Mortgage Revenue Bonds | 6. Mortgage Revenue Bonds The Partnership’s MRBs provide construction and/or permanent financing for income-producing multifamily rental 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 16). The MRBs predominantly bear interest at fixed interest rates and require regular principal and interest payments on either a monthly or semi-annual basis. The Partnership had the following investments in MRBs as of March 31, 2023 and December 31, 2022: March 31, 2023 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Courtyard - Series A (4) CA $ 9,849,947 $ 1,087,127 $ - $ 10,937,074 Glenview Apartments - Series A (3) CA 4,357,607 371,120 - 4,728,727 Harmony Court Bakersfield - Series A (4) CA 3,591,428 347,292 - 3,938,720 Harmony Terrace - Series A (4) CA 6,649,226 761,012 - 7,410,238 Harden Ranch - Series A (2) CA 6,426,485 620,378 - 7,046,863 Las Palmas II - Series A (4) CA 1,629,277 173,217 - 1,802,494 Lutheran Gardens (7), (8) CA 10,352,000 - ( 30,868 ) 10,321,132 Montclair Apartments - Series A (3) CA 2,360,759 221,592 - 2,582,351 Montecito at Williams Ranch Apartments - Series A (6) CA 7,491,273 1,002,626 - 8,493,899 Montevista - Series A (6) CA 6,644,416 1,106,804 - 7,751,220 Ocotillo Springs - Series A (6), (9) CA 11,090,000 - ( 142,720 ) 10,947,280 Residency at Empire - Series BB-1 (6) CA 14,118,500 1,389,537 - 15,508,037 Residency at Empire - Series BB-2 (6) CA 4,000,000 430,868 - 4,430,868 Residency at the Entrepreneur - Series J-1 (6) CA 9,088,272 174,524 - 9,262,796 Residency at the Entrepreneur - Series J-2 (6) CA 7,500,000 218,996 - 7,718,996 Residency at the Entrepreneur - Series J-3 (6) CA 4,900,000 696,071 - 5,596,071 Residency at the Mayer - Series A (6) CA 29,565,978 - - 29,565,978 San Vicente - Series A (4) CA 3,359,484 323,116 - 3,682,600 Santa Fe Apartments - Series A (3) CA 2,859,971 243,572 - 3,103,543 Seasons at Simi Valley - Series A (4) CA 4,124,186 579,812 - 4,703,998 Seasons Lakewood - Series A (4) CA 7,082,871 810,644 - 7,893,515 Seasons San Juan Capistrano - Series A (4) CA 11,925,242 1,282,002 - 13,207,244 Summerhill - Series A (4) CA 6,184,380 271,726 - 6,456,106 Sycamore Walk - Series A (4) CA 3,417,200 242,738 - 3,659,938 The Village at Madera - Series A (4) CA 2,970,390 307,465 - 3,277,855 Tyler Park Townhomes - Series A (2) CA 5,595,802 261,392 - 5,857,194 Vineyard Gardens - Series A (6) CA 3,899,988 607,120 - 4,507,108 Westside Village Market - Series A (2) CA 3,656,848 318,591 - 3,975,439 Brookstone (1) IL 7,272,720 1,260,408 - 8,533,128 Copper Gate Apartments (2) IN 4,840,000 96,546 - 4,936,546 Renaissance - Series A (3) LA 10,547,250 1,087,763 - 11,635,013 Live 929 Apartments - Series 2022A (6) MD 58,163,081 2,955,764 - 61,118,845 Jackson Manor Apartments (6) MS 6,900,000 - - 6,900,000 Silver Moon - Series A (3) NM 7,538,527 1,047,812 - 8,586,339 Village at Avalon (5) NM 15,909,691 2,173,819 - 18,083,510 Columbia Gardens (4) SC 12,495,686 1,034,559 - 13,530,245 Companion at Thornhill Apartments (4) SC 10,750,304 786,529 - 11,536,833 The Ivy Apartments (6) SC 30,574,501 2,497,005 - 33,071,506 The Palms at Premier Park Apartments (2) SC 18,072,451 781,887 - 18,854,338 The Park at Sondrio - Series 2022A (6) SC 38,100,000 3,419,850 - 41,519,850 The Park at Vietti - Series 2022A (6) SC 26,985,000 2,585,218 - 29,570,218 Village at River's Edge (4) SC 9,629,238 619,396 - 10,248,634 Willow Run (4) SC 12,322,456 1,019,204 - 13,341,660 Windsor Shores Apartments - Series A (6) SC 21,545,000 1,947,217 - 23,492,217 Arbors at Hickory Ridge (2) TN 10,549,160 2,100,532 - 12,649,692 Avistar at Copperfield - Series A (6) TX 13,494,899 1,183,942 - 14,678,841 Avistar at the Crest - Series A (2) TX 8,863,735 1,120,331 - 9,984,066 Avistar at the Oaks - Series A (2) TX 7,171,072 846,035 - 8,017,107 Avistar at the Parkway - Series A (3) TX 12,390,934 1,023,277 - 13,414,211 Avistar at Wilcrest - Series A (6) TX 5,114,293 326,464 - 5,440,757 Avistar at Wood Hollow - Series A (6) TX 38,832,712 3,198,610 - 42,031,322 Avistar in 09 - Series A (2) TX 6,191,941 730,518 - 6,922,459 Avistar on the Boulevard - Series A (2) TX 15,100,333 1,542,244 - 16,642,577 Avistar on the Hills - Series A (2) TX 4,909,476 610,623 - 5,520,099 Bruton Apartments (4) TX 17,342,117 - - 17,342,117 Concord at Gulfgate - Series A (4) TX 18,352,583 2,049,948 - 20,402,531 Concord at Little York - Series A (4) TX 12,856,852 1,476,614 - 14,333,466 Concord at Williamcrest - Series A (4) TX 19,916,642 2,287,433 - 22,204,075 Crossing at 1415 - Series A (4) TX 7,149,233 717,470 - 7,866,703 Decatur Angle (4) TX 21,812,768 - - 21,812,768 Esperanza at Palo Alto (4) TX 18,875,771 2,614,493 - 21,490,264 Heights at 515 - Series A (4) TX 6,545,246 714,161 - 7,259,407 Heritage Square - Series A (3) TX 10,291,273 762,083 - 11,053,356 Oaks at Georgetown - Series A (4) TX 11,881,878 991,761 - 12,873,639 Runnymede (1) TX 9,535,000 - - 9,535,000 Southpark (1) TX 11,274,797 1,271,619 - 12,546,416 15 West Apartments (4) WA 9,434,170 1,751,049 - 11,185,219 Mortgage revenue bonds held in trust $ 784,224,320 $ 64,481,526 $ ( 173,588 ) $ 848,532,258 (1) MRB owned by ATAX TEBS I, LLC (M24 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (2) MRB owned by ATAX TEBS II, LLC (M31 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (3) MRB owned by ATAX TEBS III, LLC (M33 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (4) MRB owned by ATAX TEBS IV, LLC (M45 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (5) MRB held by Morgan Stanley in a debt financing transaction, Note 16. (6) MRB held by Mizuho Capital Markets, LLC in a debt financing transaction, Note 16. (7) MRB held by Barclays Capital Inc. in a debt financing transaction, Note 16. (8) As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates and is not considered a credit loss. As of March 31, 2023, the MRB has been in an unrealized loss position for less than 12 months. (9) As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates and is not considered a credit loss. As of March 31, 2023, the MRB has been in an unrealized loss position for more than 12 months. March 31, 2023 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Cumulative Cumulative Estimated Fair Value CCBA Senior Garden Apartments CA $ 3,783,991 $ 173,162 $ - $ 3,957,153 Residency at Empire - Series BB-3 CA 55,000 815,481 - 870,481 Residency at the Entrepreneur - Series J-5 CA 1,000,000 - - 1,000,000 Solano Vista - Series A CA 2,626,469 417,917 - 3,044,386 Meadow Valley (1) MI 7,835,000 - ( 1,227,422 ) 6,607,578 Provision Center 2014-1 TN 930,270 - - 930,270 Avistar at the Crest - Series B TX 723,197 64,509 - 787,706 Avistar at the Oaks - Series B TX 529,739 42,391 - 572,130 Avistar at the Parkway - Series B TX 123,063 23,296 - 146,359 Avistar in 09 - Series B TX 436,987 34,969 - 471,956 Avistar on the Boulevard - Series B TX 429,726 33,619 - 463,345 Mortgage revenue bonds held by the Partnership $ 18,473,442 $ 1,605,344 $ ( 1,227,422 ) $ 18,851,364 (1) The Partnership has a remaining MRB funding commitment of $ 36.3 million as of March 31, 2023. The MRB and the unfunded MRB commitment are accounted for as available-for-sale securities and reported at fair value. The reported unrealized loss includes the unrealized loss on the current MRB carrying value (based on current fair value) as well as the unrealized loss on the Partnership’s remaining $ 36.3 million funding commitment outstanding as of March 31, 2023 (also based on current fair value). The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not considered a credit loss. As of March 31, 2023, the MRB has been in an unrealized loss position for more than 12 months. December 31, 2022 Description of Mortgage Revenue Bonds Held in Trust State Cost Adjusted for Cumulative Cumulative Estimated Fair Value Courtyard - Series A (4) CA $ 9,874,603 $ 888,242 $ - $ 10,762,845 Glenview Apartments - Series A (3) CA 4,372,370 309,570 - 4,681,940 Harmony Court Bakersfield - Series A (4) CA 3,600,418 274,456 - 3,874,874 Harmony Terrace - Series A (4) CA 6,665,787 625,752 - 7,291,539 Harden Ranch - Series A (2) CA 6,449,455 581,466 - 7,030,921 Las Palmas II - Series A (4) CA 1,633,397 140,681 - 1,774,078 Lutheran Gardens (7) CA 10,352,000 127,107 - 10,479,107 Montclair Apartments - Series A (3) CA 2,368,757 199,617 - 2,568,374 Montecito at Williams Ranch Apartments - Series A (6) CA 7,507,111 834,292 - 8,341,403 Montevista - Series A (6) CA 6,656,219 902,690 - 7,558,909 Ocotillo Springs - Series A (6), (8) CA 11,090,000 - ( 331,311 ) 10,758,689 Residency at the Entrepreneur - Series J-1 (6) CA 9,088,496 122,815 - 9,211,311 Residency at the Entrepreneur - Series J-2 (6) CA 7,500,000 176,092 - 7,676,092 Residency at the Entrepreneur - Series J-3 (6) CA 3,900,000 726,834 - 4,626,834 Residency at the Mayer - Series A (6) CA 26,067,585 - - 26,067,585 San Vicente - Series A (4) CA 3,367,978 255,787 - 3,623,765 Santa Fe Apartments - Series A (3) CA 2,869,660 216,000 - 3,085,660 Seasons at Simi Valley - Series A (4) CA 4,137,438 522,910 - 4,660,348 Seasons Lakewood - Series A (4) CA 7,100,512 666,562 - 7,767,074 Seasons San Juan Capistrano - Series A (4) CA 11,954,944 1,038,904 - 12,993,848 Summerhill - Series A (4) CA 6,199,861 265,296 - 6,465,157 Sycamore Walk - Series A (4) CA 3,428,986 124,598 - 3,553,584 The Village at Madera - Series A (4) CA 2,977,825 247,354 - 3,225,179 Tyler Park Townhomes - Series A (2) CA 5,616,043 264,300 - 5,880,343 Vineyard Gardens - Series A (6) CA 3,908,104 514,719 - 4,422,823 Westside Village Market - Series A (2) CA 3,670,075 267,369 - 3,937,444 Brookstone (1) IL 7,286,052 1,286,871 - 8,572,923 Copper Gate Apartments (2) IN 4,840,000 117,014 - 4,957,014 Renaissance - Series A (3) LA 10,585,375 645,412 - 11,230,787 Live 929 Apartments - Series 2022A (6) MD 58,107,262 2,217,857 - 60,325,119 Jackson Manor Apartments (6) MS 6,900,000 - - 6,900,000 Greens Property - Series A (2) NC 7,599,000 597 - 7,599,597 Silver Moon - Series A (3) NM 7,557,312 863,401 - 8,420,713 Village at Avalon (5) NM 15,942,560 1,727,010 - 17,669,570 Columbia Gardens (4) SC 12,542,207 968,469 - 13,510,676 Companion at Thornhill Apartments (4) SC 10,786,181 709,979 - 11,496,160 The Palms at Premier Park Apartments (2) SC 18,137,042 808,555 - 18,945,597 The Park at Sondrio - Series 2022A (6) SC 38,100,000 - - 38,100,000 The Park at Vietti - Series 2022A (6) SC 26,985,000 - - 26,985,000 Village at River's Edge (4) SC 9,649,659 590,962 - 10,240,621 Willow Run (4) SC 12,368,964 953,988 - 13,322,952 Arbors at Hickory Ridge (2) TN 10,591,726 2,005,029 - 12,596,755 Avistar at Copperfield - Series A (6) TX 13,532,636 919,463 - 14,452,099 Avistar at the Crest - Series A (2) TX 8,896,378 975,504 - 9,871,882 Avistar at the Oaks - Series A (2) TX 7,196,674 717,701 - 7,914,375 Avistar at the Parkway - Series A (3) TX 12,429,842 950,930 - 13,380,772 Avistar at Wilcrest - Series A (6) TX 5,128,595 170,370 - 5,298,965 Avistar at Wood Hollow - Series A (6) TX 38,941,304 2,645,832 - 41,587,136 Avistar in 09 - Series A (2) TX 6,214,048 619,707 - 6,833,755 Avistar on the Boulevard - Series A (2) TX 15,155,942 1,290,551 - 16,446,493 Avistar on the Hills - Series A (2) TX 4,927,003 523,079 - 5,450,082 Bruton Apartments (4) TX 17,381,296 281,271 - 17,662,567 Concord at Gulfgate - Series A (4) TX 18,404,942 1,842,303 - 20,247,245 Concord at Little York - Series A (4) TX 12,893,533 1,249,523 - 14,143,056 Concord at Williamcrest - Series A (4) TX 19,973,464 1,935,645 - 21,909,109 Crossing at 1415 - Series A (4) TX 7,170,756 605,369 - 7,776,125 Decatur Angle (4) TX 21,866,672 77,837 - 21,944,509 Esperanza at Palo Alto (4) TX 18,916,082 2,209,462 - 21,125,544 Heights at 515 - Series A (4) TX 6,564,951 573,569 - 7,138,520 Heritage Square - Series A (3) TX 10,325,196 671,790 - 10,996,986 Oaks at Georgetown - Series A (4) TX 11,911,472 746,300 - 12,657,772 Runnymede (1) TX 9,535,000 45,577 - 9,580,577 Southpark (1) TX 11,257,062 1,352,726 - 12,609,788 15 West Apartments (4) WA 9,454,318 1,534,060 - 10,988,378 Mortgage revenue bonds held in trust $ 718,413,130 $ 45,127,126 $ ( 331,311 ) $ 763,208,945 (1) MRB owned by ATAX TEBS I, LLC (M24 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (2) MRB owned by ATAX TEBS II, LLC (M31 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (3) MRB owned by ATAX TEBS III, LLC (M33 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (4) MRB owned by ATAX TEBS IV, LLC (M45 TEBS), Note 16. The TEBS financing has contractual limitations on the Partnership’s ability to sell the MRB. (5) MRB held by Morgan Stanley in a debt financing transaction, Note 16. (6) MRB held by Mizuho Capital Markets, LLC in a debt financing transaction, Note 16. (7) MRB held by Barclays Capital Inc. in a debt financing transaction, Note 16. (8) As of the date presented, the Partnership determined that the unrealized loss on the MRB is a result of increasing market interest rates and is not considered a credit loss. December 31, 2022 Description of Mortgage Revenue Bonds held by the Partnership State Cost Adjusted for Cumulative Cumulative Estimated Fair Value CCBA Senior Garden Apartments CA $ 3,792,700 $ 42,672 $ - $ 3,835,372 Residency at Empire - Series BB-1 CA 14,118,500 - - 14,118,500 Residency at Empire - Series BB-2 CA 4,000,000 - - 4,000,000 Residency at Empire - Series BB-3 CA 55,000 - - 55,000 Solano Vista - Series A CA 2,631,168 297,861 - 2,929,029 Meadow Valley (1) MI 4,833,437 - ( 1,193,085 ) 3,640,352 Greens Property - Series B NC 915,039 122 - 915,161 Provision Center 2014-1 TN 4,294,939 - - 4,294,939 Avistar at the Crest - Series B TX 724,747 53,132 - 777,879 Avistar at the Oaks - Series B TX 530,829 33,406 - 564,235 Avistar at the Parkway - Series B TX 123,176 22,510 - 145,686 Avistar in 09 - Series B TX 437,886 27,557 - 465,443 Avistar on the Boulevard - Series B TX 430,647 26,816 - 457,463 Mortgage revenue bonds held by the Partnership $ 36,888,068 $ 504,076 $ ( 1,193,085 ) $ 36,199,059 (1) The Partnership has a remaining MRB funding commitment of $ 39.3 million as of December 31, 2022. The MRB and the unfunded MRB commitment are accounted for as available-for-sale securities and reported at fair value. The reported unrealized loss includes the unrealized loss on the current MRB carrying value (based on current fair value) as well as the unrealized loss on the Partnership’s remaining $ 39.3 million funding commitment outstanding as of December 31, 2022 (also based on current fair value). The Partnership determined the unrealized loss is a result of increasing market interest rates and that the cumulative unrealized loss is not considered a credit loss. The Partnership has accrued interest receivable related to its MRBs of $ 5.1 million and $ 4.3 million as of March 31, 2023 and December 31, 2022, respectively, that is reported as interest receivable, net in the Partnership's condensed consolidated balance sheets. The Partnership has committed to provide funding for certain MRBs on a draw-down basis during construction and/or rehabilitation of the secured properties as of March 31, 2023. See Note 19 for additional information regarding the Partnership’s MRB funding commitments. See Note 23 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 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. On January 1, 2023 , the Partnership adopted ASU 2016-13 which made certain changes to the determination of allowances for MRBs. See Note 13 for information regarding the Partnership’s allowance for credit losses. MRB Activity in the First Three Months of 2023 Acquisitions: The following MRBs were acquired at prices that approximated the principal outstanding plus accrued interest during the three months ended March 31, 2023: Property Name Month Property Location Units Maturity Date Interest Rate Initial Principal Funding Windsor Shores Apartments - Series A January Columbia, SC 176 2/1/2030 6.50 % $ 21,545,000 The Ivy Apartments January Greenville, SC 212 2/1/2030 6.50 % 30,500,000 Residency at the Entrepreneur J-5 - MRB (1) February Los Angeles, CA 200 4/1/2025 SOFR + 3.60 % (2) 1,000,000 $ 53,045,000 (1) The Partnership has committed to provide funding for the Series J-5 MRB totaling $ 5.0 million. See Note 19. (2) The interest rate is subject to an all-in floor of 3.87 %. Redemptions: The following MRBs were redeemed at prices that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2023: Property Name Month Property Location Units Original Interest Rate Principal Greens Property - Series A February 2023 Durham, NC 168 10/1/2047 6.50 % $ 7,579,000 Greens Property - Series B February 2023 Durham, NC 168 10/1/2047 12.00 % 914,040 $ 8,493,040 MRB Activity in the First Three Months of 2022 Restructurings: In January 2022, the Live 929 Apartments property completed a restructuring of the Partnership’s MRBs and property loan. The Partnership’s Live 929 Apartments – 2014 Series A and Live 929 Apartments – 2014 Series B MRBs were redeemed at par plus accrued interest. The following tables summarizes the terms of the MRBs upon redemption: Property Name Month Property Location Units Original Interest Rate Principal Live 929 Apartments - 2014 Series A January Baltimore, MD 575 7/1/2049 5.78 % $ 39,445,000 Live 929 Apartments - 2014 Series B January Baltimore, MD 575 7/1/2039 1.60 % 21,610,000 $ 61,055,000 Upon restructuring, the Partnership used the proceeds of the redeemed MRBs plus additional cash to acquire a new series of MRB secured by the Live 929 Apartments property, the Series 2022A MRB. The following tables summarizes the MRB that was acquired as part of the restructuring of the Live 929 Apartments MRBs: Property Name Month Property Location Units Maturity Date Interest Rate Principal Acquired Live 929 Apartments - Series 2022A January Baltimore, MD 575 1/1/2060 4.30 % $ 66,365,000 In addition, a portion of the Live 929 Apartments property loan was redeemed as part of the restructuring, with proceeds used to acquire the new Live 929 Apartments Series 2022A MRB. The Partnership also acquired a taxable MRB which is reported in Other Assets (Note 12). The redemption of the prior Live 929 Apartments – 2014 Series A and 2014 Series B MRBs and property loan and acquisition of the new Live 929 Apartments Series 2022A MRB were accounted for as a troubled debt restructuring. Redemptions: The following MRBs were redeemed at a price that approximated the Partnership’s carrying value plus accrued interest during the three months ended March 31, 2022: Property Name Month Property Location Units Original Interest Rate Principal Ohio Properties - Series A March (1) 362 6/1/2050 7.00 % $ 13,544,000 Ohio Properties - Series B March (1) 362 6/1/2050 10.00 % 3,459,840 $ 17,003,840 (1) The Ohio Properties consist of Crescent Village, located in Cincinnati, Ohio, Willow Bend, located in Columbus (Hilliard), Ohio and Postwoods, located in Reynoldsburg, Ohio. Acquisitions: There were no MRBs acquired during the three months ended March 31, 2022. |