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 March 31, 2020
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.) |
|
|
|
|
|
14301 FNB Parkway, Suite 211, Omaha, Nebraska |
|
68154 |
|
(Address of principal executive offices) |
|
(Zip Code) |
|
|
|
|
|
(402) 952-1235 |
||
|
(Registrant’s telephone number, including area code)
|
||
|
N/A |
||
|
(Former name, former address and former fiscal year, if changed since last report) |
||
Securities registered pursuant to Section 12(b) of the Act:
|
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered |
|
Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. |
ATAX |
The NASDAQ Stock Market, LLC |
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 every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit 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 |
☐ |
|
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 ☒
As of March 31, 2020, the registrant had 60,545,204 Beneficial Unit Certificates representing assignments of limited partnership interests in America First Multifamily Investors, L.P. outstanding.
PART I – FINANCIAL INFORMATION
|
|
|
4 |
|||
|
|
|
|
4 |
||
|
|
|
|
5 |
||
|
|
|
Condensed Consolidated Statements of Comprehensive Income (Loss) |
|
6 |
|
|
|
|
|
7 |
||
|
|
|
|
8 |
||
|
|
|
|
9 |
||
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
|
36 |
||
|
|
|
51 |
|||
|
|
|
53 |
|||
|
|
|
|
|
|
|
|
PART II – OTHER INFORMATION |
|||||
|
|
|
54 |
|||
|
|
|
55 |
|||
|
|
|
55 |
|||
|
|
|
|
|
56 |
|
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 and contained in this report, and, accordingly, we cannot guarantee their accuracy or completeness. In addition, projections, assumptions and estimates of our future performance and the future performance of the industries 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 year ended December 31, 2019 and in this report.
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 properties and commercial properties; |
|
|
• |
changes in business conditions and the general economy, including the current and future impact of the novel coronavirus (“COVID-19”) on business operations, employment and government-mandated relief and mitigation measures; |
|
|
• |
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 (“IRC”); |
|
|
• |
geographic concentration within the MRB portfolio held by the Partnership; 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.
All references to “we,” “us,” “our” and the “Partnership” in this document mean America First Multifamily Investors, L.P. (“ATAX”), its wholly-owned subsidiaries and its consolidated variable interest entities. See Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” of this Report for additional details.
PART I - FINANCIAL INFORMATION
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||
|
Assets: |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
35,158,156 |
|
|
$ |
42,308,153 |
|
|
Restricted cash |
|
|
600,646 |
|
|
|
877,828 |
|
|
Interest receivable, net |
|
|
7,905,503 |
|
|
|
7,432,433 |
|
|
Mortgage revenue bonds held in trust, at fair value (Note 6) |
|
|
734,245,836 |
|
|
|
743,587,715 |
|
|
Mortgage revenue bonds, at fair value (Note 6) |
|
|
26,836,439 |
|
|
|
30,009,750 |
|
|
Public housing capital fund trust certificates, at fair value (Note 7) |
|
|
- |
|
|
|
43,349,357 |
|
|
Real estate assets: (Note 8) |
|
|
|
|
|
|
|
|
|
Land and improvements |
|
|
4,900,465 |
|
|
|
4,906,130 |
|
|
Buildings and improvements |
|
|
72,052,740 |
|
|
|
72,011,533 |
|
|
Real estate assets before accumulated depreciation |
|
|
76,953,205 |
|
|
|
76,917,663 |
|
|
Accumulated depreciation |
|
|
(16,064,714 |
) |
|
|
(15,357,700 |
) |
|
Net real estate assets |
|
|
60,888,491 |
|
|
|
61,559,963 |
|
|
Investments in unconsolidated entities (Note 9) |
|
|
98,643,727 |
|
|
|
86,981,864 |
|
|
Property loans, net of loan loss allowance (Note 10) |
|
|
7,999,094 |
|
|
|
7,999,094 |
|
|
Other assets (Note 12) |
|
|
5,238,370 |
|
|
|
5,062,351 |
|
|
Total Assets |
|
$ |
977,516,262 |
|
|
$ |
1,029,168,508 |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Accounts payable, accrued expenses and other liabilities (Note 13) |
|
$ |
9,465,120 |
|
|
$ |
9,036,167 |
|
|
Distribution payable |
|
|
7,604,401 |
|
|
|
7,607,984 |
|
|
Unsecured lines of credit (Note 14) |
|
|
12,540,000 |
|
|
|
13,200,000 |
|
|
Debt financing, net (Note 15) |
|
|
500,385,429 |
|
|
|
536,197,421 |
|
|
Mortgages payable and other secured financing, net (Note 16) |
|
|
26,689,992 |
|
|
|
26,802,246 |
|
|
Total Liabilities |
|
|
556,684,942 |
|
|
|
592,843,818 |
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (Note 18) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable Series A Preferred Units, approximately $94.5 million redemption value, 9.5 million issued and outstanding, net (Note 19) |
|
|
94,395,439 |
|
|
|
94,386,427 |
|
|
|
|
|
|
|
|
|
|
|
|
Partnersʼ Capital: |
|
|
|
|
|
|
|
|
|
General Partner (Note 1) |
|
|
601,172 |
|
|
|
735,128 |
|
|
Beneficial Unit Certificates ("BUCs," Note 1) |
|
|
325,834,709 |
|
|
|
341,203,135 |
|
|
Total Partnersʼ Capital |
|
|
326,435,881 |
|
|
|
341,938,263 |
|
|
Total Liabilities and Partnersʼ Capital |
|
$ |
977,516,262 |
|
|
$ |
1,029,168,508 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
4
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Revenues: |
|
|
|
|
|
|
|
|
|
Investment income |
|
$ |
11,543,423 |
|
|
$ |
12,407,876 |
|
|
Property revenues |
|
|
1,952,247 |
|
|
|
1,993,629 |
|
|
Contingent interest income |
|
|
12,043 |
|
|
|
3,012,102 |
|
|
Other interest income |
|
|
228,422 |
|
|
|
222,238 |
|
|
Other income |
|
|
- |
|
|
|
28,753 |
|
|
Total revenues |
|
|
13,736,135 |
|
|
|
17,664,598 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
Real estate operating (exclusive of items shown below) |
|
|
1,175,374 |
|
|
|
1,176,818 |
|
|
Provision for credit loss (Note 6) |
|
|
1,357,681 |
|
|
|
- |
|
|
Depreciation and amortization |
|
|
709,438 |
|
|
|
820,808 |
|
|
Interest expense |
|
|
6,017,968 |
|
|
|
6,394,920 |
|
|
General and administrative |
|
|
2,898,526 |
|
|
|
2,778,591 |
|
|
Total expenses |
|
|
12,158,987 |
|
|
|
11,171,137 |
|
|
Other Income: |
|
|
|
|
|
|
|
|
|
Gain on sale of securities |
|
|
1,416,023 |
|
|
|
- |
|
|
Income before income taxes |
|
|
2,993,171 |
|
|
|
6,493,461 |
|
|
Income tax expense |
|
|
11,414 |
|
|
|
41,648 |
|
|
Net income |
|
|
2,981,757 |
|
|
|
6,451,813 |
|
|
Redeemable Series A Preferred Unit distributions and accretion |
|
|
(717,763 |
) |
|
|
(717,763 |
) |
|
Net income available to Partners |
|
$ |
2,263,994 |
|
|
$ |
5,734,050 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) available to Partners allocated to: |
|
|
|
|
|
|
|
|
|
General Partner |
|
$ |
(53,404 |
) |
|
$ |
780,245 |
|
|
Limited Partners - BUCs |
|
|
2,312,216 |
|
|
|
4,920,644 |
|
|
Limited Partners - Restricted units |
|
|
5,182 |
|
|
|
33,161 |
|
|
|
|
$ |
2,263,994 |
|
|
$ |
5,734,050 |
|
|
BUC holders' interest in net income per BUC, basic and diluted |
|
$ |
0.04 |
|
|
$ |
0.08 |
|
|
Weighted average number of BUCs outstanding, basic |
|
|
60,754,179 |
|
|
|
60,426,177 |
|
|
Weighted average number of BUCs outstanding, diluted |
|
|
60,754,179 |
|
|
|
60,426,177 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
5
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(UNAUDITED)
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Net income |
|
$ |
2,981,757 |
|
|
$ |
6,451,813 |
|
|
Reversal of net unrealized gains on sale of securities |
|
|
(1,408,804 |
) |
|
|
- |
|
|
Reversal of net unrealized loss on securities to provision for credit loss |
|
|
372,169 |
|
|
|
- |
|
|
Unrealized gain (loss) on securities |
|
|
(7,057,736 |
) |
|
|
8,143,927 |
|
|
Comprehensive income (loss) |
|
$ |
(5,112,614 |
) |
|
$ |
14,595,740 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
6
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF PARTNERS’ CAPITAL
(UNAUDITED)
|
|
|
General Partner |
|
|
# of BUCs - Restricted and Unrestricted |
|
|
BUCs - Restricted and Unrestricted |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||
|
Balance as of December 31, 2019 |
|
$ |
735,128 |
|
|
|
60,835,204 |
|
|
$ |
341,203,135 |
|
|
$ |
341,938,263 |
|
|
$ |
99,308,677 |
|
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(80,501 |
) |
|
|
- |
|
|
|
(7,969,618 |
) |
|
|
(8,050,119 |
) |
|
|
- |
|
|
Distribution of Tier 2 loss (income) (Note 3) |
|
|
80,501 |
|
|
|
- |
|
|
|
365,218 |
|
|
|
445,719 |
|
|
|
- |
|
|
Net income allocable to Partners |
|
|
(53,404 |
) |
|
|
- |
|
|
|
2,317,398 |
|
|
|
2,263,994 |
|
|
|
- |
|
|
Repurchase of BUCs |
|
|
- |
|
|
|
(290,000 |
) |
|
|
(2,106,673 |
) |
|
|
(2,106,673 |
) |
|
|
- |
|
|
Restricted units awarded |
|
|
- |
|
|
|
290,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
Restricted unit compensation expense |
|
|
391 |
|
|
|
- |
|
|
|
38,677 |
|
|
|
39,068 |
|
|
|
- |
|
|
Unrealized loss on securities |
|
|
(70,577 |
) |
|
|
- |
|
|
|
(6,987,159 |
) |
|
|
(7,057,736 |
) |
|
|
(7,057,736 |
) |
|
Reversal of net unrealized gains on sale of securities |
|
|
(14,088 |
) |
|
|
- |
|
|
|
(1,394,716 |
) |
|
|
(1,408,804 |
) |
|
|
(1,408,804 |
) |
|
Reversal of net unrealized loss on securities to provision for credit loss |
|
|
3,722 |
|
|
|
- |
|
|
|
368,447 |
|
|
|
372,169 |
|
|
|
372,169 |
|
|
Balance as of March 31, 2020 |
|
$ |
601,172 |
|
|
$ |
60,835,204 |
|
|
$ |
325,834,709 |
|
|
$ |
326,435,881 |
|
|
$ |
91,214,306 |
|
|
|
|
General Partner |
|
|
# of BUCs - Restricted and Unrestricted |
|
|
BUCs - Restricted and Unrestricted |
|
|
Total |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|||||
|
Balance as of December 31, 2018 |
|
$ |
344,590 |
|
|
|
60,691,467 |
|
|
$ |
304,121,151 |
|
|
$ |
304,465,741 |
|
|
$ |
58,978,042 |
|
|
Cumulative effect of accounting change (Note 13) |
|
|
(2 |
) |
|
|
- |
|
|
|
(210 |
) |
|
|
(212 |
) |
|
|
- |
|
|
Distributions paid or accrued ($0.125 per BUC): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Regular distribution |
|
|
(53,812 |
) |
|
|
- |
|
|
|
(5,327,357 |
) |
|
|
(5,381,169 |
) |
|
|
- |
|
|
Distribution of Tier 2 income (Note 3) |
|
|
(753,025 |
) |
|
|
- |
|
|
|
(2,259,077 |
) |
|
|
(3,012,102 |
) |
|
|
- |
|
|
Net income allocable to Partners |
|
|
780,245 |
|
|
|
- |
|
|
|
4,953,805 |
|
|
|
5,734,050 |
|
|
|
- |
|
|
Restricted unit compensation expense |
|
|
1,842 |
|
|
|
- |
|
|
|
182,342 |
|
|
|
184,184 |
|
|
|
- |
|
|
Unrealized gain on securities |
|
|
81,439 |
|
|
|
- |
|
|
|
8,062,488 |
|
|
|
8,143,927 |
|
|
|
8,143,927 |
|
|
Balance as of March 31, 2019 |
|
$ |
401,277 |
|
|
|
60,691,467 |
|
|
$ |
309,733,142 |
|
|
$ |
310,134,419 |
|
|
$ |
67,121,969 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
7
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,981,757 |
|
|
$ |
6,451,813 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
|
709,438 |
|
|
|
820,808 |
|
|
Gain on sale of investment in securities |
|
|
(1,416,023 |
) |
|
|
- |
|
|
Provision for credit loss |
|
|
1,357,681 |
|
|
|
- |
|
|
Contingent interest realized on investing activities |
|
|
(12,043 |
) |
|
|
(3,012,102 |
) |
|
(Gain) loss on derivatives, net of cash paid |
|
|
(25,201 |
) |
|
|
353,127 |
|
|
Restricted unit compensation expense |
|
|
39,068 |
|
|
|
184,184 |
|
|
Bond premium/discount amortization |
|
|
(27,923 |
) |
|
|
(52,456 |
) |
|
Debt premium amortization |
|
|
(10,111 |
) |
|
|
- |
|
|
Amortization of deferred financing costs |
|
|
358,908 |
|
|
|
361,305 |
|
|
Deferred income tax expense & income tax payable/receivable |
|
|
6,914 |
|
|
|
310,496 |
|
|
Change in preferred return receivable from unconsolidated entities, net |
|
|
(1,391,572 |
) |
|
|
(1,556,390 |
) |
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
Increase in interest receivable |
|
|
(473,070 |
) |
|
|
(663,475 |
) |
|
(Increase) decrease in other assets |
|
|
(105,961 |
) |
|
|
722,938 |
|
|
Increase (decrease) in accounts payable and accrued expenses |
|
|
352,242 |
|
|
|
(354,666 |
) |
|
Net cash provided by operating activities |
|
|
2,344,104 |
|
|
|
3,565,582 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
Capital expenditures |
|
|
(86,209 |
) |
|
|
(54,337 |
) |
|
Acquisition of mortgage revenue bonds |
|
|
- |
|
|
|
(6,050,000 |
) |
|
Contributions to unconsolidated entities |
|
|
(10,270,291 |
) |
|
|
(6,594,286 |
) |
|
Principal payments received on mortgage revenue bonds |
|
|
4,470,529 |
|
|
|
6,831,237 |
|
|
Principal payments received on taxable mortgage revenue bonds |
|
|
2,138 |
|
|
|
1,954 |
|
|
Proceeds from sale of PHC Certificates |
|
|
43,349,357 |
|
|
|
- |
|
|
Principal payments received on PHC Certificates |
|
|
- |
|
|
|
2,767,166 |
|
|
Principal payments received on property loans and contingent interest |
|
|
12,043 |
|
|
|
11,379,737 |
|
|
Net cash provided by investing activities |
|
|
37,477,567 |
|
|
|
8,281,471 |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
Distributions paid |
|
|
(8,316,733 |
) |
|
|
(8,284,917 |
) |
|
Repurchase of BUCs |
|
|
(2,106,673 |
) |
|
|
- |
|
|
Proceeds from debt financing |
|
|
- |
|
|
|
5,263,500 |
|
|
Principal payments on debt financing |
|
|
(36,013,217 |
) |
|
|
(2,976,289 |
) |
|
Principal payments on mortgages payable |
|
|
(120,958 |
) |
|
|
(104,685 |
) |
|
Principal payments on unsecured lines of credit |
|
|
(660,000 |
) |
|
|
- |
|
|
Decrease in security deposit liability related to restricted cash |
|
|
(30,549 |
) |
|
|
(10,455 |
) |
|
Debt financing and other deferred costs |
|
|
(720 |
) |
|
|
- |
|
|
Net cash used in financing activities |
|
|
(47,248,850 |
) |
|
|
(6,112,846 |
) |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
(7,427,179 |
) |
|
|
5,734,207 |
|
|
Cash, cash equivalents and restricted cash at beginning of period |
|
|
43,185,981 |
|
|
|
33,268,611 |
|
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
35,758,802 |
|
|
$ |
39,002,818 |
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
|
Cash paid during the period for interest |
|
$ |
4,880,193 |
|
|
$ |
5,514,997 |
|
|
Cash paid during the period for income taxes |
|
|
4,500 |
|
|
|
- |
|
|
Supplemental disclosure of noncash investing and financing activities: |
|
|
|
|
|
|
|
|
|
Distributions declared but not paid for BUCs and General Partner |
|
$ |
7,604,401 |
|
|
$ |
8,393,271 |
|
|
Distributions declared but not paid for Series A Preferred Units |
|
|
708,750 |
|
|
|
708,750 |
|
|
Capital expenditures financed through accounts payable |
|
|
3,959 |
|
|
|
850 |
|
|
Deferred financing costs financed through accounts payable |
|
|
103,300 |
|
|
|
4,843 |
|
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets to the total of such amounts shown in the condensed consolidated statements of cash flows:
|
|
|
March 31, 2020 |
|
|
March 31, 2019 |
|
||
|
Cash and cash equivalents |
|
$ |
35,158,156 |
|
|
$ |
38,210,497 |
|
|
Restricted cash |
|
|
600,646 |
|
|
|
792,321 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
35,758,802 |
|
|
$ |
39,002,818 |
|
The accompanying notes are an integral part of the condensed consolidated financial statements.
8
AMERICA FIRST MULTIFAMILY INVESTORS, L.P.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1. Basis of Presentation
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”) that have been issued to provide construction and/or permanent financing for affordable multifamily and student housing residential properties (collectively “Residential Properties”) and commercial properties. The Partnership expects and believes the interest earned on these MRBs is excludable from gross income for federal income tax purposes. The Partnership may also invest in other types of securities that may or may not be secured by real estate and may make property loans to multifamily residential properties which may or may not be financed by MRBs held by the Partnership. The Partnership may acquire real estate securing its MRBs or property loans through foreclosure in the event of a default or through the receipt of a fee simple deed in lieu of foreclosure. 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 that finance these properties or to operate the MF Properties until their “highest and best use” can be determined by management.
The Partnership’s sole general partner is America First Capital Associates Limited Partnership Two (“AFCA 2” or “General Partner”). The general partner of AFCA 2 is Greystone AF Manager LLC (“Greystone Manager”), a wholly owned subsidiary of Greystone & Co., Inc. (collectively with its affiliates, “Greystone”).
The Partnership has issued Beneficial Unit Certificates (“BUCs”) representing assigned limited partner interests to investors (“BUC holders”). The Partnership has also issued non-cumulative, non-voting, non-convertible Series A Preferred Units (“Series A Preferred Units”) that represent limited interests in the Partnership under the Partnership’s First Amended and Restated Agreement of Limited Partnership dated September 15, 2015, as further amended (the “Partnership Agreement”). The Series A Preferred Units are redeemable in the future and represent limited partnership interests in the Partnership pursuant to subscription agreements with five financial institutions (see Note 19). The holders of the BUCs and Series A Preferred Units are referred to herein as “Unitholders.”
2. Summary of Significant Accounting Policies
Consolidation
The “Partnership,” as used herein, includes America First Multifamily Investors, L.P., its consolidated subsidiaries and consolidated variable interest entities (Note 5). All intercompany transactions are eliminated. The consolidated subsidiaries of the Partnership for the periods presented consist of:
|
|
• |
ATAX TEBS I, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M24 Tax Exempt Bond Securitization (“TEBS”) Financing with the Federal Home Loan Mortgage Corporation (“Freddie Mac”); |
|
|
• |
ATAX TEBS II, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the 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 M33 TEBS Financing with Freddie Mac; |
|
|
• |
ATAX TEBS IV, LLC, a special purpose entity owned and controlled by the Partnership, created to hold MRBs to facilitate the M45 TEBS Financing with Freddie Mac; |
|
|
• |
ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, which is committed to loan money or provide equity for the development of multifamily properties; |
|
|
• |
One wholly-owned corporation (“the Greens Hold Co”). The Greens Hold Co owns 100% of The 50/50 MF Property, a real estate asset, and certain property loans; and |
|
|
• |
The Suites on Paseo MF Property, a real estate asset, is owned directly by the Partnership. |
The Partnership also consolidates variable interest entities (“VIEs”) in which the Partnership is deemed to be the primary beneficiary.
9
Impairment of Mortgage Revenue Bonds
The Partnership periodically reviews its MRBs for impairment. The Partnership evaluates whether unrealized losses are considered other-than-temporary impairments based on various factors including:
|
|
• |
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; |
|
|
• |
Adverse conditions specifically related to the security, its collateral, or both; |
|
|
• |
Volatility of the fair value of the security; |
|
|
• |
The likelihood of the borrower being able to make payments; |
|
|
• |
Failure of the issuer to make scheduled interest or principal payments; and |
|
|
• |
Recoveries or additional declines in fair value after the balance sheet date. |
While the Partnership evaluates all available information, it focuses specifically on whether the security’s estimated fair value is below amortized cost.
If a MRB’s estimated fair value is below amortized cost, and the Partnership has the intent to sell or may be required to sell the MRB prior to the time that its value recovers or until maturity, the Partnership will record an other-than-temporary impairment through earnings equal to the difference between the MRB’s carrying value and its fair value, and will establish an allowance for credit loss. If the Partnership does not expect to sell an other-than-temporarily impaired MRB, only the portion of the other-than-temporary impairment related to credit losses is recognized through earnings as a provision for credit loss, with the remainder recognized as a component of other comprehensive income (loss). In determining the provision for credit loss, the Partnership compares the present value of cash flows expected to be collected to the MRB’s amortized cost basis.
The recognition of other-than-temporary impairment, provision for credit loss, and the potential impairment analysis are subject to a considerable degree of judgment, the results of which, when applied under different conditions or assumptions, could have a material impact on the Partnership’s condensed consolidated financial statements. If the Partnership experiences deterioration in the values of its MRB portfolio, the Partnership may incur other-than-temporary impairments or provision for credit losses that could negatively impact the Partnership’s financial condition, cash flows, and reported earnings. During the three months ended March 31, 2020, there was a provision for credit loss reported by the Partnership related to one MRB (see Note 6). There were no other-than-temporary impairment charges or provision for credit loss reported during the three months ended March 31, 2019.
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 (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted in accordance with such SEC rules and regulations, although management believes that the disclosures are adequate to make the information presented not misleading.
The Partnership’s 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, 2019. These condensed consolidated financial statements and notes have been prepared consistently with the 2019 Form 10-K. In the opinion of management, all adjustments (consisting of normal and recurring accruals) necessary to present fairly the Partnership’s financial position as of March 31, 2020, and the results of operations for the interim periods presented, have been made. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year. The accompanying condensed consolidated balance sheet as of December 31, 2019 was derived from the audited annual consolidated financial statements but does not contain all the footnote disclosures from the annual consolidated financial statements.
10
A novel strain of coronavirus (“COVID-19”) was reported to have surfaced in Wuhan, China in December 2019, and has since spread globally, including to every state in the United States. On March 11, 2020, the World Health Organization declared COVID-19 a pandemic, and on March 13, 2020, the United States declared a national emergency with respect to COVID-19. The COVID-19 outbreak is disrupting supply chains and affecting production, sales and employment across a range of industries. The extent of the impact of COVID-19 on the Partnership’s operational and financial performance will depend on certain developments, including the duration and spread of the outbreak, the impact on the underlying borrowers of MRBs, tenants at the MF Properties and operations of the Partnership’s investments in unconsolidated entities, all of which are uncertain and cannot be predicted at this time. In addition, market volatility may cause fluctuations in the valuation of the Partnerships’ MRBs, taxable MRBs, MF Properties and investments in unconsolidated entities. The extent to which COVID-19 will impact the Partnership’s financial condition or results of operations is uncertain.
Recently Issued Accounting Pronouncements
In June 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2016-13, “Financial Instruments – Credit Losses (Topic 326).” ASU 2016-13 enhances the methodology of measuring expected credit losses for financial assets to include the use of reasonable and supportable forward-looking information to better estimate credit losses. ASU 2016-13 also includes changes to the impairment model for available-for-sale debt securities, such as the Partnership’s MRBs and taxable MRBs. In November 2019, the FASB issued ASU 2019-10 which amended the mandatory effective dates of certain ASUs, including ASU 2016-13, based on an entity’s filing status. As a smaller reporting company, the Partnership’s mandatory effective date for ASU 2016-13 is now January 1, 2023, and the Partnership has elected to defer adoption until that date. The delay in implementing ASU 2016-13 will allow the Partnership to take advantage of any additional guidance that may come out from the FASB on implementing ASU 2016-13. The effective date may be sooner if the Partnership becomes an accelerated filer in the future. Prior to the issuance of ASU 2019-10, the Partnership had completed an initial assessment of the items that are within the scope of ASU 2016-13. Furthermore, the Partnership began developing data collection processes, assessment procedures and internal controls required to implement ASU 2016-13. The Partnership will continue to develop data collection processes, assessment procedures and internal controls that will be required when it does implement ASU 2016-13, and to evaluate the impact on the Partnership’s consolidated financial statements.
3. Partnership Income, Expenses and Cash Distributions
The Partnership 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 Series A Preferred Units and 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 Series A Preferred Units and BUCs held by each Unitholder on that date. Cash distributions are currently made on a quarterly basis.
For purposes of the Partnership Agreement, income and cash received by the Partnership from its investments in MF Properties, investments in unconsolidated entities, and property loans will be included in the Partnership’s Net Interest Income, and cash distributions received by the Partnership from the sale or redemption of such investments will be included in the Partnership’s Net Residual Proceeds.
The holders of the Series A Preferred Units are entitled to distributions at a fixed rate of 3.0% per annum prior to payment of distributions to other Unitholders.
Net Interest Income (Tier 1) is allocated 99% to the limited partners and BUC holders as a class and 1% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) are allocated 75% to the limited partners and BUC holders as a class and 25% to the General Partner. Net Interest Income (Tier 2) and Net Residual Proceeds (Tier 2) in excess of the maximum allowable amount as set forth in the Partnership Agreement are considered Net Interest Income (Tier 3) and Net Residual Proceeds (Tier 3) and are allocated 100% to the limited partners and BUC holders as a class.
4. Net income per BUC
The Partnership has disclosed basic and diluted net income per BUC on the Partnership’s condensed consolidated statements of operations. The unvested Restricted Unit Awards (“RUAs”) issued under the Partnership’s 2015 Equity Incentive Plan (the “2015 Plan”) are considered participating securities. There were no dilutive BUCs for the three months ended March 31, 2020 and 2019.
11
5. Variable Interest Entities
Consolidated Variable Interest Entities (“VIEs”)
The Partnership has determined the Tender Option Bond (“TOB”), Term TOB, Term A/B and TEBS Financings are VIEs and the Partnership is the primary beneficiary. In determining the primary beneficiary of each VIE, the Partnership considered which party has the power to control the activities of the VIE which most significantly impact its 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, Term TOB, Term A/B and TEBS Financings stipulate the Partnership has the sole right to cause the trusts to sell the underlying assets. If the underlying assets were sold, the extent to which the VIEs will be exposed to gains or losses would result from decisions made by the Partnership.
As the primary beneficiary, the Partnership reports the TOB, Term TOB, Term A/B and TEBS Financings on a consolidated basis. The Partnership reports the senior Floater Certificates related to the TOB Financings, and the Class A Certificates related to the Term TOB, Term A/B and TEBS Financings as secured debt financings on the Partnership’s condensed consolidated balance sheets (see Note 15). The MRBs secured by the TOB, Term TOB, Term A/B and TEBS Financings, and the PHCs secured by the TOB Financings, are reported as assets on the Partnership’s condensed consolidated balance sheets (see Notes 6 and 7).
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 financial statements of these VIEs in the Partnership’s condensed consolidated financial statements.
The Partnership held variable interests in 17 non-consolidated VIEs as of March 31, 2020 and December 31, 2019. The following table summarizes the Partnership’s variable interests in these entities as of March 31, 2020 and December 31, 2019:
|
|
|
Maximum Exposure to Loss |
|
|||||
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||
|
Mortgage revenue bonds |
|
$ |
24,647,000 |
|
|
$ |
30,455,000 |
|
|
Investment in unconsolidated entities |
|
|
98,643,727 |
|
|
|
86,981,864 |
|
|
|
|
$ |
123,290,727 |
|
|
$ |
117,436,864 |
|
The maximum exposure to loss for the MRBs is equal to the cost adjusted for paydowns. The difference between an MRB’s carrying value on the Partnership’s 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 for investments in unconsolidated entities is equal to the Partnership’s carrying value.
12
6. Investments in Mortgage Revenue Bonds
MRBs owned by the Partnership provide construction and/or permanent financing for Residential Properties and a commercial property. MRBs are either held directly by the Partnership or are held in trusts created in connection with debt financing transactions (Note 15). The Partnership had the following investments in MRBs as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds Held in Trust |
|
State |
|
Cost Adjusted for Paydowns and Allowances |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Courtyard - Series A (5) |
|
CA |
|
$ |
10,126,458 |
|
|
$ |
1,428,563 |
|
|
$ |
- |
|
|
$ |
11,555,021 |
|
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,521,529 |
|
|
|
687,871 |
|
|
|
- |
|
|
|
5,209,400 |
|
|
Harmony Court Bakersfield - Series A (5) |
|
CA |
|
|
3,692,247 |
|
|
|
487,054 |
|
|
|
- |
|
|
|
4,179,301 |
|
|
Harmony Terrace - Series A (5) |
|
CA |
|
|
6,834,955 |
|
|
|
1,002,038 |
|
|
|
- |
|
|
|
7,836,993 |
|
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,681,530 |
|
|
|
1,094,025 |
|
|
|
- |
|
|
|
7,775,555 |
|
|
Las Palmas II - Series A (5) |
|
CA |
|
|
1,675,475 |
|
|
|
234,810 |
|
|
|
- |
|
|
|
1,910,285 |
|
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,449,565 |
|
|
|
415,776 |
|
|
|
- |
|
|
|
2,865,341 |
|
|
Montecito at Williams Ranch Apartments - Series A (7) |
|
CA |
|
|
7,667,712 |
|
|
|
1,457,424 |
|
|
|
- |
|
|
|
9,125,136 |
|
|
San Vicente - Series A (5) |
|
CA |
|
|
3,454,740 |
|
|
|
452,745 |
|
|
|
- |
|
|
|
3,907,485 |
|
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
2,967,556 |
|
|
|
503,697 |
|
|
|
- |
|
|
|
3,471,253 |
|
|
Seasons at Simi Valley - Series A (5) |
|
CA |
|
|
4,271,321 |
|
|
|
818,274 |
|
|
|
- |
|
|
|
5,089,595 |
|
|
Seasons Lakewood - Series A (5) |
|
CA |
|
|
7,280,713 |
|
|
|
999,919 |
|
|
|
- |
|
|
|
8,280,632 |
|
|
Seasons San Juan Capistrano - Series A (5) |
|
CA |
|
|
12,258,343 |
|
|
|
1,683,537 |
|
|
|
- |
|
|
|
13,941,880 |
|
|
Summerhill - Series A (5) |
|
CA |
|
|
6,357,990 |
|
|
|
809,791 |
|
|
|
- |
|
|
|
7,167,781 |
|
|
Sycamore Walk - Series A (5) |
|
CA |
|
|
3,548,939 |
|
|
|
527,404 |
|
|
|
- |
|
|
|
4,076,343 |
|
|
The Village at Madera - Series A (5) |
|
CA |
|
|
3,053,775 |
|
|
|
402,832 |
|
|
|
- |
|
|
|
3,456,607 |
|
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,820,554 |
|
|
|
685,637 |
|
|
|
- |
|
|
|
6,506,191 |
|
|
Vineyard Gardens - Series A (7) |
|
CA |
|
|
3,990,400 |
|
|
|
751,127 |
|
|
|
- |
|
|
|
4,741,527 |
|
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,803,721 |
|
|
|
590,032 |
|
|
|
- |
|
|
|
4,393,753 |
|
|
Brookstone (1) |
|
IL |
|
|
7,399,317 |
|
|
|
1,923,740 |
|
|
|
- |
|
|
|
9,323,057 |
|
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,005,000 |
|
|
|
565,018 |
|
|
|
- |
|
|
|
5,570,018 |
|
|
Renaissance - Series A (4) |
|
LA |
|
|
10,969,168 |
|
|
|
1,774,107 |
|
|
|
- |
|
|
|
12,743,275 |
|
|
Live 929 Apartments (7), (8) |
|
MD |
|
|
39,907,484 |
|
|
|
- |
|
|
|
(403,464 |
) |
|
|
39,504,020 |
|
|
Woodlynn Village (1) |
|
MN |
|
|
4,172,000 |
|
|
|
10,156 |
|
|
|
- |
|
|
|
4,182,156 |
|
|
Gateway Village (2) |
|
NC |
|
|
2,600,000 |
|
|
|
431,554 |
|
|
|
- |
|
|
|
3,031,554 |
|
|
Greens Property - Series A (3) |
|
NC |
|
|
7,910,000 |
|
|
|
702,514 |
|
|
|
- |
|
|
|
8,612,514 |
|
|
Lynnhaven Apartments (2) |
|
NC |
|
|
3,450,000 |
|
|
|
462,437 |
|
|
|
- |
|
|
|
3,912,437 |
|
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,746,418 |
|
|
|
1,311,816 |
|
|
|
- |
|
|
|
9,058,234 |
|
|
Village at Avalon - Series A (6) |
|
NM |
|
|
16,274,407 |
|
|
|
3,132,378 |
|
|
|
- |
|
|
|
19,406,785 |
|
|
Ohio Properties - Series A (1) |
|
OH |
|
|
13,823,998 |
|
|
|
46,555 |
|
|
|
- |
|
|
|
13,870,553 |
|
|
Bridle Ridge (1) |
|
SC |
|
|
7,275,000 |
|
|
|
54,595 |
|
|
|
- |
|
|
|
7,329,595 |
|
|
Columbia Gardens (5) |
|
SC |
|
|
13,023,898 |
|
|
|
1,930,568 |
|
|
|
- |
|
|
|
14,954,466 |
|
|
Companion at Thornhill Apartments (5) |
|
SC |
|
|
11,148,397 |
|
|
|
1,421,140 |
|
|
|
- |
|
|
|
12,569,537 |
|
|
Cross Creek (1) |
|
SC |
|
|
6,142,795 |
|
|
|
2,367,804 |
|
|
|
- |
|
|
|
8,510,599 |
|
|
Rosewood Townhomes - Series A (7) |
|
SC |
|
|
9,280,000 |
|
|
|
936,317 |
|
|
|
- |
|
|
|
10,216,317 |
|
|
South Pointe Apartments - Series A (7) |
|
SC |
|
|
21,600,000 |
|
|
|
2,076,089 |
|
|
|
- |
|
|
|
23,676,089 |
|
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
18,784,904 |
|
|
|
2,222,099 |
|
|
|
- |
|
|
|
21,007,003 |
|
|
Village at River's Edge (5) |
|
SC |
|
|
9,855,232 |
|
|
|
2,001,464 |
|
|
|
- |
|
|
|
11,856,696 |
|
|
Willow Run (5) |
|
SC |
|
|
12,843,514 |
|
|
|
1,812,321 |
|
|
|
- |
|
|
|
14,655,835 |
|
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,021,094 |
|
|
|
1,708,507 |
|
|
|
- |
|
|
|
12,729,601 |
|
|
Pro Nova 2014-1 (2) |
|
TN |
|
|
8,663,406 |
|
|
|
- |
|
|
|
- |
|
|
|
8,663,406 |
|
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
13,913,910 |
|
|
|
2,010,421 |
|
|
|
- |
|
|
|
15,924,331 |
|
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,224,980 |
|
|
|
1,605,894 |
|
|
|
- |
|
|
|
10,830,874 |
|
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,454,400 |
|
|
|
1,275,316 |
|
|
|
- |
|
|
|
8,729,716 |
|
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
12,821,526 |
|
|
|
1,870,208 |
|
|
|
- |
|
|
|
14,691,734 |
|
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
5,273,090 |
|
|
|
679,531 |
|
|
|
- |
|
|
|
5,952,621 |
|
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
40,038,454 |
|
|
|
5,315,077 |
|
|
|
- |
|
|
|
45,353,531 |
|
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,436,585 |
|
|
|
1,101,186 |
|
|
|
- |
|
|
|
7,537,771 |
|
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
15,715,747 |
|
|
|
2,470,949 |
|
|
|
- |
|
|
|
18,186,696 |
|
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,103,450 |
|
|
|
895,447 |
|
|
|
- |
|
|
|
5,998,897 |
|
|
Bruton Apartments (5) |
|
TX |
|
|
17,775,126 |
|
|
|
3,083,030 |
|
|
|
- |
|
|
|
20,858,156 |
|
|
Concord at Gulfgate - Series A (5) |
|
TX |
|
|
18,932,033 |
|
|
|
3,412,592 |
|
|
|
- |
|
|
|
22,344,625 |
|
|
Concord at Little York - Series A (5) |
|
TX |
|
|
13,262,784 |
|
|
|
2,508,285 |
|
|
|
- |
|
|
|
15,771,069 |
|
|
Concord at Williamcrest - Series A (5) |
|
TX |
|
|
20,545,474 |
|
|
|
3,794,305 |
|
|
|
- |
|
|
|
24,339,779 |
|
|
Crossing at 1415 - Series A (5) |
|
TX |
|
|
7,387,421 |
|
|
|
1,146,538 |
|
|
|
- |
|
|
|
8,533,959 |
|
|
Decatur Angle (5) |
|
TX |
|
|
22,410,500 |
|
|
|
3,592,948 |
|
|
|
- |
|
|
|
26,003,448 |
|
|
Esperanza at Palo Alto (5) |
|
TX |
|
|
19,323,071 |
|
|
|
4,046,705 |
|
|
|
- |
|
|
|
23,369,776 |
|
|
Heights at 515 - Series A (5) |
|
TX |
|
|
6,763,311 |
|
|
|
1,077,559 |
|
|
|
- |
|
|
|
7,840,870 |
|
|
Heritage Square - Series A (4) |
|
TX |
|
|
10,666,690 |
|
|
|
1,327,878 |
|
|
|
- |
|
|
|
11,994,568 |
|
|
Oaks at Georgetown - Series A (5) |
|
TX |
|
|
12,213,767 |
|
|
|
1,337,957 |
|
|
|
- |
|
|
|
13,551,724 |
|
|
Runnymede (1) |
|
TX |
|
|
9,925,000 |
|
|
|
157,344 |
|
|
|
- |
|
|
|
10,082,344 |
|
|
Southpark (1) |
|
TX |
|
|
11,566,796 |
|
|
|
2,124,260 |
|
|
|
- |
|
|
|
13,691,056 |
|
|
15 West Apartments (5) |
|
WA |
|
|
9,656,406 |
|
|
|
2,128,059 |
|
|
|
- |
|
|
|
11,784,465 |
|
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
645,764,076 |
|
|
$ |
88,885,224 |
|
|
$ |
(403,464 |
) |
|
$ |
734,245,836 |
|
|
(2) |
MRBs held by Deutsche Bank in a secured financing transaction, Note 15 |
13
|
(3) |
MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 |
|
(5) |
MRBs owned by ATAX TEBS IV, LLC (M45 TEBS), Note 15 |
|
(6) |
MRB held by Morgan Stanley in a secured financing transaction, Note 15 |
|
(7) |
MRBs held by Mizuho Capital Markets, LLC in a secured financing transaction, Note 15 |
|
(8) |
As of the date presented, the MRB had been in a cumulative unrealized loss for less than 12 consecutive months. |
|
|
|
March 31, 2020 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Montevista - Series A & B |
|
CA |
|
$ |
13,200,000 |
|
|
$ |
1,629,097 |
|
|
$ |
- |
|
|
$ |
14,829,097 |
|
|
Solano Vista - Series A |
|
CA |
|
|
2,665,000 |
|
|
|
624,588 |
|
|
|
- |
|
|
|
3,289,588 |
|
|
Greens Property - Series B |
|
NC |
|
|
928,962 |
|
|
|
122,356 |
|
|
|
- |
|
|
|
1,051,318 |
|
|
Ohio Properties - Series B |
|
OH |
|
|
3,499,720 |
|
|
|
9,812 |
|
|
|
- |
|
|
|
3,509,532 |
|
|
Rosewood Townhomes - Series B |
|
SC |
|
|
470,000 |
|
|
|
1,935 |
|
|
|
- |
|
|
|
471,935 |
|
|
South Pointe Apartments - Series B |
|
SC |
|
|
1,100,000 |
|
|
|
3,962 |
|
|
|
- |
|
|
|
1,103,962 |
|
|
Avistar at the Crest - Series B |
|
TX |
|
|
739,691 |
|
|
|
90,911 |
|
|
|
- |
|
|
|
830,602 |
|
|
Avistar at the Oaks - Series B |
|
TX |
|
|
541,337 |
|
|
|
62,305 |
|
|
|
- |
|
|
|
603,642 |
|
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,225 |
|
|
|
35,847 |
|
|
|
- |
|
|
|
160,072 |
|
|
Avistar in 09 - Series B |
|
TX |
|
|
446,554 |
|
|
|
51,396 |
|
|
|
- |
|
|
|
497,950 |
|
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
439,527 |
|
|
|
49,214 |
|
|
|
- |
|
|
|
488,741 |
|
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
24,155,016 |
|
|
$ |
2,681,423 |
|
|
$ |
- |
|
|
$ |
26,836,439 |
|
14
|
|
|
December 31, 2019 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds Held in Trust |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Courtyard - Series A (5) |
|
CA |
|
$ |
10,147,686 |
|
|
$ |
1,602,534 |
|
|
$ |
- |
|
|
$ |
11,750,220 |
|
|
Glenview Apartments - Series A (4) |
|
CA |
|
|
4,533,958 |
|
|
|
757,900 |
|
|
|
- |
|
|
|
5,291,858 |
|
|
Harmony Court Bakersfield - Series A (5) |
|
CA |
|
|
3,699,987 |
|
|
|
549,211 |
|
|
|
- |
|
|
|
4,249,198 |
|
|
Harmony Terrace - Series A (5) |
|
CA |
|
|
6,849,214 |
|
|
|
1,121,262 |
|
|
|
- |
|
|
|
7,970,476 |
|
|
Harden Ranch - Series A (3) |
|
CA |
|
|
6,700,868 |
|
|
|
1,281,980 |
|
|
|
- |
|
|
|
7,982,848 |
|
|
Las Palmas II - Series A (5) |
|
CA |
|
|
1,679,022 |
|
|
|
263,441 |
|
|
|
- |
|
|
|
1,942,463 |
|
|
Montclair Apartments - Series A (4) |
|
CA |
|
|
2,456,298 |
|
|
|
446,558 |
|
|
|
- |
|
|
|
2,902,856 |
|
|
Montecito at Williams Ranch Apartments - Series A (7) |
|
CA |
|
|
7,681,146 |
|
|
|
1,580,303 |
|
|
|
- |
|
|
|
9,261,449 |
|
|
San Vicente - Series A (5) |
|
CA |
|
|
3,462,053 |
|
|
|
510,593 |
|
|
|
- |
|
|
|
3,972,646 |
|
|
Santa Fe Apartments - Series A (4) |
|
CA |
|
|
2,975,713 |
|
|
|
540,988 |
|
|
|
- |
|
|
|
3,516,701 |
|
|
Seasons at Simi Valley - Series A (5) |
|
CA |
|
|
4,282,477 |
|
|
|
860,856 |
|
|
|
- |
|
|
|
5,143,333 |
|
|
Seasons Lakewood - Series A (5) |
|
CA |
|
|
7,295,901 |
|
|
|
1,124,372 |
|
|
|
- |
|
|
|
8,420,273 |
|
|
Seasons San Juan Capistrano - Series A (5) |
|
CA |
|
|
12,283,916 |
|
|
|
1,893,075 |
|
|
|
- |
|
|
|
14,176,991 |
|
|
Summerhill - Series A (5) |
|
CA |
|
|
6,371,318 |
|
|
|
797,228 |
|
|
|
- |
|
|
|
7,168,546 |
|
|
Sycamore Walk - Series A (5) |
|
CA |
|
|
3,559,011 |
|
|
|
567,713 |
|
|
|
- |
|
|
|
4,126,724 |
|
|
The Village at Madera - Series A (5) |
|
CA |
|
|
3,060,177 |
|
|
|
454,240 |
|
|
|
- |
|
|
|
3,514,417 |
|
|
Tyler Park Townhomes - Series A (3) |
|
CA |
|
|
5,837,595 |
|
|
|
864,894 |
|
|
|
- |
|
|
|
6,702,489 |
|
|
Vineyard Gardens - Series A (7) |
|
CA |
|
|
3,995,000 |
|
|
|
815,213 |
|
|
|
- |
|
|
|
4,810,213 |
|
|
Westside Village Market - Series A (3) |
|
CA |
|
|
3,814,857 |
|
|
|
594,361 |
|
|
|
- |
|
|
|
4,409,218 |
|
|
Brookstone (1) |
|
IL |
|
|
7,406,755 |
|
|
|
2,194,994 |
|
|
|
- |
|
|
|
9,601,749 |
|
|
Copper Gate Apartments (3) |
|
IN |
|
|
5,005,000 |
|
|
|
682,497 |
|
|
|
- |
|
|
|
5,687,497 |
|
|
Renaissance - Series A (4) |
|
LA |
|
|
11,001,027 |
|
|
|
1,775,086 |
|
|
|
- |
|
|
|
12,776,113 |
|
|
Live 929 Apartments (7), (8) |
|
MD |
|
|
39,984,026 |
|
|
|
- |
|
|
|
(280,711 |
) |
|
|
39,703,315 |
|
|
Woodlynn Village (1) |
|
MN |
|
|
4,172,000 |
|
|
|
44,510 |
|
|
|
- |
|
|
|
4,216,510 |
|
|
Gateway Village (2) |
|
NC |
|
|
2,600,000 |
|
|
|
509,901 |
|
|
|
- |
|
|
|
3,109,901 |
|
|
Greens Property - Series A (3) |
|
NC |
|
|
7,936,000 |
|
|
|
845,678 |
|
|
|
- |
|
|
|
8,781,678 |
|
|
Lynnhaven Apartments (2) |
|
NC |
|
|
3,450,000 |
|
|
|
393,686 |
|
|
|
- |
|
|
|
3,843,686 |
|
|
Silver Moon - Series A (4) |
|
NM |
|
|
7,762,116 |
|
|
|
1,166,748 |
|
|
|
- |
|
|
|
8,928,864 |
|
|
Village at Avalon - Series A (6) |
|
NM |
|
|
16,302,038 |
|
|
|
3,131,843 |
|
|
|
- |
|
|
|
19,433,881 |
|
|
Ohio Properties - Series A (1) |
|
OH |
|
|
13,857,000 |
|
|
|
48,813 |
|
|
|
- |
|
|
|
13,905,813 |
|
|
Bridle Ridge (1) |
|
SC |
|
|
7,315,000 |
|
|
|
113,469 |
|
|
|
- |
|
|
|
7,428,469 |
|
|
Columbia Gardens (5) |
|
SC |
|
|
13,064,589 |
|
|
|
2,179,744 |
|
|
|
- |
|
|
|
15,244,333 |
|
|
Companion at Thornhill Apartments (5) |
|
SC |
|
|
11,178,557 |
|
|
|
1,709,040 |
|
|
|
- |
|
|
|
12,887,597 |
|
|
Cross Creek (1) |
|
SC |
|
|
6,143,976 |
|
|
|
2,507,072 |
|
|
|
- |
|
|
|
8,651,048 |
|
|
Rosewood Townhomes - Series A (7) |
|
SC |
|
|
9,280,000 |
|
|
|
316,916 |
|
|
|
- |
|
|
|
9,596,916 |
|
|
South Pointe Apartments - Series A (7) |
|
SC |
|
|
21,600,000 |
|
|
|
835,005 |
|
|
|
- |
|
|
|
22,435,005 |
|
|
The Palms at Premier Park Apartments (3) |
|
SC |
|
|
18,838,478 |
|
|
|
2,799,411 |
|
|
|
- |
|
|
|
21,637,889 |
|
|
Village at River's Edge (5) |
|
SC |
|
|
9,872,297 |
|
|
|
2,236,259 |
|
|
|
- |
|
|
|
12,108,556 |
|
|
Willow Run (5) |
|
SC |
|
|
12,884,191 |
|
|
|
2,100,598 |
|
|
|
- |
|
|
|
14,984,789 |
|
|
Arbors at Hickory Ridge (3) |
|
TN |
|
|
11,056,825 |
|
|
|
1,934,146 |
|
|
|
- |
|
|
|
12,990,971 |
|
|
Pro Nova 2014-1 (2), (8) |
|
TN |
|
|
10,022,352 |
|
|
|
- |
|
|
|
(372,169 |
) |
|
|
9,650,183 |
|
|
Avistar at Copperfield - Series A (2) |
|
TX |
|
|
13,945,681 |
|
|
|
2,356,231 |
|
|
|
- |
|
|
|
16,301,912 |
|
|
Avistar at the Crest - Series A (3) |
|
TX |
|
|
9,252,257 |
|
|
|
1,715,456 |
|
|
|
- |
|
|
|
10,967,713 |
|
|
Avistar at the Oaks - Series A (3) |
|
TX |
|
|
7,475,794 |
|
|
|
1,336,580 |
|
|
|
- |
|
|
|
8,812,374 |
|
|
Avistar at the Parkway - Series A (4) |
|
TX |
|
|
12,854,039 |
|
|
|
2,065,468 |
|
|
|
- |
|
|
|
14,919,507 |
|
|
Avistar at Wilcrest - Series A (2) |
|
TX |
|
|
5,285,131 |
|
|
|
806,523 |
|
|
|
- |
|
|
|
6,091,654 |
|
|
Avistar at Wood Hollow - Series A (2) |
|
TX |
|
|
40,129,878 |
|
|
|
6,450,704 |
|
|
|
- |
|
|
|
46,580,582 |
|
|
Avistar in 09 - Series A (3) |
|
TX |
|
|
6,455,058 |
|
|
|
1,125,239 |
|
|
|
- |
|
|
|
7,580,297 |
|
|
Avistar on the Boulevard - Series A (3) |
|
TX |
|
|
15,762,217 |
|
|
|
2,648,781 |
|
|
|
- |
|
|
|
18,410,998 |
|
|
Avistar on the Hills - Series A (3) |
|
TX |
|
|
5,118,097 |
|
|
|
938,032 |
|
|
|
- |
|
|
|
6,056,129 |
|
|
Bruton Apartments (5) |
|
TX |
|
|
17,807,768 |
|
|
|
3,534,702 |
|
|
|
- |
|
|
|
21,342,470 |
|
|
Concord at Gulfgate - Series A (5) |
|
TX |
|
|
18,975,786 |
|
|
|
3,572,995 |
|
|
|
- |
|
|
|
22,548,781 |
|
|
Concord at Little York - Series A (5) |
|
TX |
|
|
13,293,436 |
|
|
|
2,624,054 |
|
|
|
- |
|
|
|
15,917,490 |
|
|
Concord at Williamcrest - Series A (5) |
|
TX |
|
|
20,592,957 |
|
|
|
3,971,001 |
|
|
|
- |
|
|
|
24,563,958 |
|
|
Crossing at 1415 - Series A (5) |
|
TX |
|
|
7,405,406 |
|
|
|
1,229,438 |
|
|
|
- |
|
|
|
8,634,844 |
|
|
Decatur Angle (5) |
|
TX |
|
|
22,455,747 |
|
|
|
4,198,200 |
|
|
|
- |
|
|
|
26,653,947 |
|
|
Esperanza at Palo Alto (5) |
|
TX |
|
|
19,356,959 |
|
|
|
4,111,518 |
|
|
|
- |
|
|
|
23,468,477 |
|
|
Heights at 515 - Series A (5) |
|
TX |
|
|
6,779,777 |
|
|
|
1,154,387 |
|
|
|
- |
|
|
|
7,934,164 |
|
|
Heritage Square - Series A (4) |
|
TX |
|
|
10,695,037 |
|
|
|
1,455,672 |
|
|
|
- |
|
|
|
12,150,709 |
|
|
Oaks at Georgetown - Series A (5) |
|
TX |
|
|
12,239,247 |
|
|
|
1,645,817 |
|
|
|
- |
|
|
|
13,885,064 |
|
|
Runnymede (1) |
|
TX |
|
|
9,925,000 |
|
|
|
80,343 |
|
|
|
- |
|
|
|
10,005,343 |
|
|
Southpark (1) |
|
TX |
|
|
11,548,337 |
|
|
|
2,334,262 |
|
|
|
- |
|
|
|
13,882,599 |
|
|
15 West Apartments (5) |
|
WA |
|
|
9,673,117 |
|
|
|
2,287,904 |
|
|
|
- |
|
|
|
11,961,021 |
|
|
Mortgage revenue bonds held in trust |
|
|
|
$ |
648,445,150 |
|
|
$ |
95,795,445 |
|
|
$ |
(652,880 |
) |
|
$ |
743,587,715 |
|
|
(2) |
MRBs held by Deutsche Bank in a secured financing transaction, Note 15 |
|
(3) |
MRBs owned by ATAX TEBS II, LLC (M31 TEBS), Note 15 |
15
|
(4) |
MRBs owned by ATAX TEBS III, LLC (M33 TEBS), Note 15 |
|
(5) |
MRBs owned by ATAX TEBS IV, LLC (M45 TEBS), Note 15 |
|
(6) |
MRB held by Morgan Stanley in a secured financing transaction, see Note 15 |
|
(7) |
MRB held by Mizuho Capital Markets, LLC in a secured financing transaction, see Note 15 |
|
(8) |
As of the date presented, the MRB had been in a cumulative unrealized loss for less than 12 consecutive months. |
|
|
|
December 31, 2019 |
|
|||||||||||||||
|
Description of Mortgage Revenue Bonds held by the Partnership |
|
State |
|
Cost Adjusted for Paydowns |
|
|
Cumulative Unrealized Gain |
|
|
Cumulative Unrealized Loss |
|
|
Estimated Fair Value |
|
||||
|
Montevista - Series A & B |
|
CA |
|
$ |
13,200,000 |
|
|
$ |
1,654,870 |
|
|
$ |
- |
|
|
$ |
14,854,870 |
|
|
Solano Vista - Series A & B |
|
CA |
|
|
5,768,000 |
|
|
|
625,235 |
|
|
|
- |
|
|
|
6,393,235 |
|
|
Greens Property - Series B |
|
NC |
|
|
930,016 |
|
|
|
142,265 |
|
|
|
- |
|
|
|
1,072,281 |
|
|
Ohio Properties - Series B |
|
OH |
|
|
3,504,171 |
|
|
|
10,363 |
|
|
|
- |
|
|
|
3,514,534 |
|
|
Rosewood Townhomes - Series B |
|
SC |
|
|
470,000 |
|
|
|
1,685 |
|
|
|
- |
|
|
|
471,685 |
|
|
South Pointe Apartments - Series B |
|
SC |
|
|
1,100,000 |
|
|
|
2,952 |
|
|
|
- |
|
|
|
1,102,952 |
|
|
Avistar at the Crest - Series B |
|
TX |
|
|
740,876 |
|
|
|
94,819 |
|
|
|
- |
|
|
|
835,695 |
|
|
Avistar at the Oaks - Series B |
|
TX |
|
|
542,170 |
|
|
|
65,455 |
|
|
|
- |
|
|
|
607,625 |
|
|
Avistar at the Parkway - Series B |
|
TX |
|
|
124,305 |
|
|
|
38,045 |
|
|
|
- |
|
|
|
162,350 |
|
|
Avistar in 09 - Series B |
|
TX |
|
|
447,241 |
|
|
|
53,995 |
|
|
|
- |
|
|
|
501,236 |
|
|
Avistar on the Boulevard - Series B |
|
TX |
|
|
440,231 |
|
|
|
53,056 |
|
|
|
- |
|
|
|
493,287 |
|
|
Mortgage revenue bonds held by the Partnership |
|
|
|
$ |
27,267,010 |
|
|
$ |
2,742,740 |
|
|
$ |
- |
|
|
$ |
30,009,750 |
|
See Note 22 for a description of the methodology and significant assumptions used in determining the fair value of the MRBs. Unrealized gains or losses on the MRBs are recorded in the Partnership’s condensed consolidated statements of comprehensive income (loss) to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the MRBs.
During the three months ended March 31, 2020, the Partnership recognized a $1.4 million provision for credit loss related to the Pro Nova 2014-1 MRB in its condensed consolidated statements of operations. See Note 2 for information considered in the Partnership’s evaluation of other-than-temporary impairment and credit loss of the MRBs. The credit loss related to the Pro Nova 2014-1 MRB was primarily driven by debt service shortfalls by the underlying commercial property. The Partnership’s total allowance for credit loss on MRBs was $1.4 million and zero as of March 31, 2020 and December 31, 2019, respectively.
The cumulative unrealized loss for the Live 929 Apartments MRB as of March 31, 2020, is due to recent operational results and a decline in debt service coverage. The Partnership has evaluated the operational results and loan-to-collateral value ratio for the property underlying this MRB and believes that the cumulative unrealized loss is temporary.
MRB Activity in the First Three Months of 2020
Acquisitions:
There were no MRBs acquired during the three months ended March 31, 2020.
Redemptions:
The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2020:
|
Property Name |
|
Month Redeemed |
|
Property Location |
|
Units |
|
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Redemption |
|
|||
|
Solano Vista - Series B |
|
January |
|
Vallejo, CA |
|
|
96 |
|
|
1/1/2021 |
|
|
5.85 |
% |
|
$ |
3,103,000 |
|
16
MRB Activity in the First Three Months of 2019
Acquisitions:
The following MRBs were acquired during the three months ended March 31, 2019:
|
Property Name |
|
Month Acquired |
|
Property Location |
|
Units |
|
|
Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Acquisition |
|
|||
|
Gateway Village |
|
February |
|
Durham, NC |
|
|
64 |
|
|
4/1/2032 |
|
|
6.10 |
% |
|
$ |
2,600,000 |
|
|
Lynnhaven Apartments |
|
February |
|
Durham, NC |
|
|
75 |
|
|
4/1/2032 |
|
|
6.10 |
% |
|
|
3,450,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6,050,000 |
|
Redemptions:
The following MRB was redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2019:
|
Property Name |
|
Month Redeemed |
|
Property Location |
|
Units |
|
|
Original Maturity Date |
|
Base Interest Rate |
|
|
Principal Outstanding at Date of Redemption |
|
|||
|
Seasons San Juan Capistrano - Series B |
|
January |
|
San Juan Capistrano, CA |
|
|
112 |
|
|
1/1/2019 |
|
|
8.00 |
% |
|
$ |
5,574,000 |
|
7. Public Housing Capital Fund Trust (“PHC”) Certificates
The Partnership’s PHC Certificates represented beneficial interests in three PHC Trusts that consisted of custodial receipts evidencing loans made to numerous local public housing authorities. Principal and interest on these loans were payable by the respective public housing authorities out of annual appropriations to be made to the public housing authorities under the Department of Housing and Urban Development’s (“HUD”) Capital Fund Program established under the Quality Housing and Work Responsibility Act of 1998 (the “Capital Fund Program”).
On January 30, 2020, the Partnership sold its PHC Certificates to an unrelated party for approximately $43.3 million, plus accrued interest, recognizing a gain on sale of securities of approximately $1.4 million. The PHC Certificates were held in trust at Mizuho Capital Markets, LLC (“Mizuho”) in secured TOB Trust financing transactions, which upon sale, were collapsed and all principal and interest were paid off in full (see Note 15).
The Partnership had the following investments in the PHC Certificates as of December 31, 2019:
|
|
|
December 31, 2019 |
|
|||||||||||||||||||||
|
|
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 |
|
5.47 |
|
AA- |
|
5.33% |
|
|
$ |
24,477,478 |
|
|
$ |
435,659 |
|
|
$ |
- |
|
|
$ |
24,913,137 |
|
|
|
PHC Certificate Trust II |
|
4.58 |
|
AA- |
|
4.41% |
|
|
|
4,375,296 |
|
|
|
386,433 |
|
|
|
- |
|
|
|
4,761,729 |
|
|
|
PHC Certificate Trust III |
|
5.43 |
|
BBB |
|
5.12% |
|
|
|
13,087,779 |
|
|
|
586,712 |
|
|
|
- |
|
|
|
13,674,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
41,940,553 |
|
|
$ |
1,408,804 |
|
|
$ |
- |
|
|
$ |
43,349,357 |
|
See Note 22 for a description of the methodology and significant assumptions that were used for determining the fair value of the PHC Certificates. Unrealized gains or losses on the PHC Certificates were recorded in the Partnership’s 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 PHC Certificates.
17
8. Real Estate Assets
The following tables summarize information regarding the Partnership’s real estate assets as of March 31, 2020 and December 31, 2019:
|
Real Estate Assets as of March 31, 2020 |
|
|||||||||||||||||
|
Property Name |
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value |
|
||||
|
Suites on Paseo |
|
San Diego, CA |
|
|
384 |
|
|
$ |
3,199,268 |
|
|
$ |
39,113,918 |
|
|
$ |
42,313,186 |
|
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,938,822 |
|
|
|
32,938,822 |
|
|
Land held for development |
|
|
|
(1) |
|
|
|
1,701,197 |
|
|
|
- |
|
|
|
1,701,197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,953,205 |
|
|
Less accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(16,064,714 |
) |
|
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
60,888,491 |
|
|
(1) |
Land held for development consists of land and development costs for parcels in Gardner, KS; Richland County, SC and Omaha, NE. |
|
Real Estate Assets as of December 31, 2019 |
|
|||||||||||||||||
|
|
Location |
|
Number of Units |
|
|
Land and Land Improvements |
|
|
Buildings and Improvements |
|
|
Carrying Value |
|
|||||
|
Suites on Paseo |
|
San Diego, CA |
|
|
384 |
|
|
$ |
3,199,268 |
|
|
$ |
39,073,728 |
|
|
$ |
42,272,996 |
|
|
The 50/50 MF Property |
|
Lincoln, NE |
|
|
475 |
|
|
|
- |
|
|
|
32,937,805 |
|
|
|
32,937,805 |
|
|
Land held for development |
|
|
|
(2) |
|
|
|
1,706,862 |
|
|
|
- |
|
|
|
1,706,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
76,917,663 |
|
|
Less accumulated depreciation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,357,700 |
) |
|
Total real estate assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
61,559,963 |
|
|
(2) |
Land held for development consists of land and development costs for parcels in Gardner, KS; Richland County, SC and Omaha, NE. |
Activity in the First Three Months of 2020
As of March 31, 2020, the land held for development in Gardner, KS was listed for sale.
9. Investments in Unconsolidated Entities
ATAX Vantage Holdings, LLC, a wholly-owned subsidiary of the Partnership, has equity investment commitments and has made equity investments in unconsolidated entities. The carrying value of the equity investments represents 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 for a period of time ranging from two to three years after construction completion. The return on these investments earned by the Partnership is reported as “Investment income” on the Partnership’s condensed consolidated statements of operations.
18
The following table provides the details of the investments in unconsolidated entities as of March 31, 2020 and December 31, 2019 and remaining equity commitment amounts as of March 31, 2020:
|
Property Name |
|
Location |
|
Units |
|
|
Month Commitment Executed |
|
Construction Completion Date |
|
Carrying Value as of March 31, 2020 |
|
|
Carrying Value as of December 31, 2019 |
|
|
Maximum Remaining Equity Commitment as of March 31, 2020 |
|
||||
|
Vantage at Waco |
|
Waco, TX |
|
|
288 |
|
|
August 2016 |
|
May 2018 |
|
$ |
9,337,166 |
|
|
$ |
9,337,166 |
|
|
$ |
1,592,039 |
|
|
Vantage at Powdersville |
|
Powdersville, SC |
|
|
288 |
|
|
November 2017 |
|
February 2020 |
|
|
12,295,801 |
|
|
|
12,295,801 |
|
|
|
- |
|
|
Vantage at Stone Creek |
|
Omaha, NE |
|
|
294 |
|
|
March 2018 |
|
N/A |
|
|
7,840,500 |
|
|
|
7,840,500 |
|
|
|
- |
|
|
Vantage at Bulverde |
|
Bulverde, TX |
|
|
288 |
|
|
March 2018 |
|
August 2019 |
|
|
10,399,773 |
|
|
|
10,144,052 |
|
|
|
- |
|
|
Vantage at Germantown |
|
Germantown, TN |
|
|
288 |
|
|
June 2018 |
|
March 2020 |
|
|
12,041,237 |
|
|
|
11,745,155 |
|
|
|
- |
|
|
Vantage at Murfreesboro |
|
Murfreesboro, TN |
|
|
288 |
|
|
September 2018 |
|
N/A |
|
|
13,857,159 |
|
|
|
13,516,425 |
|
|
|
- |
|
|
Vantage at Coventry |
|
Omaha, NE |
|
|
288 |
|
|
September 2018 |
|
N/A |
|
|
9,007,435 |
|
|
|
9,007,435 |
|
|
|
- |
|
|
Vantage at Conroe |
|
Conroe, TX |
|
|
288 |
|
|
April 2019 |
|
N/A |
|
|
9,657,930 |
|
|
|
8,078,519 |
|
|
|
- |
|
|
Vantage at O'Connor |
|
San Antonio, TX |
|
|
288 |
|
|
October 2019 |
|
N/A |
|
|
7,652,449 |
|
|
|
5,016,811 |
|
|
|
- |
|
|
Vantage at Westover Hills |
|
San Antonio, TX |
|
|
288 |
|
|
January 2020 |
|
N/A |
|
|
6,554,277 |
|
|
|
- |
|
|
|
893,417 |
|
|
|
|
|
|
|
2,886 |
|
|
|
|
|
|
$ |
98,643,727 |
|
|
$ |
86,981,864 |
|
|
$ |
2,485,456 |
|
Activity in the First Three Months of 2020
In January 2020, the Partnership executed a $7.3 million equity commitment to fund construction of the Vantage at Westover Hills multifamily property.
The following table provides combined summary financial information for the Partnership’s investments in unconsolidated entities for the three months ended March 31, 2020 and 2019:
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Property Revenues |
|
$ |
2,483,605 |
|
|
$ |
2,717,268 |
|
|
Net loss |
|
$ |
(2,519,165 |
) |
|
$ |
(117,063 |
) |
10. Property Loans, Net of Loan Loss Allowances
The following tables summarize the Partnership’s property loans, net of loan loss allowances, as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|||||||||
|
|
|
Outstanding Balance |
|
|
Loan Loss Allowance |
|
|
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 |
|
|
Live 929 Apartments |
|
|
405,717 |
|
|
|
- |
|
|
|
405,717 |
|
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
|
Total |
|
$ |
15,392,908 |
|
|
$ |
(7,393,814 |
) |
|
$ |
7,999,094 |
|
19
|
|
|
December 31, 2019 |
|
|||||||||
|
|
|
Outstanding Balance |
|
|
Loan Loss Allowance |
|
|
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 |
|
|
Live 929 Apartments |
|
|
405,717 |
|
|
|
- |
|
|
|
405,717 |
|
|
Ohio Properties |
|
|
2,390,446 |
|
|
|
- |
|
|
|
2,390,446 |
|
|
Total |
|
$ |
15,392,908 |
|
|
$ |
(7,393,814 |
) |
|
$ |
7,999,094 |
|
During the three months ended March 31, 2020 and 2019, the interest to be earned on the Cross Creek 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 months ended March 31, 2020 and 2019, interest to be earned on approximately $983,000 of property loan principal for the Ohio Properties was in nonaccrual status as, in management’s opinion, the interest was not considered collectible. For the three months ended March 31, 2020, the outstanding property loan balance for Live 929 was in nonaccrual status as, in management’s opinion, the interest was not considered collectible.
Activity in the First Three Months of 2019
In January 2019, the Vantage at Brooks property was sold by its owner. Upon sale, the Partnership received all outstanding principal and accrued interest on the Vantage at Brooks, LLC property loan. The Partnership received additional proceeds of approximately $3.0 million, which is reported within “Contingent interest income” on the Partnership’s condensed consolidated statements of operations. The contingent interest recognized is considered Tier 2 income for purposes of distributions to the General Partner and BUC holders (see Note 3).
11. Income Tax Provision
The Partnership recognizes current income tax expense for federal, state, and local income taxes incurred by the Greens Hold Co, which owns The 50/50 MF Property and certain property loans. The following table summarizes income tax expense (benefit) for the three months ended March 31, 2020 and 2019:
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Current income tax expense |
|
$ |
42,335 |
|
|
$ |
82,340 |
|
|
Deferred income tax benefit |
|
|
(30,921 |
) |
|
|
(40,692 |
) |
|
Total income tax expense |
|
$ |
11,414 |
|
|
$ |
41,648 |
|
The Partnership evaluated whether it is more likely than not that its deferred income tax assets will be realizable. There was no valuation allowance recorded as of March 31, 2020 and December 31, 2019.
12. Other Assets
The following table summarizes the other assets as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||
|
Deferred financing costs, net |
|
$ |
319,014 |
|
|
$ |
353,862 |
|
|
Fair value of derivative instruments (Note 17) |
|
|
36,112 |
|
|
|
10,911 |
|
|
Taxable mortgage revenue bonds, at fair value |
|
|
1,417,654 |
|
|
|
1,383,237 |
|
|
Operating lease right-of-use assets, net |
|
|
1,665,257 |
|
|
|
1,673,242 |
|
|
Other assets |
|
|
1,800,333 |
|
|
|
1,641,099 |
|
|
Total other assets |
|
$ |
5,238,370 |
|
|
$ |
5,062,351 |
|
As of March 31, 2020 and December 31, 2019, the operating lease right-of-use assets consisted primarily of a ground lease at the 50/50 MF Property (see Note 13).
20
See Note 22 for a description of the methodology and significant assumptions for determining the fair value of derivative instruments and taxable MRBs. Unrealized gains or losses on these assets are recorded in the Partnership’s condensed consolidated statements of comprehensive income (loss) to reflect changes in their estimated fair values resulting from market conditions and fluctuations in the present value of the expected cash flows from the assets.
13. Accounts Payable, Accrued Expenses and Other Liabilities
The following table summarizes the accounts payable, accrued expenses and other liabilities as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||
|
Accounts payable |
|
$ |
322,788 |
|
|
$ |
93,834 |
|
|
Accrued expenses |
|
|
1,917,172 |
|
|
|
2,529,982 |
|
|
Accrued interest expense |
|
|
3,494,144 |
|
|
|
2,690,076 |
|
|
Operating lease liabilities |
|
|
2,150,827 |
|
|
|
2,138,783 |
|
|
Other liabilities |
|
|
1,580,189 |
|
|
|
1,583,492 |
|
|
Total accounts payable, accrued expenses and other liabilities |
|
$ |
9,465,120 |
|
|
$ |
9,036,167 |
|
On January 1, 2019, the Partnership adopted the lease guidance in Accounting Standards Codification (“ASC”) 842. The Partnership adopted ASC 842 at the required adoption date of January 1, 2019, using the transition method that allowed the Partnership to initially apply ASC 842 as of January 1, 2019 and recognize a cumulative-effect adjustment to the opening balance of partners’ capital in the period of adoption. No changes have been made to the Partnership’s condensed consolidated financial statements dated prior to the effective date related to the adoption of ASC 842.
The 50/50 MF Property has a ground lease with the University of Nebraska-Lincoln with an initial lease term expiring in March 2048. The Partnership has an option to extend the lease for an additional five-year period, which has not been factored into the calculation of the ROU asset and lease liability. Annual lease payments are $100 per year. The Partnership is also required to make monthly payments, when cash is available at The 50/50 MF Property, to the University of Nebraska-Lincoln. Payment amounts are based on The 50/50 MF Property’s revenues, subject to an annual guaranteed minimum amount. As of March 31, 2020, the minimum aggregate annual payment due under the agreement is approximately $132,000. The minimum aggregate annual payment increases 2% annually until July 31, 2034 and increases 3% annually thereafter. The 50/50 MF Property will be required to make additional payments under the agreement if its gross revenues exceed certain thresholds. The Partnership recognized expenses related to the ground lease of approximately $42,000 for the three months ended March 31, 2020 and 2019 and are reported within “Real estate operating expenses” on the Partnership’s condensed consolidated statements of operations.
The following table summarizes future contractual payments for the Partnership’s operating leases and a reconciliation to the carrying value of operating lease liabilities as of March 31, 2020:
|
Remainder of 2020 |
|
$ |
112,686 |
|
|
2021 |
|
|
136,366 |
|
|
2022 |
|
|
139,091 |
|
|
2023 |
|
|
141,871 |
|
|
2024 |
|
|
144,706 |
|
|
Thereafter |
|
|
4,517,274 |
|
|
Total |
|
|
5,191,994 |
|
|
Less: Amount representing interest |
|
|
(3,041,167 |
) |
|
Total operating lease liabilities |
|
$ |
2,150,827 |
|
14. Unsecured Lines of Credit
The following tables summarize the unsecured lines of credit (“LOC”) as of March 31, 2020 and December 31, 2019:
|
Unsecured Lines of Credit |
|
Outstanding as of March 31, 2020 |
|
|
Total Commitment |
|
|
Commitment Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
|
|
$ |
12,540,000 |
|
|
$ |
50,000,000 |
|
|
June 2021 |
|
Variable (1) |
|
Monthly |
|
|
3.86 |
% |
|
|
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
June 2021 |
|
Variable (1) |
|
Monthly |
|
|
4.61 |
% |
|
Total unsecured lines of credit |
|
$ |
12,540,000 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
21
|
(1) |
The variable rate is indexed to LIBOR plus an applicable margin. |
|
Unsecured Lines of Credit |
|
Outstanding as of December 31, 2019 |
|
|
Total Commitment |
|
|
Commitment Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Period End Rate |
|
|||
|
|
$ |
13,200,000 |
|
|
$ |
50,000,000 |
|
|
June 2021 |
|
Variable (2) |
|
Monthly |
|
|
4.19 |
% |
|
|
Bankers Trust operating |
|
|
- |
|
|
|
10,000,000 |
|
|
June 2021 |
|
Variable (2) |
|
Monthly |
|
|
4.94 |
% |
|
Total unsecured lines of credit |
|
$ |
13,200,000 |
|
|
$ |
60,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
The variable rate is indexed to LIBOR plus an applicable margin. |
The principal amount of each acquisition advance is due on the 270th day following the advance date and may be extended for up to three additional 90-day periods by making partial repayments in accordance with the Credit Agreement. The outstanding balance of the non-operating LOC as of March 31, 2020 is due in June 2020, though the Partnership can extend final repayment of the amount due to December 2020 by making partial repayments. The Partnership was in compliance with all covenants in the Credit Agreement as of March 31, 2020.
The Partnership is required to make principal payments to reduce the 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 second quarter of 2020 repayment obligation as it maintained a zero balance in the operating LOC for fifteen consecutive days during April 2020.
The following tables summarize the Partnership’s debt financings, net of deferred financing costs, as of March 31, 2020 and December 31, 2019:
|
|
|
Outstanding Debt Financings as of March 31, 2020, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
|
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - M24 |
|
$ |
40,388,799 |
|
|
$ |
4,000 |
|
|
2010 |
|
May 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.05% |
|
|||
|
Variable - M31 (1) |
|
|
79,216,186 |
|
|
|
4,999 |
|
|
2014 |
|
July 2024 |
|
Weekly |
|
4.25% |
|
|
1.32% |
|
|
5.57% |
|
|||
|
Fixed - M33 |
|
|
31,227,464 |
|
|
|
2,606 |
|
|
2015 |
|
September 2030 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.24% |
|
|||
|
Fixed - M45 (2) |
|
|
217,168,730 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deutsche Bank: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB (3) |
|
|
8,010,000 |
|
|
|
- |
|
|
2014 |
|
May 2020 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% |
|
|||
|
Fixed - Term A/B (3) |
|
|
5,263,500 |
|
|
|
- |
|
|
2019 |
|
February 2021 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.53% |
|
|||
|
Fixed - Term A/B (3) |
|
|
38,194,706 |
|
|
|
- |
|
|
2017 |
|
February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% |
|
|||
|
Mizuho Capital Markets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB (4) |
|
|
25,714,955 |
|
|
|
- |
|
|
2019 |
|
July 2020 |
|
Weekly |
|
4.86% |
|
|
1.17% |
|
|
6.03% |
|
|||
|
Variable - TOB (5) |
|
|
42,153,205 |
|
|
|
- |
|
|
2019 |
|
August 2020 |
|
Weekly |
|
3.45% - 4.86% |
|
|
1.17% - 1.66% |
|
|
4.62% - 6.52% |
|
|||
|
Morgan Stanley: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB |
|
|
13,047,884 |
|
|
|
- |
|
|
2019 |
|
May 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.53% |
|
|||
|
Total Debt Financings |
|
$ |
500,385,429 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
|
(2) |
The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
|
(3) |
In April 2020, these debt financings were terminated. See Note 24 for additional information. |
|
(4) |
In April 2020, the stated maturity of the TOB Trusts were extended to June 2021. See Note 24. |
|
(5) |
In April 2020, the stated maturity of the TOB Trusts were extended to July 2021. See Note 24. |
22
|
|
|
Outstanding Debt Financings as of December 31, 2019, net |
|
|
Restricted Cash |
|
|
Year Acquired |
|
Stated Maturities |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Period End Rates |
|
|||||
|
TEBS Financings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - M24 |
|
$ |
40,495,442 |
|
|
$ |
204,000 |
|
|
2010 |
|
May 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.05% |
|
|||
|
Variable - M31 (1) |
|
|
79,505,180 |
|
|
|
4,999 |
|
|
2014 |
|
July 2024 |
|
Weekly |
|
1.64% |
|
|
1.54% |
|
|
3.18% |
|
|||
|
Fixed - M33 |
|
|
31,367,147 |
|
|
|
2,606 |
|
|
2015 |
|
September 2030 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.24% |
|
|||
|
Fixed - M45 (2) |
|
|
217,603,233 |
|
|
|
5,000 |
|
|
2018 |
|
July 2034 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.82% |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOB & Term A/B Trusts Securitization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deutsche Bank: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB |
|
|
8,010,000 |
|
|
|
- |
|
|
2014 |
|
January 2020 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.01% |
|
|||
|
Fixed - Term A/B |
|
|
5,260,756 |
|
|
|
- |
|
|
2019 |
|
February 2020 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.53% |
|
|||
|
Fixed - Term A/B |
|
|
38,300,456 |
|
|
|
- |
|
|
2017 |
|
February 2027 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
4.46% |
|
|||
|
Mizuho Capital Markets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable - TOB |
|
|
25,680,070 |
|
|
|
- |
|
|
2019 |
|
July 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% |
|
|
2.96% |
|
|||
|
Variable - TOB |
|
|
42,207,784 |
|
|
|
- |
|
|
2019 |
|
August 2020 |
|
Weekly |
|
1.79% |
|
|
1.17% - 1.66% |
|
|
2.96% - 3.45% |
|
|||
|
Variable - TOB |
|
|
34,703,935 |
|
|
|
- |
|
|
2019 |
|
September 2020 |
|
Weekly |
|
2.08% |
|
|
1.12% |
|
|
3.20% |
|
|||
|
Morgan Stanley: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed - Term TOB |
|
|
13,063,418 |
|
|
|
- |
|
|
2019 |
|
May 2022 |
|
N/A |
|
N/A |
|
|
N/A |
|
|
3.53% |
|
|||
|
Total Debt Financings |
|
$ |
536,197,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Facility fees have a variable component. |
|
(2) |
The M45 TEBS has an initial interest rate of 3.82% through July 31, 2023. From August 1, 2023 through the stated maturity date, the interest rate is 4.39%. These rates are inclusive of credit enhancement fees payable to Freddie Mac. |
The TOB, Term TOB, Term A/B and TEBS Financing arrangements are consolidated VIE’s to the Partnership (Note 5). The Partnership is the primary beneficiary due to its rights to the underlying assets. Accordingly, the Partnership consolidates the TOB, Term TOB, Term A/B and TEBS Financings in the Partnership’s condensed consolidated financial statements. See Note 6 for information regarding the MRBs securitized within each TOB, Term TOB, Term A/B and TEBS Financing. As the residual interest holder, the Partnership may be required to make certain payments or contribute certain assets to the VIEs if certain events occur. Such events include, but are not limited to, a downgrade in the investment rating of the senior securities issued by the VIEs, a ratings downgrade of the liquidity provider for the VIEs, 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 senior securities. If such an event occurs in an individual VIE, the underlying 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. If the Partnership does not fund the shortfall, the default and liquidation provisions will be invoked against the Partnership. The Partnership has never been, and does not expect in the future, to be required to reimburse the VIEs for any shortfall.
As of March 31, 2020 and December 31, 2019, the Partnership posted restricted cash as contractually required under the terms of the four TEBS Financings. The Partnership may also be required to post collateral, typically in cash, related to the TOB Trusts with Mizuho. The amount of collateral posting required is dependent on the valuation of the underlying MRBs in relation to thresholds set by Mizuho. There was no requirement to post collateral for the TOB Trusts with Mizuho as of March 31, 2020 and December 31, 2019.
The Partnership has entered in interest rate cap agreements to mitigate its exposure to interest rate fluctuations on the variable-rate M31 TEBS Financing and other variable rate TOB Trust financings (Note 17).
The Partnership has entered into a Master Trust Agreement with Deutsche Bank that contains liquidity, leverage and debt service coverage covenants with which the Partnership was required to comply. The Partnership was in compliance with these covenants as of March 31, 2020. In April 2020, the Master Trust Agreement was terminated. See Note 24 for additional information.
23
The Partnership has entered into various TOB Trust financings with Mizuho secured by MRBs. The Mizuho TOB Trusts require that the Partnership’s residual interest in the TOB Trusts maintain a certain value in relation to the total assets in each Trust. In addition, the Master Trust Agreement with Mizuho requires the Partnership’s partners’ capital, as defined, to maintain a certain threshold and that it remains listed on the NASDAQ. If the Partnership is not in compliance with any of these covenants, a termination event of the financing facility would be triggered, which would require the Partnership to purchase a portion or all of the senior interests issued by each TOB Trust. The Partnership was in compliance with these covenants as of March 31, 2020.
The Term TOB Trust with Morgan Stanley is subject to a Trust Agreement and other related agreements that contain covenants with which the Partnership or the underlying MRB are required to comply. The underlying property must maintain certain occupancy and debt service covenants. A termination event will occur if the Partnership’s net assets, as defined, decrease by 25% in one quarter or 35% over one year. If the underlying property or the Partnership, as applicable, is out of compliance with any of these covenants, a termination event of the financing facility would be triggered which would require the Partnership to purchase a portion or all of the Class A Certificates held by Morgan Stanley. The Partnership was in compliance with these covenants as of March 31, 2020.
The Partnership’s variable rate debt financing arrangements include maximum interest rate provisions that prevent the debt service on the debt financings from exceeding the cash flows from the underlying securitized asset.
Activity in the First Three Months of 2020
In January 2020, the Partnership extended the maturity date of the Term TOB Trust financing related to Pro Nova 2014-1 from January 2020 to May 2020. See Note 24 for additional information.
In January 2020, the variable rate TOB Trust financings associated with the PHC Certificates were collapsed and all principal and interest were paid in full in conjunction with the Partnership’s sale of the PHC Certificates to an unrelated party (see Note 7).
In February 2020, the Partnership extended the maturity dates of the Term A/B Trust financings related to Gateway Village and Lynnhaven Apartments from February 2020 to February 2021.
Activity in the First Three Months of 2019
In February 2019, the Partnership entered into two Term A/B Trusts financings secured by MRBs. The following table summarizes the gross principal and terms of the Term A/B Trusts:
|
Term A/B Trusts Securitization |
|
Outstanding Term A/B Trust Financing |
|
|
Stated Maturity |
|
Fixed Interest Rate |
|
||
|
Gateway Village |
|
$ |
2,262,000 |
|
|
February 2020 |
|
|
4.53 |
% |
|
Lynnhaven Apartments |
|
|
3,001,500 |
|
|
February 2020 |
|
|
4.53 |
% |
|
Total Term A/B Trust Financing |
|
$ |
5,263,500 |
|
|
|
|
|
|
|
Future Maturities
The Partnership’s contractual maturities of borrowings as of March 31, 2020 for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
|
Remainder of 2020 |
|
$ |
79,840,784 |
|
|
|
|
10,590,361 |
|
|
|
2022 |
|
|
18,496,986 |
|
|
2023 |
|
|
5,896,946 |
|
|
2024 |
|
|
15,472,867 |
|
|
Thereafter |
|
|
372,276,818 |
|
|
Total |
|
|
502,574,762 |
|
|
Unamortized deferred financing costs and debt premium |
|
|
(2,189,333 |
) |
|
Total debt financing, net |
|
$ |
500,385,429 |
|
24
As of March 31, 2020, certain Term TOB Trusts and Term A/B Trusts mature in the next twelve months. The Term TOB Trust related to the Pro Nova 2014-1 MRB was terminated and repaid in full in April 2020. The Term A/B Trusts were terminated and replacement debt financings were closed with Mizuho in April 2020. In addition, the Partnership extended the maturity dates for its existing TOB Trusts in April 2020. See Note 24 for additional information.
16. Mortgages Payable and Other Secured Financing
The following tables summarize the Partnership’s mortgages payable and other secured financing, net of deferred financing costs, as of March 31, 2020 and December 31, 2019:
|
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable as of March 31, 2020, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Period End Rate |
|
||
|
The 50/50 MF Property--TIF Loan |
|
$ |
2,858,201 |
|
|
2020 |
|
March 2025 |
|
Fixed |
|
|
4.40 |
% |
|
The 50/50 MF Property--Mortgage |
|
|
23,831,791 |
|
|
2020 |
|
April 2027 |
|
Fixed |
|
|
4.35 |
% |
|
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
26,689,992 |
|
|
|
|
|
|
|
|
|
4.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MF Property Mortgage Payables |
|
Outstanding Mortgage Payable as of December 31, 2019, net |
|
|
Year Acquired or Refinanced |
|
Stated Maturity |
|
Variable / Fixed |
|
Reset Frequency |
|
Variable Based Rate |
|
|
Period End Rate |
|
|||
|
The 50/50 MF Property--TIF Loan |
|
$ |
2,859,390 |
|
|
2014 |
|
March 2020 |
|
Fixed |
|
N/A |
|
N/A |
|
|
|
4.65 |
% |
|
|
The 50/50 MF Property--Mortgage |
|
|
23,942,856 |
|
|
2013 |
|
March 2020 |
|
Variable |
|
Monthly |
|
|
4.75 |
% |
(1) |
|
4.75 |
% |
|
Total Mortgage Payable\Weighted Average Period End Rate |
|
$ |
26,802,246 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.74 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Activity in the First Three Months of 2020
In February 2020, the Partnership refinanced The 50/50 MF Property Mortgage loan with its existing lender. The Mortgage loan maturity date was extended seven years to April 2027, and the interest rate decreased to a fixed interest rate of 4.35%.
In February 2020, the Partnership refinanced The 50/50 MF Property TIF loan with its existing lender. The TIF loan maturity date was extended by five years to March 2025, and the interest rate decreased to 4.40%.
Future Maturities
The Partnership’s contractual maturities of borrowings as of March 31, 2020 for the twelve-month periods ending December 31st for the next five years and thereafter are as follows:
|
Remainder of 2020 |
|
$ |
657,117 |
|
|
2021 |
|
|
818,425 |
|
|
2022 |
|
|
855,101 |
|
|
2023 |
|
|
893,421 |
|
|
2024 |
|
|
930,740 |
|
|
Thereafter |
|
|
22,537,088 |
|
|
Total |
|
|
26,691,892 |
|
|
Unamortized deferred financing costs |
|
|
(1,900 |
) |
|
Total mortgages payable and other secured financings, net |
|
$ |
26,689,992 |
|
25
17. Interest Rate Derivatives
The following tables summarize the Partnership’s interest rate derivatives as of March 31, 2020 and December 31, 2019:
|
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (1) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (1) |
|
Counterparty |
|
Fair Value as of March 31, 2020 |
|
|||
|
July 2015 |
|
|
26,949,233 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Wells Fargo Bank |
|
$ |
- |
|
|
July 2015 |
|
|
26,949,233 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Royal Bank of Canada |
|
|
- |
|
|
July 2015 |
|
|
26,949,233 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
SMBC Capital Markets, Inc |
|
|
- |
|
|
June 2017 |
|
|
80,847,700 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
- |
|
|
Sept 2017 |
|
|
57,918,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
- |
|
|
Aug 2019 |
|
|
79,014,909 |
|
|
Aug 2024 |
|
|
4.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
36,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
36,112 |
|
|
Purchase Date |
|
Notional Amount |
|
|
Maturity Date |
|
Effective Capped Rate (2) |
|
|
Index |
|
Variable Debt Financing Facility Hedged (2) |
|
Counterparty |
|
Fair Value as of December 31, 2019 |
|
|||
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Wells Fargo Bank |
|
$ |
- |
|
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Royal Bank of Canada |
|
|
- |
|
|
July 2015 |
|
|
27,033,788 |
|
|
Aug 2020 |
|
|
3.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
SMBC Capital Markets, Inc |
|
|
- |
|
|
June 2017 |
|
|
81,101,364 |
|
|
Aug 2020 |
|
|
1.5 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
4,090 |
|
|
Sept 2017 |
|
|
58,090,000 |
|
|
Sept 2020 |
|
|
4.0 |
% |
|
SIFMA |
|
TOB Trusts |
|
Barclays Bank PLC |
|
|
- |
|
|
Aug 2019 |
|
|
79,333,280 |
|
|
Aug 2024 |
|
|
4.5 |
% |
|
SIFMA |
|
M31 TEBS |
|
Barclays Bank PLC |
|
|
6,821 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
10,911 |
|
The Partnership’s interest rate derivatives 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 Partnership’s condensed consolidated statements of operations. See Note 22 for a description of the methodology and significant assumptions for determining the fair value of the interest rate derivatives. The interest rate derivatives are presented within “Other assets” on the Partnership’s condensed consolidated balance sheets.
18. Commitments and Contingencies
Legal Proceedings
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 to occur, the estimated amount of the loss is accrued in the Partnership’s condensed consolidated financial statements. While the resolution of these matters cannot be predicted with certainty, the Partnership believes the outcome of such matters will not have a material effect on the Partnership’s condensed consolidated financial statements.
Investment Commitments
ATAX Vantage Holdings, LLC has outstanding commitments to contribute equity to unconsolidated entities. See Note 9 for additional information.
26
Construction Loan Guarantees
The Partnership entered into guaranty agreements for construction loans related to certain investments in unconsolidated entities. The Partnership will only have to perform on the guarantees if a default by the borrower were to occur. All guarantees were initially for the entire amount of the construction loans and decrease based on the achievement of certain events or financial ratios, as defined by the respective construction loan agreement. The Partnership has not accrued any amount for these contingent liabilities because the likelihood of guarantee claims is remote. The following table summarizes the Partnership’s maximum exposure under these guarantee agreements as of March 31, 2020:
|
Borrower |
|
Year the Guarantee was Executed |
|
Maximum Balance Available on Construction Loan |
|
|
Construction Loan Balance as of March 31, 2020 |
|
|
Partnership's Maximum Exposure as of March 31, 2020 |
|
|
Guarantee Terms |
|||
|
Vantage at Stone Creek |
|
2018 |
|
$ |
30,824,000 |
|
|
$ |
28,264,790 |
|
|
$ |
14,132,395 |
|
|
(1) |
|
Vantage at Coventry |
|
2018 |
|
|
31,500,000 |
|
|
|
18,169,459 |
|
|
|
18,169,459 |
|
|
(1) |
|
(1) |
The Partnership’s maximum exposure will decrease to 50% of the construction loan balance upon receipt of the certificate of occupancy and to 25% of the construction loan balance when certain debt service coverage levels are achieved by the borrower. |
Other Guarantees and Commitments
The Partnership has entered into guarantee agreements with unaffiliated entities under which the Partnership has guaranteed certain obligations of the general partners of certain limited partnerships upon the occurrence of a “repurchase event.” Potential repurchase events include LIHTC tax credit recapture and foreclosure. The Partnership’s maximum exposure is limited to 75% of the equity contributed by the limited partner to each limited partnership. No amount has been accrued for these guarantees because the likelihood of repurchase events is remote. The following table summarizes the Partnership’s maximum exposure under these guarantee agreements as of March 31, 2020:
|
Limited Partnership(s) |
|
Year the Guarantee was Executed |
|
End of Guarantee Period |
|
Partnership's Maximum Exposure as of March 31, 2020 |
|
|
|
|
2011 |
|
2026 |
|
$ |
3,361,979 |
|
|
|
Greens of Pine Glen, LP |
|
2012 |
|
2027 |
|
|
2,237,843 |
|
19. Redeemable Series A Preferred Units
The Partnership has issued non-cumulative, non-voting, non-convertible Series A Preferred Units via a private placement to five financial institutions. The Series A Preferred Units represent limited partnership interests of the Partnership. The Series A Preferred Units have no stated maturity, are not subject to any sinking fund requirements, and will remain outstanding indefinitely unless redeemed by the Partnership or by the holder. Upon the sixth anniversary of the closing of the sale of Series A Preferred Units to a subscriber, and upon each annual anniversary thereafter, the Partnership and each holder of Series A Preferred Units have the right to redeem, in whole or in part, the Series A Preferred Units held by such holder at a per unit redemption price equal to $10.00 per unit plus an amount equal to all declared and unpaid distributions through the date of the redemption.
In the event of any liquidation, dissolution, or winding up of the Partnership, the holders of the Series A Preferred Units are entitled to a liquidation preference in connection with their investments. With respect to anticipated quarterly distributions and rights upon liquidation, dissolution, or the winding-up of the Partnership’s affairs, the Series A Preferred Units will rank: (a) senior to the Partnership’s BUCs and to any other class or series of Partnership interests or securities expressly designated as ranking junior to the Series A Preferred Units; (b) junior to all of the Partnership’s existing indebtedness (including indebtedness outstanding under the Partnership’s senior bank credit facility) and other liabilities with respect to assets available to satisfy claims against the Partnership; and (c) junior to any other class or series of Partnership interests or securities expressly designated as ranking senior to the Series A Preferred Units.
27
The following table summarizes the outstanding Series A Preferred Units as of March 31, 2020 and December 31, 2019:
|
Month Issued |
|
Units |
|
|
Purchase Price |
|
|
Distribution Rate |
|
|
Redemption Price per Unit |
|
|
Earliest Redemption Date |
||||
|
|
|
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 |
|
Series A Preferred Units outstanding as of March 31, 2020 and December 31, 2019 |
|
|
9,450,000 |
|
|
$ |
94,500,000 |
|
|
|
|
|
|
|
|
|
|
|
The Partnership’s 2015 Plan permits the grant of RUAs and other awards to the employees of Greystone Manager, the Partnership, or any affiliate of either, and members of the Board of Managers of Greystone Manager for up to 3.0 million BUCs. RUAs have historically been granted with vesting conditions ranging from three months to up to three years. Unvested RUAs are typically entitled to receive distributions during the restriction period. The Plan provides for accelerated vesting of the RUAs if there is a change in control related to the Partnership, the General Partner, or the general partner of the General Partner, or upon death or disability of the Plan 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 $39,000 and $184,000 for the three months ended March 31, 2020 and 2019, respectively. Compensation expense is reported within “General and administrative expenses” on the Partnership’s condensed consolidated statements of operations.
The following table summarizes the RUA activity as of and for the three months ended March 31, 2020 and the year ended December 31, 2019:
|
|
|
Restricted Units Awarded |
|
|
Weighted-average Grant-date Fair Value |
|
||
|
Nonvested as of January 1, 2019 |
|
|
265,290 |
|
|
$ |
6.14 |
|
|
Granted |
|
|
353,197 |
|
|
|
7.74 |
|
|
Vested |
|
|
(618,487 |
) |
|
|
7.05 |
|
|
Nonvested as of December 31, 2019 |
|
|
- |
|
|
$ |
- |
|
|
Granted |
|
|
290,000 |
|
|
|
4.98 |
|
|
Nonvested as of March 31, 2020 |
|
|
290,000 |
|
|
$ |
4.98 |
|
The unrecognized compensation expense related to nonvested RUAs granted under the Plan was $1.4 million as of March 31, 2020. The remaining compensation expense is expected to be recognized over a weighted-average period of 1.6 years. The total intrinsic value of unvested RUAs was approximately $1.5 million as of March 31, 2020.
21. Transactions with Related Parties
Effective September 10, 2019, Greystone acquired all the issued and outstanding partnership interests of AFCA 2 from Burlington Capital LLC and an affiliate, at which time Burlington Capital LLC and its affiliates (collectively, “Burlington”) ceased to be related parties of the Partnership.
28
The Partnership incurs costs for services and makes contractual payments to AFCA 2, AFCA 2’s general partner, and their affiliates. The costs are reported either as expenses or capitalized costs depending on the nature of each item. The following table summarizes transactions with related parties that are reflected in the Partnership’s condensed consolidated financial statements for the three months ended March 31, 2020 and 2019:
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Partnership administrative fees paid to AFCA 2 (1) |
|
$ |
865,000 |
|
|
$ |
898,000 |
|
|
Property management fees paid to an affiliate (2) |
|
|
- |
|
|
|
35,000 |
|
|
Reimbursable franchise margin taxes incurred on behalf of unconsolidated entities (3) |
|
|
8,000 |
|
|
|
16,000 |
|
|
(1) |
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 periods specified and are reported within “General and administrative expenses” on the Partnership’s condensed consolidated statements of operations. |
|
(2) |
A former affiliate of AFCA 2, Burlington Capital Properties, LLC (“Properties Management”), provides property management, administrative and marketing services for the MF Properties (excluding Suites on Paseo). The property management fees are reported within “Real estate operating expenses” on the Partnership’s condensed consolidated statements of operations. |
|
(3) |
The Partnership pays franchise margin taxes on revenues in Texas related to its investments in unconsolidated entities. Such taxes are paid by the Partnership as the unconsolidated entities are required by tax regulations to be included in the Partnership’s group tax return. Since the Partnership is reimbursed for the franchise margin taxes paid on behalf of the unconsolidated entities, these taxes are not reported on the Partnership’s condensed consolidated statements of operations. |
AFCA 2 receives fees from the borrowers of the Partnership’s MRBs for services provided to the borrower and based on the occurrence of certain investment transactions. These fees were paid by the borrowers and are not reported on the Partnership’s condensed consolidated financial statements. The following table summarizes transactions between borrowers of the Partnership’s MRBs and affiliates for the three months ended March 31, 2020 and 2019:
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Non-Partnership property administrative fees received by AFCA 2 (1) |
|
$ |
9,000 |
|
|
$ |
9,000 |
|
|
Investment/mortgage placement fees received by AFCA 2 (2) |
|
|
542,000 |
|
|
|
91,000 |
|
|
(1) |
AFCA 2 received administrative fees directly from the owners of certain 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. These amounts represent administrative fees received by AFCA 2 during the periods specified. |
|
(2) |
AFCA 2 received placement fees in connection with the acquisition of certain MRBs and investments in unconsolidated entities. |
Properties Management provides services to seven of the properties collateralizing MRBs of the Partnership. In addition, Properties Management provides services to one of our investments in unconsolidated entities. 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, and the construction loan for the unconsolidated entity.
The Partnership reported receivables due from unconsolidated entities of approximately $125,000 and $116,000 as of March 31, 2020 and December 31, 2019, respectively. These amounts are reported within “Other assets” on the Partnership’s condensed consolidated balance sheets. The Partnership had outstanding liabilities due to related parties totaling approximately $347,000 and $301,000 as of March 31, 2020 and December 31, 2019, respectively. These amounts are reported within “Accounts payable, accrued expenses and other liabilities” on the Partnership’s condensed consolidated balance sheets.
22. 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 |
29
|
|
• |
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 Taxable MRBs
The fair value of the Partnership’s investments in MRBs and taxable MRBs, as of March 31, 2020 and December 31, 2019, is based upon prices obtained from a third-party pricing service, which are estimates 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, illiquidity, legal structure of the borrower, collateral, seniority to other obligations, operating results of the underlying property, geographic location, and property quality. These characteristics are used to estimate an effective yield for each MRB. The MRB fair value is estimated using a discounted cash flow and yield to maturity or call analysis by applying the effective yield to contractual cash flows. Significant increases (decreases) in the effective yield would have resulted in a significantly lower (higher) fair value estimate. Changes in fair value due to an increase or decrease in the effective yield do not impact the Partnership’s cash flows.
The Partnership evaluates pricing data received from the third-party pricing service by evaluating consistency with information from either the third-party pricing service or public sources. The fair value estimates of the MRBs and 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 the Partnership. Due to the judgments involved, the fair value measurements of the Partnership’s investments in MRBs and taxable MRBs are categorized as a Level 3 input. As of March 31, 2020, the range of effective yields on the individual MRBs was 2.8% to 7.9% per annum, with a weighted average effective yield of 3.9% when weighted by the total principal outstanding of all MRBs as of the reporting date; and the range of effective yields on the individual taxable MRBs was 8.4% to 8.5% per annum, with a weighted average effective yield of 8.4% when weighted by the total principal outstanding of all taxable MRBs as of the reporting date. As of December 31, 2019, the range of effective yields on the individual MRBs was 2.4 % to 8.5% per annum, with a weighted average effective yield of 3.8% when weighted by the total principal outstanding of all MRBs as of the reporting date; and the range of effective yields on the individual taxable MRBs was 8.7 % to 8.9% per annum, with a weighted average effective yield of 8.8% when weighted by the total principal outstanding of all taxable MRBs as of the reporting date.
Investments in PHC Certificates
The Partnership sold its investments in the PHC Certificates in January 2020. The fair value of the Partnership’s investment in PHC Certificates as of December 31, 2019 was based upon prices obtained from a third-party pricing service, which were estimates of market prices. There was no active trading market for the PHC Certificates owned by the Partnership. The valuation methodology of the Partnership’s third-party pricing service incorporated commonly used market pricing methods. It considered the underlying characteristics of each PHC Certificate as well as other quantitative and qualitative characteristics including, but not limited to, market interest rates, illiquidity, security ratings from rating agencies, the impact of potential political and regulatory change, and other inputs.
30
The Partnership reviewed the inputs used by the primary third-party pricing service by reviewing source information and reviewed the methodology for reasonableness. The Partnership also engaged a second third-party pricing service to confirm the values developed by the primary third-party pricing service. The valuation methodologies used by the third-party pricing services encompassed the use of judgment in their application. Due to the judgments involved, the fair value measurement of the Partnership’s investment in PHC Certificates was categorized as a Level 3 input. As of December 31, 2019, the range of effective yields on the PHC Certificates was 4.4% to 5.3% per annum, with a weighted average effective yield of 5.2% when weighted by the principal outstanding of all PHC Certificates as of the reporting date.
Interest Rate Derivatives
The effect of the Partnership’s interest rate derivatives is to set a cap, or upper limit, subject to performance of the counterparty, 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 measured at fair value on a recurring basis as of March 31, 2020 are summarized as follows:
|
|
|
Fair Value Measurements as of March 31, 2020 |
|
|||||||||||||
|
Description |
|
Assets 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
734,245,836 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
734,245,836 |
|
|
Mortgage revenue bonds |
|
|
26,836,439 |
|
|
|
- |
|
|
|
- |
|
|
|
26,836,439 |
|
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
1,417,654 |
|
|
|
- |
|
|
|
- |
|
|
|
1,417,654 |
|
|
Derivative instruments (reported within other assets) |
|
|
36,112 |
|
|
|
- |
|
|
|
- |
|
|
|
36,112 |
|
|
Total Assets at Fair Value, net |
|
$ |
762,536,041 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
762,536,041 |
|
The following table summarizes the activity related to Level 3 assets for the three months ended March 31, 2020:
|
|
|
For the Three Months Ended March 31, 2020 |
|
|||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
PHC Certificates |
|
|
Taxable Mortgage Revenue Bonds |
|
|
Interest Rate Derivatives |
|
|
Total |
|
|||||
|
Beginning Balance January 1, 2020 |
|
$ |
773,597,465 |
|
|
$ |
43,349,357 |
|
|
$ |
1,383,237 |
|
|
$ |
10,911 |
|
|
$ |
818,340,970 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
35,142 |
|
|
|
(7,219 |
) |
|
|
- |
|
|
|
25,201 |
|
|
|
53,124 |
|
|
Included in earnings (impairment of securities and provision for credit loss) |
|
|
(1,357,681 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,357,681 |
) |
|
Included in earnings (gain on sale of securities) |
|
|
- |
|
|
|
1,416,023 |
|
|
|
- |
|
|
|
- |
|
|
|
1,416,023 |
|
|
Included in other comprehensive (loss) income |
|
|
(6,722,122 |
) |
|
|
(1,408,804 |
) |
|
|
36,555 |
|
|
|
- |
|
|
|
(8,094,371 |
) |
|
Sale of securities |
|
|
- |
|
|
|
(43,349,357 |
) |
|
|
- |
|
|
|
- |
|
|
|
(43,349,357 |
) |
|
Settlements |
|
|
(4,470,529 |
) |
|
|
- |
|
|
|
(2,138 |
) |
|
|
- |
|
|
|
(4,472,667 |
) |
|
Ending Balance March 31, 2020 |
|
$ |
761,082,275 |
|
|
$ |
- |
|
|
$ |
1,417,654 |
|
|
$ |
36,112 |
|
|
$ |
762,536,041 |
|
|
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 March 31, 2020 |
|
$ |
(1,357,681 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
25,201 |
|
|
$ |
(1,332,480 |
) |
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. |
31
Assets measured at fair value on a recurring basis as of December 31, 2019 are summarized as follows:
|
|
|
Fair Value Measurements as of December 31, 2019 |
|
|||||||||||||
|
|
Assets 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds, held in trust |
|
$ |
743,587,715 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
743,587,715 |
|
|
Mortgage revenue bonds |
|
|
30,009,750 |
|
|
|
- |
|
|
|
- |
|
|
|
30,009,750 |
|
|
PHC Certificates |
|
|
43,349,357 |
|
|
|
- |
|
|
|
- |
|
|
|
43,349,357 |
|
|
Taxable mortgage revenue bonds (reported within other assets) |
|
|
1,383,237 |
|
|
|
- |
|
|
|
- |
|
|
|
1,383,237 |
|
|
Derivative instruments (reported within other assets) |
|
|
10,911 |
|
|
|
- |
|
|
|
- |
|
|
|
10,911 |
|
|
Total Assets at Fair Value, net |
|
$ |
818,340,970 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
818,340,970 |
|
The following table summarizes the activity related to Level 3 assets and liabilities for the three months ended March 31, 2019:
|
|
|
For the Three Months Ended March 31, 2019 |
|
|||||||||||||||||
|
|
|
Fair Value Measurements Using Significant |
|
|||||||||||||||||
|
|
|
Unobservable Inputs (Level 3) |
|
|||||||||||||||||
|
|
|
Mortgage Revenue Bonds (1) |
|
|
PHC Certificates |
|
|
Taxable Bonds |
|
|
Interest Rate Derivatives |
|
|
Total |
|
|||||
|
Beginning Balance January 1, 2019 |
|
$ |
732,153,435 |
|
|
$ |
48,672,086 |
|
|
$ |
1,409,895 |
|
|
$ |
626,633 |
|
|
$ |
782,862,049 |
|
|
Total gains (losses) (realized/unrealized) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings (interest income and interest expense) |
|
|
35,730 |
|
|
|
16,726 |
|
|
|
- |
|
|
|
(306,591 |
) |
|
|
(254,135 |
) |
|
Included in other comprehensive (loss) income |
|
|
7,639,913 |
|
|
|
485,222 |
|
|
|
18,792 |
|
|
|
- |
|
|
|
8,143,927 |
|
|
Purchases |
|
|
6,050,000 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6,050,000 |
|
|
Settlements |
|
|
(6,831,237 |
) |
|
|
(2,767,166 |
) |
|
|
(1,954 |
) |
|
|
(46,536 |
) |
|
|
(9,646,893 |
) |
|
Ending Balance March 31, 2019 |
|
$ |
739,047,841 |
|
|
$ |
46,406,868 |
|
|
$ |
1,426,733 |
|
|
$ |
273,506 |
|
|
$ |
787,154,948 |
|
|
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 March 31, 2019 |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(306,591 |
) |
|
$ |
(306,591 |
) |
|
(1) |
Mortgage revenue bonds includes both bonds held in trust as well as those held by the Partnership. |
Total gains and loss included in earnings for the interest rate derivatives are reported within “Interest expense” on the Partnership’s condensed consolidated statements of operations.
As of March 31, 2020 and December 31, 2019, the Partnership utilized a third-party pricing service to determine the fair value of the Partnership’s financial liabilities, which are estimates 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 liability values are then estimated using a discounted cash flow and yield to maturity or call analysis.
32
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 require 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 Financings are credit enhanced by Freddie Mac. The TOB Trust financings are credit enhanced by either Deutsche Bank or Mizuho. The table below summarizes the fair value of the Partnership’s financial liabilities as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||||||||||
|
|
|
Carrying Amount |
|
|
Fair Value |
|
|
Carrying Amount |
|
|
Fair Value |
|
||||
|
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt financing and lines of credit |
|
$ |
512,925,429 |
|
|
$ |
529,632,997 |
|
|
$ |
549,397,421 |
|
|
$ |
568,193,494 |
|
|
Mortgages payable and other secured financing |
|
|
26,689,992 |
|
|
|
26,691,893 |
|
|
|
26,802,246 |
|
|
|
26,812,851 |
|
23. Segments
The Partnership has four reportable segments - Mortgage Revenue Bond Investments, MF Properties, Public Housing Capital Fund Trusts, and Other Investments. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments.
The Partnership 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 Partnership 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 Partnership Agreement. Tax-exempt and other investments consist of the PHC Certificates, taxable MRBs, real estate assets and investments in unconsolidated entities. 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.
Mortgage Revenue Bond Investments Segment
The Mortgage Revenue Bond Investments segment consists of the Partnership’s portfolio of MRBs and related property loans that 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. As of March 31, 2020, the Partnership held 75 MRBs. The Residential Properties financed by MRBs contain a total of 10,867 rental units. In addition, one MRB (Pro Nova 2014-1) is collateralized by commercial real estate. All “General and administrative expenses” on the Partnership’s condensed consolidated statements of operations are reported within this segment.
MF Properties Segment
The MF Properties segment consists of multifamily and student housing residential properties held by the Partnership (see Note 8). 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. As of March 31, 2020, the Partnership owned two MF Properties containing a total of 859 rental units. Income tax expense for the Greens Hold Co is reported within this segment.
Public Housing Capital Fund Trusts Segment
The Public Housing Capital Fund Trusts segment consists of the assets, liabilities, and related income and expenses of the Partnership’s PHC Certificates (Note 7) and the related TOB Trust financings. In January 2020, the Partnership sold the PHC Certificates to an unrelated party, and the related TOB Trust financings were collapsed and all principal and interest was paid in full. As a result, the Public Housing Capital Fund Trust segment has no activity after January 2020.
Other Investments Segment
The Other Investments segment consists of the operations of ATAX Vantage Holdings, LLC, which invests in unconsolidated entities (Note 9) and property loans to certain multifamily housing properties (Note 10).
33
The following tables detail certain key financial information for the Partnership’s reportable segments for the three months ended March 31, 2020 and 2019:
|
|
|
For the Three Months Ended March 31, |
|
|||||
|
|
|
2020 |
|
|
2019 |
|
||
|
Total revenues |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
10,205,803 |
|
|
$ |
10,443,413 |
|
|
MF Properties |
|
|
1,952,247 |
|
|
|
1,993,629 |
|
|
Public Housing Capital Fund Trusts |
|
|
174,470 |
|
|
|
638,146 |
|
|
Other Investments |
|
|
1,403,615 |
|
|
|
4,589,410 |
|
|
Total revenues |
|
$ |
13,736,135 |
|
|
$ |
17,664,598 |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
5,498,199 |
|
|
$ |
5,648,568 |
|
|
MF Properties |
|
|
321,776 |
|
|
|
364,389 |
|
|
Public Housing Capital Fund Trusts |
|
|
197,993 |
|
|
|
381,963 |
|
|
Other Investments |
|
|
- |
|
|
|
- |
|
|
Total interest expense |
|
$ |
6,017,968 |
|
|
$ |
6,394,920 |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
2,424 |
|
|
$ |
- |
|
|
MF Properties |
|
|
707,014 |
|
|
|
819,158 |
|
|
Public Housing Capital Fund Trusts |
|
|
- |
|
|
|
- |
|
|
Other Investments |
|
|
- |
|
|
|
- |
|
|
Total depreciation expense |
|
$ |
709,438 |
|
|
$ |
819,158 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
440,336 |
|
|
$ |
2,043,354 |
|
|
MF Properties |
|
|
(252,730 |
) |
|
|
(437,134 |
) |
|
Public Housing Capital Fund Trusts |
|
|
1,390,999 |
|
|
|
256,183 |
|
|
Other Investments |
|
|
1,403,152 |
|
|
|
4,589,410 |
|
|
Net income |
|
$ |
2,981,757 |
|
|
$ |
6,451,813 |
|
The following table details total assets for the Partnership’s reportable segments as of March 31, 2020 and December 31, 2019:
|
|
|
March 31, 2020 |
|
|
December 31, 2019 |
|
||
|
Total assets |
|
|
|
|
|
|
|
|
|
Mortgage Revenue Bond Investments |
|
$ |
912,120,645 |
|
|
$ |
918,301,172 |
|
|
MF Properties |
|
|
69,592,219 |
|
|
|
70,569,646 |
|
|
Public Housing Capital Fund Trusts |
|
|
101,848 |
|
|
|
43,591,048 |
|
|
Other Investments |
|
|
98,768,258 |
|
|
|
87,098,315 |
|
|
Consolidation/eliminations |
|
|
(103,066,708 |
) |
|
|
(90,391,673 |
) |
|
Total assets |
|
$ |
977,516,262 |
|
|
$ |
1,029,168,508 |
|
24. Subsequent Events
In April 2020, the Term TOB Trust financings related to the Pro Nova 2014-1 MRB was collapsed and all outstanding principal and interest balances were repaid in full.
34
In April 2020, the Partnership terminated its Master Trust Agreement and collapsed all Term A/B Trust financings with Deutsche Bank. As of the termination, the Partnership is no longer subject to the debt covenants in the Master Trust Agreement. All outstanding principal and interest related to the Term A/B Trust financings was paid off in full. The MRBs associated with the collapsed Term A/B Trusts were securitized into new variable rate TOB Trusts with Mizuho. The following table summarizes the gross principal and initial terms of the TOB Trusts at closing:
|
TOB Trusts Securitization |
|
Outstanding TOB Trust Financing |
|
|
Stated Maturity |
|
Reset Frequency |
|
SIFMA Based Rates |
|
|
Facility Fees |
|
|
Initial Interest Rate |
|
||||
|
Avistar at Copperfield - Series A |
|
$ |
11,818,000 |
|
|
May 2021 |
|
Weekly |
|
0.42% |
|
|
1.66% |
|
|
2.08% |
|
|||
|
Avistar at Wilcrest - Series A |
|
|
4,479,000 |
|
|
May 2021 |
|
Weekly |
|
0.42% |
|
|
1.66% |
|
|
2.08% |
|
|||
|
Avistar at Wood Hollow - Series A |
|
|
34,007,000 |
|
|
May 2021 |
|
Weekly |
|
0.42% |
|
|
1.66% |
|
|
2.08% |
|
|||
|
Gateway Village |
|
|
2,184,000 |
|
|
May 2021 |
|
Weekly |
|
0.42% |
|
|
1.66% |
|
|
2.08% |
|
|||
|
Lynnhaven |
|
|
2,898,000 |
|
|
May 2021 |
|
Weekly |
|
0.42% |
|
|
1.66% |
|
|
2.08% |
|
|||
|
Total TOB Trust Financing |
|
$ |
55,386,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In April 2020, the Partnership extended the maturity dates of TOB Trust financings associated with the Rosewood Townhomes – Series A and South Pointe Apartments – Series A MRBs to June 2021. The Partnership also extended the maturity dates of TOB Trust financings associated with the Montecito at William Ranch Apartments – Series A, Vineyard Gardens – Series A and Live 929 Apartments MRBs to July 2021.
35
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
In this Management’s Discussion and Analysis, all references to “we,” “us,” and the “Partnership” refer to America First Multifamily Investors, L.P., its consolidated subsidiaries, and consolidated VIEs for all periods presented. 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, 2019. 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 the disclosure of contingent assets and liabilities as of the date of the Partnership’s condensed consolidated 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 mortgage revenue bonds (“MRBs”) that are issued by state and local housing authorities to provide construction and/or permanent financing for affordable multifamily and student housing (collectively “Residential Properties”), and commercial properties in their market areas. We expect and believe the interest received on these bonds is excludable from gross income for federal income tax purposes. We may also invest in other types of securities and investments that may or may not be secured by real estate, to the extent allowed by the Partnership Agreement.
The Partnership includes the assets, liabilities, and results of operations of the Partnership, our wholly-owned subsidiaries and consolidated VIEs. All significant transactions and accounts between us and the consolidated VIEs have been eliminated in consolidation. See Note 2 to the Partnership’s condensed consolidated financial statements for additional details.
As of March 31, 2020, we have four reportable segments: (1) Mortgage Revenue Bond Investments, (2) Public Housing Capital Fund Trusts, (3) MF Properties, and (4) Other Investments. The Partnership separately reports its consolidation and elimination information because it does not allocate certain items to the segments. See Notes 2 and 23 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 three months ended March 31, 2020 and 2019:
|
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 March 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond redemption |
|
1 |
|
$ |
3,103 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
|
PHC Certificates sold |
|
3 |
|
|
43,349 |
|
|
$ |
34,809 |
|
|
N/A |
|
|
7, 15 |
|
|
Investments in unconsolidated entities |
|
3 |
|
|
10,270 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bond acquisitions |
|
2 |
|
$ |
6,050 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
|
Mortgage revenue bond redemption |
|
1 |
|
|
5,574 |
|
|
N/A |
|
|
N/A |
|
|
6 |
||
|
Investments in unconsolidated entities |
|
3 |
|
|
6,594 |
|
|
N/A |
|
|
N/A |
|
|
9 |
||
|
Property loan redemption |
|
1 |
|
|
8,368 |
|
|
N/A |
|
|
$ |
753 |
|
|
10 |
|
|
(1) |
See “Cash Available for Distribution” in this Item 2 below. |
36
Recent Financing Activity
The following table presents information regarding the debt financing, derivatives, Series A Preferred Units and partners’ capital activities of the Partnership for the three months ended March 31, 2020 and 2019, exclusive of retired debt amounts listed in the investment activity table above:
|
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 March 31, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net repayment on unsecured LOCs |
|
1 |
|
$ |
660 |
|
|
No |
|
N/A |
|
14 |
|
Refinancing of The 50/50 Mortgage and TIF loans |
|
2 |
|
|
- |
|
|
Yes |
|
N/A |
|
16 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from new Term A/B Financings with Deutsche Bank |
|
2 |
|
$ |
5,264 |
|
|
Yes |
|
N/A |
|
15 |
|
(1) |
See "Quantitative and Qualitative Disclosures About Market Risk" in Item 3 below. |
COVID-19 Update
The current outbreak of the novel coronavirus (“COVID-19”) is currently disrupting supply chains and affecting production, sales and employment across a range of industries. The Partnership is continually assessing the impact of COVID-19 on its business operation, liquidity, and investment performance. The extent of the impact of COVID-19 on the Partnership’s financial condition and results of operations will depend on certain developments, including, but not limited to:
|
|
• |
the scope, severity and duration of the outbreak; |
|
|
• |
the actions taken by various parties to contain the outbreak or mitigate its impact; |
|
|
• |
the impact of financial relief measures instituted by the U.S. government and the Federal Reserve; and |
|
|
• |
the direct and indirect economic effects of the outbreak and containment measures. |
These developments are uncertain and cannot be predicted. See the “Liquidity and Capital Resources” section in this Item 2 for information regarding our uses and potential sources of liquidity for the next twelve months.
The decline in U.S. economic activity as a result of the COVID-19 outbreak has negatively impacted employment and earnings for individuals that utilize affordable housing, such as the Residential Properties securing our MRB investments. The U.S. government has instituted various relief measures intended to provide economic assistance to business and individuals, but it is uncertain if such relief measures will be sufficient to prevent increasing rental delinquencies. The Partnership continually communicates with the property owners and property management service providers associated with the Residential Properties securing our MRB investments regarding operations and rental collections. Based on reports from these parties, the average overall rental collection rate for the Residential Properties was 94% for April 2020 rental charges. However, property owners and property managers have cautioned that April collection data should not be used as a predictor for rent collections in future months due to the uncertainty of developments related to COVID-19. If the Residential Properties experience a significant increase in delinquent rents in future months, our borrowers may be unable to make contractual principal and interest payments required by the MRBs, negatively impacting the Partnership’s cash flows and leading to potential MRB defaults. As of the date of this report, no borrowers associated with the Residential Properties have made a request for forbearance or other relief related to contractual debt service payments on the Partnership’s MRBs. MRB defaults could cause defaults on our financing arrangements, triggering either a termination and repayment of the related debt or a sale of the underlying MRB. The Partnership may choose to provide support to Residential Properties through supplemental taxable property loans in order to prevent MRB defaults. We are continually monitoring rent collections and financial results of the Residential Properties for signs of stress and will proactively work with borrowers on a case-by-case basis. COVID-19 may negatively impact the performance of the commercial property associated with the Pro Nova 2014-1 MRB in the form of lower patient volume and revenues.
37
Our investments in unconsolidated entities are related to the development of market-rate multifamily properties. Many of these properties are in construction and have, to date, not experienced any material supply chain disruptions for either materials or labor. However, it is uncertain if such supply chain disruptions will occur in the future. The shelter-in-place and social distancing measures imposed as a result of the COVID-19 outbreak have created challenges for the leasing of units at projects that have completed construction. If such challenges persist for an extended period of time, it will negatively impact our returns and cash flows from these investments and may cause impairment losses in future periods.
The MF Properties are adjacent to universities and serve primarily university students. During March 2020, both universities adjacent to our MF Properties, the University of Nebraska-Lincoln and San Diego State University, suspended on-campus classes for the remainder of the 2019-2020 school year in response to the COVID-19 outbreak and began releasing on-campus students from their housing contracts. We continue to enforce the terms of our lease contracts with tenants and will work with tenants experiencing financial difficulties on a case-by-case basis. We are continually monitoring rent collections but are uncertain what impact the university closures will have on such collections through the terms of the leases, which typically run through July of each year. If the COVID-19 outbreak and related mitigation strategies extend into the fall of 2020, the universities may not offer on-campus classes, which would adversely impact occupancy and operating results of the MF Properties for the 2020-2021 school year.
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 following table compares operating results for the Mortgage Revenue Bond Investments segment for the periods indicated (dollar amounts in thousands):
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
$ Change |
|
|
% Change |
|
||||
|
Mortgage Revenue Bond Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
10,206 |
|
|
$ |
10,443 |
|
|
$ |
(237 |
) |
|
|
-2.3 |
% |
|
Interest expense |
|
|
5,498 |
|
|
|
5,649 |
|
|
|
(151 |
) |
|
|
-2.7 |
% |
|
Segment net income |
|
|
440 |
|
|
|
2,043 |
|
|
|
(1,603 |
) |
|
|
-78.5 |
% |
The following tables summarize the segment’s net interest income, average balances, and related yields earned on interest-earning assets and incurred on interest-bearing liabilities, as well as other income included in total revenues for the three months ended March 31, 2020 and 2019. The net of interest income from interest-earning assets and interest expense for interest-bearing liabilities is the segment’s net interest income. The average balances are based primarily on monthly averages during the respective periods. All dollar amounts are in thousands.
38
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||||||||||
|
|
|
2020 |
|
|
2019 |
|
||||||||||||||||||
|
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rates Earned/ Paid |
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rates Earned/ Paid |
|
||||||
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds |
|
$ |
672,710 |
|
|
$ |
9,990 |
|
|
|
5.9 |
% |
|
$ |
671,860 |
|
|
$ |
10,213 |
|
|
|
6.1 |
% |
|
Property loans |
|
|
7,999 |
|
|
|
156 |
|
|
|
7.8 |
% |
|
|
7,593 |
|
|
|
141 |
|
|
|
7.4 |
% |
|
Other investments |
|
|
1,724 |
|
|
|
46 |
|
|
|
10.7 |
% |
|
|
1,783 |
|
|
|
47 |
|
|
|
10.5 |
% |
|
Total interest-earning assets |
|
$ |
682,433 |
|
|
$ |
10,192 |
|
|
|
6.0 |
% |
|
$ |
681,236 |
|
|
$ |
10,401 |
|
|
|
6.1 |
% |
|
MRB redemption income |
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
29 |
|
|
|
|
|
|
Non-investment income |
|
|
|
|
|
|
14 |
|
|
|
|
|
|
|
|
|
|
|
13 |
|
|
|
|
|
|
Total revenues |
|
|
|
|
|
$ |
10,206 |
|
|
|
|
|
|
|
|
|
|
$ |
10,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured lines of credit |
|
$ |
13,035 |
|
|
$ |
186 |
|
|
|
5.7 |
% |
|
$ |
35,659 |
|
|
$ |
487 |
|
|
|
5.5 |
% |
|
Fixed TEBS financing |
|
|
291,308 |
|
|
|
2,884 |
|
|
|
4.0 |
% |
|
|
220,909 |
|
|
|
2,327 |
|
|
|
4.2 |
% |
|
Variable TEBS financing |
|
|
79,361 |
|
|
|
625 |
|
|
|
3.2 |
% |
|
|
153,931 |
|
|
|
1,438 |
|
|
|
3.7 |
% |
|
Fixed Term A/B & TOB financing |
|
|
64,918 |
|
|
|
1,128 |
|
|
|
7.0 |
% |
(1) |
|
98,588 |
|
|
|
1,090 |
|
|
|
4.4 |
% |
|
Variable TOB financing |
|
|
67,993 |
|
|
|
700 |
|
|
|
4.1 |
% |
|
N/A |
|
|
N/A |
|
|
N/A |
|
|||
|
Derivative fair value adjustments |
|
N/A |
|
|
|
(25 |
) |
|
N/A |
|
|
N/A |
|
|
|
307 |
|
|
N/A |
|
||||
|
Total interest-bearing liabilities |
|
$ |
516,615 |
|
|
$ |
5,498 |
|
|
|
4.3 |
% |
|
$ |
509,087 |
|
|
$ |
5,649 |
|
|
|
4.4 |
% |
|
Net interest income |
|
|
|
|
|
$ |
4,694 |
|
|
|
2.8 |
% |
|
|
|
|
|
$ |
4,752 |
|
|
|
2.8 |
% |
|
(1) |
The increase in the average interest rate was due primarily to approximately $425,000 of additional interest expense accrued as of March 31, 2020 related to the anticipated termination of the Term A/B Trusts and Master Trust Agreement with Deutsche Bank in April 2020. |
The following tables summarize the changes in interest income and interest expense between the three months ended March 31, 2020 and 2019, and the extent to which these variances are attributable to 1) changes in the volume of interest-earning assets and interest-bearing liabilities, or 2) changes in the interest rates of the interest-earning assets and interest-bearing liabilities. All dollar amounts are in thousands.
|
|
|
For the Three Months Ended March 31,2020 vs. 2019 |
|
|
|||||||||
|
|
Total Change |
|
|
Volume $ Change |
|
|
Rate $ Change |
|
|
||||
|
Interest-earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage revenue bonds |
|
$ |
(223 |
) |
|
$ |
13 |
|
|
$ |
(236 |
) |
|
|
Property loans |
|
|
15 |
|
|
|
8 |
|
|
|
7 |
|
|
|
Other investments |
|
|
(1 |
) |
|
|
(2 |
) |
|
|
1 |
|
|
|
Total interest-earning assets |
|
$ |
(209 |
) |
|
$ |
19 |
|
|
$ |
(228 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured & secured lines of credit |
|
$ |
(301 |
) |
|
$ |
(309 |
) |
|
$ |
8 |
|
|
|
Fixed TEBS financing |
|
|
557 |
|
|
|
742 |
|
|
|
(185 |
) |
|
|
Variable TEBS financing |
|
|
(813 |
) |
|
|
(697 |
) |
|
|
(116 |
) |
|
|
Fixed Term A/B & TOB financing |
|
|
38 |
|
|
|
(372 |
) |
|
|
410 |
|
|
|
Variable TOB financing |
|
|
700 |
|
|
|
700 |
|
|
|
- |
|
|
|
Derivative fair value adjustments |
|
|
(332 |
) |
|
N/A |
|
|
|
(332 |
) |
|
|
|
Total interest-bearing liabilities |
|
$ |
(151 |
) |
|
$ |
64 |
|
|
$ |
(215 |
) |
|
|
Net interest income |
|
$ |
(58 |
) |
|
$ |
(45 |
) |
|
$ |
(13 |
) |
|
Comparison of the three months ended March 31, 2020 and 2019
The decreases in total revenues and total interest expense for the three months ended March 31, 2020 as compared to the same period in 2019 was due to the rate and volume changes detailed in the tables above.
39
Segment net income for the three months ended March 31, 2020 decreased as compared to the same period in 2019 as a result of the net decreases in total revenues and interest expense detailed in the tables above, and a $1.4 million provision for credit loss related to the impairment of the Pro Nova 2014-1 MRB.
Public Housing Capital Fund Trusts Segment
The PHC Certificates within this segment consisted of custodial receipts evidencing loans made to 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. In January 2020, we sold all of our PHC Certificates to an unrelated third party and collapsed the related debt financing.
The following table compares operating results for the Public Housing Capital Fund Trusts segment for the periods indicated (dollar amounts in thousands):
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
$ Change |
|
|
% Change |
|
||||
|
Public Housing Capital Fund Trusts |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
174 |
|
|
$ |
638 |
|
|
$ |
(464 |
) |
|
|
-72.7 |
% |
|
Interest expense |
|
|
198 |
|
|
|
382 |
|
|
|
(184 |
) |
|
|
-48.2 |
% |
|
Segment net income |
|
|
1,391 |
|
|
|
256 |
|
|
|
1,135 |
|
|
|
443.4 |
% |
Comparison of the three months ended March 31, 2020 and 2019
Total revenues and interest expense were down for the three months ended March 31, 2020 as compared to the same period in 2019 due to the sale of the PHC Certificates in January 2020 and the collapse and payment in full of all principal and interest due on the TOB Trust financings secured by the PHC Certificates.
Segment net income increase for the three months ended March 31, 2020 as compared to the same period in 2019 is a result of a gain of approximately $1.4 million realized upon sale of the PHC Certificates, net of the decreases in total revenue and interest expense noted above.
MF Properties Segment
The Partnership’s strategy has been to acquire ownership positions in MF Properties while assessing the viability of restructuring the property ownership through a sale of the MF Properties. As of March 31, 2020 and 2019, the Partnership and its consolidated subsidiaries owned two MF Properties which contained a total of 859 rental units.
The following table compares operating results for the MF Properties segment for the periods indicated (dollar amounts in thousands):
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
$ Change |
|
|
% Change |
|
||||
|
MF Properties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
1,952 |
|
|
$ |
1,994 |
|
|
$ |
(42 |
) |
|
|
-2.1 |
% |
|
Interest expense |
|
|
322 |
|
|
|
364 |
|
|
|
(42 |
) |
|
|
-11.5 |
% |
|
Segment net loss |
|
|
(253 |
) |
|
|
(437 |
) |
|
|
184 |
|
|
|
42.1 |
% |
Comparison of the three months ended March 31, 2020 and 2019
The decrease in total revenues for the three months ended March 31, 2020 as compared to the same period in 2019 is due primarily to slightly lower occupancy at the Suites on Paseo.
The decrease in interest expense for the three months ended March 31, 2020 as compared to the same period in 2019 was due to the refinancing of The 50/50 Mortgage and TIF loans to lower interest rates in February 2020.
40
The decrease in segment net loss for the three months ended March 31, 2020 as compared to the same period in 2019 was due to the changes in total revenues and interest expense described above, and a decrease in depreciation expense of approximately $114,000 at The 50/50 MF Property due to real estate assets that became fully depreciated in mid-2019.
Other Investments Segment
The Other Investments segment consists of the operations of ATAX Vantage Holdings, LLC, which holds noncontrolling equity investments in certain multifamily properties and issues property loans due from other multifamily properties.
The following table compares operating results for the Other Investments segment for the periods indicated (dollar amounts in thousands):
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
$ Change |
|
|
% Change |
|
||||
|
Other Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
$ |
1,404 |
|
|
$ |
4,589 |
|
|
$ |
(3,185 |
) |
|
|
-69.4 |
% |
|
Segment net income |
|
|
1,403 |
|
|
|
4,589 |
|
|
|
(3,186 |
) |
|
|
-69.4 |
% |
Comparison of the three months ended March 31, 2020 and 2019
The decrease in total revenues for the three months ended March 31, 2020 as compared to the same period in 2019 was primarily due to approximately $3.0 million of contingent interest income recognized upon redemption of the Vantage at Brooks, LLC property loan in January 2019 that did not recur.
The change in segment net income for the three months ended March 31, 2020 as compared to the same period in 2019 was due to the change in total revenues and gain on sale of an unconsolidated entity discussed above.
Discussion of the Residential Properties Securing our Mortgage Revenue Bonds and MF Properties
The following tables outline information regarding the Residential Properties for which we hold MRBs as investments. The tables also contain information about the MF Properties. The narrative discussion that follows provides a brief operating analysis of each category as of and for the three months ended March 31, 2020 and 2019.
41
Non-Consolidated Residential Properties - Stabilized
The owners of the following Residential Properties either do not meet the definition of a VIE or the Partnership has evaluated and determined it is not the primary beneficiary of the VIE. As a result, the Partnership does not report the assets, liabilities and results of operations of these properties on a consolidated basis. These Residential Properties have met the stabilization criteria (see footnote 3 below the table) as of March 31, 2020. Debt service on the Partnership’s bonds for the non-consolidated stabilized properties was current as of March 31, 2020. The amounts presented below were obtained from records provided by the property owners and their related property management service providers.
|
|
|
|
|
Number of Units as of March 31, |
|
|
Physical Occupancy (1) as of March 31, |
|
|
Economic Occupancy (2) for the Three Months Ended March 31, |
|
|||||||||||
|
Property Name |
|
State |
|
2020 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|||||
|
Non-Consolidated Properties-Stabilized (3) |
|
|||||||||||||||||||||
|
Courtyard |
|
CA |
|
|
108 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
95 |
% |
|
|
97 |
% |
|
Glenview Apartments |
|
CA |
|
|
88 |
|
|
|
98 |
% |
|
|
94 |
% |
|
|
96 |
% |
|
|
95 |
% |
|
Harden Ranch |
|
CA |
|
|
100 |
|
|
|
97 |
% |
|
|
97 |
% |
|
|
96 |
% |
|
|
95 |
% |
|
Harmony Court Bakersfield |
|
CA |
|
|
96 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
98 |
% |
|
|
95 |
% |
|
Harmony Terrace |
|
CA |
|
|
136 |
|
|
|
98 |
% |
|
|
99 |
% |
|
|
128 |
% |
|
|
127 |
% |
|
Las Palmas |
|
CA |
|
|
81 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
99 |
% |
|
|
99 |
% |
|
Montclair Apartments |
|
CA |
|
|
80 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
103 |
% |
|
|
103 |
% |
|
Montecito at Williams Ranch Apartments |
|
CA |
|
|
132 |
|
|
|
96 |
% |
|
|
95 |
% |
|
|
107 |
% |
|
|
100 |
% |
|
San Vicente |
|
CA |
|
|
50 |
|
|
|
100 |
% |
|
|
98 |
% |
|
|
104 |
% |
|
|
99 |
% |
|
Santa Fe Apartments |
|
CA |
|
|
89 |
|
|
|
96 |
% |
|
|
100 |
% |
|
|
92 |
% |
|
|
96 |
% |
|
Seasons at Simi Valley |
|
CA |
|
|
69 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
120 |
% |
|
|
118 |
% |
|
Seasons Lakewood |
|
CA |
|
|
85 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
107 |
% |
|
|
102 |
% |
|
Seasons San Juan Capistrano |
|
CA |
|
|
112 |
|
|
|
96 |
% |
|
|
98 |
% |
|
|
103 |
% |
|
|
103 |
% |
|
Solano Vista |
|
CA |
|
|
96 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
106 |
% |
|
|
106 |
% |
|
Summerhill |
|
CA |
|
|
128 |
|
|
|
98 |
% |
|
|
96 |
% |
|
|
102 |
% |
|
|
98 |
% |
|
Sycamore Walk |
|
CA |
|
|
112 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
86 |
% |
|
|
98 |
% |
|
The Village at Madera |
|
CA |
|
|
75 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
98 |
% |
|
|
97 |
% |
|
Tyler Park Townhomes |
|
CA |
|
|
88 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
97 |
% |
|
|
98 |
% |
|
Vineyard Gardens |
|
CA |
|
|
62 |
|
|
|
100 |
% |
|
|
100 |
% |
|
|
102 |
% |
|
|
100 |
% |
|
Westside Village Market |
|
CA |
|
|
81 |
|
|
|
99 |
% |
|
|
100 |
% |
|
|
95 |
% |
|
|
100 |
% |
|
Brookstone |
|
IL |
|
|
168 |
|
|
|
93 |
% |
|
|
97 |
% |
|
|
104 |
% |
|
|
100 |
% |
|
Copper Gate Apartments |
|
IN |
|
|
128 |
|
|
|
98 |
% |
|
|
99 |
% |
|
|
95 |
% |
|
|
100 |
% |
|
Renaissance (5) |
|
LA |
|
|
208 |
|
|
|
95 |
% |
|
|
98 |
% |
|
|
89 |
% |
|
|
72 |
% |
|
Live 929 Apartments |
|
MD |
|
|
568 |
|
|
|
93 |
% |
|
|
86 |
% |
|
|
94 |
% |
|
|
86 |
% |
|
Woodlynn Village |
|
MN |
|
|
59 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
98 |
% |
|
|
97 |
% |
|
Gateway Village |
|
NC |
|
|
64 |
|
|
|
97 |
% |
|
|
98 |
% |
|
|
85 |
% |
|
|
99 |
% |
|
Greens Property |
|
NC |
|
|
168 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
92 |
% |
|
|
91 |
% |
|
Lynnhaven Apartments |
|
NC |
|
|
75 |
|
|
|
93 |
% |
|
|
99 |
% |
|
|
86 |
% |
|
|
98 |
% |
|
Silver Moon |
|
NM |
|
|
151 |
|
|
|
92 |
% |
|
|
90 |
% |
|
|
92 |
% |
|
|
89 |
% |
|
Village at Avalon |
|
NM |
|
|
240 |
|
|
|
98 |
% |
|
|
96 |
% |
|
|
96 |
% |
|
|
94 |
% |
|
Ohio Properties (4) |
|
OH |
|
|
362 |
|
|
|
96 |
% |
|
|
98 |
% |
|
|
95 |
% |
|
|
94 |
% |
|
Bridle Ridge |
|
SC |
|
|
152 |
|
|
|
100 |
% |
|
|
99 |
% |
|
|
96 |
% |
|
|
90 |
% |
|
Columbia Gardens |
|
SC |
|
|
188 |
|
|
|
91 |
% |
|
|
96 |
% |
|
|
91 |
% |
|
|
93 |
% |
|
Companion at Thornhill Apartments |
|
SC |
|
|
179 |
|
|
|
99 |
% |
|
|
99 |
% |
|
|
90 |
% |
|
|
92 |
% |
|
Cross Creek |
|
SC |
|
|
144 |
|
|
|
97 |
% |
|
|
95 |
% |
|
|
92 |
% |
|
|
88 |
% |
|
Rosewood Townhomes |
|
SC |
|
|
100 |
|
|
|
99 |
% |
|
|
92 |
% |
|
|
90 |
% |
|
|
75 |
% |
|
South Pointe Apartments |
|
SC |
|
|
256 |
|
|
|
98 |
% |
|
|
83 |
% |
|
|
95 |
% |
|
|
69 |
% |
|
The Palms at Premier Park Apartments |
|
SC |
|
|
240 |
|
|
|
99 |
% |
|
|
97 |
% |
|
|
91 |
% |
|
|
89 |
% |
|
Village at River's Edge |
|
SC |
|
|
124 |
|
|
|
96 |
% |
|
|
99 |
% |
|
|
80 |
% |
|
|
98 |
% |
|
Willow Run |
|
SC |
|
|
200 |
|
|
|
85 |
% |
|
|
92 |
% |
|
|
85 |
% |
|
|
90 |
% |
|
Arbors at Hickory Ridge (5) |
|
TN |
|
|
348 |
|
|
|
90 |
% |
|
|
91 |
% |
|
|
76 |
% |
|
|
85 |
% |
|
Avistar at Copperfield |
|
TX |
|
|
192 |
|
|
|
94 |
% |
|
|
93 |
% |
|
|
87 |
% |
|
|
87 |
% |
|
Avistar at the Crest |
|
TX |
|
|
200 |
|
|
|
92 |
% |
|
|
91 |
% |
|
|
81 |
% |
|
|
70 |
% |
|
Avistar at the Oaks |
|
TX |
|
|
156 |
|
|
|
97 |
% |
|
|
95 |
% |
|
|
89 |
% |
|
|
87 |
% |
|
Avistar at the Parkway |
|
TX |
|
|
236 |
|
|
|
91 |
% |
|
|
86 |
% |
|
|
82 |
% |
|
|
77 |
% |
|
Avistar at Wilcrest |
|
TX |
|
|
88 |
|
|
|
93 |
% |
|
|
95 |
% |
|
|
81 |
% |
|
|
83 |
% |
|
Avistar at Wood Hollow |
|
TX |
|
|
409 |
|
|
|
97 |
% |
|
|
98 |
% |
|
|
93 |
% |
|
|
91 |
% |
|
Avistar in 09 |
|
TX |
|
|
133 |
|
|
|
100 |
% |
|
|
95 |
% |
|
|
93 |
% |
|
|
88 |
% |
|
Avistar on the Boulevard |
|
TX |
|
|
344 |
|
|
|
94 |
% |
|
|
91 |
% |
|
|
80 |
% |
|
|
83 |
% |
|
Avistar on the Hills |
|
TX |
|
|
129 |
|
|
|
95 |
% |
|
|
95 |
% |
|
|
87 |
% |
|
|
83 |
% |
|
Bruton Apartments |
|
TX |
|
|
264 |
|
|
|
92 |
% |
|
|
96 |
% |
|
|
81 |
% |
|
|
90 |
% |
|
Concord at Gulfgate |
|
TX |
|
|
288 |
|
|
|
93 |
% |
|
|
94 |
% |
|
|
85 |
% |
|
|
80 |
% |
|
Concord at Little York |
|
TX |
|
|
276 |
|
|
|
94 |
% |
|
|
92 |
% |
|
|
85 |
% |
|
|
87 |
% |
|
Concord at Williamcrest |
|
TX |
|
|
288 |
|
|
|
97 |
% |
|
|
99 |
% |
|
|
89 |
% |
|
|
92 |
% |
|
Crossing at 1415 |
|
TX |
|
|
112 |
|
|
|
97 |
% |
|
|
91 |
% |
|
|
90 |
% |
|
|
80 |
% |
|
Decatur Angle |
|
TX |
|
|
302 |
|
|
|
91 |
% |
|
|
92 |
% |
|
|
78 |
% |
|
|
81 |
% |
|
Esperanza at Palo Alto |
|
TX |
|
|
322 |
|
|
|
89 |
% |
|
|
91 |
% |
|
|
83 |
% |
|
|
82 |
% |
|
Heights at 515 |
|
TX |
|
|
96 |
|
|
|
96 |
% |
|
|
99 |
% |
|
|
92 |
% |
|
|
90 |
% |
|
Heritage Square |
|
TX |
|
|
204 |
|
|
|
92 |
% |
|
|
83 |
% |
|
|
78 |
% |
|
|
68 |
% |
|
Oaks at Georgetown |
|
TX |
|
|
192 |
|
|
|
94 |
% |
|
|
95 |
% |
|
|
88 |
% |
|
|
92 |
% |
|
Runnymede |
|
TX |
|
|
252 |
|
|
|
99 |
% |
|
|
99 |
% |
|
|
91 |
% |
|
|
97 |
% |
|
Southpark |
|
TX |
|
|
192 |
|
|
|
100 |
% |
|
|
98 |
% |
|
|
96 |
% |
|
|
94 |
% |
|
15 West Apartments |
|
WA |
|
|
120 |
|
|
|
97 |
% |
|
|
98 |
% |
|
|
97 |
% |
|
|
96 |
% |
|
|
|
|
|
|
10,785 |
|
|
|
95 |
% |
|
|
95 |
% |
|
|
90 |
% |
|
|
89 |
% |
|
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
42
|
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
|
(3) |
A property is considered stabilized once it reaches 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service for a period after construction completion or completion of the rehabilitation. |
|
(4) |
The Ohio Properties consist of Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in Reynoldsburg, Ohio. |
|
(5) |
The physical occupancy and economic occupancy amounts are based on the latest available occupancy and financial information, which is as of December 31, 2019. |
Physical occupancy and economic occupancy as of and for the three months ended March 31, 2020 were relatively consistent with the same period in 2019.
The COVID-19 outbreak may have a negative impact on economic occupancy and physical occupancy in the future due to rising unemployment and lower household income. At this point, the extent to which COVID-19 may impact these metrics in the future is uncertain.
Non-Consolidated Residential Properties - Not Stabilized
The owner of the following Residential Property does not meet the definition of a VIE and/or the Partnership has evaluated and determined it is not the primary beneficiary of the VIE. As a result, the Partnership does not report the assets, liabilities and results of operations of this property on a consolidated basis. This Residential Property has not met the stabilization criteria (see footnote 3 below the table) as of March 31, 2020. Debt service on the Partnership’s MRB for this non-consolidated non-stabilized property was current as of March 31, 2020. The amounts presented below were obtained from records provided by the property owner and its related property management service provider.
|
|
|
|
|
Number of Units as of March 31, |
|
|
Physical Occupancy (1) as of March 31, |
|
Economic Occupancy (2) for the Three Months Ended March 31, |
|||||||||
|
Property Name |
|
State |
|
2020 |
|
|
2020 |
|
|
2019 |
|
2020 |
|
|
2019 |
|||
|
Non-Consolidated Properties-Non Stabilized (3) |
||||||||||||||||||
|
Montevista (4) |
|
CA |
|
|
82 |
|
|
|
98 |
% |
|
n/a |
|
|
118 |
% |
|
n/a |
|
|
|
|
|
|
82 |
|
|
|
98 |
% |
|
n/a |
|
|
118 |
% |
|
n/a |
|
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
|
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
|
(3) |
This property was undergoing rehabilitation. As such, this property is not considered stabilized as it has not met the criteria for stabilization. A property is considered stabilized once it reaches 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service for a period after completion of the rehabilitation. |
|
(4) |
Previous period occupancy information is not available as this was a new investment acquired after March 31, 2019. |
The Partnership had only one property that had not stabilized as of March 31, 2020. The Partnership expects Montevista to stabilize in the third or fourth quarter of 2020.
43
MF Properties
As of March 31, 2020, we owned two MF Properties. We report the assets, liabilities, and results of operations of these properties on a consolidated basis. For the three months ended March 31, 2020, both MF Properties met the stabilization criteria (see footnote 3 below the table). The 50/50 MF property is encumbered by mortgage loans with an aggregate principal balance of $26.7 million as of March 31, 2020. Debt service on our mortgage payables was current as of March 31, 2020.
|
|
|
|
|
Number of Units as of March 31, |
|
|
Physical Occupancy (1) as of March 31, |
|
|
Economic Occupancy (2) for the Three Months Ended March 31, |
|
|||||||||||
|
Property Name |
|
State |
|
2020 |
|
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|||||
|
MF Properties-Stabilized (3) |
|
|||||||||||||||||||||
|
Suites on Paseo |
|
CA |
|
|
384 |
|
|
|
83 |
% |
|
|
92 |
% |
|
|
78 |
% |
|
|
87 |
% |
|
The 50/50 Property |
|
NE |
|
|
475 |
|
|
|
98 |
% |
|
|
98 |
% |
|
|
91 |
% |
|
|
90 |
% |
|
|
|
|
|
|
859 |
|
|
|
92 |
% |
|
|
95 |
% |
|
|
84 |
% |
|
|
88 |
% |
|
(1) |
Physical occupancy is defined as the total number of units occupied divided by total units at the date of measurement. |
|
(2) |
Economic occupancy is defined as the net rental income received divided by the maximum amount of rental income to be derived from each property. This statistic is reflective of rental concessions, delinquent rents and non-revenue units such as model units and employee units. Physical occupancy is a point in time measurement while economic occupancy is a measurement over the period presented. Therefore, economic occupancy for a period may exceed the actual occupancy at any point in time. |
|
(3) |
A property is considered stabilized once it reaches 90% physical occupancy for 90 days and an achievement of 1.15 times debt service coverage ratio on amortizing debt service for all MF Properties that are not student housing residential properties. Suites on Paseo and The 50/50 MF Property are student housing residential properties. |
The physical occupancy and economic occupancy as of and for the three months ended March 31, 2020 decreased as compared to the same period in 2019 due to a decrease in overall occupancy at the Suites on Paseo beginning in January 2020.
The COVID-19 outbreak and the related closure of the universities adjacent to our MF Properties may have a negative impact on economic occupancy and physical occupancy in the future, especially if the universities do not resume on-campus classes in the fall of 2020. At this point, the extent to which COVID-19 may impact these metrics in the future is uncertain.
Results of Operations
The tables and following discussions of the Partnership’s change in operating results for the three months ended March 31, 2020 and 2019 should be read in conjunction with the Partnership’s condensed consolidated financial statements and Notes thereto included in Item 1 of this report, as well as the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2019.
The table below compares revenue and other income for the Partnership for the periods indicated (dollar amounts in thousands):
|
|
|
For the Three Months Ended March 31, |
|
|||||||||||||
|
|
|
2020 |
|
|
2019 |
|
|
$ Change |
|
|
% Change |
|
||||
|
Revenues and Other Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income |
|
$ |
11,544 |
|
|
$ |
12,408 |
|
|
$ |
(864 |
) |
|
|
-7.0 |
% |
|
Property revenues |
|
|||||||||||||||