Delaware
|
47-0810385
|
(State
or other jurisdiction of incorporation or organization)
|
(I.R.S.
Employer Identification No.)
|
1004
Farnam Street, Suite 400
|
|
Omaha, Nebraska
|
68102
|
(Address
of principal executive offices)
|
(Zip
Code)
|
(402)
444-1630
|
|
(Registrant's
telephone number, including area
code)
|
Large
accelerated filer o
|
Accelerated
filer x
|
Non-
accelerated filer o
|
Smaller
reporting company o
|
(do
not check if a smaller reporting company)
|
Business
|
1
|
||
Risk
Factors
|
8
|
||
Unresolved
Staff Comments
|
14
|
||
Properties
|
14
|
||
Legal
Proceedings
|
15
|
||
Submission
of Matters to a Vote of Security Holders
|
15
|
Market
for Registrant’s Common Equity, Related Security Holder Matters and Issuer
Purchases of Equity Securities
|
16
|
|
Selected
Financial Data
|
17
|
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
19
|
|
Quantitative
and Qualitative Disclosures About Market Risk
|
37
|
|
Financial
Statements and Supplementary Data
|
40
|
|
Changes
in and Disagreements With Accountants on Accounting and Financial
Disclosure
|
72
|
|
Controls
and Procedures
|
72
|
|
Other
Information
|
74
|
Directors,
Executive Officers and Corporate Governance
|
74
|
|
Executive
Compensation
|
75
|
|
Security
Ownership of Certain Beneficial Owners and Management
|
76
|
|
Certain
Relationships and Related Transactions, and Director
Independence
|
77
|
|
Principal
Accountant Fee and Services
|
77
|
Exhibits
and Financial Statement Schedules
|
78
|
80
|
1.
|
Private
activity bonds issued under Section 142(d) of the Internal Revenue Code of
1986, as amended (the “Code”);
|
2.
|
Bonds
issued under Section 145 of the Code by not-for-profit entities qualified
under Section 501(c) 3 of the
Code;
|
3.
|
Essential
function bonds issued by a public instrumentality to finance an apartment
property owned by such instrumentality;
and
|
4.
|
Existing
“80/20 bonds” that were issued under section 103(b)(4)(A) of the Internal
Revenue Code of 1954.
|
|
•
|
HUD
has provided over 1.0 million lower-income Americans with affordable
rental housing opportunities;
|
|
•
|
Housing
Finance Agencies, or HFAs, use multifamily tax-exempt housing bonds to
finance an additional 130,000 apartments each year;
and
|
|
•
|
The
availability of tax-exempt bond financing for affordable multifamily
housing to be owned by private, for-profit developers in each state in
each calendar year is limited by the statewide volume cap distributed as
described in Section 146 of the Code; this private activity bond is
based on state population and indexed to
inflation.
|
|
•
|
LIHTCs
have helped finance approximately two million apartments for low-income
families since Congress created it in 1986 and help finance 130,000 more
apartments each year;
|
|
•
|
HUD
has a stated goal to expand affordable rental housing by 1.4 million
units through the LIHTC, CDBG, HOME, HOPWA, and IHBG funds by FY 2011;
and
|
|
•
|
Each
state’s annual LIHTC allocation is capped and indexed to
inflation. The Housing Assistance Tax Act of 2008, or the 2008
Housing Act, set the state allocation cap for 2009 at $2.20 times state
population, with a state minimum of $2,325,000. The 2009 state
cap exceeds the amount that would have been in place if an inflation
factor had been applied to the state cap in place prior to enactment of
the 2008 Housing Act. After 2009, the state allocation cap will
revert to amounts reflecting the previous caps adjusted for inflation as
if the provision in the 2008 Housing Act had not been
enacted.
|
MF
Properties
|
|||||||||||||||||||||
Buildings
and Improvements
|
Carrying
|
||||||||||||||||||||
Number
of
Units
|
Average
Square Feet per Unit
|
Value
at
|
|||||||||||||||||||
Property
Name
|
Location
|
Land
|
December
31, 2008
|
||||||||||||||||||
Eagle
Ridge
|
Erlanger,
KY
|
64 | 1,183 | $ | 290,763 | $ | 2,393,762 | $ | 2,684,525 | ||||||||||||
Meadowview
|
Highland
Heights, KY
|
118 | 1,119 | 703,936 | 4,912,777 | 5,616,713 | |||||||||||||||
Crescent
Village
|
Cincinnati,
OH
|
90 | 1,226 | 353,117 | 4,312,152 | 4,665,269 | |||||||||||||||
Willow
Bend
|
Hilliard,
OH
|
92 | 1,221 | 580,130 | 3,006,278 | 3,586,408 | |||||||||||||||
Postwoods
I
|
Reynoldsburg,
OH
|
92 | 1,186 | 572,066 | 3,247,757 | 3,819,823 | |||||||||||||||
Postwoods
II
|
Reynoldsburg,
OH
|
88 | 1,186 | 576,438 | 3,272,331 | 3,848,769 | |||||||||||||||
Churchland
|
Chesapeake,
VA
|
124 | 840 | 1,171,146 | 6,258,835 | 7,429,981 | |||||||||||||||
Glynn
Place
|
Brunswick,
GA
|
128 | 1188 | 743,996 | 4,473,767 | 5,217,763 | |||||||||||||||
36,869,251 | |||||||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $1.1
million in 2008)
|
(1,519,845 | ) | |||||||||||||||||||
Balance
at December 31, 2008
|
$ | 35,349,406 | |||||||||||||||||||
VIEs
- Continuing Operations
|
|||||||||||||||||||||
Buildings
and Improvements
|
Carrying
|
||||||||||||||||||||
Number
of
Units
|
Average
Square Feet per Unit
|
Value
at
|
|||||||||||||||||||
Property
Name
|
Location
|
Land
|
December
31, 2008
|
||||||||||||||||||
Ashley
Square
|
Des
Moines, IA
|
144 | 970 | $ | 650,000 | $ | 7,522,190 | $ | 8,172,190 | ||||||||||||
Bent
Tree Apartments
|
Columbia,
SC
|
232 | 989 | 986,000 | 11,391,963 | 12,377,963 | |||||||||||||||
Fairmont
Oaks Apartments
|
Gainsville,
FL
|
178 | 1,139 | 850,400 | 8,162,077 | 9,012,477 | |||||||||||||||
Iona
Lakes Apartments
|
Ft.
Myers, FL
|
350 | 807 | 1,900,000 | 17,034,120 | 18,934,120 | |||||||||||||||
Lake
Forest Apartments
|
Daytona
Beach, FL
|
240 | 1,093 | 1,396,800 | 10,915,732 | 12,312,532 | |||||||||||||||
60,809,282 | |||||||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $2.3
million in 2008)
|
(15,979,825 | ) | |||||||||||||||||||
Balance
at December 31, 2008
|
44,829,457 | ||||||||||||||||||||
Total
Net Real Estate Asssets at December 31, 2008
|
$ | 80,178,863 |
2008
|
High
|
Low
|
|||||
1st
Quarter
|
$ | 7.50 | $ | 5.64 | |||
2nd
Quarter
|
$ | 7.50 | $ | 5.95 | |||
3rd
Quarter
|
$ | 6.95 | $ | 4.23 | |||
4th
Quarter
|
$ | 6.51 | $ | 4.25 | |||
2007
|
High
|
Low
|
|||||
1st
Quarter
|
$ | 8.50 | $ | 7.80 | |||
2nd
Quarter
|
$ | 8.36 | $ | 7.75 | |||
3rd
Quarter
|
$ | 8.16 | $ | 7.00 | |||
4th
Quarter
|
$ | 8.04 | $ | 6.35 |
For
the
|
For
the
|
For
the
|
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
|
Dec.
31, 2008
|
Dec.
31, 2007
|
Dec.
31, 2006
|
|
Cash
Distributions
|
$0.5400 | $0.5400 | $0.5400 |
Period
|
(a)
Total
Number of
BUCs
purchased
|
(b)
Average
price paid per BUC
|
(c)
Total
number of BUCs purchased as part of publicly announced plans or
programs
|
(d)
Maximum
number (or approximate dollar value) of BUCs that may yet be purchased
under the plans or programs
|
October 1
through October 30, 2008
|
25,000
|
$5.76
|
25,000
|
$445,000
|
November 5
through November 28, 2008
|
20,000
|
$5.15
|
20,000
|
$345,000
|
December 3
through December 26, 2008
|
20,000
|
$4.95
|
20,000
|
$245,000
|
Total
|
65,000
|
$5.32
|
65,000
|
$245,000
|
For
the
|
For
the
|
For
the
|
For
the
|
For
the
|
||||||||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||||||||||
Dec.
31, 2008
|
Dec.
31, 2007
|
Dec.
31, 2006
|
Dec.
31, 2005
|
Dec.
31, 2004
|
||||||||||||||||
Property
revenue
|
$ | 13,773,801 | $ | 11,208,209 | $ | 9,266,223 | $ | 9,119,726 | $ | 8,278,578 | ||||||||||
Real
estate operating expenses
|
(8,872,219 | ) | (7,299,257 | ) | (5,945,364 | ) | (5,733,147 | ) | (4,610,774 | ) | ||||||||||
Depreciation
and amortization expense
|
(4,987,417 | ) | (3,611,249 | ) | (1,895,546 | ) | (1,874,146 | ) | (1,952,402 | ) | ||||||||||
Mortgage
revenue bond investment income
|
4,230,205 | 3,227,254 | 1,418,289 | 1,061,242 | 923,108 | |||||||||||||||
Other
bond investment income
|
- | - | 4,891 | 73,179 | 321,750 | |||||||||||||||
Other
interest income
|
150,786 | 751,797 | 337,008 | 102,474 | 78,367 | |||||||||||||||
Gain
(loss) on sale of securities
|
(68,218 | ) | - | - | 126,750 | - | ||||||||||||||
Interest
expense
|
(4,106,072 | ) | (2,595,616 | ) | (1,303,760 | ) | (572,340 | ) | (786,638 | ) | ||||||||||
Hurricane
related expenses
|
- | - | - | - | (771,666 | ) | ||||||||||||||
General
and administrative expenses
|
(1,808,459 | ) | (1,577,551 | ) | (1,575,942 | ) | (2,028,366 | ) | (1,484,598 | ) | ||||||||||
Minority
interest
|
9,364 | 13,030 | - | - | - | |||||||||||||||
Income
(loss) from continuing operations
|
(1,678,229 | ) | 116,617 | 305,799 | 275,372 | (4,275 | ) | |||||||||||||
Income
from discontinued operations, (including gain on sale of $11,667,246 and
$18,771,497 in 2006 and 2005, respectively)
|
646,989 | 824,249 | 12,470,936 | 19,289,770 | 317,219 | |||||||||||||||
Income
(loss) before cumulative effect of accounting change
|
(1,031,240 | ) | 940,866 | 12,776,735 | 19,565,142 | 312,944 | ||||||||||||||
Cumulative
effect of accounting change
|
- | - | - | - | (38,023,001 | ) | ||||||||||||||
Net
income (loss)
|
(1,031,240 | ) | 940,866 | 12,776,735 | 19,565,142 | (37,710,057 | ) | |||||||||||||
Less:
general partners' interest in net income
|
64,059 | 99,451 | 1,627,305 | 1,021,216 | 72,436 | |||||||||||||||
Unallocated
income (loss) related to variable interest entities
|
(3,756,894 | ) | (3,452,591 | ) | 3,863,226 | 1,443,519 | (44,953,615 | ) | ||||||||||||
Limited
partners' interest in net income
|
$ | 2,661,595 | $ | 4,294,006 | $ | 7,286,204 | $ | 17,100,407 | $ | 7,171,122 | ||||||||||
Limited
partners' interest in net income per unit (basic and
diluted):
|
||||||||||||||||||||
Income
from continuing operations
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 0.58 | $ | 0.52 | ||||||||||
Income
from discontinued operations, (including gain on sale of $1.91 per
unit)
|
- | - | - | 1.16 | - | |||||||||||||||
Income
before cumulative effect of accounting change
|
0.20 | 0.34 | 0.74 | 1.74 | 0.52 | |||||||||||||||
Cumulative
effect of accounting change
|
- | - | - | - | 0.21 | |||||||||||||||
Net
income, basic and diluted, per unit
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 1.74 | $ | 0.73 | ||||||||||
Distributions
paid or accrued per BUC
|
$ | 0.5400 | $ | 0.5400 | $ | 0.5400 | $ | 0.8068 | $ | 0.5400 | ||||||||||
Investments
in tax-exempt mortgage
|
||||||||||||||||||||
revenue
bonds, at estimated fair value
|
$ | 44,492,526 | $ | 66,167,116 | $ | 27,103,398 | $ | 17,033,964 | $ | 16,031,985 | ||||||||||
Real
estate assets, net
|
$ | 80,178,863 | $ | 70,246,514 | $ | 47,876,652 | $ | 47,788,007 | $ | 50,134,781 | ||||||||||
Total
assets
|
$ | 157,863,276 | $ | 164,879,008 | $ | 100,200,189 | $ | 111,574,124 | $ | 118,147,479 | ||||||||||
Total
debt-continuing operations
|
$ | 87,890,367 | $ | 72,464,333 | $ | 26,919,333 | $ | 27,139,333 | $ | 43,424,333 | ||||||||||
Total
debt-discontinued operations
|
$ | 19,583,660 | $ | 18,850,667 | $ | 18,850,667 | $ | 18,850,667 | $ | 18,850,667 | ||||||||||
Cash
flows provided by
|
||||||||||||||||||||
operating
activities
|
$ | 4,445,215 | $ | 4,227,023 | $ | 5,637,095 | $ | 3,851,827 | $ | 5,128,258 | ||||||||||
Cash
flows provided by (used in)
|
||||||||||||||||||||
investing
activities
|
$ | (16,598,170 | ) | $ | (48,007,185 | ) | $ | 6,396,786 | $ | 23,104,860 | $ | (5,264,436 | ) | |||||||
Cash
flows provided by (used in)
|
||||||||||||||||||||
financing
activities
|
$ | 4,692,149 | $ | 50,125,180 | $ | (6,855,558 | ) | $ | (25,975,424 | ) | $ | (843,588 | ) | |||||||
Cash
Available for Distribution ("CAD")(1)
|
$ | 6,248,920 | $ | 6,062,931 | $ | 7,876,824 | $ | 14,919,367 | $ | 6,086,921 | ||||||||||
Weighted
average number of BUCs
|
||||||||||||||||||||
outstanding,
basic and diluted
|
13,512,928 | 12,491,490 | 9,837,928 | 9,837,928 | 9,837,928 |
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | $ | 19,565,142 | $ | (37,710,057 | ) | ||||||||
Net
(income) loss related to VIEs and eliminations due to
consolidation
|
3,756,894 | 3,452,591 | (3,863,226 | ) | (1,443,519 | ) | 4,867,444 | |||||||||||||
Cumulative
effect of accounting change
|
- | - | - | - | 38,023,001 | |||||||||||||||
Net
income before impact of VIE consolidation
|
$ | 2,725,654 | $ | 4,393,457 | $ | 8,913,509 | $ | 18,121,623 | $ | 5,180,388 | ||||||||||
Change
in fair value of derivatives and interest rate derivative
amortization
|
721,102 | 249,026 | 210 | (364,969 | ) | 117,916 | ||||||||||||||
Depreciation
and amortization expense (Partnership only)
|
2,840,500 | 1,478,278 | 25,605 | 24,467 | 196,122 | |||||||||||||||
Tier
2 Income distributable to the General Partner (1)
|
(38,336 | ) | (57,830 | ) | (1,062,500 | ) | (3,595,754 | ) | - | |||||||||||
Provision
for loan losses
|
- | - | - | 734,000 | 217,654 | |||||||||||||||
Impairment
on tax-exempt mortgage revenue bonds
|
- | - | - | - | 374,841 | |||||||||||||||
CAD
|
$ | 6,248,920 | $ | 6,062,931 | $ | 7,876,824 | $ | 14,919,367 | $ | 6,086,921 | ||||||||||
Weighted
average number of units outstanding,
|
||||||||||||||||||||
basic
and diluted
|
13,512,928 | 12,491,490 | 9,837,928 | 9,837,928 | 9,837,928 | |||||||||||||||
Net
income, basic and diluted, per unit
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | $ | 1.74 | $ | 0.52 | ||||||||||
Total
CAD per unit
|
$ | 0.46 | $ | 0.49 | $ | 0.80 | $ | 1.52 | $ | 0.62 | ||||||||||
Distributions
per unit
|
$ | 0.5400 | $ | 0.5400 | $ | 0.5400 | $ | 0.8068 | $ | 0.5400 | ||||||||||
(1)
As described in
Note 3 to the consolidated financial statements, Net Interest Income
representing contingent interest and Net Residual Proceeds representing
contingent (Tier 2 income) will be distributed 75% to the BUC holders and
25% to the General Partner. This adjustment represents the 25% of Tier 2
income due to the General Partner. For 2008, Lake Forest generated
approximately $45,000, Fairmont Oaks generated approximately $54,000, and
Iona Lakes generated approximately $ 54,000 of Tier 2 income. For 2007,
Lake Forest generated approximately $231,000 of Tier 2 income. For 2006,
the Northwoods Lake Apartments provided for $4.25 million of Tier 2
income. For 2005, the Clear Lake sale resulted in approximately $14.4
million of Tier 2 income.
|
Number
of
Units
|
Percentage
of Occupied Units
as of December 31,
|
Economic
Occupancy (1)
for
|
|||||||||||||||||||||||
Number
|
the
period ended December 31,
|
||||||||||||||||||||||||
Property
Name
|
Location
|
of
Units
|
Occupied
|
2008
|
2007
|
2008
|
2007
|
||||||||||||||||||
Non-Consolidated Properties
|
|||||||||||||||||||||||||
Clarkson
College
|
Omaha,
NE
|
142 | 104 | 73 | % | 83 | % | 71 | % | 80 | % | ||||||||||||||
Bella
Vista Apartments
|
Gainesville,
TX
|
144 | 141 | 98 | % | 92 | % | 94 | % | 72 | % | ||||||||||||||
Woodland
Park (2)
|
Topeka,
KS
|
236 | n/a | n/a | n/a | 0 | % | n/a | |||||||||||||||||
Runnymede
Apartments (3)
|
Austin,
TX
|
252 | 241 | 96 | % | 90 | % | 68 | % | 90 | % | ||||||||||||||
Gardens
of DeCordova (2)
|
Granbury,
TX
|
76 | n/a | n/a | n/a | 0 | % | n/a | |||||||||||||||||
Gardens
of Weatherford (2)
|
Weatherford,
TX
|
76 | n/a | n/a | n/a | 0 | % | n/a | |||||||||||||||||
Bridle
Ridge Apartments (3)
|
Greer,
SC
|
152 | 136 | 89 | % | n/a | 82 | % | n/a | ||||||||||||||||
Woodlynn
Village (3)
|
Maplewood,
MN
|
59 | 54 | 92 | % | n/a | 92 | % | n/a | ||||||||||||||||
1,137 | 676 | 90 | % | 88 | % | 77 | % | 81 | % | ||||||||||||||||
VIEs - Continuing
Operations
|
|||||||||||||||||||||||||
Ashley
Square
|
Des
Moines, IA
|
144 | 144 | 100 | % | 96 | % | 88 | % | 81 | % | ||||||||||||||
Bent
Tree Apartments
|
Columbia,
SC
|
232 | 220 | 95 | % | 91 | % | 85 | % | 81 | % | ||||||||||||||
Fairmont
Oaks Apartments
|
Gainsville,
FL
|
178 | 166 | 93 | % | 94 | % | 91 | % | 91 | % | ||||||||||||||
Iona
Lakes Apartments
|
Ft.
Myers, FL
|
350 | 283 | 81 | % | 80 | % | 66 | % | 70 | % | ||||||||||||||
Lake
Forest Apartments
|
Daytona
Beach, FL
|
240 | 220 | 92 | % | 94 | % | 94 | % | 98 | % | ||||||||||||||
1,144 | 1033 | 90 | % | 91 | % | 81 | % | 93 | % | ||||||||||||||||
MF Properties
|
|||||||||||||||||||||||||
Eagle
Ridge
|
Erlanger,
KY
|
64 | 54 | 84 | % | 92 | % | 81 | % | 83 | % | ||||||||||||||
Meadowview
|
Highland
Heights, KY
|
118 | 104 | 88 | % | 96 | % | 92 | % | 90 | % | ||||||||||||||
Crescent
Village
|
Cincinnati,
OH
|
90 | 75 | 83 | % | 90 | % | 85 | % | 90 | % | ||||||||||||||
Willow
Bend
|
Columbus
(Hilliard), OH
|
92 | 84 | 91 | % | 98 | % | 89 | % | 93 | % | ||||||||||||||
Postwoods
I
|
Reynoldsburg,
OH
|
92 | 85 | 92 | % | 90 | % | 90 | % | 83 | % | ||||||||||||||
Postwoods
II
|
Reynoldsburg,
OH
|
88 | 85 | 97 | % | 93 | % | 91 | % | 83 | % | ||||||||||||||
Churchland
(3)
|
Chesapeake,
VA
|
124 | 108 | 87 | % | n/a | 84 | % | n/a | ||||||||||||||||
Glynn
Place (3)
|
Brunswick,
GA
|
128 | 109 | 85 | % | n/a | 91 | % | n/a | ||||||||||||||||
796 | 704 | 88 | % | 90 | % | 104 | % | 88 | % | ||||||||||||||||
(1)
Economic
occupancy is presented for the twelve months ended December 31, 2008 and
2007, and 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. Actual occupancy is a point in time measure 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.
|
|||||||||||||||||||||||||
(2) These properties are
still under construction as of December 31, 2008, and therefore have no
occupancy data.
|
|||||||||||||||||||||||||
(3)
Previous
period occupancy numbers are not available, as this is a new
investment.
|
For
the
|
For
the
|
For
the
|
||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||||
Dec.
31, 2008
|
Dec.
31, 2007
|
Dec.
31, 2006
|
||||||||||
Revenues:
|
||||||||||||
Property
revenues
|
$ | 13,773,801 | $ | 11,208,209 | $ | 9,266,223 | ||||||
Mortgage
revenue bond investment income
|
4,230,205 | 3,227,254 | 1,423,180 | |||||||||
Other
interest income
|
150,786 | 751,797 | 337,008 | |||||||||
Loss
on the sale of securities
|
(68,218 | ) | - | - | ||||||||
Total
Revenues
|
18,086,574 | 15,187,260 | 11,026,411 | |||||||||
Expenses:
|
||||||||||||
Real
estate operating (exclusive of items shown below)
|
8,872,219 | 7,299,257 | 5,945,364 | |||||||||
Depreciation
and amortization
|
4,987,417 | 3,611,249 | 1,895,546 | |||||||||
Interest
|
4,106,072 | 2,595,616 | 1,303,760 | |||||||||
General
and administrative
|
1,808,459 | 1,577,551 | 1,575,942 | |||||||||
Total
Expenses
|
19,774,167 | 15,083,673 | 10,720,612 | |||||||||
Minority
interest in net loss of consolidated subsidiary
|
9,364 | 13,030 | - | |||||||||
Income
from continuing operations
|
(1,678,229 | ) | 116,617 | 305,799 | ||||||||
Income
from discontinued operations, (including gain on sale of $11,667,246 in
2006)
|
646,989 | 824,249 | 12,470,936 | |||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 |
For
the
|
For
the
|
For
the
|
||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
||||||||||
Dec.
31, 2008
|
Dec.
31, 2007
|
Dec.
31, 2006
|
||||||||||
Revenues:
|
||||||||||||
Mortgage
revenue bond investment income
|
$ | 10,102,802 | $ | 9,379,859 | $ | 12,188,552 | ||||||
Property
revenues
|
4,793,535 | 2,066,487 | - | |||||||||
Other
interest income
|
150,786 | 751,797 | 432,796 | |||||||||
Loss
on sale of securities
|
(68,218 | ) | - | - | ||||||||
Total
Revenues
|
14,978,905 | 12,198,143 | 12,621,348 | |||||||||
Expenses:
|
||||||||||||
Real
estate operating (exclusive of items shown below)
|
2,628,606 | 1,230,694 | - | |||||||||
Interest
expense
|
5,097,454 | 3,531,192 | 2,106,292 | |||||||||
Depreciation
and amortization expense
|
2,728,096 | 1,478,279 | 25,604 | |||||||||
General
and administrative
|
1,808,459 | 1,577,551 | 1,575,942 | |||||||||
Total
Expenses
|
12,262,615 | 7,817,716 | 3,707,838 | |||||||||
Minority
interest in net loss of consolidated subsidiary
|
9,364 | 13,030 | - | |||||||||
Net
Income
|
$ | 2,725,654 | $ | 4,393,457 | $ | 8,913,510 |
2008
|
2007
|
2006
|
||||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | |||||
Net
(income) loss related to VIEs and eliminations due to
consolidation
|
3,756,894 | 3,452,591 | (3,863,226 | ) | ||||||||
Net
income before impact of VIE consolidation
|
2,725,654 | 4,393,457 | 8,913,509 | |||||||||
Change
in fair value of derivatives and interest rate derivative
amortization
|
721,102 | 249,026 | 210 | |||||||||
Depreciation
and amortization expense (Partnership only)
|
2,840,500 | 1,478,278 | 25,605 | |||||||||
Tier
2 Income distributable to the General Partner (1)
|
(38,336 | ) | (57,830 | ) | (1,062,500 | ) | ||||||
CAD
|
$ | 6,248,920 | $ | 6,062,931 | $ | 7,876,824 | ||||||
Weighted
average number of units outstanding,
|
||||||||||||
basic
and diluted
|
13,512,928 | 12,491,490 | 9,837,928 | |||||||||
Net
income, basic and diluted, per unit
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | ||||||
Total
CAD per unit
|
$ | 0.46 | $ | 0.49 | $ | 0.80 | ||||||
Distributions
per unit
|
$ | 0.5400 | $ | 0.5400 | $ | 0.5400 | ||||||
(1) As described in Note
3 to the consolidated financial statements, Net Interest Income
representing contingent interest and Net Residual Proceeds representing
contingent (Tier 2 income) will be distributed 75% to the BUC holders and
25% to the General Partner. This adjustment represents the 25% of Tier 2
income due to the General Partner. For 2008, Lake Forest generated
approximately $45,000, Fairmont Oaks generated approximately $54,000, and
Iona Lakes generated approximately $54,000 of Tier 2 income. For 2007,
Lake Forest generated approximately $231,000 of Tier 2 income. For 2006,
the Northwoods Lake Apartments provided for $4.25 million of Tier 2
income.
|
Payments
due by period
|
||||||||||||||||||
Less
than
|
1-2
|
More
than 2
|
||||||||||||||||
Total
|
1 year
|
years
|
years
|
|||||||||||||||
Debt
financing
|
$ | 76,565,237 | $ | 76,565,237 | $ | - | $ | - | ||||||||||
Mortgages
payable
|
$ | 30,908,790 | $ | 20,045,129 | $ | 4,558,725 | $ | 6,304,936 | ||||||||||
Effective interest rate(s) (1) | - | 4.27 | % | 4.13 | % | 5.49 | % | |||||||||||
Interest (2) | $ | 2,534,941 | $ | 2,000,656 | $ | 188,047 | $ | 346,238 | ||||||||||
(1) Interest rates
shown are the average effective rate as of December 31, 2008 and include
the impact of our interest rate derivatives.
|
||||||||||||||||||
(2) Interest shown is
estimated based upon current effective interest rates through
maturity.
|
Effective
|
Maturity
|
Purchase
|
||||||||
Date
Purchased
|
Notional
Amount
|
Capped
Rate
|
Date
|
Price
|
Counterparty
|
|||||
February
1, 2003
|
$15,000,000
|
2.95%
|
(1)
|
January
1, 2010
|
$608,000
|
Bank
of America
|
||||
June
29, 2007
|
$19,920,000
|
8.30%
|
July
1, 2009
|
$17,500
|
JP
Morgan
|
|||||
July
7, 2008
|
$60,000,000
|
2.50%
|
August
1, 2011
|
$985,000
|
US
Bank
|
|||||
October
29, 2008
|
$4,480,000
|
6.00%
|
November
1, 2011
|
$26,512
|
Bank
of America
|
|||||
(1) The
counterparty has exercised the right to convert the cap into a fixed rate
swap effective February
1, 2008. Under the terms of the swap arrangement, the Partnership pays a
fixed rate of
2.95%.
|
December
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Assets
|
||||||||
Cash
and cash equivalents
|
$ | 7,196,274 | $ | 14,676,668 | ||||
Restricted
cash
|
12,848,614 | 2,573,231 | ||||||
Interest
receivable
|
769,201 | 534,699 | ||||||
Tax-exempt
mortgage revenue bonds, at fair value
|
44,492,526 | 66,167,116 | ||||||
Real
estate assets:
|
||||||||
Land
|
10,774,790 | 8,859,649 | ||||||
Buildings
and improvements
|
86,903,743 | 75,552,309 | ||||||
Real
estate assets before accumulated depreciation
|
97,678,533 | 84,411,958 | ||||||
Accumulated
depreciation
|
(17,499,670 | ) | (14,165,444 | ) | ||||
Net
real estate assets
|
80,178,863 | 70,246,514 | ||||||
Other
assets
|
4,263,937 | 2,284,191 | ||||||
Assets
of discontinued operations
|
8,113,861 | 8,396,589 | ||||||
Total
Assets
|
$ | 157,863,276 | $ | 164,879,008 | ||||
Liabilities
|
||||||||
Accounts
payable, accrued expenses and other liabilities
|
$ | 3,380,666 | $ | 3,328,418 | ||||
Distribution
payable
|
2,432,327 | 2,432,327 | ||||||
Debt
financing
|
56,981,577 | 52,544,333 | ||||||
Mortgages
payable
|
30,908,790 | 19,920,000 | ||||||
Liabilities
of discontinued operations
|
23,264,589 | 22,330,707 | ||||||
Total
Liabilities
|
116,967,949 | 100,555,785 | ||||||
Commitments
and Contingencies (Note 12)
|
||||||||
Minority
interest
|
67,716 | 48,756 | ||||||
Partners'
Capital
|
||||||||
General
partner
|
261,785 | 348,913 | ||||||
Beneficial
Unit Certificate holders
|
93,277,480 | 112,880,314 | ||||||
Unallocated
deficit of variable interest entities
|
(52,711,654 | ) | (48,954,760 | ) | ||||
Total
Partners' Capital
|
40,827,611 | 64,274,467 | ||||||
Total
Liabilities and Partners' Capital
|
$ | 157,863,276 | $ | 164,879,008 | ||||
The
accompanying notes are an integral part of the condensed consolidated
financial statements.
|
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues:
|
||||||||||||
Property
revenues
|
$ | 13,773,801 | $ | 11,208,209 | $ | 9,266,223 | ||||||
Mortgage
revenue bond investment income
|
4,230,205 | 3,227,254 | 1,423,180 | |||||||||
Other
interest income
|
150,786 | 751,797 | 337,008 | |||||||||
Loss
on sale of securities
|
(68,218 | ) | - | - | ||||||||
Total
Revenues
|
18,086,574 | 15,187,260 | 11,026,411 | |||||||||
Expenses:
|
||||||||||||
Real
estate operating (exclusive of items shown below)
|
8,872,219 | 7,299,257 | 5,945,364 | |||||||||
Depreciation
and amortization
|
4,987,417 | 3,611,249 | 1,895,546 | |||||||||
Interest
|
4,106,072 | 2,595,616 | 1,303,760 | |||||||||
General
and administrative
|
1,808,459 | 1,577,551 | 1,575,942 | |||||||||
Total
Expenses
|
19,774,167 | 15,083,673 | 10,720,612 | |||||||||
Minority
interest in net loss of consolidated subsidiaries
|
9,364 | 13,030 | - | |||||||||
Income
(loss) from continuing operations
|
(1,678,229 | ) | 116,617 | 305,799 | ||||||||
Income
from discontinued operations, (including gain on sale of $11,667,246 in
2006)
|
646,989 | 824,249 | 12,470,936 | |||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | |||||
Limited
partners' interest in net income per unit (basic and
diluted):
|
||||||||||||
Income
from continuing operations
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | ||||||
Income
from discontinued operations
|
- | - | - | |||||||||
Income
before cumulative effect of accounting change
|
0.20 | 0.34 | 0.74 | |||||||||
Cumulative
effect of accounting change
|
- | - | - | |||||||||
Net
income, basic and diluted, per unit
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | ||||||
Weighted
average number of units outstanding,
|
||||||||||||
basic
and diluted
|
13,512,928 | 12,491,490 | 9,837,928 | |||||||||
The
accompanying notes are an integral part of the consolidated financial
statements.
|
Beneficial
Unit Certificate
Holders
|
Unallocated
|
Accumulated
Other
Comprehensive
|
|||||||||||||||||||||||
deficit
of
|
|||||||||||||||||||||||||
General
|
variable
interest
|
||||||||||||||||||||||||
Partner
|
#
of Units
|
Amount
|
entities
|
Total
|
Income
(Loss)
|
||||||||||||||||||||
Balance
at January 1, 2006
|
$ | 178,058 | 9,837,928 | $ | 88,827,327 | $ | (49,365,395 | ) | $ | 39,639,990 | $ | (642,703 | ) | ||||||||||||
Comprehensive
income:
|
|||||||||||||||||||||||||
Net
income
|
1,627,305 | - | 7,286,204 | 3,863,226 | 12,776,735 | - | |||||||||||||||||||
Unrealized
loss on securities
|
(797 | ) | - | (78,935 | ) | - | (79,732) | (1 | ) | (79,732 | ) | ||||||||||||||
Total
comprehensive income
|
12,697,003 | ||||||||||||||||||||||||
Distributions
paid or accrued
|
(278,504 | ) | - | (5,312,129 | ) | - | (5,590,633) | - | |||||||||||||||||
Balance
at December 31, 2006
|
1,526,062 | 9,837,928 | 90,722,467 | (45,502,169 | ) | 46,746,360 | (722,435 | ) | |||||||||||||||||
Sale
of Beneficial Unit Certificates
|
3,675,000 | 27,495,512 | 27,495,512 | ||||||||||||||||||||||
Comprehensive
income:
|
|||||||||||||||||||||||||
Net
income
|
99,451 | - | 4,294,006 | (3,452,591 | ) | 940,866 | - | ||||||||||||||||||
Unrealized
loss on securities
|
(28,594 | ) | - | (2,830,815 | ) | - | (2,859,409) | (1 | ) | (2,859,409 | ) | ||||||||||||||
Total
comprehensive loss
|
(1,918,543) | ||||||||||||||||||||||||
Distributions
paid or accrued
|
(1,248,006 | ) | - | (6,800,856 | ) | - | (8,048,862) | - | |||||||||||||||||
Balance
at December 31, 2007
|
348,913 | 13,512,928 | 112,880,314 | (48,954,760 | ) | 64,274,467 | (3,581,844 | ) | |||||||||||||||||
Comprehensive
income:
|
|||||||||||||||||||||||||
Net
income (loss)
|
64,059 | - | 2,661,595 | (3,756,894 | ) | (1,031,240) | - | ||||||||||||||||||
Unrealized
loss on securities
|
(132,760 | ) | - | (13,143,203 | ) | - | (13,275,963) | (1 | ) | (13,275,963 | ) | ||||||||||||||
Total
comprehensive loss
|
(14,307,203) | ||||||||||||||||||||||||
Distributions
paid or accrued
|
(1,842,672 | ) | - | (7,296,981 | ) | - | (9,139,653) | - | |||||||||||||||||
Reclassification
of Tier II income
|
1,824,245 | - | (1,824,245 | ) | - | - | - | ||||||||||||||||||
Balance
at December 31, 2008
|
$ | 261,785 | 13,512,928 | $ | 93,277,480 | $ | (52,711,654 | ) | $ | 40,827,611 | $ | (16,857,807 | ) | ||||||||||||
(1) No gains were
recognized in net income during the years ended December 31, 2008, 2007
and 2006.
|
For
the years ended,
|
|||||||||||||
2008
|
2007
|
2006
|
|||||||||||
Cash
flows from operating activities:
|
|||||||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | ||||||
Adjustments
to reconcile net income (loss) to net cash provided by operating
activities:
|
|||||||||||||
Depreciation
and amortization expense
|
5,579,536 | 4,165,117 | 2,621,203 | ||||||||||
Non-cash
loss on derivatives
|
721,102 | 249,026 | 210 | ||||||||||
Loss
on sale of securities
|
68,218 | - | - | ||||||||||
Minority
interest in net loss of consolidated subsidiary
|
(9,364 | ) | (13,030 | ) | - | ||||||||
Gain
on sale of discontinued operations
|
- | - | (11,667,246 | ) | |||||||||
Changes
in operating assets and liabilities, net of effect of
acquisitions
|
|||||||||||||
Increase in interest receivable | (234,502 | ) | (270,539 | ) | (121,344 | ) | |||||||
(Increase) decrease in other assets | (735,057 | ) | (232,623 | ) | 842,613 | ||||||||
Decrease (increase) in accounts payable, accrued expenses and other liabilities | 86,522 | (611,794 | ) | 1,184,924 | |||||||||
Net
cash provided by operating activities
|
4,445,215 | 4,227,023 | 5,637,095 | ||||||||||
Cash
flows from investing activities:
|
|||||||||||||
Proceeds
from the sale of tax-exempt mortgage revenue bonds
|
19,346,363 | 4,800,000 | 19,200,000 | ||||||||||
Proceeds
from sale of discontinued operations
|
- | - | 10,443,223 | ||||||||||
Acquisition
of tax-exempt mortgage revenue bonds
|
(12,435,000 | ) | (41,974,000 | ) | (10,190,000 | ) | |||||||
Acquisitions
of other tax-exempt bonds
|
- | - | (12,000,000 | ) | |||||||||
Increase
(decrease) in restricted cash
|
(10,305,284 | ) | (734,618 | ) | 985,068 | ||||||||
Capital
expenditures
|
(638,546 | ) | (929,050 | ) | (2,082,339 | ) | |||||||
Acquisition
of partnerships, net of cash acquired
|
(12,801,328 | ) | (9,220,390 | ) | - | ||||||||
Principal
payments received on tax-exempt mortgage revenue bonds
|
81,625 | 50,873 | 40,834 | ||||||||||
Proceeds
from termination of derivatives
|
54,000 | - | - | ||||||||||
Principal
payments received on taxable loans
|
100,000 | - | - | ||||||||||
Net
cash (used) provided from investing activities
|
(16,598,170 | ) | (48,007,185 | ) | 6,396,786 | ||||||||
Cash
flows from financing activities:
|
|||||||||||||
Distributions
paid
|
(9,139,653 | ) | (7,182,913 | ) | (5,365,790 | ) | |||||||
Derivative
settlements
|
63,128 | - | - | ||||||||||
Proceeds
from mortgages payable
|
10,988,790 | 19,920,000 | - | ||||||||||
Increase
(decrease) in liabilities related to restricted cash
|
305,284 | 734,618 | (985,068 | ) | |||||||||
Debt
financing costs paid
|
(1,684,125 | ) | (1,271,266 | ) | - | ||||||||
Repayment
of liabilities assumed
|
- | (15,112,771 | ) | - | |||||||||
Proceeds
from debt financing
|
76,745,237 | 25,900,000 | - | ||||||||||
Principal
payments on debt financing and mortgage payable
|
(71,575,000 | ) | (275,000 | ) | (345,000 | ) | |||||||
Acquisition
of interest rate cap agreements
|
(1,011,512 | ) | (83,000 | ) | (159,700 | ) | |||||||
Sale
of Beneficial Unit Certificates
|
- | 27,495,512 | - | ||||||||||
Net
cash provided (used) by financing activities
|
4,692,149 | 50,125,180 | (6,855,558 | ) | |||||||||
Net
increase (decrease) in cash and cash equivalents
|
(7,460,806 | ) | 6,345,018 | 5,178,323 | |||||||||
Cash
and cash equivalents at beginning of year, including cash and cash
equivalents of discontinued operations of $145,278 and $64,597 and
$506,361, respectively
|
14,821,946 | 8,476,928 | 3,298,605 | ||||||||||
Cash
and cash equivalents at end of year, including cash and cash equivalents
of discontinued operations of $164,866, $145,278, and $64,597,
respectively
|
$ | 7,361,140 | $ | 14,821,946 | $ | 8,476,928 | |||||||
Supplemental
disclosure of cash flow information:
|
|||||||||||||
Cash
paid during the year for interest
|
$ | 5,084,905 | $ | 3,018,436 | $ | 2,480,905 | |||||||
Receivable
from bond foreclosure
|
$ | 1,362,000 | $ | - | $ | - | |||||||
Capital
expenditures financed through accounts payable
|
$ | 43,242 | $ | - | $ | - | |||||||
Liabilites
assumed in the acquisition of partnerships
|
$ | 181,909 | $ | 15,742,740 | $ | - | |||||||
Distributions
declared but not paid
|
$ | 2,432,327 | $ | 2,432,327 | $ | 1,566,378 | |||||||
The
accompanying notes are an integral part of the condensed consolidated
financial statements.
|
Years
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Calculation
of limited partners' interest
|
||||||||||||
in
income (loss) from continuing operations:
|
||||||||||||
Income
(loss) from continuing operations
|
$ | (1,678,229 | ) | $ | 116,617 | $ | 305,799 | |||||
Less:
general partners' interest in income
|
64,059 | 99,451 | 1,627,305 | |||||||||
Unallocated
loss related to variable interest entities
|
(4,403,883 | ) | (4,276,840 | ) | (8,607,710 | ) | ||||||
Limited
partners' interest in income from continuing operations
|
$ | 2,661,595 | $ | 4,294,006 | $ | 7,286,204 | ||||||
Calculation
of limited partners' interest
|
||||||||||||
in
income from discontinued operations:
|
||||||||||||
Income
from discontinued operations
|
$ | 646,989 | $ | 824,249 | $ | 12,470,936 | ||||||
Less:
general partner's interest in income
|
- | - | - | |||||||||
Unallocated
income related to variable interest entities
|
646,989 | 824,249 | 12,470,936 | |||||||||
Limited
partners' interest in discontinued operations
|
$ | - | $ | - | $ | - | ||||||
Calculation
of limited partners' interest in net income (loss)
|
||||||||||||
Net
income (loss)
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | |||||
Less
general partner's interest in net income
|
64,059 | 99,451 | 1,627,305 | |||||||||
Unallocated
income (loss) related to variable interest entities
|
(3,756,894 | ) | (3,452,591 | ) | 3,863,226 | |||||||
Limited
partners' interest in net income
|
$ | 2,661,595 | $ | 4,294,006 | $ | 7,286,204 | ||||||
Weighted
average number of units outstanding,
|
||||||||||||
13,512,928 | 12,491,490 | 9,837,928 | ||||||||||
Limited
partners' interest in net income per BUC (basic and
diluted):
|
||||||||||||
Income
from continuing operations
|
$ | 0.20 | $ | 0.34 | $ | 0.74 | ||||||
Income
from discontinued operations
|
- | - | - | |||||||||
Net
income
|
$ | 0.20 | $ | 0.34 | $ | 0.74 |
Base
Interest
|
Principal
|
Income
Earned
in
|
||||||||||||
Maturity
|
Outstanding
at
|
|||||||||||||
Property
Name
|
Location
|
Date
|
Rate
|
Dec.
31, 2008
|
2008
|
|||||||||
Ashley
Square
|
Des
Moines, IA
|
12/1/2025
|
7.50 | % | $ | 6,500,000 | $ | 495,625 | ||||||
Bent
Tree Apartments
|
Columbia,
SC
|
12/15/2030
|
7.10 | % | 11,130,000 | 790,230 | ||||||||
Fairmont
Oaks Apartments
|
Gainsville,
FL
|
4/1/2033
|
6.30 | % | 7,715,000 | 484,163 | ||||||||
Iona
Lakes Apartments
|
Ft.
Myers, FL
|
4/1/2030
|
6.90 | % | 16,210,000 | 1,123,320 | ||||||||
Lake
Forest Apartments
|
Daytona
Beach, FL
|
12/1/2011
|
6.90 | % | 10,115,000 | 704,461 | ||||||||
Total
Tax-Exempt Mortgage Bonds
|
$ | 51,670,000 | $ | 3,597,799 |
Base
Interest
|
Principal
|
Income
Earned
in
|
||||||||||||
Maturity
|
Outstanding
at
|
|||||||||||||
Property
Name
|
Location
|
Date
|
Rate
|
Dec.
31, 2008
|
2008
|
|||||||||
Ashley
Pointe
|
Evansville,
IN
|
12/1/2027
|
7.00 | % | $ | 6,700,000 | $ | 476,817 | ||||||
Woodbridge
Apts. Of Bloomington III
|
Bloomington,
IN
|
12/1/2027
|
7.50 | % | 12,600,000 | 960,750 | ||||||||
Woodbridge
Apts. Of Louisville II
|
Louisville,
KY
|
12/1/2027
|
7.50 | % | 8,976,000 | 684,420 | ||||||||
Total
Tax-Exempt Mortgage Bonds
|
$ | 28,276,000 | $ | 2,121,987 |
Partnership
as of December 31, 2008
|
VIEs
as of December 31, 2008
|
Consolidation
-Elimination as of December 31, 2008
|
Total
as of December 31, 2008
|
|||||||||||||
Assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 7,068,297 | $ | 127,977 | $ | - | $ | 7,196,274 | ||||||||
Restricted
cash
|
10,836,084 | 2,012,530 | - | 12,848,614 | ||||||||||||
Interest
receivable
|
4,249,760 | - | (3,480,559 | ) | 769,201 | |||||||||||
Tax-exempt
mortgage revenue bonds
|
112,991,268 | - | (68,498,742 | ) | 44,492,526 | |||||||||||
Real
estate assets:
|
||||||||||||||||
Land
|
4,991,590 | 5,783,200 | - | 10,774,790 | ||||||||||||
Buildings
and improvements
|
31,877,661 | 55,026,082 | - | 86,903,743 | ||||||||||||
Real
estate assets before accumulated depreciation
|
36,869,251 | 60,809,282 | - | 97,678,533 | ||||||||||||
Accumulated
depreciation
|
(1,519,845 | ) | (15,979,825 | ) | - | (17,499,670 | ) | |||||||||
Net
real estate assets
|
35,349,406 | 44,829,457 | - | 80,178,863 | ||||||||||||
Other
assets
|
16,332,459 | 1,383,674 | (13,452,196 | ) | 4,263,937 | |||||||||||
Assets
of discontinued operations
|
- | 8,113,861 | - | 8,113,861 | ||||||||||||
Total
Assets
|
$ | 186,827,274 | $ | 56,467,499 | $ | (85,431,497 | ) | $ | 157,863,276 | |||||||
Liabilities
|
||||||||||||||||
Accounts
payable, accrued expenses and other
|
$ | 1,571,177 | $ | 31,565,556 | $ | (29,756,067 | ) | $ | 3,380,666 | |||||||
Distribution
payable
|
2,432,327 | - | - | 2,432,327 | ||||||||||||
Debt
financing
|
76,565,237 | (19,583,660 | ) | 56,981,577 | ||||||||||||
Mortgage
payable
|
30,908,790 | 51,670,000 | (51,670,000 | ) | 30,908,790 | |||||||||||
Liabilities
of discontinued operations
|
- | 42,900,305 | (19,635,716 | ) | 23,264,589 | |||||||||||
Total
Liabilities
|
111,477,531 | 126,135,861 | (120,645,443 | ) | 116,967,949 | |||||||||||
Minority
interest
|
67,716 | - | - | 67,716 | ||||||||||||
Partners'
Capital
|
||||||||||||||||
General
Partner
|
261,785 | - | - | 261,785 | ||||||||||||
Beneficial
Unit Certificate holders
|
75,020,242 | - | 18,257,238 | 93,277,480 | ||||||||||||
Unallocated
deficit of variable interest entities
|
- | (69,668,362 | ) | 16,956,708 | (52,711,654 | ) | ||||||||||
Total
Partners' Capital
|
75,282,027 | (69,668,362 | ) | 35,213,946 | 40,827,611 | |||||||||||
Total
Liabilities and Partners' Capital
|
$ | 186,827,274 | $ | 56,467,499 | $ | (85,431,497 | ) | $ | 157,863,276 |
Partnership
as of December 31, 2007
|
VIEs
as of December 31, 2007
|
Consolidation
-Elimination as of December 31, 2007
|
Total
as of December 31, 2007
|
|||||||||||||
Assets
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 14,577,636 | $ | 99,032 | $ | - | $ | 14,676,668 | ||||||||
Restricted
cash
|
768,121 | 1,805,110 | - | 2,573,231 | ||||||||||||
Interest
receivable
|
2,855,867 | - | (2,321,168 | ) | 534,699 | |||||||||||
Tax-exempt
mortgage revenue bonds
|
146,526,458 | - | (80,359,342 | ) | 66,167,116 | |||||||||||
Real
estate assets:
|
||||||||||||||||
Land
|
3,076,449 | 5,783,200 | - | 8,859,649 | ||||||||||||
Buildings
and improvements
|
21,107,391 | 54,444,918 | - | 75,552,309 | ||||||||||||
Real
estate assets before accumulated depreciation
|
24,183,840 | 60,228,118 | - | 84,411,958 | ||||||||||||
Accumulated
depreciation
|
(459,196 | ) | (13,706,248 | ) | - | (14,165,444 | ) | |||||||||
Net
real estate assets
|
23,724,644 | 46,521,870 | - | 70,246,514 | ||||||||||||
Other
assets
|
13,535,126 | 1,490,498 | (12,741,433 | ) | 2,284,191 | |||||||||||
Assets
of discontinued operations
|
- | 8,396,589 | - | 8,396,589 | ||||||||||||
Total
Assets
|
$ | 201,987,852 | $ | 58,313,099 | $ | (95,421,943 | ) | $ | 164,879,008 | |||||||
Liabilities
and Owners' Equity
|
||||||||||||||||
Accounts
payable, accrued expenses and other
|
$ | 1,684,178 | $ | 27,238,204 | $ | (25,593,964 | ) | $ | 3,328,418 | |||||||
Distribution
Payable
|
2,432,327 | - | - | 2,432,327 | ||||||||||||
Debt
financing
|
71,395,000 | (18,850,667 | ) | 52,544,333 | ||||||||||||
Mortgage
payable
|
19,920,000 | 51,995,000 | (51,995,000 | ) | 19,920,000 | |||||||||||
Liabilities
of discontinued operations
|
- | 41,667,667 | (19,336,960 | ) | 22,330,707 | |||||||||||
Total
Liabilities
|
95,431,505 | 120,900,871 | (115,776,591 | ) | 100,555,785 | |||||||||||
Minority
interest
|
48,756 | - | - | 48,756 | ||||||||||||
Partners'
Capital
|
||||||||||||||||
General
Partner
|
348,913 | - | - | 348,913 | ||||||||||||
Beneficial
Unit Certificate holders
|
106,158,678 | - | 6,721,636 | 112,880,314 | ||||||||||||
Unallocated
deficit of variable interest entities
|
- | (62,587,772 | ) | 13,633,012 | (48,954,760 | ) | ||||||||||
Total
Partners' Capital
|
106,507,591 | (62,587,772 | ) | 20,354,648 | 64,274,467 | |||||||||||
Total
Liabilities and Partners' Capital
|
$ | 201,987,852 | $ | 58,313,099 | $ | (95,421,943 | ) | $ | 164,879,008 |
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
For
the
|
For
the
|
For
the
|
For
the
|
|||||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
|||||||||||||
Dec.
31, 2008
|
Dec.
31, 2008
|
Dec.
31, 2008
|
Dec.
31, 2008
|
|||||||||||||
Revenues:
|
||||||||||||||||
Property
revenues
|
$ | 4,793,535 | $ | 8,938,510 | $ | 41,756 | $ | 13,773,801 | ||||||||
Mortgage
revenue bond investment income
|
10,102,802 | - | (5,872,597 | ) | 4,230,205 | |||||||||||
Other
interest income
|
150,786 | - | - | 150,786 | ||||||||||||
Loss
on the sale of securities
|
(68,218 | ) | - | - | (68,218 | ) | ||||||||||
Total
Revenues
|
$ | 14,978,905 | $ | 8,938,510 | $ | (5,830,841 | ) | $ | 18,086,574 | |||||||
Expenses:
|
||||||||||||||||
Real
estate operating (exclusive of items shown below)
|
2,628,606 | 6,243,613 | - | 8,872,219 | ||||||||||||
Depreciation
and amortization
|
2,728,096 | 2,318,580 | (59,259 | ) | 4,987,417 | |||||||||||
Interest
|
5,097,454 | 5,941,543 | (6,932,925 | ) | 4,106,072 | |||||||||||
General
and administrative
|
1,808,459 | - | - | 1,808,459 | ||||||||||||
Total
Expenses
|
$ | 12,262,615 | $ | 14,503,736 | $ | (6,992,184 | ) | $ | 19,774,167 | |||||||
Minority
interest in net loss of consolidated subsidiary
|
9,364 | - | - | 9,364 | ||||||||||||
Income
(loss) from continuing operations
|
2,725,654 | (5,565,226 | ) | 1,161,343 | (1,678,229 | ) | ||||||||||
Income
(loss) from discontinued operations
|
- | (1,515,365 | ) | 2,162,354 | 646,989 | |||||||||||
Net
income (loss)
|
$ | 2,725,654 | $ | (7,080,591 | ) | $ | 3,323,697 | $ | (1,031,240 | ) |
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
For
the
|
For
the
|
For
the
|
For
the
|
|||||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
|||||||||||||
Dec.
31, 2007
|
Dec.
31, 2007
|
Dec.
31, 2007
|
Dec.
31, 2007
|
|||||||||||||
Revenues:
|
||||||||||||||||
Property
revenues
|
$ | 2,066,487 | $ | 8,887,595 | $ | 254,127 | $ | 11,208,209 | ||||||||
Mortgage
revenue bond investment income
|
9,379,859 | - | (6,152,605 | ) | 3,227,254 | |||||||||||
Other
interest income
|
751,797 | - | - | 751,797 | ||||||||||||
Total
Revenues
|
$ | 12,198,143 | $ | 8,887,595 | $ | (5,898,478 | ) | $ | 15,187,260 | |||||||
Expenses:
|
||||||||||||||||
Real
estate operating (exclusive of items shown below)
|
1,230,694 | 6,068,563 | - | 7,299,257 | ||||||||||||
Depreciation
and amortization
|
1,478,279 | 2,205,034 | (72,064 | ) | 3,611,249 | |||||||||||
Interest
|
3,531,192 | 5,738,459 | (6,674,035 | ) | 2,595,616 | |||||||||||
General
and administrative
|
1,577,551 | - | - | 1,577,551 | ||||||||||||
Total
Expenses
|
$ | 7,817,716 | $ | 14,012,056 | $ | (6,746,099 | ) | $ | 15,083,673 | |||||||
Minority
interest in net loss of consolidated subsidiary
|
13,030 | - | - | 13,030 | ||||||||||||
Income
(loss) from continuing operations
|
4,393,457 | (5,124,461 | ) | 847,621 | 116,617 | |||||||||||
Income
(loss) from discontinued operations
|
- | (1,382,605 | ) | 2,206,854 | 824,249 | |||||||||||
Net
income (loss)
|
$ | 4,393,457 | $ | (6,507,066 | ) | $ | 3,054,475 | $ | 940,866 |
Partnership
|
VIEs
|
Consolidation-Elimination
|
Total
|
|||||||||||||
For
the
|
For
the
|
For
the
|
For
the
|
|||||||||||||
Year
Ended
|
Year
Ended
|
Year
Ended
|
Year
Ended
|
|||||||||||||
Dec.
31, 2006
|
Dec.
31, 2006
|
Dec.
31, 2006
|
Dec.
31, 2006
|
|||||||||||||
Revenues:
|
||||||||||||||||
Property
revenues
|
$ | - | $ | 9,266,223 | $ | - | $ | 9,266,223 | ||||||||
Mortgage
revenue bond investment income
|
12,188,552 | - | (10,765,372 | ) | 1,423,180 | |||||||||||
Other
interest income
|
432,796 | - | (95,788 | ) | 337,008 | |||||||||||
Total
Revenues
|
$ | 12,621,348 | $ | 9,266,223 | $ | (10,861,160 | ) | $ | 11,026,411 | |||||||
Expenses:
|
||||||||||||||||
Real
estate operating (exclusive of items shown below)
|
- | 5,945,364 | - | 5,945,364 | ||||||||||||
Depreciation
and amortization
|
25,604 | 1,944,021 | (74,079 | ) | 1,895,546 | |||||||||||
Interest
|
2,106,292 | 5,533,159 | (6,335,691 | ) | 1,303,760 | |||||||||||
General
and administrative
|
1,575,942 | - | - | 1,575,942 | ||||||||||||
Total
Expenses
|
$ | 3,707,838 | $ | 13,422,544 | $ | (6,409,770 | ) | $ | 10,720,612 | |||||||
Income
(loss) from continuing operations
|
8,913,510 | (4,156,321 | ) | (4,451,390 | ) | 305,799 | ||||||||||
Income
(loss) from discontinued operations
|
- | 10,135,010 | 2,335,926 | 12,470,936 | ||||||||||||
Net
income
|
$ | 8,913,510 | $ | 5,978,689 | $ | (2,115,464 | ) | $ | 12,776,735 |
December
31, 2008
|
||||||||||||||||
Description
of Tax-Exempt
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Mortgage
Revenue Bonds
|
Cost
|
Gain
|
Loss
|
Fair
Value
|
||||||||||||
Clarkson
College
|
$ | 6,018,333 | $ | - | $ | (1,241,441 | ) | $ | 4,776,892 | |||||||
Bella
Vista
|
6,785,000 | - | (1,821,433 | ) | 4,963,567 | |||||||||||
Woodland
Park
|
15,715,000 | - | (4,507,533 | ) | 11,207,467 | |||||||||||
Gardens
of DeCordova
|
4,870,000 | - | (1,493,142 | ) | 3,376,858 | |||||||||||
Gardens
of Weatherford
|
4,702,000 | - | (1,566,989 | ) | 3,135,011 | |||||||||||
Runnymede
Apartments
|
10,825,000 | - | (2,902,074 | ) | 7,922,926 | |||||||||||
Bridle
Ridge Apartments
|
7,885,000 | - | (2,047,419 | ) | 5,837,581 | |||||||||||
Woodlynn
Village
|
4,550,000 | - | (1,277,776 | ) | 3,272,224 | |||||||||||
$ | 61,350,333 | $ | - | $ | (16,857,807 | ) | $ | 44,492,526 | ||||||||
December
31, 2007
|
||||||||||||||||
Description
of Tax-Exempt
|
Unrealized
|
Unrealized
|
Estimated
|
|||||||||||||
Mortgage
Revenue Bonds
|
Cost
|
Gain
|
Loss
|
Fair
Value
|
||||||||||||
Chandler
Creek Apartments
|
$ | 11,500,000 | $ | - | $ | (792,350 | ) | $ | 10,707,650 | |||||||
Clarkson
College
|
6,084,960 | - | (396,644 | ) | 5,688,316 | |||||||||||
Bella
Vista
|
6,800,000 | - | (380,800 | ) | 6,419,200 | |||||||||||
Deerfield
Apartments
|
3,390,000 | - | (77,614 | ) | 3,312,386 | |||||||||||
Woodland
Park
|
15,715,000 | - | (658,340 | ) | 15,056,660 | |||||||||||
Prairiebrook
Village
|
5,862,000 | - | (313,317 | ) | 5,548,683 | |||||||||||
Gardens
of DeCordova
|
4,870,000 | - | (408,108 | ) | 4,461,892 | |||||||||||
Gardens
of Weatherford
|
4,702,000 | - | (394,028 | ) | 4,307,972 | |||||||||||
Runnymede
Apartments
|
10,825,000 | - | (160,643 | ) | 10,664,357 | |||||||||||
$ | 69,748,960 | $ | - | $ | (3,581,844 | ) | $ | 66,167,116 |
Base
|
Principal
|
Income
|
|||||||||
Maturity
|
Interest
|
Outstanding
at
|
Earned
in
|
||||||||
Property
Name
|
Location
|
Date
|
Rate
|
Dec.
31, 2008
|
2008
|
||||||
Clarkson
College
|
Omaha,
NE
|
11/1/2035
|
6.00%
|
$
|
6,018,333
|
$
|
363,071
|
||||
Bella
Vista
|
Gainesville,
TX
|
4/1/2046
|
6.15%
|
6,785,000
|
417,508
|
||||||
Gardens
of DeCordova
|
Granbury,
TX
|
5/1/2047
|
6.00%
|
4,870,000
|
293,012
|
||||||
Gardens
of Weatherford
|
Weatherford,
TX
|
5/1/2047
|
6.00%
|
4,702,000
|
282,904
|
||||||
Woodland
Park
|
Topeka,
KS
|
11/1/2047
|
6.00%
|
15,065,000
|
903,900
|
||||||
Woodland
Park
|
Topeka,
KS
|
11/1/2047
|
8.00%
|
650,000
|
52,000
|
||||||
Runnymede
|
Austin,
TX
|
10/1/2042
|
6.00%
|
10,825,000
|
649,500
|
||||||
Bridle
Ridge
|
Greer,
SC
|
1/1/2043
|
6.00%
|
7,885,000
|
461,273
|
||||||
Woodlynn
Village
|
Maplewood,
MN
|
11/1/2042
|
6.00%
|
4,550,000
|
250,250
|
||||||
Total
Tax-Exempt Mortgage Bonds
|
$
|
61,350,333
|
$
|
3,673,418
|
|||||||
Base
|
Principal
|
Income
|
|||||||||
Maturity
|
Interest
|
Outstanding
at
|
Earned
in
|
||||||||
Property
Name
|
Location
|
Date
|
Rate
|
Dec.
31, 2007
|
2007
|
||||||
Chandler
Creek Apartments
|
Round
Rock, TX
|
11/1/2042
|
6.00%
|
(1)
|
$
|
11,500,000
|
$
|
948,741
|
|||
Clarkson
College
|
Omaha,
NE
|
11/1/2035
|
6.00%
|
6,084,960
|
366,521
|
||||||
Bella
Vista
|
Gainesville,
TX
|
4/1/2046
|
6.15%
|
6,800,000
|
418,200
|
||||||
Deerfield
Apartments
|
Blair,
NE
|
11/15/2048
|
6.25%
|
(1)
|
3,300,000
|
210,199
|
|||||
Deerfield
Apartments
|
Blair,
NE
|
11/15/2048
|
8.50%
|
(1)
|
90,000
|
7,183
|
|||||
Gardens
of DeCordova
|
Granbury,
TX
|
5/1/2047
|
6.00%
|
4,870,000
|
187,495
|
||||||
Gardens
of Weatherford
|
Weatherford,
TX
|
5/1/2047
|
6.00%
|
4,702,000
|
181,027
|
||||||
Prairiebrook
Village
|
Gardner,
KS
|
6/1/2047
|
6.00%
|
(2)
|
5,449,000
|
184,387
|
|||||
Prairiebrook
Village
|
Gardner,
KS
|
6/1/2047
|
8.00%
|
(2)
|
413,000
|
15,602
|
|||||
Woodland
Park
|
Topeka,
KS
|
11/1/2047
|
6.00%
|
15,065,000
|
554,528
|
||||||
Woodland
Park
|
Topeka,
KS
|
11/1/2047
|
8.00%
|
650,000
|
21,667
|
||||||
Runnymede
|
Austin,
TX
|
10/1/2042
|
6.00%
|
10,825,000
|
131,704
|
||||||
Total
Tax-Exempt Mortgage Bonds
|
$
|
69,748,960
|
$
|
3,227,254
|
Glynn
Place
|
||||
10/30/08
|
||||
(Date
of acquisition)
|
||||
Cash
and cash equivalents
|
$ | 50,150 | ||
Restricted
cash
|
284,900 | |||
Other
current assets
|
86,083 | |||
In-place
lease assets
|
188,122 | |||
Real
estate assets
|
5,217,763 | |||
Finance
costs
|
224,482 | |||
Total
assets
|
$ | 6,051,500 | ||
Accounts
payable, accrued expenses and other liabilities
|
$ | 117,467 | ||
Mortgage
payable
|
4,480,000 | |||
Stockholders’
equity
|
1,454,033 | |||
Total
liabilities and stockholders' equity
|
$ | 6,051,500 | ||
Churchland
|
||||
8/29/2008
|
||||
(Date
of acquisition)
|
||||
Restricted
cash
|
$ | 39,037 | ||
Other
current assets
|
27,273 | |||
In-place
lease assets
|
180,339 | |||
Real
estate assets
|
7,429,981 | |||
Finance
costs
|
273,447 | |||
Total
assets
|
$ | 7,950,077 | ||
Accounts
payable, accrued expenses and other liabilities
|
$ | 34,049 | ||
Mortgage
payable
|
6,530,800 | |||
Stockholders’
equity
|
1,385,228 | |||
Total
liabilities and stockholders' equity
|
$ | 7,950,077 |
For
the Year Ended,
|
For
the Year Ended,
|
|||||||
December
31, 2008
|
December
31, 2007
|
|||||||
Revenues
|
$ | 19,629,527 | $ | 24,226,538 | ||||
Net
loss
|
(1,163,755 | ) | (838,163 | ) | ||||
Net
income allocated to BUC holders
|
2,530,406 | 2,505,145 | ||||||
BUC
holders' interest in net income per unit (basic and
diluted)
|
$ | 0.19 | $ | 0.19 |
Buildings
and Improvements
|
Carrying
Value
at December
31, 2008
|
||||||||||||||||
Number
of
Units
|
|||||||||||||||||
Property
Name
|
Location
|
Land
|
|||||||||||||||
Eagle
Ridge
|
Erlanger,
KY
|
64 | $ | 290,763 | $ | 2,393,762 | $ | 2,684,525 | |||||||||
Meadowview
|
Highland
Heights, KY
|
118 | 703,936 | 4,912,777 | 5,616,713 | ||||||||||||
Crescent
Village
|
Cincinnati,
OH
|
90 | 353,117 | 4,312,152 | 4,665,269 | ||||||||||||
Willow
Bend
|
Hilliard,
OH
|
92 | 580,130 | 3,006,278 | 3,586,408 | ||||||||||||
Postwoods
I
|
Reynoldsburg,
OH
|
92 | 572,066 | 3,247,757 | 3,819,823 | ||||||||||||
Postwoods
II
|
Reynoldsburg,
OH
|
88 | 576,438 | 3,272,331 | 3,848,769 | ||||||||||||
Churchland
|
Chesapeake,
VA
|
124 | 1,171,146 | 6,258,835 | 7,429,981 | ||||||||||||
Glynn
Place
|
Brunswick,
GA
|
128 | 743,996 | 4,473,767 | 5,217,763 | ||||||||||||
36,869,251 | |||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $1.1
million in 2008)
|
(1,519,845 | ) | |||||||||||||||
Balance
at December 31, 2008
|
$ | 35,349,406 |
Buildings
and Improvements
|
Carrying
Value
at December
31, 2007
|
||||||||||||||||
Number
of
Units
|
|||||||||||||||||
Property
Name
|
Location
|
Land
|
|||||||||||||||
Eagle
Ridge
|
Erlanger,
KY
|
64 | $ | 290,763 | $ | 2,387,242 | $ | 2,678,005 | |||||||||
Meadowview
|
Highland
Heights, KY
|
118 | 703,936 | 4,881,630 | 5,585,566 | ||||||||||||
Crescent
Village
|
Cincinnati,
OH
|
90 | 353,117 | 4,312,153 | 4,665,270 | ||||||||||||
Willow
Bend
|
Hilliard,
OH
|
92 | 580,130 | 3,006,278 | 3,586,408 | ||||||||||||
Postwoods
I
|
Reynoldsburg,
OH
|
92 | 572,065 | 3,247,757 | 3,819,822 | ||||||||||||
Postwoods
II
|
Reynoldsburg,
OH
|
88 | 576,438 | 3,272,331 | 3,848,769 | ||||||||||||
24,183,840 | |||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $459,000
in 2007)
|
(459,196 | ) | |||||||||||||||
Balance
at December 31, 2007
|
$ | 23,724,644 |
Property
Name
|
Location
|
Number
of Units
|
Land
|
Buildings
and Improvements
|
Carrying
Value at December 31, 2008
|
||||||||||||
Ashley
Square
|
Des
Moines, IA
|
144 | $ | 650,000 | $ | 7,522,190 | $ | 8,172,190 | |||||||||
Bent
Tree Apartments
|
Columbia,
SC
|
232 | 986,000 | 11,391,963 | 12,377,963 | ||||||||||||
Fairmont
Oaks Apartments
|
Gainsville,
FL
|
178 | 850,400 | 8,162,077 | 9,012,477 | ||||||||||||
Iona
Lakes Apartments
|
Ft.
Myers, FL
|
350 | 1,900,000 | 17,034,120 | 18,934,120 | ||||||||||||
Lake
Forest Apartments
|
Daytona
Beach, FL
|
240 | 1,396,800 | 10,915,732 | 12,312,532 | ||||||||||||
60,809,282 | |||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $2.3
million in 2008)
|
(15,979,825 | ) | |||||||||||||||
Balance
at December 31, 2008
|
$ | 44,829,457 |
Buildings and Improvements |
Carrying
Value
at December
31, 2007
|
||||||||||||||||
Number
of
Units
|
|||||||||||||||||
Property
Name
|
Location
|
Land
|
|||||||||||||||
Ashley
Square
|
Des
Moines, IA
|
144 | $ | 650,000 | $ | 7,353,350 | $ | 8,003,350 | |||||||||
Bent
Tree Apartments
|
Columbia,
SC
|
232 | 986,000 | 11,226,011 | 12,212,011 | ||||||||||||
Fairmont
Oaks Apartments
|
Gainsville,
FL
|
178 | 850,400 | 8,108,627 | 8,959,027 | ||||||||||||
Iona
Lakes Apartments
|
Ft.
Myers, FL
|
350 | 1,900,000 | 17,032,120 | 18,932,120 | ||||||||||||
Lake
Forest Apartments
|
Daytona
Beach, FL
|
240 | 1,396,800 | 10,724,810 | 12,121,610 | ||||||||||||
60,228,119 | |||||||||||||||||
Less
accumulated depreciation (depreciation expense of approximately $2.2
million in 2007)
|
(13,706,248 | ) | |||||||||||||||
Balance
at December 31, 2007
|
$ | 46,521,871 |
Dec.
31, 2008
|
Dec.
31, 2007
|
|||||||
Cash
and cash equivalents
|
$ | 164,861 | $ | 145,278 | ||||
Restricted
cash
|
322,560 | 292,659 | ||||||
Land
|
1,497,355 | 1,497,355 | ||||||
Buildings
and improvements
|
23,696,355 | 23,666,088 | ||||||
Real
estate assets before accumulated depreciation
|
25,193,710 | 25,163,443 | ||||||
Accumulated
depreciation
|
(17,927,345 | ) | (17,378,336 | ) | ||||
Net
real estate assets
|
7,266,365 | 7,785,107 | ||||||
Other
assets
|
360,075 | 173,545 | ||||||
Total
assets from discontinued operations
|
8,113,861 | 8,396,589 | ||||||
Total
liabilities of discontinued operations
|
23,264,589 | 22,330,707 | ||||||
Net
deficits of discontinued operations
|
$ | (15,150,728 | ) | $ | (13,934,118 | ) |
Year
Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Rental
Revenues
|
$ | 5,195,761 | $ | 5,071,942 | $ | 7,119,923 | ||||||
Expenses
|
4,548,772 | 4,247,693 | 6,314,981 | |||||||||
Income
from discontinued operations
|
$ | 646,989 | $ | 824,249 | $ | 804,942 |
Securitized
Tax-Exempt Mortgage Revenue
|
Debt
Financing
|
Original
|
Bond
Collateral
|
Year Collateral
|
Stated
Debt
|
Effective
|
|||||||||||||||
Bond
and Pledged Collateral
|
at
December 31, 2008
|
Debt
Financing
|
Par
Value
|
Acquired
|
Maturity
|
Rate
(1)
|
|||||||||||||||
Runnymede
Apartments
|
$ | 8,479,872 | $ | 8,479,872 | $ | 10,825,000 |
2007
|
July
2009
|
4.00 | % | |||||||||||
Fairmont
Oaks Apartments
|
6,316,135 | 6,341,135 | 7,715,000 |
2003
|
July
2009
|
4.00 | % | ||||||||||||||
Iona
Lakes Apartments
|
13,795,072 | 13,855,072 | 16,210,000 |
2000
|
July
2009
|
4.00 | % | ||||||||||||||
Bella
Vista Apartments
|
5,431,500 | 5,431,500 | 6,785,000 |
2007
|
July
2009
|
4.00 | % | ||||||||||||||
Woodlynn
Village Apartments
|
3,563,879 | 3,563,879 | 4,550,000 |
2008
|
July
2009
|
4.00 | % | ||||||||||||||
Woodland
Park Apartments
|
11,748,440 | 11,748,440 | 15,715,000 |
2007
|
July
2009
|
4.00 | % | ||||||||||||||
Clarkson
College
|
4,753,791 | 4,772,791 | 6,018,333 |
2004
|
July
2009
|
4.00 | % | ||||||||||||||
Gardens
of DeCordova Apartments
|
3,600,665 | 3,600,665 | 4,870,000 |
2007
|
July
2009
|
4.00 | % | ||||||||||||||
Gardens
of Weatherford Apartments
|
3,668,124 | 3,668,124 | 4,702,000 |
2007
|
July
2009
|
4.00 | % | ||||||||||||||
Bridle
Ridge Apartments
|
6,174,665 | 6,174,665 | 7,885,000 |
2008
|
July
2009
|
3.96 | % | ||||||||||||||
Lake
Forest Apartments
|
9,033,094 | 9,109,094 | 10,115,000 |
2001
|
July
2009
|
3.96 | % | ||||||||||||||
Ashley
Square Apartments
|
- | - | 6,500,000 |
1999
|
N/A | N/A | |||||||||||||||
Bent
Tree Apartments
|
- | - | 11,130,000 |
2000
|
N/A | N/A | |||||||||||||||
Ashley
Pointe Apartments
|
- | - | 6,700,000 |
1998
|
N/A | N/A | |||||||||||||||
Woodbridge
- Bloomington Aptmnts
|
- | - | 12,600,000 |
1998
|
N/A | N/A | |||||||||||||||
Woodbridge
- Louisville Aptmnts
|
- | - | 8,976,000 |
1998
|
N/A | N/A | |||||||||||||||
Total
|
76,565,237 | 76,745,237 | 141,296,333 | ||||||||||||||||||
Debt
financing allocated to discontinued operations
|
(19,583,660 | ) | - | (28,276,000 | ) | ||||||||||||||||
Debt
financing - continuing operations
|
$ | 56,981,577 | $ | 76,745,237 | $ | 113,020,333 | |||||||||||||||
(1)
Represents the
average effective interest rate, including fees, for the year ended
December 31, 2008 and excludes the effect of interest rate caps (see Note
10.)
|
Outstanding
|
|||||||||||||||||||||
Securitized
Tax-Exempt Mortgage Revenue
|
Debt
Financing
|
Original
|
Bond
Collateral
|
Year
Collateral
|
Stated
Debt
|
Effective
|
|||||||||||||||
Bond
and Pledged Collateral
|
at
December 31, 2007
|
Debt
Financing
|
Par
Value
|
Acquired
|
Maturity
|
Rate
(2)
|
|||||||||||||||
Fairmont
Oaks Apartments
|
$ | 7,775,000 | $ | 8,020,000 | $ | 7,775,000 |
2003
|
April
2008
|
4.61 | % | |||||||||||
Lake
Forest Apartments
|
10,240,000 | 10,590,000 | 10,240,000 |
2001
|
Dec.
2009
|
4.61 | % | ||||||||||||||
Bent
Tree Apartments
|
11,130,000 | 11,130,000 | 11,130,000 |
2000
|
Dec.
2010
|
4.45 | % | ||||||||||||||
Woodbridge
- Bloomington Aptmnts
|
12,600,000 | 12,600,000 | 12,600,000 |
1998
|
Dec.
2010
|
5.26 | % | ||||||||||||||
Iona
Lakes Apartments
|
16,350,000 | 17,155,000 | 16,350,000 |
2000
|
April
2011
|
4.54 | % | ||||||||||||||
Ashley
Square Apartments
|
6,500,000 | 6,500,000 | 6,500,000 |
2007
|
May
2013
|
4.50 | % | ||||||||||||||
Bella
Vista Apartments
|
6,800,000 | 6,800,000 | 6,800,000 |
2007
|
June
2038
|
4.50 | % | ||||||||||||||
Chandler
Creek Apartments
|
- | - | 11,500,000 |
2000
|
N/A | N/A | |||||||||||||||
Clarkson
College
|
- | - | 6,084,958 |
2004
|
N/A | N/A | |||||||||||||||
Deerfield
Apartments
|
- | - | 3,390,000 |
2006
|
N/A | N/A | |||||||||||||||
Gardens
of DeCordova Apartments
|
- | - | 4,870,000 |
2007
|
N/A | N/A | |||||||||||||||
Gardens
of Weatherford Apartments
|
- | - | 4,702,000 |
2007
|
N/A | N/A | |||||||||||||||
Prairiebrook
Village
|
- | - | 5,862,000 |
2007
|
N/A | N/A | |||||||||||||||
Woodland
Park Apartments
|
- | - | 15,715,000 |
2007
|
N/A | N/A | |||||||||||||||
Ashley
Pointe Apartments
|
- | - | 6,700,000 |
1998
|
N/A | N/A | |||||||||||||||
Woodbridge
- Louisville Aptmnts
|
- | - | 8,976,000 |
1998
|
N/A | N/A | |||||||||||||||
Total
|
71,395,000 | 72,795,000 | 139,194,958 | ||||||||||||||||||
Debt
financing allocated to discontinued operations
|
(18,850,667 | ) | - | (28,276,000 | ) | ||||||||||||||||
Debt
financing - continuing operations
|
$ | 52,544,333 | $ | 72,795,000 | $ | 110,918,958 | |||||||||||||||
(2)
Represents the
average effective interest rate, including fees, for the year ended
December 31, 2007 and excludes the effect of interest rate caps (see Note
10.)
|
Outstanding
|
||||||||||||||
Debt
Financing
|
Original
|
Year
Acquired
|
Stated
Maturity
|
Effective
Rate
(1)
|
||||||||||
MF
Property Mortgage Loans
|
at
December 31, 2008
|
Debt
Financing
|
||||||||||||
Ohio
and Kentucky properties
|
$ | 19,920,000 | $ | 19,920,000 |
2007
|
July
2009
|
4.69 | % | ||||||
Churchland
|
5,513,426 | 5,530,800 |
2008
|
September
2013
|
5.14 | % | ||||||||
Churchland
|
1,000,000 | 1,000,000 |
2008
|
November
2013
|
6.00 | % | ||||||||
Glynn
Place
|
4,475,364 | 4,480,000 |
2008
|
November
2011
|
4.13 | % | ||||||||
Total
Mortgage Payable
|
$ | 30,908,790 | $ | 30,930,800 | ||||||||||
Outstanding
|
||||||||||||||
Debt
Financing
|
Original
|
Year
Acquired
|
Stated
Maturity
|
Effective
Rate
(1)
|
||||||||||
MF
Property Mortgage Loans
|
at
December 31, 2007
|
Debt
Financing
|
||||||||||||
Ohio
and Kentucky properties
|
$ | 19,920,000 | $ | 19,920,000 |
2007
|
July
2009
|
6.98 | % | ||||||
Total
Mortgage Payable
|
$ | 19,920,000 | $ | 19,920,000 | ||||||||||
(1) Represents the
average effective interest rate, including fees, for the year ended
December 31, 2008 and excludes the effect of interest rate caps (see Note
10.)
|
2009
|
$ | 96,610,366 | ||
2010
|
125,129 | |||
2011
|
4,433,597 | |||
2012
|
69,497 | |||
2013
|
6,235,439 | |||
Thereafter
|
- | |||
Total
|
$ | 107,474,027 |
2008
|
2007
|
2006
|
||||||||||
Reimbursable
salaries and benefits
|
$ | 655,156 | $ | 616,058 | $ | 612,836 | ||||||
Costs
capitalized by the Partnership
|
348,454 | 455,613 | - | |||||||||
Other
expenses
|
71,612 | 70,236 | 130,985 | |||||||||
Insurance
|
91,295 | 104,557 | 95,662 | |||||||||
Professional
fees and expenses
|
566,332 | 418,615 | 422,997 | |||||||||
Investor
services and custodial fees
|
42,712 | 38,511 | 47,739 | |||||||||
Consulting
and travel expenses
|
63,211 | 55,426 | 24,207 | |||||||||
$ | 1,838,772 | $ | 1,759,016 | $ | 1,334,426 |
Effective
|
Maturity
|
Purchase
|
||||||||
Date
Purchased
|
Notional
Amount
|
Capped
Rate
|
Date
|
Price
|
Counterparty
|
|||||
February
1, 2003
|
$15,000,000
|
2.95%
|
(1)
|
January
1, 2010
|
$608,000
|
Bank
of America
|
||||
June
29, 2007
|
$19,920,000
|
8.30%
|
July
1, 2009
|
$17,500
|
JP
Morgan
|
|||||
July
7, 2008
|
$60,000,000
|
2.50%
|
August
1, 2011
|
$985,000
|
US
Bank
|
|||||
October
29, 2008
|
$4,480,000
|
6.00%
|
November
1, 2011
|
$26,512
|
Bank
of America
|
|||||
(1) The counterparty has
exercised the right to convert the cap into a fixed rate swap effective
February
1, 2008. Under the terms of the swap arrangement, the Partnership pays a
fixed rate of
2.95%.
|
·
|
Defines
fair value as the exchange price that would be received for an asset or
paid to transfer a liability (an exit price) in the principal or most
advantageous market for the asset or liability in an orderly transaction
between market participants at the measurement date;
and
|
·
|
Establishes
a three-level hierarchy for fair value measurements based upon the
transparency of inputs to the valuation of an asset or liability as of the
measurement date.
|
·
|
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.
|
Fair
Value Measurements at December 31, 2008 Using,
|
||||||||||||||||
Quoted
Prices
|
Significant
Other
Observable Inputs
|
|||||||||||||||
in
Active Markets
|
Significant
|
|||||||||||||||
Assets
|
for
Identical Assets
|
Unobservable
Inputs
|
||||||||||||||
Description
|
at Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Tax-exempt
Mortgage Revenue Bonds
|
$ | 44,492,526 | $ | - | $ | - | $ | 44,492,526 | ||||||||
Interest
Rate Derivatives
|
302,849 | - | - | 302,849 | ||||||||||||
Total
|
$ | 44,795,375 | $ | - | $ | - | $ | 44,795,375 | ||||||||
For
year ended December 31, 2008
|
||||||||||||||||
Fair
Value Measurements Using Significant
|
||||||||||||||||
Unobservable
Inputs (Level 3)
|
||||||||||||||||
Tax-exempt
Mortgage
|
Interest
Rate Derivatives
|
|||||||||||||||
Revenue Bonds
|
Total
|
|||||||||||||||
Beginning
Balance January 1, 2008
|
$ | 66,167,116 | $ | 12,439 | $ | 66,179,555 | ||||||||||
Total
gains or losses (realized/unrealized)
|
||||||||||||||||
Included
in earnings
|
- | (721,102 | ) | (721,102 | ) | |||||||||||
Included
in other comprehensive income
|
(13,275,963 | ) | - | (13,275,963 | ) | |||||||||||
Purchases,
issuances and settlements
|
(8,398,627 | ) | 1,011,512 | (7,387,115 | ) | |||||||||||
Ending
Balance December 31, 2008
|
$ | 44,492,526 | $ | 302,849 | $ | 44,795,375 | ||||||||||
Total
amount of gains or losses for the period included in earnings attributable
to the change in unrealized gains or losses relating to assets or
liabilities still held as of December 31, 2008
|
$ | - | $ | (721,102 | ) | $ | (721,102 | ) |
2008
|
2007
|
2006
|
||||||||||
Total
revenue
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 10,185,370 | $ | 10,131,656 | $ | 12,621,348 | ||||||
MF
Properties
|
4,793,535 | 2,066,487 | - | |||||||||
VIEs
|
8,938,510 | 8,887,595 | 9,266,223 | |||||||||
Consolidation/eliminations
|
(5,830,841 | ) | (5,898,478 | ) | (10,861,160 | ) | ||||||
Total
revenue
|
$ | 18,086,574 | $ | 15,187,260 | $ | 11,026,411 | ||||||
Interest
expense
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 4,047,282 | $ | 2,835,645 | $ | 2,106,292 | ||||||
MF
Properties
|
1,050,172 | 695,547 | - | |||||||||
VIEs
|
5,941,543 | 5,738,459 | 5,533,159 | |||||||||
Consolidation/eliminations
|
(6,932,925 | ) | (6,674,035 | ) | (6,335,691 | ) | ||||||
Total
interest expense
|
$ | 4,106,072 | $ | 2,595,616 | $ | 1,303,760 | ||||||
Depreciation
expense
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | - | $ | - | $ | - | ||||||
MF
Properties
|
1,060,649 | 459,196 | - | |||||||||
VIEs
|
2,273,577 | 2,150,006 | 1,899,019 | |||||||||
Consolidation/eliminations
|
- | - | - | |||||||||
Total
depreciation expense
|
$ | 3,334,226 | $ | 2,609,202 | $ | 1,899,019 | ||||||
Income
(loss) from continuing operations
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 3,652,641 | $ | 5,683,395 | $ | 8,913,510 | ||||||
MF
Properties
|
(926,987 | ) | (1,289,938 | ) | - | |||||||
VIEs
|
(5,565,226 | ) | (5,124,461 | ) | (4,156,321 | ) | ||||||
Consolidation/eliminations
|
1,161,343 | 847,621 | (4,451,390 | ) | ||||||||
Income
(loss) from continuing operations
|
$ | (1,678,229 | ) | $ | 116,617 | $ | 305,799 | |||||
Net
income (loss)
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 3,652,641 | $ | 5,683,395 | $ | 8,913,510 | ||||||
MF
Properties
|
(926,987 | ) | (1,289,938 | ) | - | |||||||
VIEs
|
(7,080,591 | ) | (6,507,066 | ) | 5,978,689 | |||||||
Consolidation/eliminations
|
3,323,697 | 3,054,475 | (2,115,464 | ) | ||||||||
Net
income
|
$ | (1,031,240 | ) | $ | 940,866 | $ | 12,776,735 | |||||
Total
assets
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 158,156,573 | $ | 182,498,714 | ||||||||
MF
Properties
|
47,561,345 | 25,774,045 | ||||||||||
VIEs
|
56,467,499 | 58,313,099 | ||||||||||
Consolidation/eliminations
|
(104,322,141 | ) | (101,706,850 | ) | ||||||||
Total
assets
|
$ | 157,863,276 | $ | 164,879,008 | ||||||||
Total
partners' capital
|
||||||||||||
Tax-Exempt
Bond Financing
|
$ | 77,498,951 | $ | 107,735,743 | ||||||||
MF
Properties
|
6,771,635 | 4,875,632 | ||||||||||
VIEs
|
(69,668,362 | ) | (62,587,772 | ) | ||||||||
Consolidation/eliminations
|
26,225,387 | 14,250,864 | ||||||||||
Total
partners' capital
|
$ | 40,827,611 | $ | 64,274,467 |
2008
|
March
31,
|
June
30,
|
September
30,
|
December
31,
|
||||||||||||
Revenues
|
$ | 4,560,694 | $ | 4,359,835 | $ | 4,497,036 | $ | 4,669,009 | ||||||||
Income
(loss) from continuing operations
|
(287,022 | ) | 97,746 | 37,303 | (1,526,256 | ) | ||||||||||
Income
(loss) from discontinued operations
|
300,424 | 174,471 | 124,626 | 47,468 | ||||||||||||
Net
income (loss)
|
$ | 13,402 | $ | 272,217 | $ | 161,929 | $ | (1,478,788 | ) | |||||||
Income
from continuing operations, per BUC
|
$ | 0.05 | $ | 0.08 | $ | 0.09 | $ | (0.02 | ) | |||||||
Income
from discontinued operations
|
- | - | - | - | ||||||||||||
Net
income, basic and diluted, per BUC
|
$ | 0.05 | $ | 0.08 | $ | 0.09 | $ | (0.02 | ) | |||||||
2007
|
March
31,
|
June
30,
|
September
30,
|
December
31,
|
||||||||||||
Revenues
|
$ | 2,933,295 | $ | 3,187,868 | $ | 4,445,492 | $ | 4,620,605 | ||||||||
Income
(loss) from continuing operations
|
526,180 | 406,325 | (149,745 | ) | (666,143 | ) | ||||||||||
Income
(loss) from discontinued operations
|
412,597 | 355,613 | 263,058 | (207,019 | ) | |||||||||||
Net
income (loss)
|
$ | 938,777 | $ | 761,938 | $ | 113,313 | $ | (873,162 | ) | |||||||
Income
from continuing operations, per BUC
|
$ | 0.13 | $ | 0.12 | $ | 0.07 | $ | 0.02 | ||||||||
Income
from discontinued operations
|
- | - | - | - | ||||||||||||
Net
income, basic and diluted, per BUC
|
$ | 0.13 | $ | 0.12 | $ | 0.07 | $ | 0.02 |
Name
|
Position
Held
|
Position
Held Since
|
||
Michael
B. Yanney
|
Chariman
Emeritus of the Board and Manager
|
2008/1984
|
||
Lisa
Y. Roskens
|
Chairman
of the Board President, Chief Executive Officer and
Manager
|
2008/2001/2000/1999
|
||
Michael
J. Draper
|
Chief
Financial Officer
|
2004
|
||
Mariann
Byerwalter
|
Manager
|
1997
|
||
Dr.
William S. Carter
|
Manager
|
2003
|
||
Patrick
J. Jung
|
Manager
|
2003
|
||
George
H. Krauss
|
Manager
|
2001
|
||
Dr.
Martin A. Massengale
|
Manager
|
1994
|
||
Dr.
Gail Walling Yanney
|
Manager
|
1996
|
||
Clyaton
K. Yeutter
|
Manager
|
2001
|
Name
|
Total
Fees Earned or Paid in Cash ($)
|
Michael
B. Yanney
|
-
|
Lisa
Y. Roskens
|
-
|
Mariann
Byerwalter
|
28,947
|
Dr.
William S. Carter
|
26,316
|
Patrick
J. Jung
|
28,947
|
George
H. Krauss
|
-
|
Dr.
Martin A. Massengale
|
34,211
|
Dr.
Gail Walling Yanney
|
-
|
Clayton
K. Yeutter
|
31,579
|
Name
|
Number
of BUCs Beneficially Owned
|
Percent
of Class
|
Michael
B. Yanney, Chairman Emeritus and Manager of Burlington
|
292,500(1)
|
2%
|
Lisa
Y. Roskens, Chairman, President, Chief Executive Officer and Manager of
Burlington
|
280,000(2)
|
2%
|
Michael
J. Draper, Chief Financial Officer of Burlington
|
2,000
|
*
|
Mariann
Byerwalter, Manager of Burlington
|
-
|
-
|
Dr.
William S. Carter, Manager of Burlington
|
-
|
-
|
Patrick
J. Jung, Manager of Burlington
|
-
|
-
|
George
H. Krauss, Manager of Burlington
|
-
|
-
|
Dr.
Martin A. Massengale, Manager of Burlington
|
-
|
-
|
Dr.
Gail Walling Yanney, Manager of Burlington
|
292,500(3)
|
2%
|
Clayton
K. Yeutter, Manager of Burlington
|
-
|
-
|
All
current executive officers and Managers of Burlington as a group (10
persons)
|
294,500
|
2%
|
2008
|
2007
|
|||||||
Audit
Fees (1)
|
$ | 343,655 | $ | 336,310 | ||||
Audit-Related
Fees
|
- | - | ||||||
Tax
Fees (2)
|
57,484 | 79,615 | ||||||
All
Other Fees
|
- | - |
(1)
|
Audit
– Includes fees and expenses for professional services rendered for the
audit of the Company’s annual financial statements and internal control
over financial reporting, reviews of the financial statements included in
the Company’s quarterly reports on Form 10-Q during 2008 and 2007, and
services associated with registration statements, periodic reports and
other documents filed with the Securities and Exchange Commission or other
documents issued in connection with securities offerings, such as
consents.
|
(2)
|
Tax
– Includes fees and expenses for the professional services rendered for
the preparation and review of tax returns and for various
consultations.
|
|
AMERICA
FIRST TAX EXEMPT INVESTORS, L.P.
|
|
By America
First Capital Associates
|
|
Limited
Partnership Two,
|
|
General
Partner of the Partnership
|
|
By The
Burlington Capital Group LLC,
|
|
General
Partner of
|
|
America
First Capital Associates
|
|
Limited
Partnership Two
|
Date: March 2, 2009 /s/ Lisa Y. Roskens | |
|
Lisa Y.
Roskens
|
|
Chief
Executive Officer
|