
|
- |
|
|
Restricted units awarded |
|
|
- |
|
|
|
309,212 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Restricted units compensation expense |
|
|
7,502 |
|
|
|
|
|
|
|
742,655 |
|
|
|
- |
|
|
|
750,157 |
|
|
|
- |
|
|
Unrealized loss on securities |
|
|
(173,533 |
) |
|
|
|
|
|
|
(17,179,776 |
) |
|
|
- |
|
|
|
(17,353,309 |
) |
|
|
(17,353,309 |
) |
|
Unrealized loss on bond purchase commitment |
|
|
(20,079 |
) |
|
|
|
|
|
|
(1,987,776 |
) |
|
|
- |
|
|
|
(2,007,855 |
) |
|
|
(2,007,855 |
) |
|
Reversal of net unrealized loss on securities with other-than-temporary impairment |
|
|
5,254 |
|
|
|
|
|
|
|
520,192 |
|
|
|
|
|
|
|
525,446 |
|
|
|
525,446 |
|
|
Balance at June 30, 2018 |
|
$ |
180,641 |
|
|
|
60,452,928 |
|
|
$ |
286,492,826 |
|
|
$ |
- |
|
|
$ |
286,673,467 |
|
|
$ |
56,788,112 |
|
|
|
|
General Partner |
|
|
# of Units - Restricted and Unrestricted |
|
|
Beneficial Unit Certificate Holders - Restricted and Unrestricted |
|
|
Non-controlling Interest |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
||||||
|
Balance at December 31, 2016 |
|
$ |
102,536 |
|
|
|
60,224,538 |
|
|
$ |
280,026,669 |
|
|
$ |
4,663 |
|
|
$ |
280,133,868 |
|
|
$ |
38,895,484 |
|
|
Distribution to noncontrolling interest |
|
|
- |
|
|
|
|
|
|
|
- |
|
|
|
(76,316 |
) |
|
|
(76,316 |
) |
|
|
|
|
|
Distributions paid or accrued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(118,196 |
) |
|
|
|
|
|
|
(11,701,357 |
) |
|
|
- |
|
|
|
(11,819,553 |
) |
|
|
- |
|
|
Distribution of Tier 2 earnings (Note 3) |
|
|
(1,120,625 |
) |
|
|
|
|
|
|
(3,361,875 |
) |
|
|
- |
|
|
|
(4,482,500 |
) |
|
|
- |
|
|
Net income allocable to Partners |
|
|
1,182,211 |
|
|
|
|
|
|
|
9,458,859 |
|
|
|
71,653 |
|
|
|
10,712,723 |
|
|
|
- |
|
|
Repurchase of Beneficial Unit Certificates |
|
|
- |
|
|
|
(254,656 |
) |
|
|
(1,466,222 |
) |
|
|
- |
|
|
|
(1,466,222 |
) |
|
|
- |
|
|
Restricted units awarded |
|
|
- |
|
|
|
283,046 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Restricted units compensation expense |
|
|
6,097 |
|
|
|
|
|
|
|
603,636 |
|
|
|
- |
|
|
|
609,733 |
|
|
|
- |
|
|
Unrealized gain on securities |
|
|
292,071 |
|
|
|
|
|
|
|
28,914,983 |
|
|
|
- |
|
|
|
29,207,054 |
|
|
|
29,207,054 |
|
|
Unrealized gain on bond purchase commitment |
|
|
7,657 |
|
|
|
|
|
|
|
758,066 |
|
|
|
- |
|
|
|
765,723 |
|
|
|
765,723 |
|
|
Balance at June 30, 2017 |
|
$ |
351,751 |
|
|
|
60,252,928 |
|
|
$ |
303,232,759 |
|
|
$ |
- |
|
|
$ |
303,584,510 |
|
|
$ |
68,868,261 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
For the Six Months Ended June 30, |
|
|||||
|
|
|
2018 |
|
|
2017 |
|
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
9,342,425 |
|
|
$ |
11,469,915 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
1,828,131 |
|
|
|
2,863,205 |
|
|
Gain on sale of real estate assets, net |
|
|
- |
|
|
|
(7,152,512 |
) |
|
Impairment of securities |
|
|
831,062 |
|
|
|
- |
|
|
Loss (gain) on derivatives, net of cash paid |
|
|
(1,127,589 |
) |
|
|
302,769 |
|
|
Restricted unit compensation expense |
|
|
750,157 |
|
|
|
609,733 |
|
|
Bond premium/discount amortization |
|
|
(33,987 |
) |
|
|
(74,873 |
) |
|
Amortization of deferred financing costs |
|
|
895,459 |
|
|
|
1,302,823 |
|
|
Deferred income tax expense (benefit) & income tax payable |
|
|
(183,303 |
) |
|
|
(365,000 |
) |
|
Change in preferred return receivable from unconsolidated entities |
|
|
(1,799,127 |
) |
|
|
(1,343,013 |
) |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
(Increase) decrease in interest receivable |
|
|
(1,141,448 |
) |
|
|
585,695 |
|
|
Increase in other assets |
|
|
(928,527 |
) |
|
|
(40,101 |
) |
|
Increase (decrease) in accounts payable and accrued expenses |
|
|
(516,061 |
) |
|
|
50,585 |
|
|
Net cash provided by operating activities |
|
|
7,917,192 |
|
|
|
8,209,226 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(431,784 |
) |
|
|
(175,193 |
) |
|
Proceeds from sale of MF Properties |
|
|
- |
|
|
|
13,750,000 |
|
|
Proceeds from sale of land held for development |
|
|
- |
|
|
|
3,000,000 |
|
|
Acquisition of mortgage revenue bonds |
|
|
(19,540,000 |
) |
|
|
(59,585,000 |
) |
|
Contributions to unconsolidated entities |
|
|
(16,488,929 |
) |
|
|
(8,017,189 |
) |
|
Principal payments received on mortgage revenue bonds |
|
|
23,285,577 |
|
|
|
2,003,281 |
|
|
Principal payments received on taxable mortgage revenue bonds |
|
|
30,526 |
|
|
|
27,864 |
|
|
Principal payments received on PHC Certificates |
|
|
226,714 |
|
|
|
437,000 |
|
|
Cash paid for land held for development and deposits on potential purchases |
|
|
(2,660,649 |
) |
|
|
(95,932 |
) |
|
Advances on property loans |
|
|
(66,651 |
) |
|
|
(2,340,636 |
) |
|
Principal payments received on property loans |
|
|
650,000 |
|
|
|
500,000 |
|
|
Net cash used in investing activities |
|
|
(14,995,196 |
) |
|
|
(50,495,805 |
) |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(17,458,416 |
) |
|
|
(17,288,919 |
) |
|
Proceeds from the sale of redeemable Series A Preferred Units |
|
|
- |
|
|
|
16,131,000 |
|
|
Payment of offering costs related to the sale of redeemable Series A Preferred Units |
|
|
- |
|
|
|
(668 |
) |
|
Acquisition of interest rate derivatives |
|
|
- |
|
|
|
(496,800 |
) |
|
Repurchase of Beneficial Unit Certificates |
|
|
(1,697,613 |
) |
|
|
(1,466,222 |
) |
|
Proceeds from the sale of Beneficial Unit Certificates |
|
|
233,633 |
|
|
|
- |
|
|
Payment of offering costs related to the sale of Beneficial Unit Certificates |
|
|
(4,678 |
) |
|
|
- |
|
|
Payment of tax withholding related to restricted unit awards |
|
|
- |
|
|
|
(153,306 |
) |
|
Distribution to noncontrolling interest |
|
|
- |
|
|
|
(76,316 |
) |
|
Proceeds from debt financing |
|
|
- |
|
|
|
135,100,000 |
|
|
Principal payments on debt financing |
|
|
(16,924,182 |
) |
|
|
(32,751,484 |
) |
|
Principal payments on mortgages payable |
|
|
(380,775 |
) |
|
|
(658,271 |
) |
|
Principal borrowing on unsecured lines of credit |
|
|
19,540,000 |
|
|
|
24,460,000 |
|
|
Principal payments on unsecured and secured lines of credit |
|
|
(20,000,000 |
) |
|
|
(84,460,000 |
) |
|
Increase (decrease) in security deposit liability related to restricted cash |
|
|
17,168 |
|
|
|
(92,951 |
) |
|
Debt financing and other deferred costs |
|
|
(8,670 |
) |
|
|
(1,452,517 |
) |
|
Net cash provided by (used in) financing activities |
|
|
(36,683,533 |
) |
|
|
36,793,546 |
|
|
Net decrease in cash, cash equivalents and restricted cash |
|
|
(43,761,537 |
) |
|
|
(5,493,033 |
) |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
71,583,329 |
|
|
|
27,506,220 |
|
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
27,821,792 |
|
|
$ |
22,013,187 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
11,702,009 |
|
|
$ |
10,670,383 |
|
|
Cash paid during the period for income taxes |
|
$ |
162,963 |
|
|
$ |
3,007,000 |
|
|
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
|
Distributions declared but not paid for Beneficial Unit Certificates and general partner |
|
$ |
7,632,945 |
|
|
$ |
7,623,425 |
|
|
Distributions declared but not paid for Series A Preferred Units |
|
$ |
708,750 |
|
|
$ |
427,500 |
|
|
Land contributed as investment in an unconsolidated entity |
|
$ |
2,597,784 |
|
|
$ |
3,091,023 |
|
|
Capital expenditures financed through accounts payable |
|
$ |
24,491 |
|
|
$ |
54,320 |
|
|
Deferred financing costs financed through accounts payable |
|
$ |
19,626 |
|
|
$ |
- |
|
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows: |
|
June 30, 2018 |
|
|
June 30, 2017 |
|
||
|
Cash and cash equivalents |
|
$ |
26,328,497 |
|
|
$ |
15,371,898 |
|
|
Restricted cash |
|
|
1,493,295 |
|
|
|
6,641,289 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
27,821,792 |
|
|
$ |
22,013,187 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2018
(UNAUDITED)
1. Basis of Presentation
General
America First Multifamily Investors, L.P. (the “Partnership”) was formed on April 2, 1998, under the Delaware Revised Uniform Limited Partnership Act for the purpose of acquiring, holding, selling and otherwise dealing with a portfolio of mortgage revenue bonds (“MRBs”) which have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. In addition, the Partnership may acquire interests in multifamily, student, and senior citizen residential properties (“MF Properties”) in order to position itself for future investments in MRBs issued to finance these properties or to operate the MF Property until its “highest and best use” can be determined by management.
The general partner of the Partnership is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA 2 is Burlington Capital LLC (“Burlington”). The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“Unitholders”). The Partnership has also issued non-cumulative, non-voting and non-convertible Series A Preferred Units which represent limited partnership interests in the Partnership.
2. Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes America First Multifamily Investors, L.P. and its wholly-owned subsidiaries. All intercompany transactions are eliminated. At June 30, 2018, the consolidated subsidiaries of the Partnership (the “Consolidated Subsidiaries”) consist of:
|
|
• |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the Tax Exempt Bond Securitization (“TEBS”) Financing (“M24 TEBS Financing”) with Freddie Mac. |
|
|
• |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the second TEBS Financing, (“M31 TEBS Financing”) with Freddie Mac. |
|
|
• |
ATAX TEBS III, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the third TEBS Financing (“M33 TEBS Financing”), with Freddie Mac. |
|
|
• |
ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, committed to loan money or provide equity for the development of multifamily properties. |
|
|
• |
One MF Property, The 50/50, is owned by a wholly-owned corporation (“the Greens Hold Co”). |
|
|
• |
One MF Property, Jade Park, is owned by a wholly-owned subsidiary of the Partnership and one MF Property, Suites on Paseo, is owned directly by America First Multifamily Investors, L.P. |
Restricted Cash
Restricted cash is legally restricted to use and is comprised of resident security deposits and escrowed funds. In addition, the Partnership is required to maintain restricted cash balances related to the TEBS Financing facilities and the Partnership’s interest rate derivatives. Restricted cash is presented with cash and cash equivalents on the condensed consolidated statement of cash flows in accordance with the adoption of Accounting Standards Update (“ASU”) 2016-18 effective for the Partnership as of January 1, 2018.
Investments in Mortgage Revenue Bond, Taxable Mortgage Revenue Bonds
The Partnership owns certain MRBs that were purchased at a discount or premium. The Partnership chose to adopt the provisions of ASU 2017-08 relating to premiums on purchased callable debt securities early, effective January 1, 2018. Upon adoption of this ASU, premiums on callable MRB investments are amortized as a yield adjustment to the earliest call date. Accordingly, on January 1, 2018, the Partnership recorded a cumulative adjustment to partners’ capital of approximately $217,000. Results for prior periods were not adjusted. The impact of the adoption of ASU 2017-08 to net income for the three and six months ended June 30, 2018 was a decrease
7
in investment income of approximately $17,000 and $34,000, respectively, as compared to the previous accounting policy. Discounts on MRB investments continue to be amortized as a yield adjustment to their stated maturity. Amortization of premiums and discounts are recognized as investment income on the condensed consolidated statements of operations.
PHC Certificate Impairment
The Partnership periodically reviews the Public Housing Capital Fund Trust (“PHC”) Certificates for impairment. The Partnership evaluates whether a decline in the fair value of the investments that is below its amortized cost is other-than-temporary. Factors considered are:
|
|
• |
The duration and severity of the decline in fair value, |
|
|
• |
The Partnership’s intent to hold and the likelihood of it being required to sell the security before its value recovers, |
|
|
• |
Downgrade in the security’s rating by S&P, and |
|
|
• |
Volatility of the fair value of the security. |
Income Taxes
No provision has been made for income taxes of the Partnership because the Unitholders are required to report their share of the Partnership’s taxable income for federal and state income tax purposes, except for certain entities described below. The Partnership recognizes franchise margin tax expense on revenues in certain jurisdictions relating to MF Properties and Investments in unconsolidated entities.
The Greens Hold Co, a wholly-owned subsidiary of the Partnership, is a corporation subject to federal and state income taxes. The Partnership recognizes income tax expense or benefit for the federal and state income taxes incurred by the Greens Hold Co on the Partnership’s condensed consolidated financial statements.
The Partnership evaluates its tax positions taken in the its condensed consolidated financial statements under the interpretation for accounting for uncertainty in income taxes. As such, the Partnership may recognize a tax benefit from an uncertain tax position only if the Partnership believes it is more likely than not that the tax position will be sustained on examination by taxing authorities. The Partnership accrues interest and penalties as incurred within income tax expense.
Deferred income tax expense, or benefit, is generally a function of the period’s temporary differences (items that are treated differently for tax purposes than for financial reporting purposes such as depreciation, amortization of deferred financing costs, etc.) and the utilization of tax net operating losses (“NOLs”) generated in prior years that had been previously recognized as deferred income tax assets. The Partnership records a valuation allowance for deferred income tax assets if it believes all, or some portion, of the deferred income tax asset may not be realized. Any increase or decrease in the valuation allowance that results from a change in circumstances that causes a change in the estimated ability to realize the related deferred income tax asset is included in deferred income tax expense.
Revenue Recognition on Investments in Real Estate
The Partnership’s MF Properties are lessors of multifamily, student housing, and senior citizen rental units under leases with terms of one year or less. Rental revenue is recognized, net of rental concessions, on a straight-line method over the related lease term. The Partnership also recognizes other non-lease revenues related to other operations at the MF Properties such as parking and food service revenues at student housing properties. Such revenues are recognized over time as services are provided. Such non-lease revenue streams are within the scope of Accounting Standards Codification (“ASC”) 606, which was effective for the Partnership as of January 1, 2018. The adoption of ASC 606 did not have a material impact on the Partnerships’ condensed consolidated financial statements.
Restricted Unit Awards (“RUAs”)
The Partnership’s 2015 Equity Incentive Plan (the “Plan”) permits the grant of Restricted Units and other awards to the employees of Burlington, the Partnership, or any affiliate of either, and members of Burlington’s Board of Managers for up to 3.0 million BUCs. RUAs are generally granted with vesting conditions ranging from three months to three years. RUAs currently provide for the payment of quarterly distributions during the vesting period. The RUAs provide for accelerated vesting if there is a change in control or upon death or disability of the participant. The Partnership accounts for forfeitures as they occur.
8
The fair value of each RUA is estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. The Partnership will account for modifications to RUAs as they occur if the fair value of the RUAs change, there are changes to vesting conditions or the awards no longer qualify for equity classification.
Estimates and assumptions
The preparation of financial statements in conformity with generally accepted accounting principles in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The accompanying interim unaudited condensed consolidated financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading.
The condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017. These condensed consolidated financial statements and notes have been prepared consistently with the 2017 Form 10-K, with the exception of new accounting standards that were adopted and are discussed herein. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the financial position at June 30, 2018, and the results of operations for the interim periods presented have been made. The results of operations for the interim period are not necessarily indicative of the results to be expected for the full year. The condensed consolidated balance sheet at December 31, 2017, was derived from the audited annual financial statements, but does not contain all the footnote disclosures from the annual consolidated financial statements.
Recently Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842).” The ASU requires the recognition of right-of-use assets and lease liabilities on the balance sheet and disclosure of key information about leasing arrangements. The ASU offers specific accounting guidance for embedded lease arrangements, lease terms and incentives, sale-leaseback agreements, and related disclosures. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2018, with early adoption permitted. The FASB issued ASU 2018-11 in July 2018, which allows the Partnership to initially apply the new lease standard at the adoption date and recognize a cumulative-effect adjustment to opening retained earnings. The Partnership is currently evaluating whether to elect this adoption method rather than using the modified retrospective approach. The Partnership has performed a preliminary assessment of its lessor and lessee leasing arrangements. Lessor arrangements with tenants at the MF Properties are not expected to be materially impacted by adoption of the standard. The Partnership has six lessee arrangements for which it is assessing the quantitative and qualitative impact of the standard. The Partnership has not elected early adoption of the standard and is currently evaluating the impact this standard will have on its condensed consolidated financial statements.
In June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326).” The ASU enhances the methodology of measuring expected credit losses to include the use of forward-looking information to better inform credit loss estimates. The ASU is effective for the Partnership’s annual and interim periods beginning after December 15, 2019 and is applied under a modified retrospective approach. The Partnership is currently assessing the impact of the adoption of this pronouncement on the condensed consolidated financial statements.
3. Partnership Income, Expenses and Cash Distributions
The Partnership’s Amended and Restated Agreement of Limited Partnership (the “Amended and Restated LP Agreement”) contains provisions for the distribution of Net Interest Income, Net Residual Proceeds and Liquidation Proceeds, for the allocation of income or loss from operations and for the allocation of income and loss arising from a repayment, sale, or liquidation of investments. Income and losses will be allocated to each Unitholder on a periodic basis, as determined by the General Partner, based on the number of BUCs held by each Unitholder as of the last day of the period for which such allocation is to be made. Distributions of Net Interest Income and Net Residual Proceeds will be made to each Unitholder of record on the last day of each distribution period based on the number of BUCs held by each Unitholder on that date. For purposes of the Amended and Restated LP Agreement, cash distributions, if any, received by the Partnership from its investment in MF Properties will be included in the Partnership’s Net Interest Income and cash distributions received by the Partnership from the sale of such properties will be included in the Partnership’s Net Residual Proceeds.
9
Series A Preferred Units were created pursuant to the First Amendment to the Amended and Restated LP Agreement (the “First Amendment”). The holders of the Series A Preferred Units are entitled to distributions at a fixed rate prior to payment of distributions to other Unitholders.
Cash distributions are currently made on a quarterly basis. AFCA 2 can elect to make distributions on a monthly or semi-annual basis. On each distribution date, Net Interest Income (Tier 1) is distributed 99% to the limited partners and Unitholders as a class and 1% to AFCA 2. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) representing contingent interest up to 0.9% per annum of the principal amount of the MRBs on a cumulative basis are distributed 75% to the limited partners and Unitholders as a class and 25% to AFCA 2. Net Interest Income (Tier 3) and Net Residual Proceeds (Tier 3) received by the Partnership in excess of any contingent interest included in Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) are distributed 100% to the limited partners and Unitholders as a class.
4. Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC on the condensed consolidated statements of operations. The unvested RUAs issued under the Plan are considered participating securities. There were no dilutive Units for the three and six months ended June 30, 2018 and 2017.
5. Variable Interest Entities
Consolidated Variable Interest Entities (“VIEs”)
The Partnership determined the TOB Trusts, Term A/B Trusts and TEBS Financings are VIEs and the Partnership is the primary beneficiary. As such, the Partnership reports the TOB Trusts, Term A/B Trusts and TEBS Financings on a consolidated basis. The Partnership reports the senior floating-rate participation interests (“SPEARS”) related to the TOB Trusts and the Class A Certificates for both the Term A/B Trusts and TEBS Financings as secured debt financings on the condensed consolidated balance sheets. The MRBs secured by the TOB Trusts, Term A/B Trusts and TEBS Financings are reported as assets on the condensed consolidated balance sheets. In determining the primary beneficiary of these specific VIEs, the Partnership considered which party has the power to control the activities of the VIEs which most significantly impact their financial performance, the risks that the entity was designed to create, and how each risk affects the VIE. The executed agreements related to the TOB Trusts, Term A/B Trusts and TEBS Financings stipulate the Partnership has the sole right to cause the Trusts to sell the underlying assets. If they were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Partnership.
Non-Consolidated VIEs
The Partnership has variable interests in various entities in the form of MRBs, property loans and investments in unconsolidated entities. These variable interests do not allow the Partnership to direct the activities that most significantly impact the economic performance of such VIEs. As a result, the Partnership is not considered the primary beneficiary and does not consolidate the assets, liabilities or results of operations of these VIEs in the condensed consolidated financial statements.
The Partnership held variable interests in 19 and 23 non-consolidated VIEs at June 30, 2018 and December 31, 2017, respectively. The following table summarizes the Partnerships variable interests in these entities at June 30, 2018 and December 31, 2017:
|
|
|
Maximum Exposure to Loss |
|
|||||
|
|
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||
|
Mortgage revenue bonds |
|
$ |
84,158,000 |
|
|
$ |
146,344,195 |
|
|
Property loans |
|
|
15,574,613 |
|
|
|
15,824,613 |
|
|
Investment in unconsolidated entities |
|
|
60,494,767 |
|
|
|
39,608,927 |
|
|
|
|
$ |
160,227,380 |
|
|
$ |
201,777,735 |
|
The maximum exposure to loss for the MRBs is equal to the cost adjusted for paydowns at June 30, 2018 and December 31, 2017. The difference between a MRB’s carrying value on the condensed consolidated balance sheets and the maximum exposure to loss is a function of the unrealized gains or losses on the MRB.
The maximum exposure to loss on the property loans at June 30, 2018 and December 31, 2017 is equal to the unpaid principal balance plus accrued interest. The difference between a property loans’ carrying value and the maximum exposure is the value of loan loss allowances that have been previously recorded against the property loans.
10
6. Investments in Mortgage Revenue Bonds (“MRBs”)
MRBs owned by the Partnership have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 14). The Partnership had the following investments in MRBs at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 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 & B (2) |
|
CA |
|
$ |
16,458,000 |
|
|
$ |
842,894 |
|
|
$ |
- |
|
|
$ |
17,300,894 |
|
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,604,904 |
|
|
|
386,744 |
|
|
|
- |
|
|
|
4,991,648 |
|
|
Harmony Court Bakersfield - Series A (2) |
|
CA |
|
|
3,730,000 |
|
|
|
273,992 |
|
|
|
- |
|
|
|
4,003,992 |
|
|
Harmony Terrace - Series A & B (2) |
|
CA |
|
|
14,300,000 |
|
|
|
571,942 |
|
|
|
- |
|
|
|
14,871,942 |
|
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,811,252 |
|
|
|
868,874 |
|
|
|
- |
|
|
|
7,680,126 |
|
|
Las Palmas II - Series A & B (2) |
|
CA |
|
|
3,465,000 |
|
|
|
121,498 |
|
|
|
- |
|
|
|
3,586,498 |
|
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,494,734 |
|
|
|
316,289 |
|
|
|
- |
|
|
|
2,811,023 |
|
|
San Vicente - Series A (2) |
|
CA |
|
|
3,495,000 |
|
|
|
238,471 |
|
|
|
- |
|
|
|
3,733,471 |
|
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
3,022,276 |
|
|
|
407,346 |
|
|
|
- |
|
|
|
3,429,622 |
|
|
Seasons at Simi Valley - Series A (2) |
|
CA |
|
|
4,346,157 |
|
|
|
639,914 |
|
|
|
- |
|
|
|
4,986,071 |
|
|
Seasons Lakewood - Series A (2) |
|
CA |
|
|
7,350,000 |
|
|
|
578,452 |
|
|
|
- |
|
|
|
7,928,452 |
|
|
Seasons San Juan Capistrano - Series A & B (2) |
|
CA |
|
|
18,949,000 |
|
|
|
906,168 |
|
|
|
- |
|
|
|
19,855,168 |
|
|
Summerhill - Series A (2) |
|
CA |
|
|
6,423,000 |
|
|
|
410,548 |
|
|
|
- |
|
|
|
6,833,548 |
|
|
Sycamore Walk - Series A (2) |
|
CA |
|
|
3,616,750 |
|
|
|
316,436 |
|
|
|
- |
|
|
|
3,933,186 |
|
|
The Village at Madera - Series A (2) |
|
CA |
|
|
3,085,000 |
|
|
|
226,613 |
|
|
|
- |
|
|
|
3,311,613 |
|
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,934,866 |
|
|
|
627,227 |
|
|
|
- |
|
|
|
6,562,093 |
|
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,878,423 |
|
|
|
444,103 |
|
|
|
- |
|
|
|
4,322,526 |
|
|
Lake Forest (1) |
|
FL |
|
|
8,433,000 |
|
|
|
1,184,869 |
|
|
|
- |
|
|
|
9,617,869 |
|
|
Brookstone (1) |
|
IL |
|
|
7,442,163 |
|
|
|
1,557,750 |
|
|
|
- |
|
|
|
8,999,913 |
|
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,100,000 |
|
|
|
606,607 |
|
|
|
- |
|
|
|
5,706,607 |
|
|
Renaissance - Series A (4) |
|
LA |
|
|
11,182,486 |
|
|
|
1,498,700 |
|
|
|
- |
|
|
|
12,681,186 |
|
|
Live 929 Apartments (2) |
|
MD |
|
|
40,333,693 |
|
|
|
3,093,989 |
|
|
|
- |
|
|
|
43,427,682 |
|
|
Woodlynn Village (1) |
|
MN |
|
|
4,244,000 |
|
|
|
39,254 |
|
|
|
- |
|
|
|
4,283,254 |
|
|
Greens Property - Series A (3) |
|
NC |
|
|
8,080,000 |
|
|
|
925,182 |
|
|
|
- |
|
|
|
9,005,182 |
|
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,851,526 |
|
|
|
693,322 |
|
|
|
- |
|
|
|
8,544,848 |
|
|
Ohio Properties - Series A (1) |
|
OH |
|
|
14,052,997 |
|
|
|
516,691 |
|
|
|
- |
|
|
|
14,569,688 |
|
|
Bridle Ridge (1) |
|
SC |
|
|
7,430,000 |
|
|
|
97,044 |
|
|
|
- |
|
|
|
7,527,044 |
|
|
Columbia Gardens (2) |
|
SC |
|
|
13,299,000 |
|
|
|
1,300,938 |
|
|
|
- |
|
|
|
14,599,938 |
|
|
Companion at Thornhill Apartments (2) |
|
SC |
|
|
11,350,638 |
|
|
|
944,340 |
|
|
|
- |
|
|
|
12,294,978 |
|
|
Cross Creek (1) |
|
SC |
|
|
6,141,122 |
|
|
|
2,641,911 |
|
|
|
- |
|
|
|
8,783,033 |
|
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
19,142,966 |
|
|
|
1,903,361 |
|
|
|
- |
|
|
|
21,046,327 |
|
|
Village at River's Edge (2) |
|
SC |
|
|
9,969,493 |
|
|
|
1,327,542 |
|
|
|
- |
|
|
|
11,297,035 |
|
|
Willow Run (2) |
|
SC |
|
|
13,115,524 |
|
|
|
1,280,882 |
|
|
|
- |
|
|
|
14,396,406 |
|
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,260,696 |
|
|
|
990,706 |
|
|
|
- |
|
|
|
12,251,402 |
|
|
Pro Nova 2014-1 (2) |
|
TN |
|
|
10,029,943 |
|
|
|
- |
|
|
|
(60,059 |
) |
|
|
9,969,884 |
|
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
10,000,000 |
|
|
|
281,641 |
|
|
|
- |
|
|
|
10,281,641 |
|
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,407,620 |
|
|
|
878,039 |
|
|
|
- |
|
|
|
10,285,659 |
|
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,597,649 |
|
|
|
693,141 |
|
|
|
- |
|
|
|
8,290,790 |
|
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
13,174,934 |
|
|
|
1,076,277 |
|
|
|
- |
|
|
|
14,251,211 |
|
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
3,775,000 |
|
|
|
76,010 |
|
|
|
- |
|
|
|
3,851,010 |
|
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
31,850,000 |
|
|
|
519,528 |
|
|
|
- |
|
|
|
32,369,528 |
|
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,560,275 |
|
|
|
569,287 |
|
|
|
- |
|
|
|
7,129,562 |
|
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
16,026,896 |
|
|
|
1,287,345 |
|
|
|
- |
|
|
|
17,314,241 |
|
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,249,199 |
|
|
|
478,889 |
|
|
|
- |
|
|
|
5,728,088 |
|
|
Bella Vista (1) |
|
TX |
|
|
6,225,000 |
|
|
|
36,768 |
|
|
|
- |
|
|
|
6,261,768 |
|
|
Bruton Apartments (2) |
|
TX |
|
|
17,993,528 |
|
|
|
1,983,682 |
|
|
|
- |
|
|
|
19,977,210 |
|
|
Concord at Gulfgate - Series A (2) |
|
TX |
|
|
19,185,000 |
|
|
|
2,112,142 |
|
|
|
- |
|
|
|
21,297,142 |
|
|
Concord at Little York - Series A (2) |
|
TX |
|
|
13,440,000 |
|
|
|
1,603,710 |
|
|
|
- |
|
|
|
15,043,710 |
|
|
Concord at Williamcrest - Series A (2) |
|
TX |
|
|
20,820,000 |
|
|
|
2,387,983 |
|
|
|
- |
|
|
|
23,207,983 |
|
|
Crossing at 1415 - Series A (2) |
|
TX |
|
|
7,507,847 |
|
|
|
535,422 |
|
|
|
- |
|
|
|
8,043,269 |
|
|
Decatur Angle (2) |
|
TX |
|
|
22,713,795 |
|
|
|
2,035,876 |
|
|
|
- |
|
|
|
24,749,671 |
|
|
Heights at 515 - Series A (2) |
|
TX |
|
|
6,873,563 |
|
|
|
607,666 |
|
|
|
- |
|
|
|
7,481,229 |
|
|
Heritage Square - Series A (4) |
|
TX |
|
|
11,011,625 |
|
|
|
868,241 |
|
|
|
- |
|
|
|
11,879,866 |
|
|
Oaks at Georgetown - Series A (2) |
|
TX |
|
|
12,330,000 |
|
|
|
388,294 |
|
|
|
- |
|
|
|
12,718,294 |
|
|
Runnymede (1) |
|
TX |
|
|
10,095,000 |
|
|
|
71,494 |
|
|
|
- |
|
|
|
10,166,494 |
|
|
Southpark (1) |
|
TX |
|
|
11,730,894 |
|
|
|
2,681,471 |
|
|
|
- |
|
|
|
14,412,365 |
|
|
Vantage at Judson -Series B (4) |
|
TX |
|
|
26,022,746 |
|
|
|
2,070,687 |
|
|
|
- |
|
|
|
28,093,433 |
|
|
15 West Apartments (2) |
|
WA |
|
|
9,768,096 |
|
|
|
1,405,808 |
|
|
|
- |
|
|
|
11,173,904 |
|
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
619,782,276 |
|
|
$ |
53,430,000 |
|
|
$ |
(60,059 |
) |
|
$ |
673,152,217 |
|
|
(1) |
MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 14 |
11
|
(3) |
MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 14 |
|
(4) |
MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 14 |
|
|
|
June 30, 2018 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Montecito at Williams Ranch Apartments - Series A & B |
|
CA |
|
$ |
12,471,000 |
|
|
$ |
843,862 |
|
|
$ |
- |
|
|
$ |
13,314,862 |
|
|
Vineyard Gardens - Series A & B |
|
CA |
|
|
6,841,000 |
|
|
|
498,091 |
|
|
|
- |
|
|
|
7,339,091 |
|
|
Greens Property - Series B |
|
NC |
|
|
935,715 |
|
|
|
167,568 |
|
|
|
- |
|
|
|
1,103,283 |
|
|
Ohio Properties - Series B |
|
OH |
|
|
3,528,660 |
|
|
|
107,104 |
|
|
|
- |
|
|
|
3,635,764 |
|
|
Rosewood Townhomes - Series A & B |
|
SC |
|
|
9,750,000 |
|
|
|
- |
|
|
|
(475,623 |
) |
|
|
9,274,377 |
|
|
South Pointe Apartments - Series A & B |
|
SC |
|
|
22,700,000 |
|
|
|
- |
|
|
|
(1,012,610 |
) |
|
|
21,687,390 |
|
|
Avistar at Copperfield - Series B |
|
TX |
|
|
4,000,000 |
|
|
|
12,310 |
|
|
|
- |
|
|
|
4,012,310 |
|
|
Avistar at the Crest - Series B |
|
TX |
|
|
747,452 |
|
|
|
33,663 |
|
|
|
- |
|
|
|
781,115 |
|
|
Avistar at the Oaks - Series B |
|
TX |
|
|
546,794 |
|
|
|
23,084 |
|
|
|
- |
|
|
|
569,878 |
|
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,734 |
|
|
|
31,430 |
|
|
|
- |
|
|
|
156,164 |
|
|
Avistar at Wilcrest - Series B |
|
TX |
|
|
1,550,000 |
|
|
|
4,839 |
|
|
|
- |
|
|
|
1,554,839 |
|
|
Avistar at Wood Hollow - Series B |
|
TX |
|
|
8,410,000 |
|
|
|
27,743 |
|
|
|
- |
|
|
|
8,437,743 |
|
|
Avistar in 09 - Series B |
|
TX |
|
|
451,056 |
|
|
|
17,357 |
|
|
|
- |
|
|
|
468,413 |
|
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
444,138 |
|
|
|
18,371 |
|
|
|
- |
|
|
|
462,509 |
|
|
Esperanza at Palo Alto |
|
TX |
|
|
19,540,000 |
|
|
|
2,139,382 |
|
|
|
- |
|
|
|
21,679,382 |
|
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
92,040,549 |
|
|
$ |
3,924,804 |
|
|
$ |
(1,488,233 |
) |
|
$ |
94,477,120 |
|
12
|
|
December 31, 2017 |
|
||||||||||||||||
|
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 & B (2) |
|
CA |
|
$ |
16,458,000 |
|
|
$ |
1,226,192 |
|
|
$ |
- |
|
|
$ |
17,684,192 |
|
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,627,228 |
|
|
|
523,464 |
|
|
|
- |
|
|
|
5,150,692 |
|
|
Harmony Court Bakersfield - Series A (2) |
|
CA |
|
|
3,730,000 |
|
|
|
430,637 |
|
|
|
- |
|
|
|
4,160,637 |
|
|
Harmony Terrace - Series A & B (2) |
|
CA |
|
|
14,300,000 |
|
|
|
871,221 |
|
|
|
- |
|
|
|
15,171,221 |
|
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,845,985 |
|
|
|
1,182,914 |
|
|
|
- |
|
|
|
8,028,899 |
|
|
Las Palmas II - Series A & B (2) |
|
CA |
|
|
3,465,000 |
|
|
|
193,418 |
|
|
|
- |
|
|
|
3,658,418 |
|
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,506,828 |
|
|
|
398,840 |
|
|
|
- |
|
|
|
2,905,668 |
|
|
San Vicente - Series A & B (2) |
|
CA |
|
|
5,320,000 |
|
|
|
309,038 |
|
|
|
- |
|
|
|
5,629,038 |
|
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
3,036,928 |
|
|
|
535,673 |
|
|
|
- |
|
|
|
3,572,601 |
|
|
Seasons at Simi Valley - Series A (2) |
|
CA |
|
|
4,366,195 |
|
|
|
807,864 |
|
|
|
- |
|
|
|
5,174,059 |
|
|
Seasons Lakewood - Series A & B (2) |
|
CA |
|
|
12,610,000 |
|
|
|
884,537 |
|
|
|
- |
|
|
|
13,494,537 |
|
|
Seasons San Juan Capistrano - Series A & B (2) |
|
CA |
|
|
18,949,000 |
|
|
|
1,233,570 |
|
|
|
- |
|
|
|
20,182,570 |
|
|
Summerhill - Series A & B (2) |
|
CA |
|
|
9,795,000 |
|
|
|
738,806 |
|
|
|
- |
|
|
|
10,533,806 |
|
|
Sycamore Walk - Series A (2) |
|
CA |
|
|
3,632,000 |
|
|
|
490,314 |
|
|
|
- |
|
|
|
4,122,314 |
|
|
The Village at Madera - Series A & B (2) |
|
CA |
|
|
4,804,000 |
|
|
|
355,303 |
|
|
|
- |
|
|
|
5,159,303 |
|
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,965,475 |
|
|
|
807,688 |
|
|
|
- |
|
|
|
6,773,163 |
|
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,898,427 |
|
|
|
568,423 |
|
|
|
- |
|
|
|
4,466,850 |
|
|
Lake Forest (1) |
|
FL |
|
|
8,505,000 |
|
|
|
1,579,885 |
|
|
|
- |
|
|
|
10,084,885 |
|
|
Brookstone (1) |
|
IL |
|
|
7,450,595 |
|
|
|
2,017,019 |
|
|
|
- |
|
|
|
9,467,614 |
|
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,100,000 |
|
|
|
778,339 |
|
|
|
- |
|
|
|
5,878,339 |
|
|
Renaissance - Series A (4) |
|
LA |
|
|
11,239,441 |
|
|
|
2,096,328 |
|
|
|
- |
|
|
|
13,335,769 |
|
|
Live 929 Apartments (2) |
|
MD |
|
|
40,573,347 |
|
|
|
3,710,942 |
|
|
|
- |
|
|
|
44,284,289 |
|
|
Woodlynn Village (1) |
|
MN |
|
|
4,267,000 |
|
|
|
44,428 |
|
|
|
- |
|
|
|
4,311,428 |
|
|
Greens Property - Series A (3) |
|
NC |
|
|
8,126,000 |
|
|
|
1,113,852 |
|
|
|
- |
|
|
|
9,239,852 |
|
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,879,590 |
|
|
|
1,140,448 |
|
|
|
- |
|
|
|
9,020,038 |
|
|
Ohio Properties - Series A (1) |
|
OH |
|
|
14,113,000 |
|
|
|
788,199 |
|
|
|
- |
|
|
|
14,901,199 |
|
|
Bridle Ridge (1) |
|
SC |
|
|
7,465,000 |
|
|
|
1,199 |
|
|
|
- |
|
|
|
7,466,199 |
|
|
Columbia Gardens (2) |
|
SC |
|
|
13,396,856 |
|
|
|
1,413,831 |
|
|
|
- |
|
|
|
14,810,687 |
|
|
Companion at Thornhill Apartments (2) |
|
SC |
|
|
11,404,758 |
|
|
|
1,284,441 |
|
|
|
- |
|
|
|
12,689,199 |
|
|
Cross Creek (1) |
|
SC |
|
|
6,136,553 |
|
|
|
2,850,344 |
|
|
|
- |
|
|
|
8,986,897 |
|
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
19,238,297 |
|
|
|
2,712,429 |
|
|
|
- |
|
|
|
21,950,726 |
|
|
Village at River's Edge (2) |
|
SC |
|
|
10,000,000 |
|
|
|
1,182,706 |
|
|
|
- |
|
|
|
11,182,706 |
|
|
Willow Run (2) |
|
SC |
|
|
13,212,587 |
|
|
|
1,391,536 |
|
|
|
- |
|
|
|
14,604,123 |
|
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,342,234 |
|
|
|
1,693,626 |
|
|
|
- |
|
|
|
13,035,860 |
|
|
Pro Nova 2014-1 (2) |
|
TN |
|
|
10,038,889 |
|
|
|
133,878 |
|
|
|
- |
|
|
|
10,172,767 |
|
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
10,000,000 |
|
|
|
628,644 |
|
|
|
- |
|
|
|
10,628,644 |
|
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,456,384 |
|
|
|
1,187,142 |
|
|
|
- |
|
|
|
10,643,526 |
|
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,635,895 |
|
|
|
938,465 |
|
|
|
- |
|
|
|
8,574,360 |
|
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
13,233,665 |
|
|
|
932,753 |
|
|
|
- |
|
|
|
14,166,418 |
|
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
3,775,000 |
|
|
|
125,170 |
|
|
|
- |
|
|
|
3,900,170 |
|
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
31,850,000 |
|
|
|
1,865,826 |
|
|
|
- |
|
|
|
33,715,826 |
|
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,593,300 |
|
|
|
716,944 |
|
|
|
- |
|
|
|
7,310,244 |
|
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
16,109,972 |
|
|
|
1,947,465 |
|
|
|
- |
|
|
|
18,057,437 |
|
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,275,623 |
|
|
|
648,383 |
|
|
|
- |
|
|
|
5,924,006 |
|
|
Bella Vista (1) |
|
TX |
|
|
6,295,000 |
|
|
|
42,718 |
|
|
|
- |
|
|
|
6,337,718 |
|
|
Bruton Apartments (2) |
|
TX |
|
|
18,051,775 |
|
|
|
3,042,939 |
|
|
|
- |
|
|
|
21,094,714 |
|
|
Concord at Gulfgate - Series A (2) |
|
TX |
|
|
19,185,000 |
|
|
|
2,759,654 |
|
|
|
- |
|
|
|
21,944,654 |
|
|
Concord at Little York - Series A (2) |
|
TX |
|
|
13,440,000 |
|
|
|
1,999,572 |
|
|
|
- |
|
|
|
15,439,572 |
|
|
Concord at Williamcrest - Series A (2) |
|
TX |
|
|
20,820,000 |
|
|
|
2,994,839 |
|
|
|
- |
|
|
|
23,814,839 |
|
|
Crossing at 1415 - Series A (2) |
|
TX |
|
|
7,540,000 |
|
|
|
634,091 |
|
|
|
- |
|
|
|
8,174,091 |
|
|
Decatur Angle (2) |
|
TX |
|
|
22,794,912 |
|
|
|
2,985,955 |
|
|
|
- |
|
|
|
25,780,867 |
|
|
Heights at 515 - Series A (2) |
|
TX |
|
|
6,903,000 |
|
|
|
580,522 |
|
|
|
- |
|
|
|
7,483,522 |
|
|
Heritage Square - Series A (4) |
|
TX |
|
|
11,063,027 |
|
|
|
993,609 |
|
|
|
- |
|
|
|
12,056,636 |
|
|
Oaks at Georgetown - Series A & B (2) |
|
TX |
|
|
17,842,000 |
|
|
|
915,705 |
|
|
|
- |
|
|
|
18,757,705 |
|
|
Runnymede (1) |
|
TX |
|
|
10,150,000 |
|
|
|
79,514 |
|
|
|
- |
|
|
|
10,229,514 |
|
|
Southpark (1) |
|
TX |
|
|
11,693,138 |
|
|
|
2,960,294 |
|
|
|
- |
|
|
|
14,653,432 |
|
|
Vantage at Judson -Series B (4) |
|
TX |
|
|
26,133,557 |
|
|
|
3,117,969 |
|
|
|
- |
|
|
|
29,251,526 |
|
|
15 West Apartments (2) |
|
WA |
|
|
9,797,833 |
|
|
|
1,839,648 |
|
|
|
- |
|
|
|
11,637,481 |
|
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
639,438,294 |
|
|
$ |
71,429,153 |
|
|
$ |
- |
|
|
$ |
710,867,447 |
|
|
(1) |
MRBs owned by ATAX TEBS I, LLC (M24 TEBS), Note 14 |
13
|
(3) |
MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 14 |
|
(4) |
MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 14 |
|
|
|
December 31, 2017 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Montecito at Williams Ranch Apartments - Series A & B |
|
CA |
|
$ |
12,471,000 |
|
|
$ |
1,111,807 |
|
|
$ |
- |
|
|
$ |
13,582,807 |
|
|
Seasons at Simi Valley - Series B |
|
CA |
|
|
1,944,000 |
|
|
|
- |
|
|
|
(466 |
) |
|
|
1,943,534 |
|
|
Sycamore Walk - Series B |
|
CA |
|
|
1,815,000 |
|
|
|
- |
|
|
|
(151 |
) |
|
|
1,814,849 |
|
|
Vineyard Gardens - Series A & B |
|
CA |
|
|
6,841,000 |
|
|
|
- |
|
|
|
- |
|
|
|
6,841,000 |
|
|
Greens Property - Series B |
|
NC |
|
|
937,399 |
|
|
|
193,991 |
|
|
|
- |
|
|
|
1,131,390 |
|
|
Ohio Properties - Series B |
|
OH |
|
|
3,536,060 |
|
|
|
149,630 |
|
|
|
- |
|
|
|
3,685,690 |
|
|
Rosewood Townhomes - Series A & B |
|
SC |
|
|
9,750,000 |
|
|
|
- |
|
|
|
- |
|
|
|
9,750,000 |
|
|
South Pointe Apartments - Series A & B |
|
SC |
|
|
22,700,000 |
|
|
|
- |
|
|
|
- |
|
|
|
22,700,000 |
|
|
Avistar at Copperfield - Series B |
|
TX |
|
|
4,000,000 |
|
|
|
13,514 |
|
|
|
- |
|
|
|
4,013,514 |
|
|
Avistar at the Crest - Series B |
|
TX |
|
|
749,455 |
|
|
|
58,871 |
|
|
|
- |
|
|
|
808,326 |
|
|
Avistar at the Oaks - Series B |
|
TX |
|
|
548,202 |
|
|
|
41,286 |
|
|
|
- |
|
|
|
589,488 |
|
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,861 |
|
|
|
30,715 |
|
|
|
- |
|
|
|
155,576 |
|
|
Avistar at Wilcrest - Series B |
|
TX |
|
|
1,550,000 |
|
|
|
5,306 |
|
|
|
- |
|
|
|
1,555,306 |
|
|
Avistar at Wood Hollow - Series B |
|
TX |
|
|
8,410,000 |
|
|
|
30,276 |
|
|
|
- |
|
|
|
8,440,276 |
|
|
Avistar in 09 - Series B |
|
TX |
|
|
452,217 |
|
|
|
28,675 |
|
|
|
- |
|
|
|
480,892 |
|
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
445,328 |
|
|
|
33,232 |
|
|
|
- |
|
|
|
478,560 |
|
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
76,274,522 |
|
|
$ |
1,697,303 |
|
|
$ |
(617 |
) |
|
$ |
77,971,208 |
|
See Note 21 for a description of the methodology and significant assumptions for determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the 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.
Bond Activity in the First Six Months of 2018
The following MRB was acquired during the six months ended June 30, 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
19,540,000 |
|
(1) Previously reported bond purchase commitment that converted to a MRB in May 2018.
The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the six months ended June 30, 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,447,000 |
|
14
Bond Activity in the First Six Months of 2017
The following table includes the details of the MRB acquisitions during the six months ended June 30, 2017:
|
Property Name |
|
Month Acquired |
|
Property Location |
|
Units |
|
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Acquisition |
|
|||
|
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 |
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
59,585,000 |
|
7. PHC Certificates
The Partnership owned 100% of the Residual Participation Receipts (“LIFERs”) in three tender option bond trusts (“PHC Trusts”) that contain the PHC Certificates. The assets held by the PHC Trusts consist of custodial receipts evidencing loans made to numerous local public housing authorities. Principal and interest on these loans are payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities by HUD under HUD’s Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”). The PHC Trusts have a first lien on these annual Capital Fund Program payments to secure the public housing authorities’ respective obligations to pay principal and interest on their loans. The loans payable by the public housing authorities are not debts of, or guaranteed by, the United States of America or HUD. Interest payable on the public housing authority debt held by the PHC Trusts is exempt from federal income taxes. The PHC Certificates issued by each of the PHC Trusts have been rated investment grade by Standard & Poor’s.
The Partnership had the following investments in the PHC Certificates at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 2018 |
|
|||||||||||||||||||||||
|
Description of PHC Certificates |
|
Weighted Average Lives (Years) |
|
|
Investment Rating |
|
Weighted Average Interest Rate Over Life |
|
|
Cost Adjusted for Paydowns and Impairment |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||||
|
PHC Certificate Trust I |
|
|
7.00 |
|
|
AA- |
|
5.33% |
|
|
$ |
24,815,777 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
24,815,777 |
|
|
|
PHC Certificate Trust II |
|
|
6.07 |
|
|
A+ |
|
4.34% |
|
|
|
9,123,954 |
|
|
|
- |
|
|
|
- |
|
|
|
9,123,954 |
|
|
|
PHC Certificate Trust III |
|
|
7.31 |
|
|
BBB |
|
5.29% |
|
|
|
15,130,979 |
|
|
|
- |
|
|
|
- |
|
|
|
15,130,979 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49,070,710 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
49,070,710 |
|
|
|
|
December 31, 2017 |
|
|||||||||||||||||||||
|
Description of PHC Certificates |
|
Weighted Average Lives (Years) |
|
Investment Rating |
|
Weighted Average Interest Rate Over Life |
|
|
Cost Adjusted for Paydowns and Impairment |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
|||||
|
PHC Certificate Trust I |
|
7.31 |
|
AA- |
|
5.39% |
|
|
$ |
25,109,305 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
25,109,305 |
|
|
|
PHC Certificate Trust II |
|
6.37 |
|
A+ |
|
4.32% |
|
|
|
9,606,480 |
|
|
|
- |
|
|
|
(248,189 |
) |
|
|
9,358,291 |
|
|
|
PHC Certificate Trust III |
|
7.61 |
|
BBB |
|
5.23% |
|
|
|
15,451,249 |
|
|
|
- |
|
|
|
(277,257 |
) |
|
|
15,173,992 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
50,167,034 |
|
|
$ |
- |
|
|
$ |
(525,446 |
) |
|
$ |
49,641,588 |
|
See Note 21 for a description of the methodology and significant assumptions for determining the fair value of the PHC Certificates. Unrealized gains or losses on the PHC Certificates are recorded in the 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 PHC Certificates.
The Partnership recognized an impairment charge on the three PHC Certificates of approximately $831,000 during the three and six months ended June 30, 2018. See Note 2 for information considered in the Partnership’s evaluation of impairment of the PHC Certificates.
15
The following tables summarizes information regarding the Partnership’s real estate assets at June 30, 2018 and December 31, 2017:
|
Real Estate Assets at June 30, 2018 |
|
|||||||||||||||||
|
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value on June 30, 2018 |
|
||||
|
Suites on Paseo |
|
San Diego, CA |
|
|
393 |
|
|
$ |
3,195,468 |
|
|
$ |
38,850,963 |
|
|
$ |
42,046,431 |
|
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,932,981 |
|
|
|
32,932,981 |
|
|
Jade Park |
|
Daytona, FL |
|
|
144 |
|
|
|
2,292,035 |
|
|
|
7,594,192 |
|
|
|
9,886,227 |
|
|
Land held for development |
|
(1) |
|
(1) |
|
|
|
2,031,224 |
|
|
|
- |
|
|
|
2,031,224 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
86,896,863 |
|
|
Less accumulated depreciation |
|
|
|
(11,403,940 |
) |
|||||||||||||
|
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
75,492,923 |
|
(1) Land held for development consists of parcels of land in Johnson County, KS and Richland County, SC and land development costs for two sites in Douglas County, NE.
|
Real Estate Assets at December 31, 2017 |
|
|||||||||||||||||
|
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value on December 31, 2017 |
|
||||
|
Suites on Paseo |
|
San Diego, CA |
|
|
394 |
|
|
$ |
3,166,463 |
|
|
$ |
38,454,894 |
|
|
$ |
41,621,357 |
|
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,932,981 |
|
|
|
32,932,981 |
|
|
Jade Park |
|
Daytona, FL |
|
|
144 |
|
|
|
2,292,035 |
|
|
|
7,565,613 |
|
|
|
9,857,648 |
|
|
Land held for development |
|
(2) |
|
(2) |
|
|
|
1,860,737 |
|
|
|
- |
|
|
|
1,860,737 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
86,272,723 |
|
|
Less accumulated depreciation |
|
|
|
(9,580,531 |
) |
|||||||||||||
|
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,692,192 |
|
(2) Land held for development consists of parcels of land in Johnson County, KS and Richland County, SC and land development costs for a site in Douglas County, NE
Activity in the First Six Months of 2018
In February 2018, the Partnership acquired two contiguous tracts of land in Omaha, NE. The total purchase price was approximately $2.7 million. In March 2018, a portion of the land acquired was contributed to Vantage at Stone Creek, LLC in exchange for an ownership interest in the entity (See Note 9). The remaining land is classified as “Land held for development” at June 30, 2018. In May 2018, the Partnership listed the remaining land for sale.
In February 2018, the Partnership executed a Purchase Agreement to acquire a tract of land in Douglas County, NE. If the land is successfully acquired, it will be classified as “Land held for development.”
In March 2018, the Partnership executed a Commercial Purchase Agreement to sell the Jade Park MF Property to an unrelated third party. The Partnership and the third party mutually agreed to terminate the Commercial Purchase Agreement in May 2018. In June 2018, the Partnership executed a new Commercial Purchase Agreement to sell the Jade Park MF Property to a different unrelated third party.
Activity in the First Six Months of 2017
In March 2017, the Partnership sold its 99% limited partner interest in Northern View. The table below summarizes information related to the sale. The gain on sale, net of income taxes, is considered Tier 2 income (See Note 3). The Partnership determined the sale did not meet the criteria for discontinued operations.
|
Property Name |
|
Month Sold |
|
Property Location |
|
Units |
|
Gross Proceeds |
|
|
Gain on Sale before Income Taxes |
|
||
|
Northern View |
|
March |
|
Highland Heights, KY |
|
294 |
|
$ |
13,750,000 |
|
|
$ |
7,152,512 |
|
In May 2017, the Partnership closed on the sale of a parcel of land in St. Petersburg, Florida. The Partnership recognized a loss on sale of approximately $22,000, attributable to direct selling expenses.
16
Net income (loss), exclusive of the gains on sale, related to the Northern View MF Property (sold in March 2017) and the Eagle Village, Residences of DeCordova and Residences of Weatherford MF Properties (sold in November 2017) for the three and six months ended June 30, 2018 and 2017 are as follows:
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Net income (loss) |
|
$ |
2,854 |
|
|
$ |
(90,191 |
) |
|
$ |
(10,503 |
) |
|
$ |
(153,043 |
) |
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 June 30, 2018 and December 31, 2017:
|
Property Name |
|
Location |
|
Units |
|
Month Commitment Executed |
|
Construction Completion Date |
|
Carrying Value at June 30, 2018 |
|
|
Carrying Value at December 31, 2017 |
|
|
Maximum Remaining Equity Commitment at June 30, 2018 |
|
|||
|
Vantage at Corpus Christi |
|
Corpus Christi, TX |
|
288 |
|
March 2016 |
|
August 2017 |
|
$ |
9,035,674 |
|
|
$ |
9,178,139 |
|
|
$ |
1,550,000 |
|
|
Vantage at Boerne |
|
Boerne, TX |
|
288 |
|
August 2016 |
|
December 2017 |
|
|
8,695,165 |
|
|
|
8,272,810 |
|
|
|
1,475,936 |
|
|
Vantage at Waco |
|
Waco, TX |
|
288 |
|
August 2016 |
|
January 2018 |
|
|
9,194,710 |
|
|
|
8,748,091 |
|
|
|
1,592,039 |
|
|
Vantage at Panama City Beach |
|
Panama City Beach, FL |
|
288 |
|
March 2017 |
|
June 2018 |
|
|
10,877,788 |
|
|
|
10,349,416 |
|
|
|
1,996,500 |
|
|
Vantage at Powdersville |
|
Powdersville, SC |
|
288 |
|
November 2017 |
|
N/A |
|
|
7,488,224 |
|
|
|
3,060,471 |
|
|
|
3,534,815 |
|
|
Vantage at Stone Creek |
|
Omaha, NE |
|
294 |
|
March 2018 |
|
N/A |
|
|
5,226,898 |
|
|
|
- |
|
|
|
1,984,179 |
|
|
Vantage at Bulverde |
|
Bulverde, TX |
|
288 |
|
March 2018 |
|
N/A |
|
|
6,790,825 |
|
|
|
- |
|
|
|
1,959,428 |
|
|
Vantage at Germantown |
|
Germantown, TN |
|
288 |
|
June 2018 |
|
N/A |
|
|
3,185,483 |
|
|
|
- |
|
|
|
7,242,170 |
|
|
|
|
|
|
|
|
|
|
|
|
$ |
60,494,767 |
|
|
$ |
39,608,927 |
|
|
$ |
21,335,067 |
|
Activity in the First Six 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.
Activity in the First Six 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).
17
10. Property Loans, Net of Loan Loss Allowances
The following table summarizes the Partnership’s property loans, net of loan loss allowances, at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 2018 |
|
|||||||||
|
|
|
Outstanding Balance |
|
|
Loan Loss Allowances |
|
|
Property Loan Principal, net of allowance |
|
|||
|
Arbors at Hickory Ridge |
|
$ |
191,264 |
|
|
$ |
- |
|
|
$ |
191,264 |
|
|
Avistar (February 2013 portfolio) |
|
|
201,972 |
|
|
|
- |
|
|
|
201,972 |
|
|
Avistar (June 2013 portfolio) |
|
|
251,622 |
|
|
|
- |
|
|
|
251,622 |
|
|
Cross Creek |
|
|
11,101,887 |
|
|
|
(7,393,814 |
) |
|
|
3,708,073 |
|
|
Greens Property |
|
|
850,000 |
|
|
|
- |
|
|
|
850,000 |
|
|
Lake Forest |
|
|
5,062,535 |
|
|
|
- |
|
|
|
5,062,535 |
|
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
|
Vantage at Brooks, LLC |
|
|
8,367,635 |
|
|
|
- |
|
|
|
8,367,635 |
|
|
Vantage at New Braunfels, LLC |
|
|
7,206,978 |
|
|
|
- |
|
|
|
7,206,978 |
|
|
Winston Group, Inc |
|
|
700,000 |
|
|
|
- |
|
|
|
700,000 |
|
|
Total |
|
$ |
36,324,339 |
|
|
$ |
(7,393,814 |
) |
|
$ |
28,930,525 |
|
|
|
|
December 31, 2017 |
|
|||||||||
|
|
|
Outstanding Balance |
|
|
Loan Loss Allowances |
|
|
Net Taxable Property Loans |
|
|||
|
Arbors at Hickory Ridge |
|
$ |
191,264 |
|
|
$ |
- |
|
|
$ |
191,264 |
|
|
Avistar (February 2013 portfolio) |
|
|
201,972 |
|
|
|
- |
|
|
|
201,972 |
|
|
Avistar (June 2013 portfolio) |
|
|
251,622 |
|
|
|
- |
|
|
|
251,622 |
|
|
Cross Creek |
|
|
11,101,887 |
|
|
|
(7,393,814 |
) |
|
|
3,708,073 |
|
|
Greens Property |
|
|
850,000 |
|
|
|
- |
|
|
|
850,000 |
|
|
Lake Forest |
|
|
4,995,884 |
|
|
|
- |
|
|
|
4,995,884 |
|
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
|
Vantage at Brooks, LLC |
|
|
8,417,635 |
|
|
|
- |
|
|
|
8,417,635 |
|
|
Vantage at New Braunfels, LLC |
|
|
7,406,978 |
|
|
|
- |
|
|
|
7,406,978 |
|
|
Winston Group, Inc |
|
|
1,100,000 |
|
|
|
- |
|
|
|
1,100,000 |
|
|
Total |
|
$ |
36,907,688 |
|
|
$ |
(7,393,814 |
) |
|
$ |
29,513,874 |
|
During the three and six months ended June 30, 2018, the interest to be earned on the Cross Creek, and the Lake Forest property loans was in nonaccrual status. During the three and six months ended June 30, 2017, the interest to be earned on the Ashley Square, Cross Creek, and the Lake Forest property loans was in nonaccrual status. The discounted cash flow method used by management to establish the net realizable value of these property loans determined the collection of the interest earned since inception was not probable. In addition, for the three and six months ended June 30, 2018 and 2017, interest to be earned on approximately $983,000 of property loans for the Ohio Properties was in nonaccrual status as, in management’s opinion, the interest was not considered collectible.
11. Income Tax Provision
The Partnership recognizes current income tax expense for federal, state, and local income taxes incurred by our taxable subsidiary, the Greens Hold Co, which owns all the MF Properties except the Suites on Paseo and Jade Park. The Partnership’s income tax expense fluctuates from period to period based on the timing of the taxable income. Deferred income tax expense is generally a function of the period’s temporary differences (i.e. depreciation, amortization of deferred finance costs, etc.), and the utilization of net operating losses generated in prior years. The Partnership’s deferred tax assets and liabilities are valued based on enacted tax rates as of the reporting date, including consideration of the Jobs and Tax Cuts Act of 2017.
The following represents income tax expense for the Greens Hold Co for the three and six months ended June 30, 2018 and 2017:
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Current income tax expense (benefit) |
|
$ |
13,000 |
|
|
$ |
138,000 |
|
|
$ |
(28,000 |
) |
|
$ |
2,760,047 |
|
|
Deferred income tax expense (benefit) |
|
|
- |
|
|
|
(201,000 |
) |
|
|
34,000 |
|
|
|
(365,000 |
) |
|
Total income tax expense (benefit) |
|
$ |
13,000 |
|
|
$ |
(63,000 |
) |
|
$ |
6,000 |
|
|
$ |
2,395,047 |
|
18
The Partnership evaluated whether it is more likely than not that its deferred income tax assets are realizable and recorded a valuation allowance of approximately $110,000 against its deferred income tax assets as of June 30, 2018. There was no valuation allowance recorded as of December 31, 2017.
12. Other Assets
The following represents the Other Assets at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||
|
Deferred financing costs - net |
|
$ |
296,157 |
|
|
$ |
383,133 |
|
|
Fair value of derivative instruments (Note 16) |
|
|
1,026,976 |
|
|
|
597,221 |
|
|
Taxable mortgage revenue bonds at fair market value |
|
|
2,357,952 |
|
|
|
2,422,459 |
|
|
Bond purchase commitments - fair value (Note 17) |
|
|
994,685 |
|
|
|
3,002,540 |
|
|
Other assets |
|
|
1,732,476 |
|
|
|
942,949 |
|
|
Total other assets |
|
$ |
6,408,246 |
|
|
$ |
7,348,302 |
|
See Note 21 for a description of the methodology and significant assumptions for determining the fair value of the derivative instruments, taxable MRBs and bond purchase commitments. Unrealized gains or losses on these assets are recorded in the condensed consolidated statements of comprehensive income 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 assets.
13. Unsecured Lines of Credit
The following represents the unsecured lines of credit (“LOC”) at June 30, 2018 and December 31, 2017:
|
Unsecured Lines of Credit |
|
Outstanding on June 30, 2018 |
|
|
Total Commitment |
|
|
Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
|
Bankers Trust |
|
$ |
49,540,000 |
|
|
$ |
50,000,000 |
|
|
May 2019 |
|
Variable (1) |
|
Monthly |
|
|
5.00 |
% |
|
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
May 2019 |
|
Variable (1) |
|
Monthly |
|
|
5.34 |
% |
|
Total unsecured lines of credit |
|
$ |
49,540,000 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
The variable rate is indexed to LIBOR plus an applicable margin. |
|
Unsecured Lines of Credit |
|
Outstanding on December 31, 2017 |
|
|
Total Commitment |
|
|
Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
|
Bankers Trust |
|
$ |
50,000,000 |
|
|
$ |
50,000,000 |
|
|
May 2019 |
|
Variable (2) |
|
Monthly |
|
|
4.38 |
% |
|
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
May 2019 |
|
Variable (2) |
|
Monthly |
|
|
4.62 |
% |
|
Total unsecured lines of credit |
|
$ |
50,000,000 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
The variable rate is indexed to LIBOR plus an applicable margin. |
The outstanding balance on the non-operating LOC is due between September 2018 and February 2019, before consideration of the Partnership’s extension payment options. If all extension options are utilized, the balance is due in May 2019.
The Partnership is required to make principal payments to reduce the Bankers Trust Operating LOC to zero for fifteen consecutive calendar days during each calendar quarter. The Partnership has fulfilled its prepayment obligation for all periods presented. In addition, the Partnership has fulfilled its third quarter of 2018 repayment obligation as it maintained a zero balance in the Operating LOC for the first fifteen days of July 2018. The Partnership is in compliance with all covenants at June 30, 2018.
19
The following represents the Partnership’s Debt Financings, net of deferred financing costs, at June 30, 2018 and December 31, 2017:
|
|
|
Outstanding Debt Financings on June 30, 2018, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB |
|
$ |
46,731,225 |
|
|
$ |
- |
|
|
2014 |
|
October 2019 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% - 4.39% |
|
|||
|
Fixed - Term A/B |
|
|
18,671,135 |
|
|
|
- |
|
|
2017 |
|
August 2018 - November 2018 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.76% |
|
|||
|
Fixed - Term A/B |
|
|
60,491,635 |
|
|
|
- |
|
|
2017 |
|
February 2022 - March 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.89% |
|
|||
|
Fixed - Term A/B |
|
|
137,779,522 |
|
|
|
- |
|
|
2016 |
|
September 2026 - December 2026 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.64% |
|
|||
|
Fixed - Term A/B |
|
|
47,403,860 |
|
|
|
- |
|
|
2017 |
|
February 2027 - November 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.52% |
|
|||
|
Variable - TOB |
|
|
37,965,000 |
|
|
|
161,976 |
|
|
2012 |
|
May 2019 |
|
Weekly |
|
2.04 - 2.09% |
|
|
1.67% |
|
|
3.71 - 3.76% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TEBS I |
|
|
55,093,000 |
|
|
|
399,815 |
|
|
2010 |
|
September 2020 |
|
Weekly |
|
1.55% |
|
|
1.85% |
|
|
3.40% |
|
|||
|
Variable - TEBS II (1) |
|
|
80,742,583 |
|
|
|
136,626 |
|
|
2014 |
|
July 2019 (2) |
|
Weekly |
|
1.53% |
|
|
1.62% |
|
|
3.15% |
|
|||
|
Variable - TEBS III (1) |
|
|
57,294,369 |
|
|
|
56,111 |
|
|
2015 |
|
July 2020 (3) |
|
Weekly |
|
1.53% |
|
|
1.39% |
|
|
2.92% |
|
|||
|
Total Debt Financings |
|
$ |
542,172,329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees are variable |
|
(2) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2024. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
|
(3) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2025. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
|
|
|
Outstanding Debt Financings on December 31, 2017, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB |
|
$ |
46,787,036 |
|
|
$ |
- |
|
|
2014 |
|
October 2019 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% - 4.39% |
|
|||
|
Fixed - Term A/B |
|
|
33,612,154 |
|
|
|
- |
|
|
2017 |
|
June 2018 - August 2018 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.76% |
|
|||
|
Fixed - Term A/B |
|
|
60,441,915 |
|
|
|
- |
|
|
2017 |
|
February 2022 - March 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.89% |
|
|||
|
Fixed - Term A/B |
|
|
138,065,482 |
|
|
|
- |
|
|
2016 |
|
September 2026 - December 2026 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.64% |
|
|||
|
Fixed - Term A/B |
|
|
47,414,014 |
|
|
|
- |
|
|
2017 |
|
February 2027 - November 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% - 4.52% |
|
|||
|
Variable - TOB |
|
|
38,130,000 |
|
|
|
850,327 |
|
|
2012 |
|
May 2018 |
|
Weekly |
|
2.24 - 2.29% |
|
|
1.67% |
|
|
3.91 - 3.96% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TEBS I |
|
|
55,468,000 |
|
|
|
372,222 |
|
|
2010 |
|
September 2020 |
|
Weekly |
|
1.79% |
|
|
1.85% |
|
|
3.64% |
|
|||
|
Variable - TEBS II (1) |
|
|
81,003,688 |
|
|
|
176,685 |
|
|
2014 |
|
July 2019 (2) |
|
Weekly |
|
1.77% |
|
|
1.39% |
|
|
3.16% |
|
|||
|
Variable - TEBS III (1) |
|
|
57,406,058 |
|
|
|
57,364 |
|
|
2015 |
|
July 2020 (3) |
|
Weekly |
|
1.77% |
|
|
1.16% |
|
|
2.93% |
|
|||
|
Total Debt Financings |
|
$ |
558,328,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees are variable |
|
(2) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2024. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
|
(3) |
The Partnership may unilaterally elect to extend the financing for an additional five-year period through July 2025. If the Partnership exercises its extension option, Freddie Mac has the option to adjust components of the Facility Fees. |
The TOB and Term A/B Trusts are subject to a Master Trust Agreement with DB that contains covenants with which the Partnership is required to comply. If the Partnership were to be out of compliance with any of these covenants, a termination event of the financing facilities would be triggered. The most restrictive covenant within the Master Trust Agreement states that cash available to distribute plus interest expense for the trailing twelve months must be at least twice the trailing twelve-month interest expense. The Partnership is in compliance with these covenants as of June 30, 2018.
20
At June 30, 2018 and December 31, 2017, the Partnership posted cash collateral (i.e. restricted cash) related to the interest rate swaps associated with specific debt financings. The Partnership has also posted cash collateral as contractually required under the terms of the three TEBS Financings. In addition, to mitigate its exposure to interest rate fluctuations on the variable rate TEBS Financings, the Partnership also entered into interest rate cap agreements (Note 16).
Debt Financing Activity in the First Six Months of 2018
The following Term A/B Trusts were collapsed and paid off in full at prices that approximated the Partnership’s carrying value plus accrued interest:
|
Mortgage Revenue Bond |
|
Debt Facility |
|
Month |
|
Paydown Applied |
|
|
|
Seasons Lakewood - Series B |
|
Term A/B Trust |
|
March 2018 |
|
$ |
4,475,000 |
|
|
Summerhill - Series B |
|
Term A/B Trust |
|
March 2018 |
|
|
2,870,000 |
|
|
Oaks at Georgetown - Series B |
|
Term A/B Trust |
|
April 2018 |
|
|
4,690,000 |
|
|
San Vicente - Series B |
|
Term A/B Trust |
|
May 2018 |
|
|
1,555,000 |
|
|
The Village at Madera - Series B |
|
Term A/B Trust |
|
May 2018 |
|
|
1,465,000 |
|
In April 2018, the maturity date of the Partnership’s variable TOB Trusts was extended to May 2019.
Debt Financing Activity in the First Six Months of 2017
In February 2017, the Partnership entered into 19 new Term A/B Trust financings secured by various MRBs. The Partnership capitalized costs totaling approximately $1.2 million as deferred financing costs, of which approximately $921,000 were paid to a related party (Note 20). The following table summarizes the gross principal and terms of the new Term A/B Trusts:
|
Term A/B Trusts Securitization |
|
Outstanding Term A/B Trust Financing |
|
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
|
San Vicente - Series A |
|
$ |
3,150,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
San Vicente - Series B |
|
|
1,555,000 |
|
|
2017 |
|
June 2018 |
|
|
3.76 |
% |
|
Las Palmas - Series A |
|
|
1,530,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Las Palmas - Series B |
|
|
1,505,000 |
|
|
2017 |
|
June 2018 |
|
|
3.76 |
% |
|
The Village at Madera - Series A |
|
|
2,780,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
The Village at Madera - Series B |
|
|
1,465,000 |
|
|
2017 |
|
July 2018 |
|
|
3.76 |
% |
|
Harmony Court Bakersfield - Series A |
|
|
3,360,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Harmony Court Bakersfield - Series B |
|
|
1,700,000 |
|
|
2017 |
|
July 2018 |
|
|
3.76 |
% |
|
Summerhill - Series A |
|
|
5,785,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Summerhill - Series B |
|
|
2,870,000 |
|
|
2017 |
|
July 2018 |
|
|
3.76 |
% |
|
Courtyard - Series A |
|
|
9,210,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Courtyard - Series B |
|
|
5,295,000 |
|
|
2017 |
|
July 2018 |
|
|
3.76 |
% |
|
Seasons Lakewood - Series A |
|
|
6,615,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Seasons Lakewood - Series B |
|
|
4,475,000 |
|
|
2017 |
|
August 2018 |
|
|
3.76 |
% |
|
Seasons San Juan Capistrano - Series A |
|
|
11,140,000 |
|
|
2017 |
|
February 2022 |
|
|
3.89 |
% |
|
Seasons San Juan Capistrano - Series B |
|
|
5,590,000 |
|
|
2017 |
|
August 2018 |
|
|
3.76 |
% |
|
Avistar at Wood Hollow - Series A |
|
|
27,075,000 |
|
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
|
Avistar at Wilcrest - Series A |
|
|
3,210,000 |
|
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
|
Avistar at Copperfield - Series A |
|
|
8,500,000 |
|
|
2017 |
|
February 2027 |
|
|
4.46 |
% |
|
Total Term A/B Trust Financing |
|
$ |
106,810,000 |
|
|
|
|
|
|
|
|
|
In March 2017, the Partnership refinanced four Term A/B Trusts into new Term A/B Trusts with longer stated terms. Based on the terms of the new and old Term A/B Trusts, the refinancing was accounted for as a modification, with approximately $47,000 capitalized as deferred financing costs. The following table summarizes the gross principal terms of the new Term A/B Trusts:
|
Term A/B Trusts Securitization |
|
Outstanding Term A/B Trust Financing |
|
|
Year Acquired |
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
|
Oaks at Georgetown - Series A |
|
$ |
11,100,000 |
|
|
2017 |
|
March 2022 |
|
|
3.89 |
% |
|
Oaks at Georgetown - Series B |
|
|
4,690,000 |
|
|
2017 |
|
August 2018 |
|
|
3.76 |
% |
|
Harmony Terrace - Series A |
|
|
6,210,000 |
|
|
2017 |
|
March 2022 |
|
|
3.89 |
% |
|
Harmony Terrace - Series B |
|
|
6,290,000 |
|
|
2017 |
|
August 2018 |
|
|
3.76 |
% |
|
Total Term A/B Trust Financing |
|
$ |
28,290,000 |
|
|
|
|
|
|
|
|
|
21
In June 2017, the maturity date of the Partnership’s variable TOB Trusts was extended until May 2018.
The Partnership’s contractual maturities of borrowings for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
|
Remainder of 2018 |
|
$ |
20,670,553 |
|
|
2019 |
|
|
168,839,558 |
|
|
2020 |
|
|
113,138,107 |
|
|
2021 |
|
|
2,361,722 |
|
|
2022 |
|
|
61,286,487 |
|
|
Thereafter |
|
|
179,374,563 |
|
|
Total |
|
|
545,670,990 |
|
|
Deferred financing costs |
|
|
(3,498,661 |
) |
|
Total debt financing, net |
|
$ |
542,172,329 |
|
15. Mortgages Payable and Other Secured Financing
The following represents the Partnerships’ Mortgages payable and other secured financing, net of deferred financing costs, at June 30, 2018 and December 31, 2017:
|
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable at June 30, 2018, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Variable Based Rate |
|
|
Facility Fees |
|
Period End Rate |
|
|||
|
The 50/50 MF Property--TIF Loan |
|
$ |
3,227,661 |
|
|
2014 |
|
December 2019 |
|
Fixed |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.65 |
% |
|
|
The 50/50 MF Property--Mortgage |
|
|
24,512,791 |
|
|
2013 |
|
March 2020 |
|
Variable |
|
Monthly |
|
|
4.75 |
% |
(1) |
N/A |
|
|
4.75 |
% |
|
Jade Park |
|
|
7,472,337 |
|
|
2016 |
|
October 2021 |
|
Fixed |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.85 |
% |
|
|
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
35,212,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.55 |
% |
|
(1) |
Variable rate is based on the Wall Street Journal Prime Rate |
|
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable at December 31, 2017, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Variable Based Rate |
|
|
Facility Fees |
|
Period End Rate |
|
|||
|
The 50/50 MF Property--TIF Loan |
|
$ |
3,358,370 |
|
|
2014 |
|
December 2019 |
|
Fixed |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.65 |
% |
|
|
The 50/50 MF Property--Mortgage |
|
|
24,713,256 |
|
|
2013 |
|
March 2020 |
|
Variable |
|
Monthly |
|
|
4.25 |
% |
(2) |
N/A |
|
|
4.25 |
% |
|
Jade Park |
|
|
7,468,548 |
|
|
2016 |
|
October 2021 |
|
Fixed |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.85 |
% |
|
|
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
35,540,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.21 |
% |
|
(2) |
Variable rate is based on the Wall Street Journal Prime Rate |
22
The Partnership’s contractual maturities of borrowings for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
|
Remainder of 2018 |
|
$ |
389,007 |
|
|
2019 |
|
|
3,917,772 |
|
|
2020 |
|
|
24,221,375 |
|
|
2021 |
|
|
6,858,994 |
|
|
2022 |
|
|
- |
|
|
Thereafter |
|
|
- |
|
|
Total |
|
|
35,387,148 |
|
|
Deferred financing costs |
|
|
(174,359 |
) |
|
Total mortgages payable and other secured financings, net |
|
$ |
35,212,789 |
|
16. Interest Rate Derivative Agreements
The following represents the interest rate derivatives, excluding interest rate swaps, at June 30, 2018 and December 31, 2017:
|
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (1) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (1) |
|
Counterparty |
|
Fair Value as of June 30, 2018 |
|
|||
|
July 2014 |
|
$ |
30,462,845 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
$ |
30 |
|
|
July 2014 |
|
|
30,462,845 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Royal Bank of Canada |
|
|
30 |
|
|
July 2014 |
|
|
30,462,845 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
SMBC Capital Markets, Inc |
|
|
30 |
|
|
July 2015 |
|
|
27,515,500 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Wells Fargo Bank |
|
|
6,004 |
|
|
July 2015 |
|
|
27,515,500 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Royal Bank of Canada |
|
|
6,004 |
|
|
July 2015 |
|
|
27,515,500 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
SMBC Capital Markets, Inc |
|
|
6,004 |
|
|
June 2017 |
|
|
91,388,535 |
|
|
Aug 2019 |
|
|
1.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
252,431 |
|
|
June 2017 |
|
|
82,546,501 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
M33 TEBS |
|
Barclays Bank PLC |
|
|
755,358 |
|
|
Sept 2017 |
|
|
59,530,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
M24 TEBS |
|
Barclays Bank PLC |
|
|
1,085 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,026,976 |
|
|
(1) |
For additional details, see Note 21 to the Partnership's condensed consolidated financial statements. |
|
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (1) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (2) |
|
Counterparty |
|
Fair Value as of December 31, 2017 |
|
|||
|
July 2014 |
|
$ |
30,652,294 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
$ |
169 |
|
|
July 2014 |
|
|
30,652,294 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
Royal Bank of Canada |
|
|
169 |
|
|
July 2014 |
|
|
30,652,294 |
|
|
Aug 2019 |
|
|
3.0 |
% |
|
SIFMA |
|
M31 TEBS |
|
SMBC Capital Markets, Inc |
|
|
169 |
|
|
July 2015 |
|
|
27,666,739 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Wells Fargo Bank |
|
|
3,213 |
|
|
July 2015 |
|
|
27,666,739 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
Royal Bank of Canada |
|
|
3,213 |
|
|
July 2015 |
|
|
27,666,739 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
M33 TEBS |
|
SMBC Capital Markets, Inc |
|
|
3,213 |
|
|
June 2017 |
|
|
91,956,883 |
|
|
Aug 2019 |
|
|
1.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
160,174 |
|
|
June 2017 |
|
|
83,000,217 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
M33 TEBS |
|
Barclays Bank PLC |
|
|
425,978 |
|
|
Sept 2017 |
|
|
59,935,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
M24 TEBS |
|
Barclays Bank PLC |
|
|
923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
597,221 |
|
|
(2) |
For additional details, see Note 21 to the Partnership's condensed consolidated financial statements. |
23
The Partnership has contracted for two interest rate swaps with DB. On a quarterly basis, the Partnership reassesses its interest rate swap positions. The Partnership has determined that the interest rate swaps are intended to mitigate interest rate risk for the variable rate PHC TOB Trusts. The following table summarizes the terms of the interest rate swaps at June 30, 2018 and December 31, 2017:
|
Purchase Date |
|
Notional Amount |
|
|
Effective Date |
|
Termination Date |
|
Fixed Rate Paid |
|
|
Period End Variable Rate Received |
|
|
Variable Rate & Index |
|
Counterparty |
|
June 30, 2018 - Fair Value of Liability |
|
||||
|
Sept 2014 |
|
$ |
22,741,097 |
|
|
Oct 2016 |
|
Oct 2021 |
|
|
1.96 |
% |
|
|
1.46 |
% |
|
70% 30-day LIBOR |
|
Deutsche Bank |
|
$ |
(36,986 |
) |
|
Sept 2014 |
|
|
17,993,528 |
|
|
April 2017 |
|
April 2022 |
|
|
2.06 |
% |
|
|
1.46 |
% |
|
70% 30-day LIBOR |
|
Deutsche Bank |
|
|
(92,032 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(129,018 |
) |
|
Purchase Date |
|
Notional Amount |
|
|
Effective Date |
|
Termination Date |
|
Fixed Rate Paid |
|
|
Period End Variable Rate Received |
|
|
Variable Rate & Index |
|
Counterparty |
|
December 31, 2017 - Fair Value of Liability |
|
||||
|
Sept 2014 |
|
$ |
22,821,429 |
|
|
Oct 2016 |
|
Oct 2021 |
|
|
1.96 |
% |
|
|
1.08 |
% |
|
70% 30-day LIBOR |
|
Deutsche Bank |
|
$ |
(402,261 |
) |
|
Sept 2014 |
|
|
18,051,775 |
|
|
April 2017 |
|
April 2022 |
|
|
2.06 |
% |
|
|
1.08 |
% |
|
70% 30-day LIBOR |
|
Deutsche Bank |
|
|
(424,591 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(826,852 |
) |
The Partnership is required to fund a cash collateral account at DB for an amount greater than or equal to the fair value of the interest rate swaps. Such cash balances were approximately $162,000 and $850,000 at June 30, 2018 and December 31, 2017, respectively, and are reported within restricted cash on the condensed consolidated balance sheets.
The Partnership’s interest rate derivatives and interest rate swaps are not designated as hedging instruments and are recorded at fair value. Changes in fair value are included in current period earnings as interest expense on the condensed consolidated statements of operations. See Note 21 for a description of the methodology and significant assumptions for determining the fair value of the interest rate derivatives and interest rate swap arrangements. The interest rate derivatives are presented within other assets and the interest rate swap arrangements are reported as a derivative swap liability on the condensed consolidated balance sheets.
17. Commitments and Contingencies
The Partnership, from time to time, may be subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are frequently covered by insurance. If it has been determined that a loss is probable, the estimated amount of the loss is accrued in the condensed consolidated financial statements. While the resolution of these matters cannot be predicted with certainty, management believes the final outcome of such matters will not have a material effect on the Partnership’s condensed consolidated financial statements.
Bond Purchase Commitments
As part of the Partnership’s strategy of acquiring MRBs, it will enter into bond purchase commitments related to MRBs to be issued and secured by properties under construction. Upon satisfaction of the terms of the bond purchase commitments, the proceeds from the MRBs issued will be used to pay off the construction-related debt of the underlying collateral of the MRB to be issued. The Partnership bears no construction or stabilization risk during the commitment period. The Partnership accounts for bond purchase commitments as available-for-sale securities and reports the asset or liability at fair value. Changes in the fair value of bond purchase commitments are recorded in Other comprehensive income.
24
The following table represents the bond purchase commitments at June 30, 2018 and December 31, 2017:
|
Bond Purchase Commitments |
|
Commitment Date |
|
Maximum Committed Amounts for 2018 |
|
|
Rate |
|
|
Closing Date (1) |
|
Fair Value at June 30, 2018 |
|
|
Fair Value at December 31, 2017 |
|
||||
|
Esperanza at Palo Alto |
|
July 2015 |
|
$ |
- |
|
|
|
5.80 |
% |
|
Q2 2018 |
|
$ |
- |
|
|
$ |
1,616,143 |
|
|
Village at Avalon |
|
November 2015 |
|
|
16,400,000 |
|
|
|
5.80 |
% |
|
Q4 2018 |
|
|
994,685 |
|
|
|
1,386,397 |
|
|
Total |
|
|
|
$ |
16,400,000 |
|
|
|
|
|
|
|
|
$ |
994,685 |
|
|
$ |
3,002,540 |
|
|
(1) |
The closing date for Esperanza at Palo Alto is actual and the closing date for Village at Avalon is estimated. |
Property Loan Commitments
ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, committed to loan approximately $17.0 million to unrelated third parties to build two new multifamily residential properties, Vantage at Brooks, LLC and Vantage at New Braunfels, LLC, both located in Texas. The Partnership’s remaining maximum commitments totaled approximately $1.2 million at June 30, 2018. See Note 10 for disclosures related to these property loans.
Other Guarantees & Commitments
In March 2018, the Partnership entered into a guaranty agreement whereby the Partnership has guaranteed payment of the construction loan of Vantage at Stone Creek, LLC. The Partnership will only have to perform on the guarantee upon a default by Vantage at Stone Creek, LLC. The guarantee is initially for the entire amount of the construction loan and decreases to 50% when the project receives a certificate of occupancy and 25% as certain debt service coverage levels are obtained by the borrower. The construction loan has a maximum available balance of $30.8 million. There was no outstanding balance on the construction loan and the Partnership had no exposure under the guarantee at June 30, 2018.
In March 2017, the Partnership entered into a guaranty agreement whereby the Partnership has guaranteed payment of the construction loan of Vantage at Panama City Beach, LLC. The Partnership will only have to perform on the guarantee upon a default by Vantage at Panama City Beach, LLC. The guarantee is initially for the entire amount of the construction loan and decreases to 50% and 25% as certain debt service coverage levels are obtained by the borrower. The construction loan has a maximum available balance of $25.6 million. The outstanding balance on the construction loan was approximately $21.6 million at June 30, 2018, which is the Partnership’s current exposure under the guarantee. No amount has been accrued for this contingent liability because the likelihood of a guarantee claim is remote. The Partnership is also required to maintain minimum cash and net worth requirements, which were met as of June 30, 2018.
Pursuant to the sale of the Greens Property in 2012, the Partnership entered into guarantee agreements with an unaffiliated entity under which the Partnership has guaranteed certain obligations of the general partner of the Greens of Pine Glen limited partnership, including an obligation to repurchase the interests of BC Partners if certain “repurchase events” occur. Remaining potential repurchase events relate primarily to the delivery of LIHTCs, or tax credit recapture and foreclosure. No amount has been accrued for this contingent liability because the likelihood of a repurchase event is remote. The maximum exposure to the Partnership under the guarantee provision of the repurchase clause is approximately $2.6 million at June 30, 2018 and represents 75% of the equity contributed by BC Partners. The term of the guarantee agreement ends in 2027.
Pursuant to the Ohio Properties transaction in 2011, the Partnership entered into guarantee agreements with an unaffiliated entity under which the Partnership has guaranteed certain obligations of the general partner of these limited partnerships, including an obligation to repurchase the interests of BC Partners if certain “repurchase events” occur. Remaining potential repurchase events relate primarily to the delivery of LIHTCs, or tax credit recapture and foreclosure. No amount has been accrued for this contingent liability because the likelihood of a repurchase event is remote. The maximum exposure to the Partnership under the guarantee provision of the repurchase clause is approximately $4.1 million at June 30, 2018 and represents 75% of the equity contributed by BC Partners. The term of the guarantee agreement ends in 2026.
The 50/50 MF Property has a ground lease with the University of Nebraska-Lincoln with an initial lease term expiring in March 2038. There is also an option to extend the lease for an additional five-year period. Annual lease payments are $100 per year. In conjunction with the ground lease, The 50/50 MF Property has entered into an agreement whereby it is required to make monthly payments, when cash is available at the property, to the University of Nebraska-Lincoln based on its revenues. The minimum aggregate annual payment due under the agreement is approximately $127,000 at June 30, 2018. The minimum aggregate annual expense increases 2% annually until July 31, 2034 and increases 3% annually thereafter. The 50/50 MF Property may be required to make additional
25
payments under the agreement if its gross revenues exceed certain thresholds. The agreement will terminate upon termination of the ground lease. The Partnership reported accounts payable related to this agreement of approximately $84,000 and $125,000 at June 30, 2018 and December 31, 2017. The Partnership reported expenses related to the agreement of approximately $42,000 for the three months ended June 30, 2018 and 2017. The Partnership reported expenses related to the agreement of approximately $84,000 for the six months ended June 30, 2018 and 2017.
As the holder of residual interests issued in its TOB Trust, Term A/B Trust and TEBS Financing arrangements, the Partnership is required to guarantee certain losses that can be incurred by the trusts created in connection with these financings. These guarantees may result from a downgrade in the investment rating of PHC Certificates held by the trust or of the senior securities issued by the trust, a ratings downgrade of the liquidity provider for the trust, increases in short term interest rates beyond pre-set maximums, an inability to re-market the senior securities or an inability to obtain liquidity for the trust. In the case of the TEBS, Freddie Mac will step in first on an immediate basis and the Partnership will have 10 to 14 days to remedy. If the Partnership does not remedy, the trust will be collapsed. If such an event occurs, the trust collateral may be sold and, if the proceeds are not sufficient to pay the principal amount of the senior securities plus accrued interest and other trust expenses, the Partnership will be required to fund any such shortfall pursuant to its guarantee. If the Partnership does not fund the shortfall, the default and liquidation provisions will be invoked against the Partnership. In the event of a shortfall, the maximum exposure to loss would be approximately $545.7 million prior to the consideration of the proceeds from the sale of the trust collateral. The Partnership has never been, and does not expect in the future, to be required to reimburse the financing facilities for any shortfall.
18. Redeemable Series A Preferred Units
The Partnership has issued non-cumulative, non-voting, non-convertible Series A Preferred Units via private placements to five financial institutions. The Series A Preferred Units are redeemable in the future and represent limited partnership interests in the Partnership. The following table summarizes the outstanding Series A Preferred Units at June 30, 2018 and December 31, 2017:
|
Month Issued |
|
Units |
|
|
Purchase Price |
|
|
Distribution Rate |
|
|
Redemption Price per Unit |
|
|
Earliest Redemption Date |
||||
|
March 2016 |
|
|
1,000,000 |
|
|
$ |
10,000,000 |
|
|
|
3.00 |
% |
|
$ |
10.00 |
|
|
March 2022 |
|
May 2016 |
|
|
1,386,900 |
|
|
|
13,869,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
May 2022 |
|
September 2016 |
|
|
1,000,000 |
|
|
|
10,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
September 2022 |
|
December 2016 |
|
|
700,000 |
|
|
|
7,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
December 2022 |
|
March 2017 |
|
|
1,613,100 |
|
|
|
16,131,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
March 2023 |
|
August 2017 |
|
|
2,000,000 |
|
|
|
20,000,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
August 2023 |
|
October 2017 |
|
|
1,750,000 |
|
|
|
17,500,000 |
|
|
|
3.00 |
% |
|
|
10.00 |
|
|
October 2023 |
|
Preferred Units at June 30, 2018 and December 31, 2017 |
|
|
9,450,000 |
|
|
$ |
94,500,000 |
|
|
|
|
|
|
|
|
|
|
|
19. Restricted Unit Awards (“RUAs”)
The Partnership’s 2015 Equity Incentive Plan (“Plan”), as approved by the Unitholders, permits the grant of Restricted Units and other awards to the employees of Burlington, the Partnership, or any affiliate of either, and members of Burlington’s Board of Managers for up to 3.0 million BUCs. RUAs are generally granted with vesting conditions ranging from three months to approximately three years. RUAs currently provide for the payment of quarterly distributions during the vesting period. The RUA’s provide for accelerated vesting if there is a change in control or death or disability of the Participant.
The fair value of each RUA is estimated on the grant date based on the Partnership’s exchange-listed closing price of the BUCs. The Partnership recognizes compensation expense for the RUAs on a straight-line basis over the requisite vesting period. The compensation expense for RUAs totaled approximately $544,000 and $439,000 for the three months ended June 30, 2018 and 2017, respectively. The compensation expense for RUAs totaled approximately $750,000 and $610,000 for the six months ended June 30, 2018 and 2017, respectively.
26
The following table represents nonvested RUAs at and for the six months ended June 30, 2018 and the year ended December 31, 2017:
|
|
|
Restricted Units Awarded |
|
|
Weighted-average Grant- date Fair Value |
|
||
|
Nonvested at January 1, 2017 |
|
|
158,304 |
|
|
$ |
6.03 |
|
|
Granted |
|
|
283,046 |
|
|
|
5.74 |
|
|
Vested |
|
|
(199,281 |
) |
|
|
5.85 |
|
|
Nonvested at December 31, 2017 |
|
|
242,069 |
|
|
$ |
5.83 |
|
|
Granted |
|
|
309,212 |
|
|
|
6.31 |
|
|
Nonvested at June 30, 2018 |
|
|
551,281 |
|
|
$ |
6.10 |
|
There was approximately $2.0 million of total unrecognized compensation expense related to nonvested RUAs granted under the Plan at June 30, 2018. The remaining expense is expected to be recognized over a weighted-average period of 1.1 years. The total intrinsic value of nonvested RUAs was approximately $3.5 million at June 30, 2018.
20. Transactions with Related Parties
The following table summarizes transactions with related parties for the three and six months ended June 30, 2018 and 2017:
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Partnership administrative fees to General Partner (1) |
|
$ |
927,000 |
|
|
$ |
905,000 |
|
|
$ |
1,849,000 |
|
|
$ |
1,770,000 |
|
|
MRB property administrative fees to General Partner (2) |
|
|
18,000 |
|
|
|
37,000 |
|
|
|
43,000 |
|
|
|
52,000 |
|
|
Placement fees to General Partner (3) |
|
|
530,000 |
|
|
|
- |
|
|
|
1,598,000 |
|
|
|
938,000 |
|
|
Property management fees to an affiliate (4) |
|
|
48,000 |
|
|
|
92,000 |
|
|
|
98,000 |
|
|
|
205,000 |
|
|
Origination fees to an affiliate (5) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
269,000 |
|
|
Consulting fees to an affiliate (6) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
921,000 |
|
|
Construction fees paid to an affiliate (7) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
(1) |
The General Partner of the Partnership, AFCA 2, is entitled to receive an administrative fee from the Partnership equal to 0.45% per annum of the outstanding principal balance of any of its MRBs, property loans collateralized by real property, and other investments for which the owner of the financed property or other third party is not obligated to pay such administrative fee directly to AFCA 2. The disclosed amounts represent administrative fees paid or accrued during the period specified. |
|
(2) |
AFCA 2 receives administrative fees directly from the owners of properties financed by certain MRBs held by the Partnership. These administrative fees equal 0.45% per annum of the outstanding principal balance of the MRBs. The disclosed amounts represent administrative fees paid during the period specified. The administrative fees are not Partnership expenses. |
|
(3) |
AFCA 2 earns placement fees in connection with the acquisition of certain MRBs, equity investments in unconsolidated entities and certain property loans. These placement fees were paid by the owners of the respective properties and, accordingly, have not been reflected in the accompanying condensed consolidated financial statements because these properties are not considered consolidated VIEs. |
|
(4) |
An affiliate of AFCA 2, Burlington Capital Properties, LLC (“Properties Management”), provides property management services for the MF Properties (excluding Suites on Paseo). The property management fees are reflected as real estate operating expenses in the Partnership’s condensed consolidated statements of operations. |
Properties Management also provides services to eight of the properties collateralizing MRBs of the Partnership. The property management fees are not Partnership expenses but are paid by the owners of the respective properties. These property management fees are paid out of the revenues generated by the respective property prior to the payment of debt service on the Partnership's MRBs and property loans, as applicable.
|
(5) |
An affiliate of AFCA 2, Farnam Capital Advisors, LLC (“Farnam Cap”), acts as an origination advisor to the borrowers when MRBs, investments in unconsolidated entities, certain property loans, and financing facilities are acquired by the Partnership. These origination fees were paid by the borrower and are not Partnership expenses, so they have not been reflected in the accompanying condensed consolidated financial statements. |
|
(6) |
Fees are paid to Farnam Cap related to consulting services when certain debt financing facilities are acquired by the Partnership. |
|
(7) |
An affiliate of AFCA 2, Burlington Capital Construction Services, LLC, is the general contractor for certain rehabilitation services for the Jade Park MF Property. There were no payments to this affiliate during the periods presented, but there was an existing contract at June 30, 2017. |
27
21. Fair Value of Financial Instruments
Current accounting guidance on fair value measurements establishes a framework for measuring fair value and provides for expanded disclosures about fair value measurements. The guidance:
|
|
• |
Defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants at the measurement date; and |
|
|
• |
Establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability on the measurement date. |
Inputs refer broadly to the assumptions that market participants would use in pricing the asset or liability, including assumptions about risk. To increase consistency and comparability in fair value measurements and related disclosures, the fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The three levels of the hierarchy are defined as follows:
|
|
• |
Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities. |
|
|
• |
Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. |
|
|
• |
Level 3 inputs are unobservable inputs for asset or liabilities. |
The categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The following is a description of the valuation methodologies used for the Partnership’s assets and liabilities measured at fair value.
Investments in MRBs and Bond Purchase Commitments
The fair value of the Partnership’s investments in MRBs and bond purchase commitments at June 30, 2018 and December 31, 2017 is based upon prices obtained from a third-party pricing service, which are indicative of market prices. There is no active trading market for the MRBs and price quotes for the MRBs are not available. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each MRB as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure of the borrower, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. The MRB values are then estimated using a discounted cash flow and yield to maturity or call analysis. The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of the MRBs are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs and bond purchase commitments are categorized as a Level 3 input. At June 30, 2018, the range of effective yields on the individual MRBs was 3.2% to 8.5% per annum. At December 31, 2017, the range of effective yields on the individual MRBs and bond purchase commitments was 2.9% to 8.8% per annum.
Investments in Public Housing Capital Fund Trust Certificates
The fair value of the Partnership’s investment in PHC Certificates at June 30, 2018 and December 31, 2017 is based upon prices obtained from a third-party pricing service, which are indicative of market prices. There is no active trading market for the PHC Certificates owned by the Partnership. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each PHC Certificate as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, security ratings from rating agencies, the impact of potential political and regulatory change, and other inputs. During the second quarter of 2017, the Partnership analyzed pricing data received from the third-party pricing service by comparing it to the Partnership’s internal valuation methodology. The Partnership’s internal valuation methodology utilized the current market yield rate for a “AAA” rated tax-free municipal bond for a term consistent with the weighted-average life of each of the Public Housing Capital Fund trusts, adjusted largely for unobservable inputs the Partnership believes would be used by market participants. During the third quarter of 2017, the Partnership continued to utilize the third-party pricing service to obtain prices, which are indicative of market prices, for its PHC Certificates. The Partnership engaged a second third-party pricing service whose methodology was consistent with the Partnership’s internal valuation methodology and is utilized by the Partnership to confirm the values developed by its primary third-party pricing service. As such, the Partnership
28
did not utilize its internal methodology to price the PHC Certificates. The Partnership reviews the inputs used by the primary third-party pricing service by reviewing source information and reviews the methodology for reasonableness. The valuation methodologies used by the third-party pricing services and the Partnership encompass the use of judgment in their application. Due to the judgments involved, the fair value measurement of the Partnership’s investment in PHC Certificates is categorized as a Level 3 input.
Taxable MRBs
The fair value of the Partnership’s taxable MRBs at June 30, 2018 and December 31, 2017 is based upon prices obtained from a third-party pricing service, which are indicative of market prices. There is no active trading market for the taxable MRBs and price quotes are not available. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each taxable MRB as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure of the borrower, subordination to other obligations, operating results of the underlying property, geographic location, and property quality. The taxable MRB values are then estimated using a discounted cash flow and yield to maturity or call analysis. The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of the taxable MRBs are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and management. Due to the judgments involved, the fair value measurement of the Partnership’s investments in taxable MRBs is categorized as a Level 3 input. At June 30, 2018, the range of effective yields on the individual taxable MRBs was 8.1% to 9.3% per annum. At December 31, 2017, the range of effective yields on the individual taxable MRBs was 7.9% to 9.2% per annum.
Interest Rate Derivatives.
The effect of the Partnership’s interest rate derivatives is to set a cap, or upper limit, on the base rate of interest paid on the Partnership’s variable rate debt financings equal to the notional amount of the derivative agreement. The effect of the Partnership’s interest rate swaps is to change a variable rate debt obligation to a fixed rate for that portion of the debt equal to the notional amount of the derivative agreement. The fair value of the interest rate derivatives is based on a model whose inputs are not observable and therefore is categorized as a Level 3 input. The inputs in the valuation model include three-month LIBOR rates, unobservable adjustments to account for the SIFMA index, as well as any recent interest rate cap trades with similar terms.
Assets and liabilities measured at fair value on a recurring basis at June 30, 2018 are summarized as follows:
|
|
|
Fair Value Measurements at June 30, 2018 |
|
|||||||||||||
|
Description |
|
Assets and Liabilities at Fair Value |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
||||
|
Assets and Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
673,152,217 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
673,152,217 |
|
|
Mortgage revenue bonds |
|
|
94,477,120 |
|
|
|
- |
|
|
|
- |
|
|
|
94,477,120 |
|
|
Bond purchase commitments (reported within other assets) |
|
|
994,685 |
|
|
|
- |
|
|
|
- |
|
|
|
994,685 |
|
|
PHC Certificates |
|
|
49,070,710 |
|
|
|
- |
|
|
|
- |
|
|
|
49,070,710 |
|
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
2,357,952 |
|
|
|
- |
|
|
|
- |
|
|
|
2,357,952 |
|
|
Derivative contracts (reported within other assets) |
|
|
1,026,976 |
|
|
|
- |
|
|
|
- |
|
|
|
1,026,976 |
|
|
Derivative swap liability |
|
|
(129,018 |
) |
|
|
- |
|
|
|
- |
|
|
|
(129,018 |
) |
|
Total Assets and Liabilities at Fair Value, net |
|
$ |
820,950,642 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
820,950,642 |
|
29
The following tables summarizes the activity related to Level 3 assets and liabilities for the three and six months ended June 30, 2018:
|
|
|
For the Three Months Ended June 30, 2018 |
|
|||||||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
Bond Purchase Commitments |
|
|
PHC Certificates |
|
|
Taxable Bonds |
|
|
Interest Rate Derivatives (2) |
|
|
Total |
|
||||||
|
Beginning Balance April 1, 2018 |
|
$ |
755,959,454 |
|
|
$ |
2,027,473 |
|
|
$ |
48,939,254 |
|
|
$ |
2,397,825 |
|
|
$ |
852,702 |
|
|
$ |
810,176,708 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
36,221 |
|
|
|
- |
|
|
|
(850,336 |
) |
|
|
- |
|
|
|
6,386 |
|
|
|
(807,729 |
) |
|
Included in other comprehensive (loss) income |
|
|
4,077,300 |
|
|
|
(1,032,788 |
) |
|
|
981,792 |
|
|
|
(12,079 |
) |
|
|
- |
|
|
|
4,014,225 |
|
|
Purchases |
|
|
19,540,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
19,540,000 |
|
|
Settlements |
|
|
(11,983,638 |
) |
|
|
- |
|
|
|
- |
|
|
|
(27,794 |
) |
|
|
38,870 |
|
|
|
(11,972,562 |
) |
|
Ending Balance June 30, 2018 |
|
$ |
767,629,337 |
|
|
$ |
994,685 |
|
|
$ |
49,070,710 |
|
|
$ |
2,357,952 |
|
|
$ |
897,958 |
|
|
$ |
820,950,642 |
|
|
Total amount of gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities held on June 30, 2018 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(831,062 |
) |
|
$ |
- |
|
|
$ |
6,386 |
|
|
$ |
(824,676 |
) |
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. |
|
(2) |
Interest rate derivatives include derivative contracts reported in other assets as well as derivative swap liabilities. |
|
|
|
For the Six Months Ended June 30, 2018 |
|
|||||||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
Bond Purchase Commitments |
|
|
PHC Certificates |
|
|
Taxable Mortgage Revenue Bonds |
|
|
Interest Rate Derivatives (2) |
|
|
Total |
|
||||||
|
Beginning Balance January 1, 2018 |
|
$ |
788,621,707 |
|
|
$ |
3,002,540 |
|
|
$ |
49,641,588 |
|
|
$ |
2,422,459 |
|
|
$ |
(229,631 |
) |
|
$ |
843,458,663 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income, impairment of securities and interest expense) |
|
|
72,535 |
|
|
|
- |
|
|
|
(869,610 |
) |
|
|
- |
|
|
|
996,381 |
|
|
|
199,306 |
|
|
Included in other comprehensive (loss) income |
|
|
(17,319,328 |
) |
|
|
(2,007,855 |
) |
|
|
525,446 |
|
|
|
(33,981 |
) |
|
|
- |
|
|
|
(18,835,718 |
) |
|
Purchases |
|
|
19,540,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
19,540,000 |
|
|
Settlements |
|
|
(23,285,577 |
) |
|
|
- |
|
|
|
(226,714 |
) |
|
|
(30,526 |
) |
|
|
131,208 |
|
|
|
(23,411,609 |
) |
|
Ending Balance June 30, 2018 |
|
$ |
767,629,337 |
|
|
$ |
994,685 |
|
|
$ |
49,070,710 |
|
|
$ |
2,357,952 |
|
|
$ |
897,958 |
|
|
$ |
820,950,642 |
|
|
Total amount of gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets or liabilities held on June 30, 2018 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(831,062 |
) |
|
$ |
- |
|
|
$ |
996,381 |
|
|
$ |
165,319 |
|
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. The beginning balance also in includes the cumulative effect of accounting change related to the adoption of ASU 2017-08 effective January 1, 2018. |
|
(2) |
Interest rate derivatives include derivative contracts reported in other assets as well as derivative swap liabilities. |
30
Assets and liabilities measured at fair value on a recurring basis at December 31, 2017 are summarized as follows:
|
|
|
Fair Value Measurements at December 31, 2017 |
|
|||||||||||||
|
Description |
|
Assets and Liabilities at Fair Value |
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
|
|
Significant Other Observable Inputs (Level 2) |
|
|
Significant Unobservable Inputs (Level 3) |
|
||||
|
Assets and Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
710,867,447 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
710,867,447 |
|
|
Mortgage revenue bonds |
|
|
77,971,208 |
|
|
|
- |
|
|
|
- |
|
|
|
77,971,208 |
|
|
Bond purchase commitments (reported within other assets) |
|
|
3,002,540 |
|
|
|
- |
|
|
|
- |
|
|
|
3,002,540 |
|
|
PHC Certificates |
|
|
49,641,588 |
|
|
|
- |
|
|
|
- |
|
|
|
49,641,588 |
|
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
2,422,459 |
|
|
|
- |
|
|
|
- |
|
|
|
2,422,459 |
|
|
Derivative contracts (reported within other assets) |
|
|
597,221 |
|
|
|
- |
|
|
|
- |
|
|
|
597,221 |
|
|
Derivative swap liability |
|
|
(826,852 |
) |
|
|
- |
|
|
|
- |
|
|
|
(826,852 |
) |
|
Total Assets and Liabilities at Fair Value, net |
|
$ |
843,675,611 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
843,675,611 |
|
The following tables summarizes the activity related to Level 3 assets and liabilities for the three and six months ended June 30, 2017:
|
|
|
For the Three Months Ended June 30, 2017 |
|
|||||||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
Bond Purchase Commitments |
|
|
PHC Certificates |
|
|
Taxable Bonds |
|
|
Interest Rate Derivatives (2) |
|
|
Total |
|
||||||
|
Beginning Balance April 1, 2017 |
|
$ |
758,905,896 |
|
|
$ |
2,620,393 |
|
|
$ |
55,851,799 |
|
|
$ |
4,179,205 |
|
|
$ |
(1,077,028 |
) |
|
$ |
820,480,265 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
53,235 |
|
|
|
- |
|
|
|
(14,129 |
) |
|
|
- |
|
|
|
(181,420 |
) |
|
|
(142,314 |
) |
|
Included in other comprehensive (loss) income |
|
|
10,059,745 |
|
|
|
544,779 |
|
|
|
390,701 |
|
|
|
(223,758 |
) |
|
|
- |
|
|
|
10,771,467 |
|
|
Purchases |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
496,800 |
|
|
|
496,800 |
|
|
Settlements |
|
|
(889,218 |
) |
|
|
- |
|
|
|
(437,000 |
) |
|
|
(23,976 |
) |
|
|
- |
|
|
|
(1,350,194 |
) |
|
Ending Balance June 30, 2017 |
|
$ |
768,129,658 |
|
|
$ |
3,165,172 |
|
|
$ |
55,791,371 |
|
|
$ |
3,931,471 |
|
|
$ |
(761,648 |
) |
|
$ |
830,256,024 |
|
|
Total amount of losses for the period included in earnings attributable to the change in unrealized gains or losses relating to assets or liabilities held on June 30, 2017 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(181,420 |
) |
|
$ |
(181,420 |
) |
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. |
|
(2) |
Interest rate derivatives include derivative contracts reported in other assets as well as derivative swap liabilities. |
31
|
|
|
For the Six Months Ended June 30, 2017 |
|
|||||||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
Bond Purchase Commitments |
|
|
PHC Certificates |
|
|
Taxable Mortgage Revenue Bonds |
|
|
Interest Rate Derivatives (2) |
|
|
Total |
|
||||||
|
Beginning Balance January 1, 2017 |
|
$ |
680,211,051 |
|
|
$ |
2,399,449 |
|
|
$ |
57,158,068 |
|
|
$ |
4,084,599 |
|
|
$ |
(955,679 |
) |
|
$ |
742,897,488 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
106,590 |
|
|
|
- |
|
|
|
(31,717 |
) |
|
|
- |
|
|
|
(302,769 |
) |
|
|
(227,896 |
) |
|
Included in other comprehensive (loss) income |
|
|
30,230,298 |
|
|
|
765,723 |
|
|
|
(897,980 |
) |
|
|
(125,264 |
) |
|
|
- |
|
|
|
29,972,777 |
|
|
Purchases |
|
|
59,585,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
496,800 |
|
|
|
60,081,800 |
|
|
Settlements |
|
|
(2,003,281 |
) |
|
|
- |
|
|
|
(437,000 |
) |
|
|
(27,864 |
) |
|
|
- |
|
|
|
(2,468,145 |
) |
|
Ending Balance June 30, 2017 |
|
$ |
768,129,658 |
|
|
$ |
3,165,172 |
|
|
$ |
55,791,371 |
|
|
$ |
3,931,471 |
|
|
$ |
(761,648 |
) |
|
$ |
830,256,024 |
|
|
Total amount of losses for the period included in earnings attributable to the change in unrealized losses relating to assets or liabilities held on June 30, 2017 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(302,769 |
) |
|
$ |
(302,769 |
) |
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. |
|
(2) |
Interest rate derivatives include derivative contracts reported in other assets as well as derivative swap liabilities |
Total gains and losses included in earnings for the periods shown above are reported as interest expense in the Partnership’s condensed consolidated statements of operations.
At June 30, 2018 and December 31, 2017, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s financial liabilities, which are indicative of market prices. The valuation methodology of the Partnership’s third-party pricing service incorporates commonly used market pricing methods. It considers the underlying characteristics of each financial liability as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, legal structure, seniority to other obligations, operating results of the underlying assets, and asset quality. The financial liabilities values are then estimated using a discounted cash flow and yield to maturity or call analysis. The Partnership evaluates pricing data received from the third-party pricing service, including consideration of current market interest rates, quantitative and qualitative characteristics of the underlying collateral, and other information from either the third-party pricing service or public sources. The fair value estimates of these financial liabilities are based largely on unobservable inputs believed to be used by market participants and requires the use of judgment on the part of the third-party pricing service and the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s financial liabilities are categorized as a Level 3 input. The TEBS and variable-rate TOB debt financings are credit enhanced by Freddie Mac and DB, respectively. The table below summarizes the fair value of the financial liabilities at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||||||||||
|
|
|
Carrying Amount |
|
|
Fair Value |
|
|
Carrying Amount |
|
|
Fair Value |
|
||||
|
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt financing and LOCs |
|
$ |
591,712,329 |
|
|
$ |
597,873,855 |
|
|
$ |
608,328,347 |
|
|
$ |
618,412,150 |
|
|
Mortgages payable and other secured financing |
|
|
35,212,789 |
|
|
|
35,387,148 |
|
|
|
35,540,174 |
|
|
|
35,767,924 |
|
22. Segments
The Partnership has four reportable segments - Mortgage Revenue Bond Investments, MF Properties, Public Housing Capital Fund Trusts, and Other Investments. In addition to the four reportable segments, the Partnership also separately reports its consolidation and elimination information because it does not allocate certain items to the segments.
The Amended and Restated LP Agreement authorizes the Partnership to make investments in tax-exempt securities other than MRBs provided that the tax-exempt investments are rated in one of the four highest rating categories by a national securities rating agency. The Amended and Restated LP Agreement also allows the Partnership to invest in other securities whose interest may be taxable for federal income tax purposes. Total tax-exempt and other investments cannot exceed 25% of the Partnership’s total assets at the time of acquisition as required under the Amended and Restated LP Agreement. In addition, the amount of other investments is limited based on the conditions to the exemption from registration under the Investment Company Act of 1940. The Partnership’s tax-exempt and other investments include PHC Certificates and Other Investments, which are reported as separate segments.
32
Mortgage Revenue Bond Investments Segment
The Mortgage Revenue Bond Investments segment consists of the Partnership’s portfolio of MRBs and related property loans which have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties in their market areas. Such MRBs are held as investments and the related property loans, net of loan loss allowances, are reported as such on the Partnership’s condensed consolidated balance sheets. At June 30, 2018, the Partnership held 81 MRBs. The Residential Properties financed by MRBs contain a total of 10,988 rental units. In addition, one MRB (Pro Nova 2014-1) is collateralized by commercial real estate. All general and administrative expenses on the condensed consolidated statements of operations are reported within this segment.
Public Housing Capital Fund Trust Segment
The Public Housing Capital Fund Trust segment consists of the assets, liabilities, and related income and expenses of the Partnership’s PHC Certificates (see Note 7) and the related debt financings.
MF Properties Segment
The MF Properties segment consists of multifamily, student housing, and senior citizen residential properties held by the Partnership. During the time the Partnership holds an interest in an MF Property, any net rental income generated by the MF Properties in excess of debt service will be available for distribution to the Partnership in accordance with its ownership interest in the MF Property. At June 30, 2018, the segment includes three MF Properties comprised of a total of 1,012 rental units. Income tax expense for the Greens Hold Co is reported within this segment.
Other Investments Segment
The Other investments segment consists of the operations of ATAX Vantage Holdings, LLC, which invests in unconsolidated entities (Note 9) and has issued property loans due from Vantage at Brooks LLC and Vantage at New Braunfels, LLC (Note 10).
33
The following table details certain key financial information for the Partnership’s reportable segments for the three and six months ended June 30, 2018 and 2017:
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
||||
|
Total revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
11,098,140 |
|
|
$ |
11,059,940 |
|
|
$ |
23,168,696 |
|
|
$ |
21,648,438 |
|
|
MF Properties |
|
|
2,477,442 |
|
|
|
3,306,722 |
|
|
|
4,813,954 |
|
|
|
7,099,137 |
|
|
Public Housing Capital Fund Trust |
|
|
622,961 |
|
|
|
719,182 |
|
|
|
1,243,067 |
|
|
|
1,427,968 |
|
|
Other Investments |
|
|
1,586,622 |
|
|
|
1,148,456 |
|
|
|
3,017,482 |
|
|
|
2,099,145 |
|
|
Total revenues |
|
$ |
15,785,165 |
|
|
$ |
16,234,300 |
|
|
$ |
32,243,199 |
|
|
$ |
32,274,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
5,265,140 |
|
|
$ |
4,938,029 |
|
|
$ |
9,782,760 |
|
|
$ |
9,509,484 |
|
|
MF Properties |
|
|
408,131 |
|
|
|
534,245 |
|
|
|
798,832 |
|
|
|
1,059,832 |
|
|
Public Housing Capital Fund Trust |
|
|
245,596 |
|
|
|
369,053 |
|
|
|
219,580 |
|
|
|
714,264 |
|
|
Other Investments |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total interest expense |
|
$ |
5,918,867 |
|
|
$ |
5,841,327 |
|
|
$ |
10,801,172 |
|
|
$ |
11,283,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
MF Properties |
|
|
919,456 |
|
|
|
1,265,335 |
|
|
|
1,823,409 |
|
|
|
2,620,566 |
|
|
Public Housing Capital Fund Trust |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Other Investments |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Total depreciation expense |
|
$ |
919,456 |
|
|
$ |
1,265,335 |
|
|
$ |
1,823,409 |
|
|
$ |
2,620,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partnership net income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
2,308,290 |
|
|
$ |
2,592,768 |
|
|
$ |
6,607,885 |
|
|
$ |
4,821,821 |
|
|
MF Properties |
|
|
(95,425 |
) |
|
|
18,047 |
|
|
|
(458,155 |
) |
|
|
3,763,592 |
|
|
Public Housing Capital Fund Trust |
|
|
(453,697 |
) |
|
|
350,129 |
|
|
|
192,425 |
|
|
|
713,704 |
|
|
Other Investments |
|
|
1,578,953 |
|
|
|
1,148,456 |
|
|
|
3,000,270 |
|
|
|
2,099,145 |
|
|
Partnership net income |
|
$ |
3,338,121 |
|
|
$ |
4,109,400 |
|
|
$ |
9,342,425 |
|
|
$ |
11,398,262 |
|
The following table details total assets for the Partnership’s reportable segments at June 30, 2018 and December 31, 2017:
|
|
|
June 30, 2018 |
|
|
December 31, 2017 |
|
||
|
Total assets |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
892,881,652 |
|
|
$ |
937,565,390 |
|
|
MF Properties |
|
|
82,642,061 |
|
|
|
83,514,758 |
|
|
Public Housing Capital Fund Trust Certificates |
|
|
49,344,607 |
|
|
|
49,918,434 |
|
|
Other Investments |
|
|
76,199,168 |
|
|
|
55,573,834 |
|
|
Consolidation/eliminations |
|
|
(77,536,608 |
) |
|
|
(56,804,417 |
) |
|
Total assets |
|
$ |
1,023,530,880 |
|
|
$ |
1,069,767,999 |
|
23. Subsequent Events
In July 2018, the maturity of the Term A/B Trust associated with the Courtyard Series B MRB was extended to August 2018.
In July 2018, the Partnership extended the maturity date of its two lines of credit with Bankers Trust to June 2020.
In July 2018, the Las Palmas Series B MRB was redeemed at a price equal to the Partnership’s carrying value plus accrued interest. Upon redemption, the Term A/B Trust associated with the MRB was collapsed and paid off in full at a price equal to the outstanding principal plus accrued interest.
34
In July 2018, the Jade Park MF Property met the criteria for classification as assets and liabilities held for sale. The Partnership expects to complete the sale of substantially all assets and related liabilities of Jade Park in the third quarter of 2018; however, there can be no assurance actual closing will occur. The table below summarizes the assets and liabilities of the Jade Park MF Property expected to be sold and included in the Partnership’s condensed consolidated balance sheet at June 30, 2018:
|
|
|
June 30, 2018 |
|
|
|
Cash and cash equivalents |
|
$ |
237,516 |
|
|
Restricted cash |
|
|
174,321 |
|
|
Land and improvements |
|
|
2,292,035 |
|
|
Buildings and improvements |
|
|
7,594,192 |
|
|
Real estate assets before accumulated depreciation |
|
|
9,886,227 |
|
|
Accumulated depreciation |
|
|
(757,835 |
) |
|
Net real estate assets |
|
|
9,128,392 |
|
|
Other assets |
|
|
24,782 |
|
|
Total assets held for sale |
|
$ |
9,565,011 |
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities |
|
$ |
158,662 |
|
In August 2018, the Partnership entered into a Capital on DemandTM Sales Agreement to offer and sell, from time to time at market prices on the date of sale, BUCs up to an aggregate offering price of $75 million.
35
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
In Management’s Discussion and Analysis, the “Partnership” refers to America First Multifamily Investors, L.P. and its Consolidated Subsidiaries at June 30, 2018. See Note 2 and Note 5 to the Partnership’s condensed consolidated financial statements for further disclosure.
Critical Accounting Policies
The Partnership’s critical accounting policies are the same as those described in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2017. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Executive Summary
The Partnership was formed for the primary purpose of acquiring a portfolio of MRBs that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties in their market areas. We expect and believe the interest received on these MRBs is excludable from gross income for federal income tax purposes. We may also invest in other types of securities that may or may not be secured by real estate to the extent allowed by the Partnership’s Amended and Restated LP Agreement. We may acquire interests in MF Properties to position ourselves for future investments in MRBs issued to finance these properties and which we expect and believe will generate tax-exempt interest.
At June 30, 2018, the Partnership has four reportable segments: (1) Mortgage Revenue Bond Investments, (2) MF Properties, (3) Public Housing Capital Fund Trusts, and (4) Other Investments. In addition to the reportable segments, the Partnership also separately reports its consolidation and elimination information because it does not allocate certain items to the segments. See Notes 2 and 21 to the Partnership’s condensed consolidated financial statements for additional details.
Recent Investment Activity
The following table presents information regarding the investment activity of the Partnership for the first and second quarters of 2018 and 2017:
|
Recent Investment Activity |
|
# |
|
Amount (in 000's) |
|
|
Retired Debt or Note (in 000's) |
|
|
Tier 2 income distributable to the General Partner (in 000's) (1) |
|
|
Notes to the Partnership's condensed consolidated financial statements |
|||
|
For the Three Months Ended June 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
1 |
|
$ |
19,540 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
|
Mortgage revenue bond redemptions |
|
4 |
|
|
11,000 |
|
|
$ |
7,710 |
|
|
N/A |
|
|
6, 14 |
|
|
Investments in unconsolidated entities |
|
4 |
|
|
6,764 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
Property loan redemptions |
|
3 |
|
|
500 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond redemptions |
|
3 |
|
$ |
10,447 |
|
|
$ |
7,345 |
|
|
N/A |
|
|
6, 14 |
|
|
Investments in unconsolidated entities |
|
3 |
|
|
12,323 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land held for development sold |
|
1 |
|
$ |
3,000 |
|
|
N/A |
|
|
$ |
(5 |
) |
|
8 |
|
|
Investments in unconsolidated entities |
|
2 |
|
|
1,605 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
Property loan advances |
|
2 |
|
|
639 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
6 |
|
$ |
59,585 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
|
MF Property sold |
|
1 |
|
|
13,750 |
|
|
N/A |
|
|
$ |
1,071 |
|
|
8 |
|
|
Investments in unconsolidated entities |
|
3 |
|
|
9,503 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
Property loan redemptions |
|
1 |
|
|
500 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
Property loan advances |
|
3 |
|
|
1,705 |
|
|
N/A |
|
|
N/A |
|
|
10 |
||
|
(1) |
See “Cash Available for Distribution” in this Item 2 below. |
36
The following table presents information regarding the debt financing, derivative, Series A Preferred Units, and capital activity of the Partnership for first and second quarters of 2018 and 2017, exclusive of retired debt amounts listed in the investment activity table above:
|
Recent Financing, Derivative and Capital Activity |
|
# |
|
Amount (in 000's) |
|
|
Secured |
|
Maximum SIFMA Cap Rate (1) |
|
|
Notes to the Partnership's condensed consolidated financial statements |
||
|
For the Three Months Ended June 30, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net repayments on unsecured LOCs |
|
1 |
|
$ |
460 |
|
|
No |
|
N/A |
|
|
13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds on issuance of Beneficial Unit Certificates, net of issuance costs |
|
1 |
|
$ |
192 |
|
|
N/A |
|
N/A |
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate derivatives purchased |
|
2 |
|
$ |
497 |
|
|
N/A |
|
1.5% |
|
|
16 |
|
|
Refinance of Mortgages Payables |
|
2 |
|
|
- |
|
|
Yes |
|
N/A |
|
|
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net repayments on unsecured LOCs |
|
2 |
|
$ |
40,000 |
|
|
No |
|
N/A |
|
|
13 |
|
|
Repayments on secured LOC |
|
1 |
|
|
20,000 |
|
|
Yes |
|
N/A |
|
|
N/A |
|
|
Proceeds from new Term A/B Financings with DB |
|
19 |
|
|
106,810 |
|
|
Yes |
|
N/A |
|
|
14 |
|
|
Net repayment on refinance of Term A/B Financings with DB |
|
4 |
|
|
2,245 |
|
|
Yes |
|
N/A |
|
|
14 |
|
|
Proceeds from Redeemable Series A preferred unit issuances |
|
2 |
|
|
16,131 |
|
|
N/A |
|
N/A |
|
|
18 |
|
|
(1) |
See "Quantitative and Qualitative Disclosures About Market Risk" in Item 7A below. |
Mortgage Revenue Bond Investments Segment
The Partnership’s primary purpose is to acquire and hold as investments a portfolio of MRBs which have been issued to provide construction and/or permanent financing for Residential Properties and commercial properties in their market areas.
The table below compares operating results for the Mortgage Revenue Bond Investments segment, reported in 000’s, for the periods indicated:
|
|
|
For the Three Months Ended June 30, |
|
|
For the Six Months Ended June 30, |
|
||||||||||||||||||||||||||
|
|
|
2018 |
|
|
2017 |
|
|
$ Change |
|
|
% Change |
|
|
2018 |
|
|
2017 |
|
|
$ Change |
|
|
% Change |
|
||||||||
|
Mortgage Revenue Bond Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
11,098 |
|
|
$ |
11,060 |
|
|
$ |
38 |
|
|
|
0.3 |
% |
|
$ |
23,169 |
|
|
$ |
21,648 |
|
|
$ |
1,521 |
|
|
|
7.0 |
% |
|
Total interest expense |
|
$ |
5,265 |
|
|
$ |
4,938 |
|
|
$ |
327 |
|
|
|
6.6 |
% |
|
$ |
9,783 |
|
|
$ |
9,509 |
|
|
|||||||